UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.  20549
                                   FORM 10-K/A

(MARK ONE)

[X]    ANNUAL REPORT PURSUANT TO SECTION
       13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                    For the fiscal year ended June 30, 2002
                                              -------------

                                       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 no. 1-10986
                                              -------

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

                      New York                                 11-2148932
           -------------------------------                 -------------------
           (State or other jurisdiction of                  (I.R.S. Employer
            incorporation or organization)                 Identification No.)

           1938 New Highway, Farmingdale, New York                 11735
           -------------------------------------------             -----
           (Address of principal executive offices)              (Zip Code)

       Registrant's telephone number, including area code: (631) 694-9555

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock, $.01 par value
                                (Title of class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  12  months  (or  for such shorter period that the registrant was
required  to  file  such  reports),  and  (2)  has  been  subject to such filing
requirements  for  the  past  90  days.     Yes    X  No
                                                 -----    -----

Indicate  by  check mark if disclosure of delinquent filers pursuant to Item 405
of  Regulation  S-K  (Sec.229.405  of this chapter) is not contained herein, and
will  not  be  contained,  to  the best of registrant's knowledge, in definitive
proxy  or  information  statements incorporated by reference in Part III of this
Form  10-K  or  any  amendment  to  this  Form  10-K.  [ ]

The  aggregate  market  value  of the voting stock held by non-affiliates of the
registrant  on  September 16, 2002 (computed by reference to the average bid and
asked prices of such stock on such date) was approximately $35,414,017.

There  were  6,105,865 shares of Common Stock outstanding at September 16, 2002.


                                        1

                      DOCUMENTS INCORPORATED BY REFERENCE

                                      None


This  Report  on Form 10-K/A, and the Company's other periodic reports and other
documents  incorporated  by  reference  or  incorporated herein as exhibits, may
contain  forward-looking  statements  that involve risks and uncertainties.  The
Company's actual results may differ materially from the results discussed in the
forward-looking statements.  Factors that might cause such a difference include,
but  are not limited to, general economic conditions, competition, technological
advances,  claims  or lawsuits, and the market's acceptance or non-acceptance of
the  Company's  products.


                                        2

PART  I
-------

ITEM  1.    BUSINESS.
--------   ----------

OVERVIEW

MISONIX,  INC.  ("Misonix"  or  the "Company") is a New York corporation, which,
through  its  predecessors,  was  first organized in 1959.  The Company designs,
manufactures  and markets ultrasonic medical devices.  The Company also develops
and  markets  ultrasonic  equipment  for  use  in  the scientific and industrial
markets,  ductless  fume  enclosures for filtration of gaseous contaminates, and
environmental control products for the abatement of air pollution.

The  Company's operations outside the United States consist of a 97.3% ownership
in  Labcaire  Systems,  Ltd.  ("Labcaire"),  which  is  based in North Somerset,
England.  This  business  consists  of  designing,  manufacturing  and marketing
air-handling  systems  for  the  protection  of  personnel,  products  and  the
environment  from  airborne  hazards.

Misonix's 90% owned subsidiary, Acoustic Marketing Research, Inc. doing business
as Sonora Medical Systems, Inc. ("Sonora"), located in Longmont, Colorado, is an
ISO  9002  certified  refurbisher  of  high-performance  ultrasound  systems and
replacement  transducers for the medical diagnostic ultrasound industry.  Sonora
also  offers  a  full range of aftermarket products and services such as its own
ultrasound probes and transducers, and other services that can extend the useful
life of its customers' ultrasound imaging systems beyond the usual five to seven
years.

In  fiscal  2002  approximately 34.9% of the Company's net sales were to foreign
markets.  Labcaire,  which  acts  as  the  European distributor of the Company's
industrial products and manufactures and sells the Company's fume enclosure line
as  well  as  its  own  range  of  laboratory  environmental  control  products,
represents  approximately  85%  of  the  Company's net sales to foreign markets.
Sales  by  the  Company  in  other major industrial countries are made primarily
through  distributors.

There are no additional risks for products sold by Labcaire as compared to other
products  marketed  and  sold  by  Misonix  in  the  United  States.  Labcaire
experiences  minimal  currency exposure since major portions of its revenues are
from  the  United  Kingdom.  Labcaire  revenues  outside  the United Kingdom are
remitted  in  British  Pounds.

Sonora  represents  approximately  3% of the net sales to foreign markets. These
sales  have  no  additional risks as most sales are secured by letters of credit
and  are  remitted  in  US  currency.

MEDICAL  DEVICES

The Company's medical device products are subject to the regulatory requirements
of the Food and Drug Administration ("FDA").  A medical device as defined by the
FDA  is  a an instrument, apparatus implement, machine, contrivance, implant, in
vitro  reagent,  or  other  similar  or related article, including a components,
part,  or  accessory, which is recognized in the official National Formulary, or
the  United States Pharmacopoeia, or any supplement to them, intended for use in
the  diagnosis  of  disease  or  other  conditions,  or in the cure, mitigation,
treatment,  or  prevention  of  disease, in man or other animals, or intended to
affect  the  structure  or any function of the body of man or other animals, and
which  does  not  achieve  any of its primary intended purposes through chemical
action  within or on the body of man or other animals and which is not dependent
upon  being  metabolized  for  the  achievement  of  any of its primary intended
purposes.  All current devices manufactured and sold by the Company have all the
necessary  regulatory approvals.  The Company's products that are subject to FDA
regulations  for  product  labeling  and  promotion  comply  with all applicable
regulations.  The  Company  is  listed  with  the  FDA  as  a  Medical  Device
Manufacturer  and  has  the  appropriate  Establishment  Numbers  in place.  The
Company  has  post-market  monitoring system in place such as Complaint Handling
and  Medical  Device  Reporting  procedures.  The  Company  is  not aware of any
situations  which  would  be  adverse  at this time nor has the FDA sought legal
remedies  available against or have there been any violations of its regulations
alleged  against  the  Company.


                                        3

In  October  1996, the Company entered into a twenty-year license agreement (the
"USS  License")  with  United  States  Surgical Corporation ("USS") covering the
further  development  of the Company's medical technology relating to ultrasonic
cutting,  which  uses  high frequency sound waves to coagulate and divide tissue
for  both  open  and  laproscopic  surgery.  The USS License gives USS exclusive
worldwide  marketing  and  sales  rights  for  this  technology and device.  The
Company  received $100,000 under the option agreement preceding the USS License.
Under  the  USS  License,  the Company sells such device to USS.  In addition to
receiving  payment  from  USS  for  its  orders  of  the device, the Company has
received aggregate licensing fees of  $475,000 and receives royalties based upon
USS  net sales of such device. Licensing fees from the USS License are amortized
over  the term of the USS License.  Also as part of the USS License, the Company
was  reimbursed  for  certain  product  development  expenditures.  There was no
reimbursement  for the fiscal years ended June 30, 2002 and 2001.  The amount of
reimbursement was $53,563 for the fiscal year ended June 30, 2000.   In November
1997,  the  Company  began  manufacturing this device for USS and recognized its
first  revenues for this product.  Total sales of this device were approximately
$4,060,000,  $7,685,000  and  $7,849,000  during the fiscal years ended June 30,
2002,  2001  and  2000,  respectively.

On  March  30,  2000,  the  Company,  Medical  Device Alliance, Inc. ("MDA") and
LySonix,  Inc. ("LySonix"), a subsidiary of MDA, signed a new ten-year exclusive
License  Agreement (the "MDA Agreement") for the worldwide marketing of the soft
tissue aspirator for aesthetic and cosmetic surgery applications.  As of July 1,
2001, the MDA Agreement became a non-exclusive agreement.  Effective April 2002,
the  Company and MDA/LySonix mutually agreed to terminate the MDA Agreement.  In
connection with the litigation discussed further in Item. 3, "Legal Proceeding",
the Company paid $1,000,000 to purchase certain assets of MDA/LySonix, which the
Company  expects  to  utilize  in  the  future.

In  June  2002,  the  Company  entered  into  a  ten-year worldwide distribution
agreement  with  Mentor  Corporation ("Mentor") for the sale and distribution of
the  Lysonix  2000  soft  tissue  aspirator  used  for  cosmetic  surgery.  This
agreement is a standard agreement for such distribution in that it specifies the
product  to  be distributed, the terms of the agreement and the price to be paid
for  product  covered  under  the  agreement.   The  agreement  also  was  not
conditional  upon  execution  of  the  court  settlement.

Fibra  Sonics,  Inc.
--------------------
On  February  8,  2001,  the  Company acquired certain assets and liabilities of
Fibra  Sonics,  Inc.  ("Fibra Sonics"), a Chicago-based, privately held producer
and  marketer  of ultrasonic medical devices for approximately $1,900,000.  This
acquisition  gives  the  Company  access to three important new medical markets,
namely,  neurology  with its Neuro Aspirator product, urology and ophthalmology.
Subsequent  to the acquisition, the Company relocated the assets of Fibra Sonics
to  the Company's Farmingdale facility.  The acquisition was accounted for under
the  purchase  method  of  accounting.  Accordingly,  the  acquired  assets  and
liabilities  have  been initially recorded at their estimated fair values at the
date  of  acquisition.   The  excess  of the cost of the acquisition ($1,723,208
plus  acquisition  costs  of  $144,696, which includes a broker fee of $100,716)
over  the  fair value of net assets acquired was $1,814,025 and is being treated
as  goodwill.  In  fiscal  year  2002,  the  Company  re-evaluated  fixed assets
acquired  from  Fibra  Sonics  and reclassed approximately $54,000 from property
plant  and equipment to goodwill.  In addition to the purchase price, contingent
consideration  of  up to, but not exceeding, $1,120,000 may have been paid based
upon  sales  generated  during  the consecutive twelve months commencing June 1,
2001.  As of June 30, 2002, sales generated did not meet the criteria to warrant
additional  consideration,  therefore,  no additional payments were made for the
acquisition  of  Fibra  Sonics.

Focus  Surgery,  Inc.
---------------------
On  May  3, 1999, the Company entered into an agreement with Focus Surgery, Inc.
("Focus")  to  obtain  a  20%  equity  position  in  Focus  for  $3,050,000  and
representation  on its Board of Directors. Additionally, the Company has options
and  warrants  to  purchase  an  additional  7%  of  Focus.  Focus is located in
Indianapolis,  Indiana.  The  agreement provides for a series of development and
manufacturing  agreements whereby Misonix would upgrade existing Focus products,
currently  the Sonablate(R) 500, and create new products based on high intensity
focused  ultrasound ("HIFU") technology for the non-invasive treatment of tissue
for  certain  medical  applications. The Company has the right of utilizing HIFU
technology  for the treatment of both benign and cancerous tumors of the breast,
liver  and  kidney  and  the right of first refusal to purchase 51% of Focus. In
February 2001, the


                                        4

Company  exercised its right to start research and development for the treatment
of kidney tumors utilizing HIFU technology and in September 2002, funded $50,000
to  Focus,  which  is being treated as a research and development expense in the
first  quarter  of  fiscal  2003  using  HIFU  technology.

There  have  been  over 1,500 patients successfully treated for Benign Prostatic
Hyperplasia  ("BPH")  outside the U.S. utilizing the HIFU technology.  Focus has
signed a three-year distribution agreement with Endocare, Inc. to distribute the
Sonablate  500  in  Europe.  In  the U.S., the Sonablate 500 completed Phase III
clinical trials for the noninvasive treatment of BPH, commonly known as enlarged
prostate.  Focus  is currently waiting for the time allowed for follow up on all
parties to expire and expects to submit the remaining data to the FDA in October
2002.  Focus  is  also  utilizing  HIFU  technology  to treat prostate cancer in
Japan.  There  have  been  85  people  successfully  treated  in  Japan.

In  December  2000,  Focus  Surgery  received  Investigational  Device Exemption
("IDE") from the FDA to treat 40 patients for prostate cancer; these comprise 20
patients  who have never been treated and 20 patients who have been successfully
treated  by  another  modality.  The IDE will be conducted at Indiana University
Medical  Center  and  Case  Western  Reserve Medical Center.  To date, Focus has
treated  14  of  the  40  patients  for  prostate  cancer.

On  November  7, 2000, the Company purchased a $300,000, 5.1% Secured Cumulative
Convertible  Debenture  from  Focus,  due  December  22,  2002  (the "5.1% Focus
Debenture").  The  5.1%  Focus Debenture is convertible into 250 shares of Focus
preferred stock at the option of the Company at any time after December 22, 2000
for  two  years  at  a  conversion  price of $1,200 per share, if the 5.1% Focus
Debenture is not retired by Focus.  Interest accrues and is payable at maturity,
or  is  convertible on the same terms as the Focus Debenture's principal amount.
The  5.1% Focus Debenture is secured by a lien on all of Focus' right, title and
interest  in  accounts  receivable, inventory, property, plant and equipment and
processes  of specified products whether now existing or hereafter arising after
the  date  of  the  5.1%  Focus  Debenture.   The  Company recorded an allowance
against  the  entire  balance  of principal and accrued interest due at June 30,
2002  and 2001 of  $15,300 and $308,991, respectively.   The related expense has
been  included  in  loss  on  impairment  of  investment  in  the  accompanying
consolidated  statements  of  operations.  The  Company  believes  the  loan  is
impaired  since  the  Company does not anticipate the 5.1% Focus Debenture to be
satisfied  in  accordance  with  the  contractual  terms  of the loan agreement.

On  April  12,  2001,  the  Company  purchased a $300,000, 6% Secured Cumulative
Convertible  Debenture  from Focus, due May 25, 2003 (the "6% Focus Debenture").
The  6%  Focus Debenture is convertible into 250 shares of Focus preferred stock
at  the  option of the Company at any time after May 25, 2003 for two years at a
conversion rate of $1,200 per share, if the 6% Focus Debenture is not retired by
Focus.  Interest  accrues  and  is payable at maturity, or is convertible on the
same  terms as the 6% Focus Debenture's principal amount. The 6% Focus Debenture
is  secured  by  a  lien  on all of Focus' right, title and interest in accounts
receivable,  inventory, property, plant and equipment and processes of specified
products  whether  now  existing  or  hereafter arising after the date of the 6%
Focus  Debenture.  The  Company recorded an allowance against the entire balance
of  principal  and accrued interest due at June 30, 2002 and 2001 of $18,000 and
$303,667,  respectively.  The  related  expense  has  been  included  in loss on
impairment  of  investment  in  the  accompanying  consolidated  statement  of
operations.  The  related  expense  has  been  included in loss on impairment of
investment  in  the  accompanying  consolidated  statements  of operations.  The
Company  believes the loan is impaired since the Company does not anticipate the
6%  Focus  Debenture to be satisfied in accordance with the contractual terms of
the  loan  agreement.

On July 31, 2001, the Company purchased a second $300,000, 6% Secured Cumulative
Convertible Debenture from Focus, due May 25, 2003 (the "Focus Debenture").  The
Focus  Debenture  is convertible into 250 shares of Focus preferred stock at the
option  of  the Company at any time up until the due date at a purchase price of
$1,200  per share.  The Focus Debenture also contains warrants, which are deemed
nominal  in  value,  to purchase an additional 125 shares to be exercised at the
option  of  the  Company.  Interest  accrues  and  is  payable at maturity or is
convertible  on  the  same terms as the Focus Debenture's principal amount.  The
Focus Debenture is secured by a lien on all of Focus' right, title, and interest
in  accounts receivable, inventory, property, plant and equipment and process of
specified  products  whether now existing or arising after the date of the Focus
Debenture.  The  Company  recorded  an  allowance against the Focus Debenture of
$300,000  and  accrued interest of


                                        5

$16,500  since  the Company does not anticipate that the Focus Debenture will be
paid in accordance with the contractual terms of the loan agreement. The related
expense  has been included in loss on impairment of loans to affiliated entities
in  the  accompanying  consolidated  statements  of  operations.

If  the Company were to convert the 5.1% Focus Debenture, 6% Focus Debenture and
Focus Debenture and exercise all warrants, the Company would hold an interest in
Focus  of  approximately  27%.

During  fiscal  2002,  the  Company  entered into a loan agreement whereby Focus
borrowed  $60,000  from  the Company.  This loan matured on May 30, 2002 and was
extended  to  December  31,  2002.   The loan bears interest at 6% per annum and
contains  warrants  to  acquire  additional  shares.  These  warrants are deemed
nominal  in  value.  The loan is secured by a lien on all of Focus' right, title
and  interest  in  accounts receivable, inventory, property, plant and equipment
and  processes  of  specified products whether now existing or arising after the
date  of the loan.  The Company recorded an allowance against the entire balance
of  $60,000 and accrued interest of $900.  The related expense has been included
in  loss  on  impairment  of  loans  to  affiliated entities in the accompanying
consolidated  statements of operations.   The Company believes that this loan is
impaired  since  the  Company does not anticipate that this loan will be paid in
accordance  with  the  contractual  terms  of  the  loan  agreement.

The Company's portion of the net losses of Focus were recorded since the date of
acquisition  in  accordance  with the equity method of accounting. During fiscal
2001,  the  Company  evaluated  the  investment  with  respect  to the financial
performance  and  the  achievement  of specific targets and goals and determined
that  the  equity  investment was impaired and therefore the Company recorded an
impairment  loss  in  the  amount  of  $1,916,398. The net carrying value of the
investment  at  June  30,  2002  and  2001  is  $0.

Hearing  Innovations,  Inc.
---------------------------
On  October  18,  1999,  the  Company  and  Hearing  Innovations, Inc. ("Hearing
Innovations") completed the agreement whereby the Company invested an additional
$350,000  and  cancelled notes receivable aggregating $400,000 in exchange for a
7%  equity  interest  in  Hearing Innovations and representation on its Board of
Directors.  Warrants  to  acquire  388,680  shares of Hearing Innovations common
stock  ranging  from  $1.25  to $2.25 per share are also part of this agreement.
These  warrants,  which  are  deemed nominal in value, expire October 2005. Upon
exercise  of  the  warrants,  the  Company  has the right to manufacture Hearing
Innovations'  ultrasonic  products  and  also  has  the  right to create a joint
venture  with  Hearing  Innovations for the marketing and sale of its ultrasonic
tinnitus  masker  device.  As  of  the  date of the acquisition, the cost of the
investment  was  $784,000  ($750,000 plus acquisition costs of $34,000). Hearing
Innovations  is  located  in Tucson, Arizona. Hearing Innovations is focusing on
multiple  applications  for  its  patented  supersonic  bone  conduction hearing
technology.  The  HiSonic(R)  is  a  510(k)  approved (FDA approved) noninvasive
hearing device that processes audible sounds into supersonic vibrations that can
be  heard  and  understood as speech through bone conduction. For the profoundly
deaf,  the  HiSonic  is the only known available alternative therapy to cochlear
implant  surgery.  HiSonic  is completely noninvasive and may cost 80% less than
surgery.  Tinnitus  is characterized by constant sound in the ear that can range
from  a metallic ringing, buzzing, popping or nonrhythmic beating. Currently, it
is estimated that 50 million people suffer from Tinnitus, of which approximately
2  million  cases  are  considered severe. There are currently no cures but only
temporary  relief.  Hearing  Innovations  has  tested an ultrasound device which
resulted  in 71% of patients tested achieving either partial or complete masking
as  well as partial residual inhibition. Hearing Innovations has also received a
510(k)  from  the  FDA  for  the  Tinnitus  product,  Hisonic,  TRD.

On September 11, 2000, the Company loaned $108,000 to Hearing Innovations, which
together  with  the  then  outstanding  loans aggregating approximately $192,000
(with  accrued  interest)  were exchanged for a $300,000, 7% Secured Convertible
Debenture  due  August  27, 2002 and extended to November 30, 2003 (the "Hearing
Debenture").  The  Hearing Debenture contains warrants to acquire 250,000 shares
of Hearing Innovations common stock, at the option of the Company, for $2.25 per
share.  These  warrants, which are deemed nominal in value, expire October 2005.
Interest accrues and is payable at maturity, or is convertible on the same terms
as  the Hearing Debenture's principal amount.  The Company recorded an allowance
against  the  entire  balance  of principal and accrued interest due at June 30,
2002  and  2001  of $21,000 and $316,625, respectively.  The related expense has
been  included  in  loss  on  impairment  of  investment  in  the  accompanying
consolidated  statements  of  operations.  The


                                        6

Company  believes  the  Hearing Debenture is impaired since the Company does not
anticipate  such  Debenture  to  be satisfied in accordance with the contractual
terms  of  the  loan  agreement.

During  fiscal  2001,  the Company entered into fourteen loan agreements whereby
Hearing  Innovations  was  required  to  pay  the Company an aggregate amount of
$397,678 due May 30, 2002.  The maturity date was extended to November 30, 2003.
All notes bear interest at 8% per annum.  The notes are secured by a lien on all
of  Hearing  Innovations'  right,  title  and  interest  in accounts receivable,
inventory,  property,  plant  and  equipment and processes of specified products
whether  now  existing  or hereafter arising after the date of these agreements.
The  loan  agreements  contain  warrants  to acquire 1,045,664 shares of Hearing
Innovations  common  stock,  at the option of the Company, at a cost that ranges
from  $2.00  to  $2.25  per  share.  These warrants, which are deemed nominal in
value,  expire  October  2005.  The  Company  recorded  an allowance against the
entire  balance  of  $31,058  and  $397,678  due  at  June  30,  2002  and 2001,
respectively.  The  related  expense  has been included in loss on impairment of
investment  in  the  accompanying  consolidated  statements of operations.   The
Company  believes  the  loans are impaired since the Company does not anticipate
these  loans  will  be paid in accordance with the contractual terms of the loan
agreements.

During  fiscal  2002,  the  Company entered into fifteen loan agreements whereby
Hearing  Innovations  was  required  to  pay  the Company an aggregate amount of
$322,679  due  May  30,  2002,  extended  to November 30, 2003, and $151,230 due
November  30,  2003.   All  notes  bear interest at 8% per annum.  The notes are
secured  by  a  lien on all of Hearing Innovations' right, title and interest in
accounts  receivable,  inventory, property, plant and equipment and processes of
specified  products  whether  now  existing  or  arising after the date of these
agreements.  The  loan agreements contain warrants to acquire 548,329  shares of
Hearing  Innovations  common stock, at the option of the Company, at a cost that
ranges  from  $.01 to $2.00 per share.  These warrants, which are deemed nominal
in  value,  expire  October 2005.  The Company recorded an allowance against the
entire  balance of $473,909 and accrued interest of $16,230 for the above loans.
The  related  expense  has  been  included  in  loss  on  impairment of loans to
affiliated  entities  in  the accompanying consolidated statement of operations.
The  Company  believes  the  loans  and  related interest are impaired since the
Company does not anticipate that these loans will be paid in accordance with the
contractual  terms  of  the  loan  agreements.

If  the  Company  were to exercise all warrants associated with the above loans,
exercise  the  warrants  associated  with the Hearing Debenture and the original
investment and include the original investment ownership, the Company would hold
an  interest  in  Hearing  Innovations  of  approximately  41%.

The  Company's  portion  of  the net losses of Hearing Innovations were recorded
since  the  date  of  acquisition  in  accordance  with  the  equity  method  of
accounting.  During  fiscal  2001,  the  Company  evaluated  the investment with
respect to the financial performance and the achievement of specific targets and
goals  and  determined that the equity investment was impaired and therefore the
Company recorded an impairment loss in the amount of $579,069.  The net carrying
value  of  the  investment  at  June  30,  2002  and  2001  is  $0.

In  August  2002, the President of Hearing Innovations resigned and the Board of
Directors  of Hearing Innovations named Kenneth Coviello Chief Executive Officer
of  Hearing  Innovations.  Kenneth  Coviello  is  the  Vice President of Medical
Devices  of  the  Company.

Sonora  Medical  Systems,  Inc.
-------------------------------
On  November  16,  1999,  the  Company  acquired  a  51%  interest in Sonora for
approximately  $1,400,000.   Sonora  authorized  and issued new common stock for
the  51%  interest.  Sonora  utilized  the  proceeds  of  such  sale to increase
inventory and expand marketing, sales, and research and development efforts.  An
additional 4.7% was acquired from the principals of Sonora on February 25, 2000,
for $208,000, bringing the acquired interest to 55.7%.  The principals of Sonora
sold  an  additional  34.3%  to  Misonix  on  June  1,  2000  for  approximately
$1,407,000,  bringing the acquired interest to 90%. Sonora, located in Longmont,
Colorado,  is  an  ISO 9002 certified refurbisher of high-performance ultrasound
systems  and  replacement  transducers  for  the  medical  diagnostic ultrasound
industry.  Sonora  also offers a full range of aftermarket products and services
such  as  its own ultrasound probes and transducers, and other services that can
extend  the  useful life of its customers' ultrasound imaging systems beyond the
usual  five  to seven years.  Sonora has developed the First Call 2000, a device
that


                                        7

provides  objective  data  necessary  to  periodically  test  transducers  for
performance  variances.  The  acquisition  of Sonora was accounted for under the
purchase method of accounting. Accordingly, results of operations for Sonora are
included  in  the  consolidated  statements  of  operations  from  the  date  of
acquisition  and  acquired  assets  and  liabilities have been recorded at their
estimated  fair values at the date of acquisition. The excess of the cost of the
acquisition  ($2,957,000  plus  acquisition  costs of $101,000, which includes a
broker fee of $72,000) over the fair value of net assets acquired was $1,622,845
and  is  being  treated  as  goodwill.

On  July  27,  2000,  Sonora acquired 100% of the assets of CraMar Technologies,
Inc.  ("CraMar"),  an  ultrasound equipment servicer for approximately $311,000.
The  assets  of  the  Colorado-based,  privately-held  operations of CraMar were
relocated  to  Sonora's  facility  in  Longmont,  Colorado.  The acquisition was
accounted  for  under  the purchase method of accounting.  Accordingly, acquired
assets  have  been  recorded  at  their  estimated  fair  values  at the date of
acquisition.  The  excess  of  the  cost  of  the  acquisition  ($272,908  plus
acquisition  costs  of $37,898, which includes a broker fee of $25,000) over the
fair value of net assets acquired was $257,899 and is being treated as goodwill.

On  October  12,  2000,  Sonora,  acquired  the  assets  of  Sonic  Technologies
Laboratory  Services  ("Sonic Technologies"), an ultrasound acoustic measurement
and  testing  laboratory for approximately $320,000.  The assets of the Hatboro,
Pennsylvania-based  operations  of  privately-held  Sonic  Technologies  were
relocated  to  Sonora's  facility  in  Longmont,  Colorado.  The acquisition was
accounted  for  under  the purchase method of accounting.  Accordingly, acquired
assets  and liabilities have been recorded at their estimated fair values at the
date  of  acquisition.  The excess of the cost of the acquisition ($270,000 plus
acquisition  costs  of $51,219, which includes a broker fee of $25,000) over the
fair value of net assets acquired was $301,219 and is being treated as goodwill.

INDUSTRIAL  PRODUCTS

The  Company's  other  revenue-producing activities consist of the manufacturing
and sale of the Sonicator(R) ultrasonic liquid processor and cell disrupter, the
distribution  of  other  ultrasonic  equipment  for  scientific  and  industrial
purposes,  the  manufacturing  and  sale  of  Aura  ductless fume enclosures for
filtration  of  gaseous  contaminants  and  the manufacture and sale of Mystaire
scrubbers  for  the  abatement  of  air  pollution.

The  Sonicator device is used to disrupt cells and bacteria.  Similar procedures
are  used  in biotechnology in the production of medications and chemicals.  The
Sonicator  is  also  used  in  the  acceleration  of  chemical reactions and the
extraction of proteins from cells such as Ecoli and yeast.  Sonication can strip
away  the  outer  coating of a virus and fragment DNA for immunological studies.
It  is  also  widely  applied  in  manufacturing  pharmaceuticals,  homogenizing
pigments  and  dyes and improving the quality and consistency of these products.
All  these  processes  are  accomplished  through  the  use of ultrasound, which
creates  a  reaction  called  cavitation.

The Aura fume enclosures are ductless filtration and containment hoods which are
portable  and  easy  to  install.  They  work  through  forcing contaminated air
through a filter process that extracts the contaminants and introduces clean air
back  into  the  environment.  They  eliminate  the  ductwork  that is otherwise
necessary  for  exhausting  to  the  outside  air.  The  enclosures  are sold to
clinical,  research,  educational  and  industrial  laboratories  for  various
industrial  purposes.  Laboratory  applications  include  working  with  organic
solvents and radioisotopes, chemical storage, chemical dispensing, pathology and
histology.  Industrial  markets for the product line include the pharmaceutical,
semiconductor  manufacturing  and  asbestos  containment  industries.  The  fume
enclosures  are  a  general  purpose  recirculating system with activated carbon
filters  that  purify  air  and  remove  airborne fumes, odors and particulates.

The  technology  used  in the Aura ductless fume enclosures has been adapted for
specific  uses  in the crime laboratory.  The Forensic Evidence Cabinet protects
wet  evidence  from contamination while it is drying and simultaneously protects
law  enforcement personnel from evidence that can be noxious and hazardous.  The
Cyanoacrylate  (liquid glue) Fuming Chamber is used by fingerprinting experts to
develop  fingerprints on non-porous surfaces while providing protection from the
highly  hazardous  cyanoacrylate  fumes.


                                        8

In  June  1992, the Company initially acquired an 81.4% interest in Labcaire for
$545,169.  The  total acquisition cost exceeded the fair value of the net assets
acquired  by  $241,299,  which  is  being  treated  as  goodwill.

Currently,  the  Company  owns a 97.3% interest in Labcaire.  The balance of the
capital stock of Labcaire is owned by three executives and one retired executive
of  Labcaire,  who  have, under a purchase agreement (the "Labcaire Agreement"),
agreed  to  sell  one-seventh  of their total holdings of Labcaire shares to the
Company  in  each  of  seven  consecutive years, commencing with the fiscal year
ended  June  30, 1996.  Under the Labcaire Agreement, the Company is required to
repurchase  such  shares  at  a  price  equal to one-seventh of each executive's
prorata  share  of  8.5  times  Labcaire's  earnings before interest, taxes, and
management  charges  for  the  preceding  fiscal year.  Pursuant to the Labcaire
Agreement,  9,284  shares (2.65%) of Labcaire common stock were purchased by the
Company  for  approximately $102,000 in October 1996 for the year ended June 30,
1997,  9,286  shares  (2.65%)  were  purchased  by the Company for approximately
$119,000  in October 1997 for the year ended June 30, 1998, 9,286 shares (2.65%)
were purchased by the Company for approximately $129,000 in October 1998 for the
year ended June 30, 1999, 9,286 shares (2.65%) were purchased by the Company for
approximately  $174,000 in October 1999 for the year ended June 30, 2000,  9,286
shares  (2.65%)  were  purchased  by  the  Company for approximately $117,000 in
October  2000  for  the  year  ended  June  30,  2001, 9,286 shares (2.65%) were
purchased by the Company for approximately $100,000 in October 2001 for the year
ended  June  30, 2002 and the remaining 9,286 shares (2.7%) will be purchased by
the  Company for approximately $209,000 for the year ended June 30, 2003.    The
effective  date  of  this  transaction  is expected to be in  October 2002.  The
Company  will  then  own  100%  of  Labcaire.

Labcaire's  business  consists  of  designing,  manufacturing, and marketing air
handling  systems  for the protection of personnel, products and the environment
from  airborne  hazards.  These systems work similar to the Aura fume enclosures
where  they  extract  noxious  disinfectant fumes through a series of filters to
introduce  clean  air  back into the environment.  There are no additional risks
for products sold by Labcaire as compared to other products marketed and sold by
the  Company  in  the  United  States.  Labcaire  experiences  minimal  currency
exposure  since  a  major  portion  of its revenues are from the United Kingdom.
Revenues outside the United Kingdom are remitted in British Pounds.  Labcaire is
also  the  European distributor of the Company's ultrasonic industrial products.
The present management of Labcaire consists of four executives/minority interest
shareholders  with  experience  in  chemical  containment  and  air  handling
technologies.  Labcaire  manufactures class 100 biosafety hazard enclosures used
in  laboratories  to provide sterile environments and to protect lab technicians
from  airborne  contaminants,  and  class 100 laminar flow enclosures.  Labcaire
also manufactures the Company's ductless fume enclosures for the European market
and  sells  the enclosures under its trade name.  Labcaire has developed and now
manufactures and sells an automatic endoscope disinfection system ("Autoscope").
The Autoscope disinfects and rinses several endoscopes while abating the noxious
disinfectant  fumes  produced by the cleaning process.  In fiscal 2002, Labcaire
introduced the Guardian endoscope cleaner, which is compliant with the latest UK
standards.

The Company's products are proprietary in that they primarily utilize ultrasound
as  a  technology base to solve both industrial and medical issues.  The Company
has  technical  expertise  in  ultrasound  and  utilizes  ultrasound  in  many
applications, which management believes makes the Company unique.  The Company's
ultrasound  technology  is  the  core  surrounding  its  business  model.

The  Mystaire  scrubber  is  an  air  pollution  abatement system, which removes
difficult  airborne  contaminants  emitted  from  laboratory  and  industrial
processes.  The  contaminants  are emulsified in a liquid and cleansed through a
series  of  filtered  material.  The  scrubber  operates  on  a  broad  range of
contaminants  and is particularly effective on gaseous contaminants such as acid
gases, mists, particulate matter, negative gases and sulfur oxides.  The Company
also  manufactures  a range of "point of use" scrubbers for the microelectronics
industry.  This  equipment  eliminates  low  levels  of  toxic  and  noxious
contaminants  arising  from  silicon  wafer  production.

MARKET  AND  CUSTOMERS

Medical  Devices


                                        9


The  Company  relies on its licensee, USS, a significant customer, for marketing
its  ultrasonic surgical device.   The Company relies on direct salespersons and
distributors such as Mentor Corporation, Aesculab, Inc. and ACMI Corporation and
manufacturing  representatives  for the marketing of its other medical products.

Sonora  relies  on direct salespersons and distributors for the marketing of its
ultrasonic medical devices.  Focus Surgery plans to sell and market its products
for  BPH,  once  approved  by the FDA, through a distribution partner in the US.
Focus  is  utilizing  an  international  distribution  partner, Endocare Inc. to
distribute  the Sonablate 500 in the European market.  Hearing Innovations plans
on  marketing  and  selling  its  products  to  the profoundly deaf and tinnitus
product  directly  to  customers.

In  June  2002,  the  Company  entered  into  a  ten-year worldwide distribution
agreement  with  Mentor  for  the sale and distribution of the Lysonix 2000 soft
tissue  aspirator  used  for  cosmetic  surgery.  This  agreement  is a standard
agreement  for  such  distribution  in  that  it  specifies  the  product  to be
distributed,  the  terms  of  the agreement and the price to be paid for product
covered  under  the  agreement.   The  agreement  also  was not conditional upon
execution  of  the  court  settlement.

Industrial  Products

The  Company  relies  on  direct  salespersons,  distributors,  manufacturing
representatives  and  catalog  listings  for  the  marketing  of  its industrial
products.  The  Company  currently sells its products through five manufacturing
representatives  and  ten  distributors  in  the  United  States.  The  Company
currently employs direct sales persons who operate outside the Company's offices
and  conducts  direct  marketing  on  a  regional  basis.

The  market  for  the  Company's ductless fume enclosures includes laboratory or
industrial  environments  in  which  workers  may be exposed to noxious fumes or
vapors.  The  products  are  suited  to  laboratories in which personnel perform
functions  which release noxious fumes or vapors (including hospital and medical
laboratories),  industrial  processing  (particularly  involving  the  use  of
solvents) and soldering, and other general chemical processes.  The products are
particularly  suited  to  users  in  the  pharmaceutical,  semiconductor,
biotechnology,  and  forensic  industries.

The  largest  market  for the Company's Sonicator includes research and clinical
laboratories  worldwide.  In addition, the Company has expanded its sales of the
ultrasonic processor into industrial markets such as paint, pigment, ceramic and
pharmaceutical  manufacturers.

In  fiscal  2002,  approximately  35% of the Company's net sales were to foreign
markets.  Labcaire,  a  subsidiary  of  the  Company,  acts  as  the  European
distributor  of the Company's industrial products and manufactures and sells the
Company's  fume  enclosure  line  as  well  as  its  own  range  of  laboratory
environmental  control  products,  such as the Guardian endoscope.  Sales by the
Company  in  other  major  industrial  countries  are made through distributors.

The  Company  views  a wide range of industries as prospective customers for its
pollution  abatement  scrubbers.  Scrubbers  are  usable  in  any  industry  or
environment  in  which  airborne  contaminants  are  created, in particular, the
semiconductor manufacturing, chemical processing and pharmaceuticals industries.

MANUFACTURING  AND  SUPPLY

Medical  Devices

The Company manufactures and assembles its medical devices and Focus and Hearing
Innovations  products  at  its  production  facility located in Farmingdale, New
York.  The Company's products include components manufactured by other companies
in  the  United  States.  The Company is not dependent upon any single source of
supply  and  has  no  long-term supply agreements.  The Company believes that it
will  not  encounter  difficulty in obtaining materials, supplies and components
adequate  for  its  anticipated  short-term  needs.


                                       10

Sonora  manufactures  and  refurbishes its products at its facility in Longmont,
Colorado.  Sonora  is  not dependent upon any single source of supply and has no
long-term  supply  agreements.  The  Company  does  not believe that Sonora will
encounter  difficulty  in  obtaining materials, supplies and components adequate
for  its  anticipated  short-term  needs.

Industrial  Products

The  Company  manufactures and assembles the majority of its industrial products
at  its  production  facility  located  in Farmingdale, New York.  The Company's
products  include  components  manufactured  by  other  companies  in the United
States.  The Company believes that it will not encounter difficulty in obtaining
materials,  supplies  and  components  adequate  for  its anticipated short-term
needs.  The Company is not dependent upon any single source of supply and has no
long-term  supply  agreements.

Labcaire  manufactures  and  assembles  its  products at its facility located in
North  Somerset,  England.  The  Company  does  not  believe  that Labcaire will
encounter  difficulty  in  obtaining materials, supplies and components adequate
for its anticipated short-term needs.  Labcaire is not dependent upon any single
source  of  supply  and  has  no  long-term  supply  agreements.

COMPETITION

Medical  Devices

Competition  in  the  medical  and medical device industry is rigorous with many
companies  having significant capital resources, large research laboratories and
extensive  distribution  systems  in  excess  of  the  Company's.   Some  of the
Company's  major  competitors  for  our  medical products are Johnson & Johnson,
Inc.,  Luminis,  Inc.  and  Surgical  Medical  Technologies,  Inc.

Industrial  Products

Competitors  in the ultrasonic industry for industrial products range from large
corporations with greater production and marketing capabilities to smaller firms
specializing  in  single  products.  The  Company  believes that its significant
competitors  in  the  manufacturing  and  distribution  of industrial ultrasonic
devices  are Branson Ultrasonics, a division of Emerson Electric Co., and Sonics
&  Materials,  Inc.  It  is  possible  that  other companies in the industry are
currently  developing  products  with  the  same  capabilities  as  those of the
Company.  The  Company  believes  that  the  features  of  its Sonicator and the
Company's  customer  assistance  in connection with particular applications give
the  Sonicator  a  competitive  advantage  over  comparable  products.

Competitors  in  the  air  pollution  abatement  industry  range  from  large,
multi-national  corporations  with greater production and marketing capabilities
whose  financial  resources  are substantially greater and, in many cases, whose
share  of  the  air  pollution  abatement market is significant as well as small
firms  specializing in single products.  The Company believes that its principal
competitors  in  the manufacturing and distribution of scrubbers are Ceilcote, a
division  of  ITEQ, Inc., and Duall Division, a division of Met-Pro Corporation.
The  principal  competitors  for  the ductless fume enclosure are Captair, Inc.,
Astec/Air  Science  Technologies,  and  Air  Cleaning Systems, Inc.  The Company
believes that specific advantages of its scrubbers include efficiency, price and
customer  assistance and that specific advantages of its fume enclosures include
efficiency and other product features, such as durability and ease of operation.

REGULATORY  REQUIREMENTS

The Company's medical device products are subject to the regulatory requirements
of the Food and Drug Administration ("FDA").  A medical device as defined by the
FDA  is  a an instrument, apparatus implement, machine, contrivance, implant, in
vitro  reagent,  or  other  similar  or related article, including a components,
part,  or  accessory, which is recognized in the official National Formulary, or
the  United States Pharmacopoeia, or any supplement to them, intended for use in
the  diagnosis  of  disease  or  other  conditions,  or in the cure, mitigation,
treatment,  or  prevention  of  disease, in man or other animals, or intended to
affect  the  structure  or any function of the body of man or other animals, and
which  does  not  achieve  any of its primary intended purposes through chemical
action  within  or  on  the  body  of  man  or


                                       11

other  animals  and  which  is  not  dependent  upon  being  metabolized for the
achievement  of  any  of  its  primary  intended  purposes.  All current devices
manufactured  and  sold  by  the  Company  have  all  the  necessary  regulatory
approvals.  The  Company's  products  that  are  subject  to FDA regulations for
product  labeling  and  promotion  comply  with  all applicable regulations. The
Company  is  listed  with  the  FDA as a Medical Device Manufacturer and has the
appropriate  Establishment  Numbers  in  place.  The  Company  has  post-market
monitoring  system  in  place  such  as  Complaint  Handling  and Medical Device
Reporting  procedures. The Company is not aware of any situations which would be
adverse  at this time nor has the FDA sought legal remedies available against or
have  there  been any violations of its regulations alleged against the Company.

PATENTS, TRADEMARKS, TRADE SECRETS AND LICENSES

Pursuant  to  a royalty free license agreement with an unaffiliated third party,
the Company has the right to use the trademark "Sonicator" in the United States.
The  Company  also owns trademark registrations for Mystaire in both England and
Germany.





The  following  is  a  list  of  the  U.S. patents which have been issued to the
Company:



  Number                      Description                     Issue Date  Expiration Date
  ------                      -----------                     ----------  ---------------
                                                                 
4,920,954   Cavitation Device - relating to the Alliger       05/01/1990       08/05/2008
            System for applying ultrasonic arteries using a
            generator, transducer and titanium wire.

5,026,167   Fluid Processing - relating to the Company's      06/25/1991       10/19/2009
            environmental control product line for
            introducing ozone and liquid into the cavitation
            zone for an ultrasonic probe.

5,032,027   Fluid processing - relating to the Company's      07/16/1991       10/19/2009
            environmental control product line for the
            intimate mixing of ozone and contaminated
            water for the purpose of purification.

5,248,296   Wire with sheath - relating to the Company's      09/23/1993       12/24/2010
            Alliger System for reducing transverse motion in
            its catheters.

5,306,261   Guidewire guides - relating to the Company's      04/26/1994       01/22/2013
            Alliger System for a catheter with collapsible
            wire guide.


                                       12

5,443,456   Guidewire guides - relating to the Company's      08/22/1995       02/10/2014
            Alliger System for a catheter with collapsible
            wire guide.

5,371,429*  Flow-thru transducer - relating to the Company's  12/06/1994       09/28/2013
            liposuction system and its ultrasonic industrial
            products for an electromechanical transducer
            device.

5,397,293   Catheter sheath -relating to the Company's        03/14/1995       11/25/2012
            Alliger System for an ultrasonic device with
            sheath and transverse motion damping.

5,419,761*  Liposuction - relating to the Company's           05/30/1995       08/03/2013
            liposuction  apparatus and associated method.

5,465,468   Flow-thru transducer - relating to the method of  11/14/1995       12/06/2014
            making an electromechanical transducer device
            to be used in conjunction with the soft tissue
            aspiration system and the Company's ultrasonic
            industrial products.

5,516,043   Atomizer horn - relating to an ultrasonic         05/14/1996       06/30/2014
            atomizing device, which is used in the
            Company's industrial products.

5,527,273*  Ultrasonic probes - relating to an ultrasonic     06/18/1996        10/6/2014
            lipectomy probe to be used with the soft tissue
            aspiration technology.




  Number                      Description                     Issue Date  Expiration Date
  ------                      -----------                     ----------  ---------------

5,769,211   Autoclavable switch - relating to a medical       06/23/1998       01/21/2017
            handpiece with autoclavable rotary switch to be
            used in medical procedures.

5,072,426   Shock wave hydrophone with self-monitoring        12/10/1991       02/08/2011
            feature.

4,660,573   Ultrasonic lithotriptor probe.                    04/28/1987       05/08/2005

4,741,731   Vented ultrasonic transducer for surgical         05/03/1988       02/14/2006
            handpiece.

5,151,083   Apparatus for eliminating air bubbles in an       09/29/1992       07/29/2011
            ultrasonic surgical device.

5,151,084   Ultrasonic needle with sleeve that includes a     09/29/1992       07/29/2011
            baffle.

5,486,162   Bubble control device for an ultrasonic surgical  01/23/1996       01/11/2015
            probe.

5,562,609   Ultrasonic surgical probe.                        10/08/1996       10/07/2014


                                       13

5,562,610   Needle for ultrasonic surgical probe.             10/08/1996       10/07/2014

5,904,669   Magnetic ball valves and control module.          05/18/1999       10/25/2016

6,033,375   Ultrasonic probe with isolated and teflon coated  03/07/2000       12/23/2017
            outer cannula.

6,270,471   Ultrasonic probe with isolated outer cannula.     08/07/2001       12/23/2017

6,443,969   Ultrasonic blade with cooling.                    09/03/2002       08/15/2020

6,379,371   Ultrasonic blade with cooling.                    04/30/2002       11/15/2019

6,375,648   Infiltration cannula with teflon coated outer     04/23/2002       10/02/2018
            surface.

6,326,039   Skinless sausage or frankfurter manufacturing     12/04/2001       10/31/2020
            method and apparatus utilizing reusable
            deformable support.

6,322,832   Manufacturing method and apparatus utilizing      11/27/2001       10/31/2020
            reusable deformable support.

6,146,674   Method and device for manufacturing hot dogs      11/14/2000        5/27/2019
            using high power ultrasound.

6,063,050   Ultrasonic dissection and coagulation system.     05/16/2000       10/16/2017

6,036,667   Ultrasonic dissection and coagulation system.     03/14/2000       08/14/2017



     *  Patents  valid  also  in  Japan,  Europe  and  Canada.





The  following  is  a  list of the U.S. trademarks which have been issued to the
Company:



Registration.  Registration
   Number          Date        Mark                                Goods                             Renewal Date
-------------  ------------  ---------  -----------------------------------------------------------  ------------
                                                                                         
    1,195,124    05/11/1982  Mystaire   Scubbers Employing Fine Sprays                                 05/11/2002
                                        Passing Through Mesh for
                                        Eliminating Fumes and Odors from
                                        Gases.
    1,219,008    12/07/1982  Sonimist   Ultrasonic and Sonic Spray Nozzle                              12/07/2002
                                        for Vaporizing Fluid for
                                        Commercial, Industrial and
                                        Laboratory Use.
    1,200,359    07/06/1982  Water Web  Lamination of Screens to provide                               07/06/2002
                                        mesh to be inserted in fluid stream
                                        for mixing or filtering of fluids.
    2,051,093    04/08/1997  Misonix    Anti-Pollution Wet Scrubbers;                                04/08/2002 -
                                        Ultrasonic Cleaners; Spray Nozzles                             04/08/2003
                                        for Ultrasonic Cleaners.
    2,051,092    04/08/1997  Misonix    Ultrasonic Liquid Processors;                                04/08/2002 -
                                        Ultrasonic Biological Cell Disrupters; Ultrasonic Cleaners.    04/08/2003


                                       14

    2,320,805    02/22/2000  Aura       Ductless Fume Enclosures.                                    02/22/2005 -
                                                                                                       02/22/2006


BACKLOG

As  of  June 30, 2002, the Company's backlog (firm orders that have not yet been
shipped)  was $5,100,000, as compared to approximately $7,200,000 as of June 30,
2001.  The  Company's  backlog  relating  to  industrial  products,  including
Labcaire,  was  approximately  $2,300,000  at  June  30,  2002,  as  compared to
$2,900,000  as  of  June  30,  2001.  The  Company's backlog relating to medical
devices,  including  Sonora,  was  approximately $2,800,000 at June 30, 2002, as
compared  to  approximately  $4,300,000  at  June  30,  2001.

EMPLOYEES

As of September 15, 2002, the Company, including Labcaire and Sonora, employed a
total  of  191  full-time  employees, including 26 in management and supervisory
positions.  The  Company  considers  its  relationship  with its employees to be
good.

BUSINESS  SEGMENTS

The  following  table  provides a breakdown of net sales by business segment for
the  periods  indicated:



                                            Fiscal year ended
                                                 June 30,
                                              ( in thousands)
                                          2002     2001     2000
                                         -------  -------  -------
                                                  

               Medical devices           $11,696  $13,023  $11,582
               Industrial products        17,894   17,735   17,461
                                         -------  -------  -------
               Net sales                 $29,590  $30,758  $29,043
                                         =======  =======  =======






The  following  table  provides  a breakdown of foreign sales by geographic area
during  the  periods  indicated:



                                            Fiscal year ended
                                                 June 30,
                                              ( in thousands)
                                          2002     2001     2000
                                         -------------------------
                                                  

Canada and Mexico                        $   244  $   165  $ 2,772
United Kingdom                             7,526    5,646    5,384
Europe                                       981      966    1,346
Asia                                         891      772      653
Middle East                                  146      139      334
Other                                        530      201      231
                                         -------------------------
                                         $10,318  $ 7,889  $10,720
                                         =========================



                                       15

ITEM  2.   PROPERTIES.
--------   -----------

The  Company  occupies  approximately  45,500  square  feet at 1938 New Highway,
Farmingdale,  New York under a lease expiring on June 30, 2005.  The Company has
the  right  to  extend the lease to June 30, 2010.   The rental amount, which is
approximately  $35,000  per  month  and includes a pro rata share of real estate
taxes,  water  and  sewer  charges,  and other charges which are assessed on the
leased  premises  or  the  land  upon  which  the  leased premises are situated.
Labcaire  owns  a  20,000 square foot facility in North Somerset, England, which
was  purchased  in  fiscal  1999,  for  which  there is a mortgage loan.  Sonora
occupies  approximately  14,000  square feet in Longmont, Colorado under a lease
expiring  in July 2005. The rental amount is approximately $17,000 per month and
includes  a  pro  rata  share of real estate taxes, water and sewer charges, and
other  charges  which are assessed on the leased premises or the land upon which
the  leased  premises  are  situated.   The  Company  believes  that  the leased
facilities  are  adequate  for  its  present  needs.

ITEM  3.   LEGAL  PROCEEDINGS.
--------   -------------------

The  Company, MDA and MDA's wholly-owned subsidiary, LySonix, were defendants in
an  action alleging patent infringement filed by Mentor.   On June 10, 1999, the
United  States  District  Court,  Central  District of California, found for the
defendants  that  there  was  no  infringement  upon  Mentor's  patent.  Mentor
subsequently  filed  an appeal.   The issue concerned whether Mentor's patent is
enforceable against the Company and does not govern whether the Company's patent
in  reference is invalid.  On April 11, 2001, the United States Court of Appeals
for  the  Federal  Circuit  Court  issued a decision reversing in large part the
decision  of  the  trial  court  and  granting the motion by Mentor against MDA,
LySonix  and  the  Company  for violation of Mentor's U.S. Patent No. 4,886,491.
This  patent  covers  Mentor's  license  for  ultrasonic  assisted  liposuction.
Damages  were  asserted  in  favor  of  Mentor  for approximately $4,900,000 and
$688,000  for interest.  The Court also granted a permanent injunction enjoining
further  sales  of  the  LySonix  2000  in  the  United  States  for  the use of
lyposuction.   The  Court affirmed that the lower court did not have the ability
to  increase  damages  or  award attorneys' fees.  Each defendant is jointly and
severally  liable  as each defendant infringed proportionally.  Mentor requested
further  relief  in  the  trial  court for additional damages.  Accordingly, the
Company accrued an aggregate of $6,176,000 for damages, interest and other costs
during  fiscal  year  2001.

On  April  24,  2002,  the  Company  resolved  all issues related to the lawsuit
brought  by  Mentor.  Under the terms of the settlement, the Company paid Mentor
$2,700,000  for  its  share  of  a combined $5,600,000 settlement with Mentor in
exchange  for  a complete release from any monetary liability in connection with
the  lawsuit  and  judgment.  In connection with this litigation settlement, the
Company  paid $1,000,000 and forgave accounts receivable of $455,500 in exchange
for certain assets from MDA/LySonix, which the Company expects to utilize in the
future.  The  net  realizable value of those assets was $295,751.   In addition,
the  Company  paid  $228,960  of  other  accrued costs during fiscal 2002.   The
Company  will  pay  the  remaining  accrued  costs  of  $174,332 in fiscal 2003.
Accordingly, the Company recorded a reversal of the litigation settlement during
the  fourth  quarter  of  fiscal  2002  of  $1,912,959.

The  Company's  revenues  derived from sales of the LySonix 2000 instruments and
accessories  were  approximately $97,000, $66,000 and $948,000 during its fiscal
year  ended June 30, 2002, 2001 and 2000, respectively, comprising approximately
..003%,  .002%  and  3.3%,  respectively,  of  gross  revenues.

In  June  2002,  the  Company  entered  into  a  ten-year worldwide distribution
agreement  with  Mentor  for  the sale and distribution of the Lysonix 2000 soft
tissue  aspirator  used  for  cosmetic  surgery.  This  agreement  is a standard
agreement  for  such  distribution  in  that  it  specifies  the  product  to be
distributed,  the  terms  of  the agreement and the price to be paid for product
covered  under  the  agreement.   The  agreement  also  was not conditional upon
execution  of  the  court  settlement.

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


                                       16

No matters were submitted to a vote of the Company's security holders during the
last  quarter  of  the  fiscal  year  ended  June  30,  2002.

                                    PART II
                                    -------

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
-------   ----------------------------------------------------------------------

(a)  The  Company's  common stock, $.01 par value ("Common Stock"), is listed on
     the  NASDAQ  National  Market  ("NMS")  under  the  symbol  "MSON".

The  following table sets forth the high and low bid prices for the Common Stock
during the periods indicated as reported by the NMS. The prices reported reflect
inter-dealer  quotations,  may  not  represent  actual  transactions, and do not
include  retail  mark-ups,  mark-downs  or  commissions.



Fiscal 2002:                                   High         Low
------------                                   ----         ---
                                                  

              First Quarter . . . . . .      $ 7.57        $5.71
              Second Quarter. . . . . .        9.98         5.84
              Third Quarter . . . . . .        9.89         6.30
              Fourth Quarter. . . . . .        8.82         6.00

Fiscal 2001:                                   High         Low
------------                                   ----         ---

              First Quarter . . . . . .      $10.00        $6.38
              Second Quarter. . . . . .        9.12         4.59
              Third Quarter . . . . . .        9.00         6.94
              Fourth Quarter. . . . . .        7.50         5.45


(b)     As  of  September  16, 2002,  the Company had 6,105,865 shares of Common
Stock  outstanding  and  121  shareholders  of  record.  This does not take into
account shareholders whose shares are held in "street name" by brokerage houses.

(c)     The Company has not  paid any dividends since its inception. The Company
currently  does  not intend to pay any cash dividends in the foreseeable future,
but  intends  to  retain  all  earnings,  if  any,  in  its business operations.

ITEM  6.  SELECTED  FINANCIAL  DATA.
--------  --------------------------

Selected  income  statement  data:



                                                     Year Ended June 30,

                                  2002          2001         2000         1999         1998
                               -----------  ------------  -----------  -----------  -----------
                                                                     
Net sales                      $29,590,453  $30,757,519   $29,042,872  $24,767,163  $26,764,332
Net income (loss)                  176,661   (4,492,290)    2,520,896    1,964,758    5,328,381
Net income (loss) per share-
  Basic                        $       .03  $      (.75)  $       .42  $       .34  $       .94
Net income (loss) per share-
  Diluted                      $       .03  $      (.75)  $       .39  $       .30  $       .81


Selected  balance  sheet  data:



                                                 June 30,

                         2002         2001         2000         1999         1998
                      -----------  -----------  -----------  -----------  -----------
                                                           
Total assets          $26,964,452  $33,220,788  $31,163,622  $28,779,090  $25,328,956

Long-term debt
  and capital lease
  obligations         $ 1,050,254  $ 1,027,921  $ 1,274,738  $ 1,271,814  $   105,230

Total stockholders'
  equity              $19,688,828  $19,106,818  $23,882,188  $21,542,385  $19,252,427



                                       17

ITEM  7.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION AND
--------   ---------------------------------------------------------------------
RESULTS  OF  OPERATION.
-----------------------

RESULTS  OF  OPERATION:

The  following  table  sets  forth,  for the three most recent fiscal years, the
percentage  relationship  to  net  sales  of  principal  items  in the Company's
Consolidated  Statements  of  Operations:



                                                          Fiscal year ended
                                                               June 30,

                                                        2002    2001     2000
                                                       ------  -------  ------
                                                               

          Net sales                                    100.0%   100.0%  100.0%
          Cost of goods sold                            60.6     51.3    54.3
                                                       ------  -------  ------

          Gross profit                                  39.4     48.7    45.7
                                                       ------  -------  ------

          Selling expenses                              15.2     13.2    10.9

          General and administrative expenses           21.9     21.2    17.5

          Research and development expenses              7.1      5.9     4.7

          Litigation settlement (recovery) expenses     (6.5)    20.1       -
                                                       ------  -------  ------

          Total operating expenses                      37.7     60.4    33.1
                                                       ------  -------  ------

          Income (loss) from operations                  1.7    (11.7)   12.6

          Other income (expense)                          .2    (10.9)    1.7
                                                       ------  -------  ------

          Income (loss) minority interest and income
                taxes                                    1.9    (22.6)   14.3

          Minority interest in net income of
                consolidated subsidiaries                  -       .1       -
                                                       ------  -------  ------

          Income (loss) before provision for income
                taxes                                    1.9    (22.5)   14.3

          Income tax provision (benefit)                 1.3     (7.9)    5.6
                                                       ------  -------  ------

          Net income (loss)                               .6%  (14.6)%    8.7%
                                                       ======  =======  ======



The  following  discussion and analysis provides information which the Company's
management  believes  is  relevant  to  an  assessment  and understanding of the
Company's results of operations and financial condition.  This discussion should
be  read  in  conjunction  with  the consolidated financial statements and notes
thereto  appearing  elsewhere  herein.

All  of  the  Company's sales to date have been derived from the manufacture and
distribution  of ultrasonic medical devices, ultrasonic equipment for scientific
and  industrial  purposes,  ductless  fume


                                       18

enclosures for filtration of gaseous emissions in laboratories and environmental
control  equipment  for  the  abatement  of  air  pollution.

Fiscal  years  ended  June  30,  2002  and  2001
------------------------------------------------

Net  sales.  Net  sales of the Company's medical devices and industrial products
-----------
decreased  $1,167,066  to  $29,590,453 in fiscal 2002 from $30,757,519 in fiscal
2001.  This difference in net sales is due to an increase in industrial products
of $159,714 to $17,894,692 in fiscal 2002 from $17,734,978 in fiscal 2001.  This
increase  is  offset  by lower medical device sales of $1,326,780 to $11,695,761
for  the  year  ended June 30, 2002 from $13,022,541 for the year ended June 30,
2001.  The  increase  in industrial products is predominantly due to an increase
in  fume  enclosure sales of $566,272 and Labcaire sales of $2,116,323 offset by
lower  wet  scrubber  sales of $2,253,747 and ultrasonic sales of $269,134.  The
increase  in  fume  enclosure  sales is due to customer demand.  The increase in
Labcaire  sales  is  due  to the new Guardian product introduced in fiscal 2002.
The  decrease  in  wet  scrubber  sales  is due to the decrease in growth of the
semi-conductor  market.  The  decrease  in  medical  devices is due to decreased
sales  of  therapeutic  medical  devices  of $2,828,318 offset by an increase in
sales  of  diagnostic  medical  devices  of  $1,501,538, both driven by customer
demand.

The  Company's  revenues  are  generated  from  various  geographic regions. The
following  is  an analysis of net sales by geographic region for the year ending
June  30:



                                       2002         2001
                                    ------------------------
                                           
          United States             $19,272,670  $22,868,093
          Canada                        230,567      162,526
          Mexico                         13,000        2,000
          United Kingdom              7,526,478    5,646,655
          Europe                        980,633      966,349
          Asia                          890,621      771,805
          Middle East                   146,387      138,898
          Other                         530,097      201,193
                                    ------------------------
                                    $29,590,453  $30,757,519
                                    ========================


Summarized  financial  information  for each of the segments for the years ended
June  30,  2002  and  2001  is  as  follows:

For the year ended June 30, 2002:



                                                           (a)
                            MEDICAL     INDUSTRIAL    CORPORATE AND
                            DEVICES      PRODUCTS      UNALLOCATED        TOTAL
                          ------------  -----------  ---------------  --------------
                                                          
Net sales                 $ 11,695,761  $17,894,692  $            -   $   29,590,453
Cost of goods sold           7,233,535   10,698,339               -       17,931,874
                          ------------  -----------                   --------------
Gross profit                 4,462,226    7,196,353               -       11,658,579
Selling expenses             1,218,583    3,283,590               -        4,502,173
Research and development     1,554,438      549,263               -        2,103,701
                          ------------  -----------                   --------------
Total operating expenses     2,773,021    3,832,853       4,556,745       11,162,619
                          ------------  -----------  ---------------  --------------
Income from operations    $  1,689,205  $ 3,363,500  $   (4,556,745)  $      495,960
                          ============  ===========  ===============  ==============





                                       19



For the year ended June 30, 2001:

                                                                (a)
                                 MEDICAL     INDUSTRIAL    CORPORATE AND
                                 DEVICES      PRODUCTS      UNALLOCATED        TOTAL
                               ----------------------------------------------------------
                                                               
Net sales                      $ 13,022,541  $17,734,978  $            -   $  30,757,519
Cost of goods sold                6,632,524    9,150,216               -      15,782,740
                               ------------  -----------                   --------------
Gross profit                      6,390,017    8,584,762               -      14,974,779
Selling expenses                    842,805    3,227,320               -       4,070,125
Research and development          1,143,391      683,213               -       1,826,604
                               ------------  -----------                   --------------
Total operating expenses          1,986,196    3,910,533      12,687,402      18,584,131
                               ------------  -----------  ---------------  --------------
Income (loss) from operations  $  4,403,821  $ 4,674,229  $  (12,687,402)  $  (3,609,352)
                               ============  ===========  ===============  ==============


(a)  Amount  represents  general  and  administrative  and litigation settlement
     (recovery)  expenses.

Net  sales  for  the  three  month  period  ended  June 30, 2002 were $7,893,175
compared  to  $8,945,114  for the same period in fiscal 2001.  This decrease for
the  quarter  ended  June  30,  2002 is due to a decrease in industrial products
sales  of  $603,660 and medical devices of $448,279.  The decrease in industrial
products  sales  consist  of  a  decrease  in  wet scrubber sales of $805,762, a
decrease  in  fume  enclosure  product  sales  of  $286,845,  and  a decrease in
ultrasonic  sales  of  $234,123  offset  by  an  increase  in  Labcaire sales of
$723,070.   The  decrease  in  medical  devices  is  due  to  decreased sales of
therapeutic  medical  devices  of $1,339,239 offset by an increase in diagnostic
medical  devices  of  $890,960.

Export  sales from the United States are remitted in US Dollars and export sales
for  Labcaire  are  remitted  in  British Pounds.  During fiscal 2002 and fiscal
2001,  the  Company  had  foreign  net  sales  of  $10,317,783  and  $7,889,426,
respectively,  representing  34.9%  and  25.5%  of  net  sales  for  such years,
respectively.  The  increase  in  foreign  sales  in  fiscal 2002 as compared to
fiscal 2001 is substantially due to an increase in Labcaire sales of $2,116,323.
Labcaire  represented  85%  of  foreign  net sales during fiscal 2002 and fiscal
2001,  respectively.       To  the  extent  that  the  Company's  revenues  are
generated  in English Pounds, its operating results are translated for reporting
purposes  into  U.S.  Dollars  using  rates of 1.44 and 1.43 for the fiscal year
ended  June  30,  2002  and  2001, respectively.  A strengthening of the English
Pound,  in  relation  to the U.S. Dollar, will have the effect of increasing its
reported  revenues and profits, while a weakening of the English Pound will have
the  opposite  effect.  Since the Company's operations in England generally sets
prices  and bids for contracts in English Pounds, a strengthening of the English
Pound, while increasing the value of its UK assets, might place the Company at a
pricing disadvantage in bidding for work from manufacturers based overseas.  The
Company collects its receivables in the currency the subsidiary resides in.  The
Company  has not engaged in foreign currency hedging transactions, which include
forward  exchange  agreements.

Gross  profit.  Gross  profit  decreased  to  39.4% in fiscal 2002 from 48.7% in
--------------
fiscal 2001.  Gross profit decreased to 26.6% of sales in the three months ended
June  30, 2002 from 39.7% of sales in the three months ended June 30, 2001.  The
decrease in gross profit is predominantly due to the unfavorable mix of high and
low  margin  product  deliveries  caused  by  the  following:  gross  profit was
negatively  impacted  by  the  unfavorable  order  mix  for sales of therapeutic
medical  devices;  Mystaire  scrubber  sales had a significant decrease in gross
margin  on  all  of  its  products,  predominately  due  to  reduced volume; and
increased  sales  of  diagnostic  medical  devices  and sales by Labcaire, which
traditionally carry lower gross margins.  The Company manufactures and sell both
medical  devices  and  industrial  products with wide range of product costs and
gross  margin  dollars  as a percentage of revenues.  An unfavorable mix of high
and  low gross margin product deliveries is a direct result of the ratio of high
gross  margin  product  shipments  to  total  shipments  versus low gross margin
product  shipments to the same total shipments.  In both the medical devices and
industrial  products  segments,  there  are  wide  variations  on  gross  margin
percentages  to  revenues  dependent  upon  the product.  The variation in gross
margin percentage based upon product mix is described as either a "favorable" or
"unfavorable"  mix  of  high  and  low  margin  product  deliveries.

Selling expenses.   Selling expenses increased $432,048 or 10.6% from $4,070,125
-----------------
(13.2%  of  sales) in fiscal 2001 to $4,502,173 (15.2% of sales) in fiscal 2002.
Medical  device  selling  expenses  increased  $375,778  predominantly  due  to
additional sales and marketing efforts of diagnostic medical devices. Industrial
selling  expenses  increased  $56,270  predominantly  due to increased marketing
efforts,  advertising  initiatives  and  personnel  additions.  Selling expenses
increased  $114,439  or  9.8% from $1,165,959 (13% of sales) in the three months
ended  June  30,  2001  to $1,280,398 (16.2% of sales) in the three months ended
June 30, 2002.  Medical device selling expenses increased $184,039 predominantly
due  to  additional  sales  and marketing efforts of diagnostic medical devices.
Industrial


                                       20

selling  expenses  decreased  $69,600  predominantly  due  to  decreased  sales
commissions  for  the  wet  scrubber  products.

General  and  administrative  expenses.  General  and  administrative  expenses
--------------------------------------
decreased  $41,698  or  .6%  to $6,469,704 in fiscal 2002 from $6,511,402 in the
fiscal 2001. The decrease is predominantly due to increased accounting and legal
fees  and  facility  and  administration  costs in Longmont, Colorado, offset by
lower  bonus  and salary expense and due to the adoption in the first quarter of
fiscal  2002  of FASB Statement No. 142,  "Goodwill and Other Intangible Assets"
(SFAS  142).  In  accordance  with SFAS 142, the Company is no longer amortizing
goodwill.  Amortization of goodwill for the comparable period in fiscal 2001 was
$525,567.  General  and  administrative  expenses  decreased  $19,969 or 1% from
$1,932,723  in  the  three months ended June 30, 2001 to $1,912,755 in the three
months  ended  June  30,  2002.  The  decrease is predominantly due to increased
administration  costs  in  Longmont,  Colorado, offset by lower bonus and salary
expense  and  due  to  the  adoption in the first quarter of fiscal 2002 of FASB
Statement  No.  142,  "Goodwill  and  Other  Intangible  Assets" (SFAS 142).  In
accordance  with  SFAS  142,  the  Company  is  no  longer  amortizing goodwill.
Amortization  of goodwill for the comparable period in fiscal 2001 was $232,408.

Research and development expenses.   Research and development expenses increased
----------------------------------
$277,097  or  15.2% from $1,826,604 in fiscal 2001 to $2,103,701 in fiscal 2002.
The  increase  is  due  to  increased research and development on medical device
products  in  the  amount  of  $411,047  partially offset by reduced efforts for
industrial  products  in  the  amount  of  $133,950.  Research  and  development
expenses  increased $41,808 or 9.3% from $450,588 in the three months ended June
30,  2001  to $492,396 in the three months ended June 30, 2002.  The increase is
due  to  increased  research  and  development on medical device products in the
amount of $55,613 partially offset by reduced efforts for industrial products in
the  amount  of  $13,805.  The  increase  in research and development on medical
device  products  is  due  to  the  new  Neuroaspirator  product.

Litigation  settlement  (recovery)  expenses. The Company recorded a reversal of
---------------------------------------------
the  litigation  settlement  during  the  fourth  quarter  of  fiscal  2002  of
$1,912,959.  The  Company  recorded a litigation settlement charge of $6,176,000
during  fiscal  2001.  On April 11, 2001, the United States Court of Appeals for
the Federal Circuit Court issued a decision reversing in large part the decision
of  the  trial  court and granting the motion by Mentor against MDA, LySonix and
the  Company  for  violation of Mentor's U.S. Patent No. 4,886,491.  This patent
covers  Mentor's  license  for  ultrasonic  assisted  liposuction.  Damages were
asserted  in  favor  of  Mentor  for  approximately  $4,900,000 and $688,000 for
interest.  The Court also granted a permanent injunction enjoining further sales
of the LySonix 2000 in the United States for the use of lyposuction.   The Court
affirmed  that  the  lower court did not have the ability to increase damages or
award  attorney's  fees.  Each defendant is jointly and severally liable as each
defendant  infringed  proportionally.  Mentor  requested  further  relief in the
trial  court  for  additional  damages.  Accordingly,  the  Company  accrued  an
aggregate  of  $6,176,000 for damages, attorneys' fees, interest and other costs
during  the  third quarter and fourth quarter of fiscal year 2001.  On April 24,
2002,  the Company resolved all issues related to the lawsuit brought by Mentor.
Under  the  terms  of the settlement, the Company paid Mentor $2,700,000 for its
share of a combined $5,600,000 settlement with Mentor in exchange for a complete
release from any monetary liability in connection with the lawsuit and judgment.
In  connection  with this litigation settlement, the Company paid $1,000,000 and
forgave  accounts  receivable  of  $455,500  in exchange for certain assets from
MDA/LySonix,  which  the  Company  expects  to  utilize  in the future.  The net
realizable  value  of those assets was $295,751.   In addition, the Company paid
$228,960  of  other accrued costs during fiscal 2002.   The Company will pay the
remaining  accrued  costs  of $174,332 in fiscal 2003.  Accordingly, the Company
recorded  a  reversal  of the litigation settlement during the fourth quarter of
fiscal  2002  of  $1,912,959.

In  June  2002,  the  Company  entered  into  a  ten-year worldwide distribution
agreement  with  Mentor  for  the sale and distribution of the Lysonix 2000 soft
tissue  aspirator  used  for  cosmetic  surgery.  This  agreement  is a standard
agreement  for  such  distribution  in  that  it  specifies  the  product  to be
distributed,  the  terms  of  the agreement and the price to be paid for product
covered  under  the  agreement.   The  agreement  also  was not conditional upon
execution  of  the  court  settlement.

Other  income  (expense). Other income was $47,317 in fiscal 2002 as compared to
-------------------------
other  expense  of  $3,337,631  in fiscal 2001.  Other income was $36,402 in the
three  months  ended June 30, 2002 as compared to other expense of $3,744,955 in
the  three  months  ended  June  30,  2001.  This  increase  was


                                       21

principally  due  to the following: an increase in royalty income; a decrease in
interest  income  due  to less cash and investments; the prior year included the
write-down  of investments in Focus and Hearing Innovations and of related notes
of $3,822,428 for fiscal year 2001 as compared to $952,897 for fiscal year 2002.
The  Company  is no longer amortizing the investments or recording the equity in
loss  for  its  investments in Focus and Hearing Innovations for the fiscal year
2002  since  the  investments  were  written  down  to  zero  at  June 30, 2001,
accordingly  amortization of the investments for the comparable period in fiscal
2001 was $230,900 and the equity in loss on the investments was $365,259. During
fiscal  2002,  the  Company entered into fifteen loan agreements whereby Hearing
Innovations  was required to pay the Company an aggregate amount of $322,679 due
May 30, 2002, extended to November 30, 2003, and $151,230 due November 30, 2003,
which  the  Company recorded an allowance against the entire balance of $473,909
and  accrued  interest  of  $16,230 for the above loans. During fiscal 2002, the
Company purchased a second $300,000, 6% Secured Cumulative Convertible Debenture
from Focus, due May 25, 2003 (the "Focus Debenture"), which the Company recorded
an  allowance  against  the  entire  balance of $300,000 and accrued interest of
$16,500  for  the  above  loans.

The  Company  entered  into a loan agreement whereby Focus borrowed $60,000 from
the  Company  which the Company recorded an allowance against the entire balance
of  $60,000  and  accrued interest of $900 for the above loans.   In addition to
the  current loans, included in other income and expense was accrued interest of
$33,300  due  from  Focus  Surgery  and $52,058 due from Hearing Innovations for
loans  and  debentures  issued  in  prior  years.

Income taxes. The effective tax rate is 68.5% for the fiscal year ended June 30,
------------
2002  as  compared  to  an effective tax rate of 35.0% for the fiscal year ended
June  30,  2001.  The  current  effective  tax  rate of 68.5% was impacted by no
corresponding  income  tax  benefit  from  the loss of the impairment of Hearing
Innovations  and  Focus  Surgery  by $333,406 plus the standard consolidated tax
rate  of  approximately 35%.   The loss on impairment of investments is recorded
with  no  corresponding tax benefit since these transactions are capital losses.
The  benefit for such losses are only utilized to the extent the Company has the
ability  to  generate  capital  gains.

Fiscal years ended June 30, 2001 and 2000
-----------------------------------------

Net  sales.  Net  sales increased by 5.9% between the fiscal year ended June 30,
-----------
2000  and  the  fiscal year ended June 30, 2001 from $29,042,872 to $30,757,519.
This  increase  in  net sales is due to the increase in sales of medical devices
and industrial products.  The increase in medical devices of 12.4% is due to the
inclusion  of  twelve  months  of  revenues of Sonora of $1,968,527, soft tissue
aspirator  and  lithotriptor  sales  of  $771,242  from the acquisition of Fibra
Sonics  offset  by  $1,299,388  of lower medical devices sales due to much lower
sales  of the LySonix 2000 as a result of the litigation settlement described in
Item 3. Legal Proceedings.  Industrial products increased $274,266 predominately
due  to lower Labcaire fume enclosure sales of $380,015, due to the weakening of
the  English  Pound  which  represents approximately $780,784 of the decrease in
Labcaire  fume  enclosure  product  sales  due  to  the translation of pounds to
dollars. This decrease is offset by an increase in wet scrubber (Mystaire) sales
of  $721,006.  Revenues  for  the  three  month  period ended June 30, 2001 were
$8,945,114  compared  to  $8,455,546  for  the same period in fiscal 2000.  This
increase for the quarter ended June 30, 2001 is due to an increase in industrial
products  sales  of  $766,829,  which  primarily  consist of an increase in fume
enclosure  product  sales of $529,903 and an increase in wet scrubber (Mystaire)
sales  of  $346,648.

Export  sales from the United States are remitted in US Dollars and export sales
for  Labcaire  are  remitted  in  British Pounds.  During fiscal 2001 and fiscal
2000,  the  Company  had  foreign  net  sales  of  $7,889,426  and  $10,719,509,
respectively,  representing  25.5%  and  36.9%  of  net  sales  for  such years,
respectively.  The  decrease  in  foreign  sales  in  fiscal 2001 as compared to
fiscal  2000  is  due  to  a  major Mystaire shipment of products to Canada, not
typically  a  product  that  we  export,  in fiscal 2000.  Additionally, foreign
currency exchange rates had an adverse effect of $780,784 on Labcaire's revenues
of $6,697,807 in fiscal year 2001 as compared to fiscal year 2000.

Gross  profit.  There  was a increase in overall gross profit margin to 48.7% in
--------------
fiscal 2001 from 45.7% in fiscal 2000.  Gross profit decreased to 39.7% of sales
in  the three months ended June 30, 2001 from 43.6% of sales in the three months
ended  June  30,  2000.  The increase for the year ended June 30, 2001 is due to
increased  operating  efficiencies  at  Misonix  and Sonora and opportunities in
industrial  sales  to capture higher prices.  The decrease for the quarter ended
June  30,  2001  is due to less operating


                                       22

efficiency  by the incorporation of the Fibra Sonics purchase into the Company's
New  York  facility  and  a  higher mix of industrial sales than medical devices
sales,  which traditionally have lower gross margins than medical devices sales.

Selling  expenses.  Selling expenses increased $906,436 or 28.7% from $3,163,689
-----------------
(10.9%  of  sales) in fiscal 2000 to $4,070,125 (13.2% of sales) in fiscal 2001.
Medical  device  selling  expenses  increased  $605,180  primarily  due  to  the
inclusion  of a full year of Sonora's operations of $400,805 and increased sales
and  marketing  efforts  in  all  medical devices of $167,001, such as hiring of
additional salesman.  Industrial product selling expenses increased $301,256 due
to  increased  sales  and  marketing efforts in all industrial products, such as
hiring  of  additional  salesman  and  increased  advertising.  Selling expenses
increased  $284,023  or 32.2% from $881,936 (10.4% of sales) in the three months
ended  June 30, 2000 to $1,165,959 (13% of sales) in the three months ended June
30,  2001,  primarily  due  to  increased sales and marketing efforts in medical
devices and industrial products, such as hiring of additional salesman.

General  and  administrative  expenses.  General  and  administrative  expenses
--------------------------------------
increased  $1,081,099  or 19.8% from $5,464,001 in the fiscal 2000 to $6,545,100
in fiscal 2001. The increase is primarily due to the inclusion of a full year of
the  consolidated  results  of  Sonora  of  $343,636, increased expenditures for
investor relations activities of approximately $125,000, amortization of Sonora,
Labcaire, Sonic Technologies and Fibra Sonics goodwill of approximately $404,000
and expenses relating to the maintenance of the Fibra Sonics facility located in
Chicago  during  the  transition  to  the  Company's  Farmingdale  facility  of
approximately  $199,000.  General and administrative expenses increased $286,513
or  17% from $1,686,638 in the three months ended June 30, 2000 to $1,973,151 in
the  three  months  ended  June  30,  2001. The increase is primarily due to the
amortization  of  Sonora, Labcaire, Sonic Technologies and Fibra Sonics goodwill
of  approximately $175,000 and expenses relating to the maintenance of the Fibra
Sonics  facility  located  in  Chicago  during  the  transition to the Company's
Farmingdale  facility  of  approximately  $75,000.

Research and development expenses.   Research and development expenses increased
----------------------------------
$453,841 or 33% from $1,372,763 in fiscal 2000 to $1,826,604 in fiscal 2001. The
increase is primarily due to medical devices due to the inclusion of a full year
of  the  consolidated  results  of  Sonora of $288,835 and increased development
costs  associated  with  certain  medical  products  of $107,095.  The remaining
increase  of  $57,911 is due to an increase in development costs associated with
the  Sonicator  3000 and new ductless fume enclosure which will be available for
sale  in  fiscal  2002.  Research and development expenses increased $149,589 or
49.7%  from  $300,999 in the three months ended June 30, 2000 to $450,588 in the
three  months  ended  June  30,  2001.  The increase is primarily related to the
Sonora  subsidiary  and  relate  to  development  costs  associated with certain
medical  devices.

Bad  debt (recovery) expense.  Bad debt recovery expense decreased from $366,612
-----------------------------
for  fiscal  2000  to $33,698 for fiscal 2001.  On October 22, 1998, the Company
reserved  $1,700,000  against  accounts  receivable due and owing by MDA and its
wholly  owned  subsidiary, LySonix, as licensees for the Misonix ultrasonic soft
tissue aspirator.   In December of 1998, an additional reserve was taken against
all  remaining  receivables from MDA and LySonix totaling $369,903.  On June 30,
1999,  the  MDA  and  LySonix  accounts receivable of $2,069,903 was written off
against  the  bad debt reserve, a portion of which was later recovered in fiscal
2000.

On  March 30, 2000, the Company, MDA and LySonix signed a new ten-year Exclusive
License  Agreement  (the  "MDA  Agreement") for the marketing of the soft tissue
aspirator  for  aesthetic  and cosmetic surgery applications.  The MDA Agreement
called  for  LySonix  to  purchase  the  soft  tissue aspirators and exclusively
represent  the  Company's  products for the fragmentation and aspiration of soft
tissue.  The  Company  was  paid  in  full  for the amounts due and owing by the
return  of  inventory  by  MDA and LySonix, which was in accordance with the MDA
Agreement.  The  Company  recorded the receipt of inventory at the lower of cost
or  market, thereby a recovery of bad debt expense of approximately $462,000 was
recorded  during  the third quarter of fiscal 2000.  As of July 1, 2001, the MDA
Agreement  became a non-exclusive agreement due to the failure of MDA/LySonix to
meet  purchase  requirements  and  other  terms  of  the  MDA  Agreement.

Litigation  settlement  expenses.  The  Company recorded a litigation settlement
---------------------------------
charge  of  $6,176,000 during fiscal 2001.  On April 11, 2001, the United States
Court  of  Appeals  for the Federal Circuit


                                       23

Court  issued a decision reversing in large part the decision of the trial court
and  granting  the  motion  by  Mentor  against MDA, LySonix and the Company for
violation  of  Mentor's  U.S.  Patent No. 4,886,491. This patent covers Mentor's
license  for  ultrasonic assisted liposuction. Damages were asserted in favor of
Mentor  for  approximately  $4,900,000 and $688,000 for interest. The Court also
granted  a  permanent  injunction enjoining further sales of the LySonix 2000 in
the  United States for the use of lyposuction. The Court affirmed that the lower
court  did  not  have  the ability to increase damages or award attorney's fees.
Each  defendant  is  jointly  and  severally  liable as each defendant infringed
proportionally.  Mentor  requested  further  relief  in  the  trial  court  for
additional  damages.  The  Company  and  its  co-defendants  are considering all
alternatives  including  further legal measures that are available. Accordingly,
the  Company  accrued an aggregate of $6,176,000 for damages, interest and other
costs  during  the  third  quarter  and  fourth  quarter  of  fiscal  year 2001.

Other  income (expense). Other expense was $3,337,631 in fiscal 2001 as compared
------------------------
to  other  income of $492,241 in fiscal 2000.  This decrease was principally due
to  the  write-down  of  the  investments  in capital stock of Focus Surgery and
Hearing  Innovations of $2,495,467, the 5.1% Focus Debenture of $308,991, the 6%
Focus  Debenture  of  $303,667, the Hearing Debenture of  $316,625 and the notes
receivable  from Hearing Innovations of $397,678.   During the fourth quarter of
fiscal  2001,  the Company evaluated the equity investments of Focus and Hearing
Innovations  with  respect  to  the financial performance and the achievement of
specific  targets  and  goals  and  determined  that  the  equity investment was
impaired  and therefore the Company recorded an impairment loss in the amount of
$2,495,467.  The  5.1%  Focus  Debenture,  the  6%  Focus Debenture, the Hearing
Debenture and the notes receivable from Hearing Innovations were reserved for as
the  Company  believes  that such debentures and notes are impaired. The Company
does  not anticipate these instruments to be repaid by their respective maturity
dates.

Income  taxes. For fiscal 2001, the Company recorded a tax benefit of $2,423,129
-------------
or 35% as compared to a tax provision of $1,630,961 or 39% for fiscal year 2000.
The  current  year  tax  benefits  consisted  of a reduction in the deferred tax
valuation  allowance of $1,681,502 during the first quarter of 2001 offset by an
increase  of  the  deferred  tax  valuation allowance of $2,030,514 in the third
quarter,  relating  to  the  write-down  of  the  equity investments and related
debentures  and  notes.

In  connection with the loss on impairment of equity investments, which included
the  carrying  value  of  the  investments and related notes and debentures, the
Company  recorded a deferred tax asset in the amount of $2,030,514.  The Company
recorded  a  full  valuation  allowance against the asset in accordance with the
provisions  of  FASB  statement  No.109  "Accounting  for  Income  Taxes".  The
valuation  allowance  was  determined  by  estimating  the recoverability of the
deferred  tax assets. In assessing the recoverability of the deferred tax asset,
management  considered  whether  it is more likely than not that some portion or
all  of  the  deferred  tax asset would not be realized.  Based upon the capital
nature  of  the  deferred  tax  asset  and  the Company's projections for future
capital  gains  in  which the deferred tax asset would be deductible, management
did not deem it more likely than not that the asset would be recoverable at June
30,  2001.

The  Company  had  previously  recorded  a  reduction of the valuation allowance
applied  against  deferred  tax assets in accordance with the provisions of FASB
statement  No.109 "Accounting for Income Taxes" which provided a one-time income
tax  benefit  of  $1,681,502  during the first quarter of fiscal year 2001.  The
valuation  allowance  was established in fiscal year 1997 because the future tax
benefit  of  certain  below market stock option grants issued at that time could
not be reasonably assured.   The Company continually reviews the adequacy of the
valuation allowance and recognized the income tax benefit during the quarter due
to  the reasonable expectation that such tax benefit will be realized due to the
fiscal  strength  of  the  Company.  Management  believes  that it will generate
taxable  income  sufficient  to  realize  the  tax benefit associated with these
future  deductible temporary differences and, therefore, the Company reduced the
valuation  allowance  during  the  first  quarter  of  fiscal  year  2001.

CRITICAL  ACCOUNTING  POLICIES:

General:  The  Company's  discussion and analysis of its financial condition and
--------
results  of  operations are based upon the Company's financial statements, which
have  been  prepared in accordance with accounting principles generally accepted
in  the  United  States.  The  preparation  of


                                       24

these  financial  statements require the Company to make estimates and judgments
that  affect the reported amounts of assets, liabilities, revenues and expenses.
On  an  on-going  basis,  management  evaluates  its  estimates  and  judgments,
including those related to bad debts, inventories, goodwill, property, plant and
equipment  and  income  taxes.  Management  bases its estimates and judgments on
historical  experience  and  on  various  other  factors that are believed to be
reasonable  under  the  circumstances,  the  results of which form the basis for
making  judgments  about  the carrying values of assets and liabilities that are
not  readily  apparent  from other sources. Actual results may differ from these
estimates  under  different  assumptions  or  conditions.  The Company considers
certain  accounting  policies  related  to  allowance  for  doubtful  accounts,
inventories,  property,  plant  and  equipment,  goodwill and income taxes to be
critical  policies  due  to  the  estimation  process  involved  in  each.

Allowance  for  Doubtful  Accounts:  The  Company's  policy  is  to  review  its
-----------------------------------
customers'  financial  condition  prior  to  extending  credit  and,  generally,
collateral  is  not required.  The Company utilizes letters of credit on foreign
or  export  sales  where  appropriate.

Inventories:  Inventories  are stated at the lower of cost (first-in, first-out)
------------
or  market  and  consist  of  raw materials, work-in-process and finished goods.
Management evaluates the need to record adjustments for impairments of inventory
on  a  quarterly  basis.  The Company's policy is to assess the valuation of all
inventories,  including  raw  materials,  work-in-process  and  finished  goods.

Property,  Plant  and  Equipment:  Property, plant and equipment are recorded at
---------------------------------
cost. Depreciation of property and equipment is provided using the straight-line
method  over estimated useful lives ranging from 1 to 5 years.   Depreciation of
the  Labcaire  building  is  provided  using  the  straight-line method over the
estimated  useful  life  of 50 years.  Leasehold improvements are amortized over
the  life  of  the  lease  or the useful life of the related asset, whichever is
shorter.  The  Company's  policy is to periodically evaluate the appropriateness
of  the  lives  assigned  to  property,  plant  and  equipment  and to adjust if
necessary.

Goodwill:  In  July  2001,  the  Financial  Accounting  Standards  Board  issued
---------
Statement  of Financial Accounting Standards ("SFAS") Nos. 141 and 142 (SFAS 141
and  SFAS  142),  "Business  Combinations"  and  "Goodwill  and Other Intangible
Assets,"  respectively.  SFAS  141  replaces Accounting Principles Board ("APB")
Opinion  16  "Business Combinations" and requires the use of the purchase method
for  all business combinations initiated after June 30, 2001.  SFAS 142 requires
goodwill  and  intangible  assets  with  indefinite useful lives to no longer be
amortized,  but  instead be tested for impairment at least annually and whenever
events  or  circumstances  occur that indicate goodwill might be impaired.  With
the  adoption of SFAS 142, as of July 1, 2001, the Company reassessed the useful
lives  and  residual  values  of  all  acquired  intangible  assets  to make any
necessary  amortization  period  adjustments.  Based  on  that  assessment, only
goodwill  was  determined  to  have an indefinite useful life and no adjustments
were  made  to  the  amortization  period or residual values of other intangible
assets.  SFAS  142  provides  a six-month transitional period from the effective
date of adoption for the Company to perform an assessment of whether there is an
indication  that  goodwill  is  impaired.  To  the  extent that an indication of
impairment  exists, the Company must perform a second test to measure the amount
of  impairment.  The  second  test must be performed as soon as possible, but no
later  that  the end of the fiscal year.  Any impairment measured as of the date
of  adoption  will  be  recognized  as  the  cumulative  effect  of  a change in
accounting  principle.  The Company performed the first test and determined that
there  is  no  indication that the goodwill recorded is impaired and, therefore,
the  second  test  was  not  required.  The  Company  also  completed its annual
goodwill  impairment  tests for fiscal 2002 in the fourth quarter.  There was no
indicators  that  goodwill  recorded  was  impaired.

Income  Taxes:  Income  taxes are accounted for in accordance with SFAS No. 109,
--------------
"Accounting  for  Income  Taxes".  Under  this  method,  deferred tax assets and
liabilities  are  recognized  for  the  future  tax consequences attributable to
differences  between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases and operating loss and tax credit
carryforwards.  Deferred  tax  assets and liabilities are measured using enacted
tax  rates  expected  to  apply  for  taxable income in the years in which those
temporary  differences  are  expected to be recovered or settled.  The effect on
deferred  tax  assets  and liabilities of a change in tax rates is recognized in
income  in  the  period  that  includes  the  enactment  date.


                                       25

LIQUIDITY  AND  CAPITAL  RESOURCES:

Working  capital  at  June  30,  2002  and  June  30,  2001  was $11,854,281 and
$12,002,501,  respectively.  In  fiscal 2002 cash utilized in operations totaled
$3,754,305.  This  was  primarily  due  to  the cash paid in connection with the
settlement  of  litigation  (see  below  for  discussion).  In fiscal 2002, cash
provided  by investing activities was $770,119 which consisted of redemptions of
investments  held  to maturity offset by loans to Hearing Innovations and Focus.
In  fiscal  2002,  cash  provided  by  financing  activities  was $247,905 which
represents  proceeds  from  the  exercise  of  stock  options  and proceeds from
short-term borrowings offset by principal payments on capital lease obligations.



Revolving  Credit  Facilities
-----------------------------
The  Company  secured  a $5,000,000 revolving credit facility with Fleet Bank on
January  18,  2002  to  cover  any  potential  shortfalls  of the Company's cash
position  as  well  as  to  support  future working capital needs. The revolving
credit  facility  expires January 18, 2005 and has interest rate options ranging
from Libor plus 1.0% per annum to prime rate plus .25% per annum.  This facility
is  secured  by  the  assets  of  the  Company.  This  facility contains certain
financial  covenants,  including  requiring that the Company maintain a ratio of
debt  to  earnings  before interest, depreciation, taxes and amortization of not
greater  than  2  to 1; that the Company maintain a working capital ratio of not
less  than  1.5  to  1;  and  that  the Company maintain a tangible net worth of
$14,500,000.  The  terms  provide  for  the repayment of the debt in full on its
maturity  date.  On  June  30, 2002, the Company had $5,000,000 available on its
line  of  credit.

On  July  1,  2002, Labcaire replaced its bank overdraft facility with HSBC Bank
plc  with  a  debt  purchase  agreement with Lloyds TSB Commercial Finance.  The
amount  of  this  facility  is  approximately  $1,384,000  (  950,000) and bears
interest  at  the  bank's  base  rate plus 1.75% and a service charge of .15% of
sales invoice value and fluctuates based upon the outstanding United Kingdom and
European  receivables.   The  current  facility  is more flexible than the prior
facility.  The  prior facility established a sum certain limit where the current
facility  has  a  credit  limit  based upon United Kingdom domestic and European
receivables outstanding.  The Company's needs are better served from the current
facility.  The  agreement expires on June 28, 2003 and covers all United Kingdom
and  European  sales.

Commitments
-----------
The  Company  has  commitments under a revolving note payable, facility debt and
capital  and  operating  leases  that will be funded from operating sources.  At
June  30,  2002,  the  Company's  contractual  cash  obligations and commitments
relating  to the revolving note payable, facility debt and capital and operating
leases  are  as  follows:



                        LESS THAN                            AFTER
COMMITMENT                1 YEAR    1-3 YEARS   4-5 YEARS   5 YEARS     TOTAL
--------------------------------------------------------------------------------
                                                       
Revolving note payable  $  730,092           -           -         -  $  730,092
Facility debt               57,654  $  128,173  $  139,824  $638,736     964,387
Capital leases             219,869     144,523      31,522         -     395,914
Operating leases           613,797   1,213,487       4,315         -   1,831,599
                        --------------------------------------------------------
                        $1,621,412  $1,486,183  $  175,661  $638,736  $3,921,992
                        ========================================================


Labcaire
--------
In  October  2001,  under  the terms of the Labcaire Agreement, the Company paid
$99,531  for  9,286  shares (2.65%) of the outstanding common stock of Labcaire.
This  represents  the  fiscal  2002 buy-back portion, as defined in the Labcaire
Agreement.  The  remaining  9,286 shares (2.7%) will be purchased by the Company
for  approximately  $209,000  for the year ended June 30, 2003.    The effective
date  of  this transaction is expected to be in October 2002.   The Company will
then  own  100%  of  Labcaire.

Hearing  Innovations,  Inc.
---------------------------
During  fiscal  2002,  the  Company entered into fifteen loan agreements whereby
Hearing  Innovations  was  required  to  pay  the Company an aggregate amount of
$322,679  due  May  30,  2002,  extended  to


                                       26

November  30,  2003, and $151,230 due November 30, 2003. All notes bear interest
at 8% per annum and contain warrants to acquire additional shares. The notes are
secured  by  a  lien on all of Hearing Innovations' right, title and interest in
accounts  receivable,  inventory, property, plant and equipment and processes of
specified  products  whether  now  existing  or  arising after the date of these
agreements.  The  loan  agreements contain warrants to acquire 548,329 shares of
Hearing  Innovations  common stock, at the option of the Company, at a cost that
ranges from $.01 to $2.00 per share. These warrants, which are deemed nominal in
value, expire October 2005. The Company recorded an allowance against the entire
balance  of  $473,909  and  accrued interest of $16,230 for the above loans. The
related  expense  has been included in loss on impairment of loans to affiliated
entities  in the accompanying consolidated statements of operations. The Company
believes  the loans and related interest are impaired since the Company does not
anticipate  that  these  loans  will  be paid in accordance with the contractual
terms  of  the  loan  agreements.



Focus  Surgery,  Inc.
---------------------
On  July  31,  2001, the Company purchased the Focus Debenture due May 25, 2003.
The  Focus  Debenture is convertible into 250 shares of Focus preferred stock at
the  option of the Company at any time up until the due date at a purchase price
of  $1,200  per  share.  The  Focus  Debenture also contains warrants, which are
nominal  in  value,  to purchase an additional 125 shares to be exercised at the
option  of  the  Company.  Interest  accrues  and  is  payable at maturity or is
convertible  on  the  same terms as the Focus Debenture's principal amount.  The
Focus Debenture is secured by a lien on all of Focus' right, title, and interest
in  accounts receivable, inventory, property, plant and equipment and process of
specified  products  whether now existing or arising after the date of the Focus
Debenture.  The  Company  recorded  an  allowance against the Focus Debenture of
$300,000  and  accrued interest of $16,500 since the Company does not anticipate
that  the  Focus Debenture will be paid in accordance with the contractual terms
of  the  loan  agreement.  The  related  expense  has  been  included in loss on
impairment  of  loans  to  affiliated  entities in the accompanying consolidated
statements  of  operations.

During  fiscal  2002,  the  Company  entered into a loan agreement whereby Focus
borrowed  $60,000  from  the Company.  This loan matured on May 30, 2002 and was
extended  to  December  31,  2002.   The loan bears interest at 6% per annum and
contain  warrants  to  acquire  additional  shares.  These  warrants  are deemed
nominal  in  value.  The loan is secured by a lien on all of Focus' right, title
and  interest  in  accounts receivable, inventory, property, plant and equipment
and  processes  of  specified products whether now existing or arising after the
date  of the loan.  The Company recorded an allowance against the entire balance
of  $60,000 and accrued interest of $900.  The related expense has been included
in  loss  on  impairment  of  loans  to  affiliated entities in the accompanying
consolidated  statements of operations.   The Company believes that this loan is
impaired  since  the  Company does not anticipate that this loan will be paid in
accordance  with  the  contractual  terms  of  the  loan  agreement.

In  February  2001,  the  Company  exercised  its  right  to  start research and
development  for the treatment of kidney tumors utilizing HIFU technology and in
September 2002, funded $50,000 to Focus which is being treated as a research and
development  expense  in  the  first  quarter  of  fiscal  2003.

Litigation  Settlement
----------------------
On  April  24,  2002,  the  Company  resolved  all issues related to the lawsuit
brought by Mentor (see Item 3. Legal Proceedings for further discussion).  Under
the terms of the settlement, the Company paid Mentor $2,700,000 for its share of
a  combined $5,600,000 settlement with Mentor in exchange for a complete release
from  any  monetary  liability  in connection with the lawsuit and judgment.  In
connection  with  this  litigation  settlement,  the Company paid $1,000,000 and
forgave  accounts  receivable  of  $455,500  in exchange for certain assets from
MDA/LySonix,  which  the  Company  expects  to  utilize  in the future.  The net
realizable  value  of those assets was $295,751.   In addition, the Company paid
$228,960  of  other accrued costs during fiscal 2002.   The Company will pay the
remaining  accrued  costs  of $174,332 in fiscal 2003.  Accordingly, the Company
recorded  a  reversal  of the litigation settlement during the fourth quarter of
fiscal  2002  of  $1,912,959.

In  June  2002,  the  Company  entered  into  a  ten-year worldwide distribution
agreement  with  Mentor  Corporation ("Mentor") for the sale and distribution of
the  Lysonix  2000  soft  tissue  aspirator  used  for  cosmetic  surgery.  This
agreement is a standard agreement for such distribution in that it specifies the


                                       27

product  to  be distributed, the terms of the agreement and the price to be paid
for  product  covered  under  the  agreement.   The  agreement  also  was  not
conditional  upon  execution  of  the  court  settlement.

Other
-----

The  Company  believes  that  its  existing  capital resources will enable it to
maintain its current and planned operations for at least 18 months from the date
hereof.

In  the  opinion  of  management, inflation has not had a material effect on the
operations  of  the  Company.

ITEM  7A.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK.
---------  -----------------------------------------------------------------

Market  Risk:
The  principal  market risks (i.e. the risk of loss arising from adverse changes
in  market  rates and prices) to which the Company is exposed are interest rates
on short-term investments and foreign exchange rates, which generate translation
gains and losses due to the English Pound to U.S. Dollar conversion of Labcaire.

Interest  Rates:
The  Company's  short-term  investments are made up entirely of held to maturity
investments,  which include mostly corporate bonds with a rating of A or higher.
Assuming  investment  levels  remained  the same, a one-point change in interest
rates  would  not  have a material impact on the Company's interest income.  The
Company  does  not  enter  into  interest  rate  swap  agreements.

Foreign  Exchange  Rates:
Approximately  30%  of  the  Company's  revenues in fiscal 2002 were received in
English  Pounds  currency.  To  the  extent  that  the  Company's  revenues  are
generated  in English Pounds, its operating results are translated for reporting
purposes  into  U.S.  Dollars  using  rates of 1.44 and 1.43 for the fiscal year
ended  June  30,  2002  and  2001, respectively.  A strengthening of the English
Pound,  in  relation  to the U.S. Dollar, will have the effect of increasing its
reported  revenues and profits, while a weakening of the English Pound will have
the  opposite  effect.  Since the Company's operations in England generally sets
prices  and bids for contracts in English Pounds, a strengthening of the English
Pound, while increasing the value of its UK assets, might place the Company at a
pricing disadvantage in bidding for work from manufacturers based overseas.  The
Company collects its receivables in the currency the subsidiary resides in.  The
Company  has not engaged in foreign currency hedging transactions, which include
forward  exchange  agreements.

ITEM  8.   FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA.
--------   ------------------------------------------------

The  independent  auditors' reports and consolidated financial statements listed
in  the  accompanying  index  are  filed as part of this report.   See "Index to
Consolidated  Financial  Statements"  on  page  41.

QUARTERLY  RESULTS  OF  OPERATIONS

The  following table presents selected financial data for each quarter of fiscal
2002, 2001 and 2000. Although unaudited, this information has been prepared on a
basis  consistent  with  the Company's audited consolidated financial statements
and,  in  the  opinion  of  the  Company's  management, reflects all adjustments
(consisting  only  of  normal  recurring adjustments) that the Company considers
necessary  for  a  fair  presentation  of  this  information  in accordance with
accounting  principles  generally accepted in the United States.  Such quarterly
results  are  not  necessarily  indicative  of  future results of operations and
should be read in conjunction with the audited consolidated financial statements
of  the  Company  and  the  notes  thereto.

QUARTERLY  FINANCIAL  DATA:


                                       28



                                                                 FISCAL 2002
                                            Q1           Q2           Q3            Q4           YEAR
                                                                              

Net sales                              $ 6,822,521   $7,503,537  $ 7,371,220   $ 7,893,175   $29,590,453

Gross profit                             3,185,172    3,325,335    3,047,968     2,100,104    11,658,579

Operating expenses                       2,976,732    3,050,663    3,362,634     1,772,590    11,162,619

Income (loss) from operations              208,440      274,672     (314,666)      327,514       495,960

Other income (expense)                     (17,100)     101,855      (73,840)       36,402        47,317

Minority interest in net (loss)
income of  consolidated subsidiaries       (12,186)      42,916       (5,099)       (8,066)       17,565

Income tax provision (benefit)             222,209      158,823     (182,833)      185,982       384,181
                                       ------------  ----------  ------------  ------------  ------------

Net (loss) income                      $   (43,055)  $  260,620  $  (210,772)  $   169,868   $   176,661
                                       ============  ==========  ============  ============  ============

Net (loss) income per share-Basic      $      (.01)  $      .04  $      (.03)  $       .03   $       .03

Net (loss) income per share -Diluted   $      (.01)  $      .04  $      (.03)  $       .03   $       .03


                                                                 FISCAL 2001
                                            Q1           Q2           Q3            Q4           YEAR

Net sales                              $ 6,791,318   $7,616,531  $ 7,404,556   $ 8,945,114   $30,757,519

Gross profit                             3,581,398    3,969,998    3,875,441     3,547,942    14,974,779

Operating expenses                       2,708,145    2,942,237    8,658,479     4,275,270    18,584,131

Income (loss) from operations              873,253    1,027,761   (4,783,038)     (727,328)   (3,609,352)

Other income (expense)                     160,984      209,591       36,749    (3,744,955)   (3,337,631)

Minority interest in net (loss)
income of consolidated subsidiaries         (4,323)      30,566       (6,037)       11,358        31,564

Income tax (benefit) provision          (1,304,246)     506,074   (1,832,997)      208,040    (2,423,129)
                                       ------------  ----------  ------------  ------------  ------------

Net income (loss)                      $ 2,334,160   $  761,844  $(2,919,329)  $(4,668,965)  $(4,492,290)
                                       ============  ==========  ============  ============  ============

Net income (loss) per share-Basic      $       .39   $      .13  $      (.48)  $      (.77)  $      (.75)

Net income (loss) per share -Diluted   $       .36   $      .12  $      (.48)  $      (.77)  $      (.75)



ITEM  9.   CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON ACCOUNTING AND
--------   ---------------------------------------------------------------------
FINANCIAL  DISCLOSURE.
---------------------

On  January  22, 2002, the Board of Directors recommended and approved retaining
the  firm  of  Ernst & Young LLP to act as the Company's independent accountants
for  the  fiscal  year  ended June 30, 2002. The Company previously retained the
accounting  firm  of KPMG LLP for the fiscal year ended June 30, 2001.  KPMG did
not  qualify,  disclaim  or  have  an adverse opinion of the Company's financial
statements.  The  Audit  Committee  and  the  shareholders have consented to the
change  of  accountants  from  KPMG,  LLP  to  Ernst  &  Young  LLP.

                                    PART III
                                    --------

ITEM  10.   DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT.
---------   ---------------------------------------------------------

The  Company  currently  has  four  Directors.  Their term expires at the Annual
Meeting of Shareholders.  The following table contains information regarding all
Directors  and  executive  officers  of  the  Company:


                                       29



                                                                                      DIRECTOR
NAME                           AGE                  PRINCIPAL OCCUPATION                SINCE
---------------------------  --------  -----------------------------------------------  -----
                                                                               
Gary Gelman                        55  Chairman of the Board                             1995
                                       of Directors

Howard Alliger                     75  Director                                          1971

Arthur Gerstenfeld                 74  Director                                          1992

Michael McManus, Jr.               59  President and Chief                               1998
                                       Executive Officer

Richard Zaremba                    47  Vice President, Chief Financial Officer,            --
                                       Secretary and Treasurer

Kenneth Coviello                   50  Vice President - Medical Devices                    --

Dan Voic                           40  Vice President of Research & Development
                                       & Engineering                                       --

Bernhard Berger                    40  Vice President - Industrial/Scientific Products     --

Ronald Manna                       48  Vice President of New Product Development
                                       & Regulatory Affairs                                --

Christopher Thomas                 40  Vice President of Mystaire Products                 --



The  following  is  a brief account of the business experience for the past five
years  of  the  Company's  Directors  and  executive  officers:

GARY  GELMAN, the founder of American Claims Evaluation, Inc., a publicly traded
company  engaged  in  auditing  hospital  bills  and  providing  vocational
rehabilitational  counseling,  has  been Chairman of the Board and a Director of
that  company  for  more  than  ten years.  Since 1973, Mr. Gelman has also been
Chief Executive Officer of American Para Professional Systems, Inc., a privately
held  entity,  which  provides  nurses  who  perform  physical  examinations  of
applicants  for  life  and/or  health  insurance  for  insurance  companies.  He
received  a  B.A  degree from Queens College.  Mr. Gelman became a member of the
Board  of  the Company in 1995 and Chairman of the Board of the Company in March
1996.

HOWARD  ALLIGER  founded the Company's predecessor in 1955 and the Company was a
sole  proprietorship  until  1960.  The  Company  name  then  was  Heat
Systems-Ultrasonics.  Mr.  Alliger  was  President of the Company until 1982 and
Chairman of the Board until 1996.   In 1996 Mr. Alliger stepped down as Chairman
and  was no longer a corporate officer.   He has been awarded 23 patents and has
published  various  papers on ultrasonic technology.  For three years, ending in
1991, Mr. Alliger was the President of the Ultrasonic Industry Association.  Mr.
Alliger  holds  a  B.A.  degree  in  economics  from  Allegheny College and also
attended  Cornell  University School of Engineering for four years.  He has also
established,  and is President of, two privately held entities which are engaged
in  pharmaceutical  research  and  development.

ARTHUR  GERSTENFELD  is  currently  Professor  of  Industrial  Engineering  and
Professor  of  Management  at  Worcester  Polytechnic  Institute,  Worcester,
Massachusetts.  Dr.  Gerstenfeld  received  his  Ph.D.  and Masters degrees from
Massachusetts  Institute  of  Technology  (Sloan  School of Management).  He has
edited  and  authored  seven  books and approximately forty articles focusing on
innovation  and  productivity.  Dr. Gerstenfeld's industrial experience has been
as  founder,  CEO,  and  Chairman of the Board of UFA, Inc.  Dr. Gerstenfeld was
associated  with  UFA  from  1985  to  1992.   The  business was based upon four
patents  held by Mr. Gerstenfeld dealing with simulation systems for training of
traffic  controllers.


                                       30

MICHAEL MCMANUS, JR. became President and Chief Executive Officer of the Company
in  November  1999.  From November 1991 to March 1999, Mr. McManus was President
and  Chief  Executive  Officer  of  New  York  Bancorp, Inc.   Prior to New York
Bancorp,  Inc.,  Mr.  McManus  held senior positions with Jamcor Pharmaceutical,
Inc.,  Pfizer,  Inc. and Revlon Corp. Mr. McManus also spent several years as an
Assistant  to  President  Reagan.   Mr. McManus holds a B.A. degree in Economics
from  the  University  of  Notre  Dame and a J.D. from Georgetown University Law
Center.

RICHARD  ZAREMBA  became  Vice President and Chief Financial Officer in February
1999.  From  March  1995  to  February 1999, he was the Vice President and Chief
Financial  Officer  of  Converse  Information  Systems,  Inc., a manufacturer of
digital  voice recording systems. Previously, Mr. Zaremba was Vice President and
Chief  Financial  Officer  of  Miltope Group, Inc., a manufacturer of electronic
equipment.  Mr.  Zaremba  is a licensed certified public accountant in the state
of New York and holds BBA and MBA degrees in Accounting from Hofstra University.

KENNETH  COVIELLO  became  Vice  President  of Medical Products in June 2000 and
assumed  the  additional  responsibility of Farmingdale plant operations in June
2001.  Prior  to  joining the Company, he was Vice President-Sales and Marketing
of  FNC  Medical  Corp.   Mr. Coviello was Vice President of Graham Field Health
Products, Inc. from 1992 through 1998 and President of Lumex, a medical products
manufacturer  and  a  division  of  Lumex/Cybex,  Inc.  from  1986 to 1991.  Mr.
Coviello  holds  a  B.S.  degree  in  Marketing  from  Long  Island  University.

DAN  VOIC  became  Vice  President  of Research and Development & Engineering in
January  2002.  Prior  thereto, he served as Engineering Manager and Director of
Engineering  with the Company. Mr. Voic has approximately 14 years experience in
both  medical  and industrial products development. Mr. Voic holds a M.S. degree
in  mechanical  engineering  from  Polytechnic  University  "Traian  Vuia"  of
Timisoara,  Romania  and  a  MS  degree  in  applied  mechanics from Polytechnic
University  of  New  York.

BERNHARD  BERGER  became Vice President of Industrial/Scientific Products in May
2001.  Mr. Berger has approximately 20 years of sales and engineering experience
in  ultrasonic  products and process control instrumentation.  From 1995 through
2000,  he  was  Sales Manager - Worldwide of the ultrasonic products division of
Introltek  International,  an  Edgewood,  New York-based manufacturer of process
instrumentation.  Mr.  Berger  holds  a  B.S.  degree  in Chemistry from Adelphi
University.

RONALD  MANNA  became  Vice  President of New Product Development and Regulatory
Affairs  of  the  Company  in January 2002.   Prior thereto, Mr. Manna served as
Vice  President  of  Research  and  Development & Engineering, Vice President of
Operations  and  Director of Engineering of the Company.  Mr. Manna holds a B.S.
degree  in  mechanical  engineering  from  Hofstra  University.

CHRISTOPHER  THOMAS  became Vice President of Mystaire Products in January 1999.
For  three  years  prior  thereto,  he  served  as  Director  of  Air  Pollution
Technology.  Prior to his employment with the Company, Mr. Thomas was an account
representative  for  the  Business  Imaging  Systems  Division  of Eastman Kodak
Company.  Mr.  Thomas  holds  a  B.S.  degree  in General Science from Villanova
University.

Executive  officers  are  elected by and serve at the discretion of the board of
directors.

Each  non-employee Director receives an annual fee of $15,000.  In addition, Mr.
Gelman  receives a special Chairman's fee of $15,000 per year.  No stock options
were  granted  to  any non-employee Directors during the fiscal year ending June
30, 2002.  Each non-employee Director is also reimbursed for reasonable expenses
incurred  while  traveling to attend meetings of the Board of Directors or while
traveling  in  furtherance  of  the  business  of  the  Company.

COMPLIANCE WITH SECTION 16 (a) OF THE SECURITIES EXCHANGE ACT

Section  16(a)  of the Securities Exchange Act of 1934, as amended, requires the
Company's  executive  officers, Directors and persons who own more than 10% of a
registered  class  of  the  Company's equity securities ("Reporting Persons") to
file reports of ownership and changes in ownership on Forms 3, 4, and 5 with the
Securities  and  Exchange Commission (the "SEC") and the National Association of
Securities  Dealers, Inc. (the "NASD").  These Reporting Persons are required by
SEC  regulation  to


                                       31

furnish  the  Company with copies of all Forms 3, 4 and 5 they file with the SEC
and NASD. Based solely on the Company's review of the copies of the forms it has
received,  the  Company believes that all Reporting Persons complied on a timely
basis  with  all  filing  requirements  applicable  to  them  with  respect  to
transactions  during  fiscal  year  2002.

ITEM  11.  EXECUTIVE  COMPENSATION.
---------  ------------------------

The  following  table sets forth for the fiscal years indicated the compensation
paid  by  the  Company  to  its  Chief Executive Officer and any other executive
officers  with  annual  compensation  exceeding  $100,000.



                                               SUMMARY  COMPENSATION  TABLE
                                               ----------------------------

                                    ANNUAL  COMPENSATION        LONG  TERM  COMPENSATION
                                --------------------------  ---------------------------------

NAME AND PRINCIPAL               FISCAL YEAR                           SECURITIES UNDERLYING
POSITION                        ENDED JUNE 30,  SALARY ($)  BONUS ($)   OPTIONS GRANTED (#)
                                                           

Michael McManus, Jr.                      2002     275,000    150,000                 150,000
President and Chief                       2001     266,687    250,000                 250,000
Executive Officer                         2000     250,000    250,000                       -

Richard Zaremba                           2002     150,000     28,000                  32,000
Vice President,                           2001     135,610     33,000                  30,000
Chief Financial Officer,                  2000     129,096      5,000                       -
Secretary and Treasurer

Kenneth Coviello                          2002     130,000     15,000                  15,000
Vice President of Medical                 2001     126,620          -                  10,000
Products                                  2000       4,808          -                       -

Daniel Voic                               2002      97,729     10,000                   6,500
Vice President of                         2001      92,519      6,000                   7,500
Research & Development &                  2000      74,642      5,000                       -
Engineering

Bernhard Berger                           2002     105,000      3,000                   5,000
Vice President of                         2001      15,952          -                  10,000
Industrial/Scientific Products            2000           -          -                       -

Ronald Manna                              2002     121,072     10,000                  10,000
Vice President of                         2001     116,340     25,000                  15,000
New Product Development &                 2000     113,808     15,000                       -
Regulatory Affairs

Christopher Thomas                        2002     100,000     30,000                  17,000
Vice President of                         2001      95,201     22,000                  15,000
Mystaire Products                         2000      87,348     10,000                       -



EMPLOYMENT  AGREEMENTS

In  October  2000,  the  Company  entered  into an employment agreement with its
President  and  Chief Executive Officer which expires on October 31, 2002.  This
agreement provides for an annual base compensation of $275,000 with a guaranteed
bonus  of  $250,000.  At  the  discretion  of the Board of Directors, if certain
objectives  are  achieved,  Mr.  McManus  can earn a higher bonus if revenue and
earnings  targets as stipulated in his agreement are met.  For fiscal year 2002,
Mr.  McManus  elected  to


                                       32

receive a bonus of $100,000, which is to be paid in December 2002. During fiscal
year 2001, Mr. McManus elected to receive a bonus of $150,000, which was paid in
December 2001. Mr. McManus elected to receive a reduced bonus for each such year
due  to the Company's results. Mr. McManus receives additional benefits that are
generally  provided  to  other  employees  of  the  Company.

In  conformity  with  the  Company's  policy, all of its Directors, officers and
employees  execute  confidentiality  and  nondisclosure  agreements  upon  the
commencement  of  employment with the Company.  The agreements generally provide
that  all  inventions  or  discoveries  by the employee related to the Company's
business  and  all  confidential  information  developed  or  made  known to the
employee  during  the  term of employment shall be the exclusive property of the
Company  and  shall not be disclosed to third parties without the prior approval
of  the Company.  Mr. Manna has an agreement with the Company which provides for
the  payment  of  six  months'  severance  upon  his termination for any reason.
Messrs.  McManus  and  Zaremba  have  agreements  for the payment of six months'
annual  base  salary  upon  a  change  in control of the Company.  The Company's
employment  agreement  with Mr. McManus also contains non-competition provisions
that preclude him from competing with the Company for a period of 18 months from
the  date  of  his  termination  of  employment.

OPTION GRANTS IN LAST FISCAL YEAR

The following table contains information concerning options granted to executive
officers  named  in the Summary Compensation Table during fiscal year ended June
30,  2002:



                                   % OF TOTAL
                      SECURITIES     OPTIONS
                      UNDERLYING    GRANTED TO                                 (a)
NAME AND PRINCIPAL      OPTIONS    EMPLOYEES IN    EXERCISE    EXPIRATION  GRANT DATE
POSITION              GRANTED (#)  FISCAL YEAR   PRICE ($/SH)     DATE      VALUE($)
--------------------------------------------------------------------------------------
                                                            

Michael McManus, Jr.      150,000          48.5          6.07  10/17/2011      452,400
Richard Zaremba            32,000          10.3          6.07  10/17/2011       95,512
Kenneth Coviello           15,000           4.9          6.07  10/17/2011       45,240
Daniel Voic                 6,500           2.1          6.07  10/17/2011       19,604
Bernhard Berger             5,000           3.2          6.07  10/17/2011       30,160
Ronald Manna               10,000           1.6          6.07  10/17/2011       15,080
Christopher Thomas         17,000           5.5          6.07  10/17/2011       51,272



(a)  The fair value for these options was estimated at the date of grant using a
Black-Scholes  option  pricing  model  with  the  following  weighted  average
assumptions:  risk-free  interest rates of 3.86%; no dividend yields; volatility
factor  of  the  expected  market  price  of  the  Common  Stock  of  53%, and a
weighted-average  expected  life  of  the  options  of  five  years.

OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END VALUES

No  options  were  exercised  by  any  executive  officer  named  in the Summary
Compensation  Table  during  the fiscal year ended June 30, 2002.  The following
table contains information concerning the number and value, at June 30, 2002, of
unexercised options held by executive officers named in the Summary Compensation
Table:



                                                               VALUE OF
                         NUMBER OF SECURITIES                UNEXERCISED
                        UNDERLYING UNEXERCISED              IN-THE-MONEY
                              OPTIONS AT                     OPTIONS AT
                          FISCAL YEAR END (#)            FISCAL YEAR END ($)
NAME                  (EXERCISABLE/UNEXERCISABLE)  (EXERCISABLE/UNEXERCISABLE)(1)
--------------------  ---------------------------  -------------------------------
                                             
Michael McManus, Jr.              550,000/150,000  $              468,500/$33,000
Richard Zaremba                     37,500/39,500  $                49,575/$8,315
Kenneth Coviello                    10,000/15,000  $                     0/$3,300
Dan Voic                             31,500/6,500  $                15,773/$1,430
Ronald Manna                        67,500/10,000  $                69,425/$2,200
Bernhard Berger                      5,000/10,000  $                   850/$1,950
Christopher Thomas                  42,000/17,000  $                51,780/$3,740

(1)  Fair market value of underlying securities (the closing price of the Common
     Stock  on  the NASD Automated Quotation System) at June 30, 2002, minus the
     exercise  price.



                                       33

EXECUTIVE  COMPENSATION  COMMITTEE  REPORT

COMPENSATION  POLICIES.  The  principal  goal  of  our  compensation  program as
administered  by  the  Board  of  Directors  is to help us attract, motivate and
retain  the  executive  talent required to develop and achieve our strategic and
operating  goals  with  a view to maximizing shareholder value. The Compensation
Committee  is  responsible  for  considering  and  authorizing  remuneration
arrangements  for  senior management.   The key elements of this program and the
objectives  of  each  element  are  as  follows:

BASE  SALARY.  Base  salaries  paid to our executive officers are intended to be
competitive  with  those  paid to executives holding comparable positions in the
marketplace.  Individual  performance  and  our  performance are considered when
setting  salaries  within  the range for each position.  Annual reviews are held
and  adjustments  are  made  based on attainment of individual goals in a manner
consistent  with  operating  and  financial  performance.

BONUSES.   Annual  cash bonuses are intended to motivate performance by creating
the  potential to earn annual incentive awards that are contingent upon personal
and  business  performance.  We  set goals of revenue and profitability for each
group.

LONG  TERM  INCENTIVES.  The  Company  provides  its  executive  officers  with
long-term  incentive  compensation  through  grants  of  stock options under the
Company's stock option plans.  The grant of stock options aligns the executive's
interest  with  those  of  the Company's shareholders by providing the executive
with an opportunity to purchase and maintain an equity interest in the Company's
stock  and  to  share  in  the  appreciation  of  its  value.

CEO'S  COMPENSATION.  As  discussed  in  the  Executive  Compensation Table, Mr.
McManus  received  a base salary of $275,000.  The agreement also provides for a
guaranteed  bonus of $250,000.   At the discretion of the Board of Directors, if
certain  objectives are achieved, Mr. McManus can earn a higher bonus if revenue
and  earnings  targets  as stipulated in his agreement are met.  For fiscal year
2002, Mr. McManus elected to receive a bonus of $100,000, which is to be paid in
December  2002.  During fiscal year 2001, Mr. McManus elected to receive a bonus
of  $150,000, which was paid in December 2001.  Mr. McManus elected to receive a
reduced  bonus  for  each  such  year due to the Company's results.  The factors
involved in determining our CEO's compensation are our revenues and profits, his
lengthy  experience  and  business acumen, his responsibilities, and the efforts
exerted  by  him  in  performance  of  his  duties.

ADDITIONAL  INFORMATION  WITH RESPECT TO COMPENSATION COMMITTEE INTERLOCKING AND
INSIDER  PARTICIPATION  IN  COMPENSATION  DECISIONS.

Mr. Alliger was the Chairman of the Board and a corporate officer of the Company
until  1996  when  Mr.  Alliger  stepped  down  as  Chairman and was no longer a
corporate  officer.

Reported upon by the Compensation Committee

          Gary  Gelman               Howard  Alliger

STOCK  OPTIONS

In  September  1991,  in  order  to attract and retain persons necessary for the
success  of  the  Company,  the  Company  adopted a stock option plan (the "1991
Plan")  which  covers up to 375,000 shares of Common Stock. Pursuant to the 1991
Plan,  officers,  Directors,  consultants  and  key employees of the Company are
eligible  to  receive incentive and/or non-incentive stock options.  At June 30,
2002,  options  to purchase 33,000 shares of Common Stock were outstanding under
the  1991  Plan  at exercise prices ranging from $2.17 to $7.38 per share with a
vesting  period ranging from immediate to two years, options to purchase 327,750
shares  of Common Stock had been exercised and options to purchase 44,250 shares
have  been  forfeited  (of  which  options  to  purchase 30,000 shares have been
reissued).


                                       34

In March 1996, the Board of Directors approved the 1996 Employee Incentive Stock
Option  Plan  covering an aggregate of 450,000 shares of Common Stock (the "1996
Plan")  and  the  1996  Non-Employee  Director  Stock  Option  Plan  (the  "1996
Directors  Plan")  covering  an aggregate of 1,125,000 shares of Common Stock of
the  Company.   At  June  30, 2002, options to purchase 339,494 shares of Common
Stock  were  outstanding  at exercise prices ranging from $3.07 to $18.50 with a
vesting  period  of  immediate  to  two years under the 1996 Plan and options to
acquire  773,500  shares  of  Common  Stock  were outstanding at exercise prices
ranging from $.73 to $7.10 with a vesting period of immediate to two years under
the 1996 Directors Plan.  At June 30, 2002, options to purchase 97,195 shares of
Common  Stock  under  the  1996 Plan have been exercised and 155,256 shares have
been forfeited (of which options to purchase 141,945 shares have been reissued).
At  June  30, 2002, options to purchase 150,000 shares of Common Stock under the
1996  Directors  Plan  have  been  exercised.

In  October  1998,  the  Board  of  Directors  adopted and, in January 1999, the
shareholders  approved  the  1998  Employee  Stock Option Plan (the "1998 Plan")
covering an aggregate of 500,000 shares of Common Stock of the Company.  At June
30,  2002,  options  to purchase 480,825 shares of Common Stock were outstanding
under  the  1998  Plan  at exercise prices ranging from $3.07 to $7.31 per share
with  a  vesting period of immediate to two years.  At June 30, 2002, options to
purchase  40,350  shares of Common Stock under the 1998 Plan have been forfeited
(of  which  options to purchase 28,925 shares have been reissued) and options to
purchase  7,750  shares  have  been  exercised.

In  October  2000,  the  Board  of  Directors adopted and, in February 2001, the
shareholders  approved  the  2001  Employee  Stock Option Plan (the "2001 Plan")
covering  an  aggregate  of 1,000,000 shares of Common Stock of the Company.  At
June  30,  2002,  options  to  purchase  307,394  shares  of  Common  Stock were
outstanding  under  the  2001  Plan  at exercise price of $6.07 per share with a
vesting  period  of  three  years.  At  June 30, 2002, options to purchase 2,010
shares  of  Common  Stock under the 2001 Plan have been forfeited and no options
have  been  exercised  or  reissued.

The plans are administered by the Board of Directors with the right to designate
a  committee.  The  selection  of  participants,  allotments  of  shares  and
determination  of  price and other conditions relating to options are determined
by  the  Board  of  Directors,  or  a committee thereof, in its sole discretion.
Incentive  stock options granted under the plans are exercisable for a period of
up  to  ten  years from the date of grant at an exercise price which is not less
than  the fair market value of the Common Stock on the date of the grant, except
that  the  term  of  an  incentive  stock  option  granted  under the plans to a
shareholder  owning more than 10% of the outstanding Common Stock may not exceed
five  years  and its exercise price may not be less than 110% of the fair market
value  of  the  Common  Stock  on  the  date  of  grant.  Options  shall  become
exercisable  at such time and in such installments as the Board shall provide in
the  terms  of  each  individual  option.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
--------  ---------------------------------------------------------------

The  following  table sets forth as of August 31, 2002, certain information with
regard  to  the  ownership  of the Company's Common Stock by (i) each beneficial
owner  of  5%  or  more of the Company's Common Stock; (ii) each Director; (iii)
each executive officer named in the "Summary Compensation Table" above; and (iv)
all  executive  officers  and  Directors  of  the  Company  as  a group.  Unless
otherwise stated, the persons named in the table have sole voting and investment
power  with  respect  to  all  Common Stock shown as beneficially owned by them.


                                       35



                                                  PERCENT
                                 COMMON STOCK        OF
NAME AND ADDRESS (1)          BENEFICIALLY OWNED   CLASS
----------------------------  -------------------  ------
                                             
V4, Inc. . . . . . . . . . .         771,000  (2)   12.4
Howard Alliger . . . . . . .         728,608  (3)   11.7
Gary Gelman. . . . . . . . .         753,500  (4)   11.2
Michael McManus, Jr. . . . .         637,950  (5)    9.6
Dan Purjes . . . . . . . . .         381,597  (6)    6.1
DePrince, Race & Zollo, Inc.         330,400  (7)    5.3
Ronald Manna . . . . . . . .         120,394  (8)    2.0
Arthur Gerstenfeld . . . . .          98,600  (9)    1.6
Richard Zaremba. . . . . . .          54,370 (10)      *
Christopher Thomas . . . . .          43,762 (11)      *
Dan Voic . . . . . . . . . .          31,500 (12)      *
Kenneth Coviello . . . . . .          12,200 (13)      *
Bernard Berger . . . . . . .           5,000 (14)      *
All executive officers and
   Directors as a group
   (ten people). . . . . . .       2,485,884 (15)   40.7
*Less  than  1%

(1)  Except  as  otherwise  noted,  the  business  address  of each of the named
     individuals  in  this  table  is  c/o  Misonix,  Inc.,  1938  New  Highway,
     Farmingdale,  New  York  11735.
(2)  The  business address of V4, Inc. is 201 S. Orange Avenue, Orlando, Florida
     32801.
(3)  Includes  115,000  shares  which  Mr. Alliger has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(4)  Includes  603,500  shares  which  Mr.  Gelman has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(5)  Includes  550,000  shares  which  Mr. McManus has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(6)  The  business  address of Mr. Purjes is c/o Josephthal & Co. Inc., 200 Park
     Avenue,  New  York,  New  York  10166.
(7)  The  business  address  of  DePrince,  Race  & Zollo, Inc. is 201 S. Orange
     Avenue,  Orlando,  Florida  32801.
(8)  Includes  67,500  shares  which  Mr.  Manna  has  the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(9)  Includes  58,000 shares which Mr. Gerstenfeld has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(10) Includes  37,500  shares  which  Mr.  Zaremba has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(11) Includes  42,000  shares  which  Mr.  Thomas  has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(12) Includes  31,500  shares  which  Mr.  Voic  has  the  right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(13) Includes  10,000  shares  which  Mr. Coviello has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(14) Represents  5,000  shares  which  Mr.  Berger has the right to acquire upon
     exercise  of  stock  options  which  are  currently  exercisable.
(15) Includes the shares indicated in notes (3), (4), (5), (8), (9), (10), (11),
     (12),  (13)  and  (14).





Equity Compensation Plans:
--------------------------

---------------------------------------------------------------------------------------------------------------------
Plan category               a) Numbers of securities to be      b) Weighted-       c) Number of securities remaining
                             issued upon the exercise of      average exercise      for future issuance under equity
                            outstanding options, warrants       price of the         compensation plans (excluding
                                     and rights.            outstanding options,   securities reflected in column a)
                                                             warrants and rights
--------------------------  ------------------------------  ---------------------  ----------------------------------
                                                                          
Equity compensation
plans approved by
security holders.
--------------------------  ------------------------------  ---------------------  ----------------------------------
I. September 1991                                   33,000  $                6.90                              14,250
--------------------------  ------------------------------  ---------------------  ----------------------------------
II. 1996 Non-                                      773,500  $                1.69                             201,500
---------------------------------------------------------------------------------------------------------------------


                                       36

---------------------------------------------------------------------------------------------------------------------
Employee Director
Stock Option Plan
--------------------------  ------------------------------  ---------------------  ----------------------------------
III. 1996 Employee                                 339,494  $                5.78                              13,311
Stock Option Plan
--------------------------  ------------------------------  ---------------------  ----------------------------------
IV. 1998 Employee                                  480,825  $                6.41                              11,425
Stock Option Plan
--------------------------  ------------------------------  ---------------------  ----------------------------------
V. 2001 Employee                                   307,394  $                6.07                             692,603
Stock Option Plan
--------------------------  ------------------------------  ---------------------  ----------------------------------
--------------------------  ------------------------------  ---------------------  ----------------------------------
Equity compensation                                      0                      0                                   0
plans not approved
by security holders
--------------------------  ------------------------------  ---------------------  ----------------------------------
Total                                            1,934,213  $                4.37                             933,089
---------------------------------------------------------------------------------------------------------------------



ITEM  13.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.
---------  ---------------------------------------------------

None.
                                     PART IV
                                     -------

ITEM  14.  EXHIBITS,  FINANCIAL  STATEMENT  SCHEDULES,  AND REPORTS ON FORM 8-K.
---------  --------------------------------------------------------------------

     a.  (1) and (2) - The response to this portion of Item 14 is submitted as a
separate  section  of  this  report.

3.   Exhibits

     3(a)    Restated  Certificate  of  Incorporation  of  the  Company.  (1)

     3(b)    By-laws  of  the  Company.  (1)

     10(a)   Lease  extension and modification agreement dated October 31, 1992.
             (3)

     10(b)   Stock  Option  Plan.  (1)

     10(g)   Settlement  and License  Agreement dated March 12, 1984 between the
             Company and Mettler  Electronics  Corporation.  (1)

     10(j)   Assignment  Agreement between  the Company and Robert Ginsburg. (2)

     10(k)   Subscription  Agreement  between  the  Company  and  Labcaire.  (2)

     10(l)   Option  Agreements  between  the  Company  and each of Graham Kear,
             Geoffrey Spear, John  Haugh, Martin  Keeshan and David Stanley. (2)

     10(m)   Stock  Option Contract between the Company and Michael Juliano. (2)

     10(n)   Form  of  Director's  Indemnification  Agreement.  (2)

     10(o)   Stock  Option  Contract between  the  Company and Ronald Manna. (4)

     10(s)   Severance  Agreement between  the  Company  and  Ronald  Manna. (4)

     10(u)   Option  Agreement  dated September 11, 1995 between the Company and
             Medical  Device  Alliance  Inc.  (4)

     10(w)   Amendment  to  agreement with  principal  shareholders  of Labcaire
             Systems  Ltd.  (5)


                                       37

     10(y)   Development  and Option Agreement dated August 27, 1996 between the
             Company  and  United  States  Surgical  Corporation.  (6)

     10(z)   License  Agreement dated  October  16, 1996 between the Company and
             United  States  Surgical  Corporation.  (6)

     10(aa)  Amendment  No.  1 dated  January 23, 1997 to Underwriters' Warrant
             Agreement.  (6)

     10(bb)  1996  Non-Employee  Director  Stock  Option  Plan.  (7)

     10(cc)  1996  Employee  Incentive  Stock  Option  Plan.  (7)

     10(ee)  1999  Employee  Stock  Option  Plan.  (8)

     10(ff)  Investment  Agreement,  dated as of May 3, 1999, by and between the
             Company,  and  Focus  Surgery,  Inc.  (10)

     10(gg)  Investment  Agreement  dated  October  14,  1999 by and between the
             Company  and  Hearing  Innovations  Incorporated.  (10)

     10(ii)  Exclusive  License Agreement dated as of February, 2001 between the
             Company  and  MDA,  Inc.  (10)

     10(hh)  Stock  Purchase  Agreement dated as of November 4, 1999 between the
             Company and Acoustic Marketing Research Inc., (d/b/a Sonora Medical
             Systems).  (10)

     10(gg)  6%  Secured  Convertible  Debenture, dated April 12, 2001, by Focus
             Surgery,  Inc.  payable  to  the  Company.  (9)

     10(hh)  Asset  Purchase  Agreement dated January 16, 2001, by and among the
             Company,  Fibra-Sonics,  Inc.,  Mary  Anne  Kirchschlager,  James
             Kirchschlager  and  James  Conrad  Kirchschlager.  (9)

     10(ii)  Purchase  and  Sale  Agreement, dated July 28, 2000, by and between
             CraMar Technologies, Inc., Acoustic Marketing Research, Inc. and
             Randy Muelot.  (9)

     10(jj)  7% Secured Convertible Debenture, dated August 28, 2000, by Hearing
             Innovations,  Inc.  payable  to  the  Company.  (9)

     10(kk)  5.1% Secured Convertible Debenture, dated November 7, 2000, by
             Focus Surgery,  Inc.  payable  to  the  Company.  (9)

     10(ll)  Asset  Purchase  Agreement  by  and  between  Perceptron,  Inc. and
             Acoustic  Market Research, Inc. d/b/a Sonora Medical Systems, Inc.
             (9)

     10(mm)  First Amendment to Employment Agreement, dated October 13, 2000, by
             and  between  the  Company  and  Michael  A.  McManus,  Jr.  (9)

     10(nn)  Employment  Agreement  dated  October  31,  1998 by and between the
             Company  and  Michael  A.  McManus,  Jr.

     10(oo)  6%  Secured  Convertible  Debenture,  dated  July 31, 2001 by Focus
             Surgery,  Inc.  payable  to  the  Company.

     21      Subsidiaries  of  the  Company.


                                       38

     23.1    Consent  of  independent  auditors  to inclusion of report in Form
             S-8 Registration  Statement.

     23.2    Consent of independent auditors  to inclusion of report in Form S-8
             Registration  Statement.

     31.1    Certification by Chief Executive Officer.

     31.2    Certification by Chief Financial Officer.

     32.1    Certification by Chief Executive Officer.

     32.2    Certification by Chief Financial Officer.

     ______________________________
          (1)  Incorporated  by  reference  from  the  Company's  Registration
               Statement  on  Form  S-1  (Reg.  No.  33-43585).

          (2)  Incorporated  by  reference  from  the Company's Annual Report on
               Form  10-K  for  the  fiscal  year  1992.

          (3)  Incorporated  by  reference  from  the Company's Annual Report on
               Form  10-KSB  for  the  fiscal  year  1993.

          (4)  Incorporated  by  reference  from  the Company's Annual Report on
               Form  10-KSB  for  the  fiscal  year  1995.

          (5)  Incorporated  by  reference  from  the Company's Annual Report on
               Form  10-KSB  for  the  fiscal  year  1996.

          (6)  Incorporated  by  reference  from  the Company's Annual Report on
               Form  10-KSB  for  the  fiscal  year  1997.

          (7)  Incorporated  by  reference  from  the Company's definitive proxy
               statement for the Annual Meeting of Shareholders held on February
               19,  1997.

          (8)  Incorporated  by  reference  from  the  Company's  Registration
               Statement  on  Form  S-8  (Reg.  No.  333-78795).

          (9)  Incorporated  by reference from the Company's Quarterly Report on
               Form  10-Q  for  the  quarterly  period  ended  March  31,  2001.

          (10) Incorporated  by  reference  from  the Company's Annual Report on
               Form  10-K/A  for  the  fiscal  year  2001.

     b.   No  Reports  on  Form 8-K were filed by the Company during the quarter
          ended
                     June  30,  2002.

     c.   Exhibits  -  The response to this portion of Item 14 is submitted as a
          separate  section  of  this  report.

          Financial  Statement  Schedules

          Schedule  II  -  Valuation  and  Qualifying  Accounts  and  Reserves.


                                       39

                                   SIGNATURES


Pursuant  to the requirements of Section 13 or 15 (d) 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.


                                   MISONIX,  INC.


                                   By:  /s/  Michael  McManus,  Jr.
                                      -----------------------------
                                      Michael  McManus,  Jr.
                                      President  and  Chief
                                      Executive  Officer


Date:  September 18, 2003



     Pursuant  to  the requirements of the Securities Exchange Act of 1934, this
report  has  been  signed  below  by  the  following  persons  on  behalf of the
registrant  and  in  the  capacities  and  on  the  dates  indicated.



Signature                                Title                        Date
---------                                -----                        ----
                                                         


/s/ Gary Gelman             Chairman of the Board,             September 18, 2003
-------------------------   Director
Gary Gelman



/s/ Michael McManus, Jr.    President, Chief Executive         September 18, 2003
-------------------------   Officer, and Director
Michael McManus, Jr.        (principal executive officer)

 /s/ Richard Zaremba        Vice President, Chief Financial    September 18, 2003
-------------------------   Officer, Treasurer and Secretary
Richard Zaremba             (principal financial and accounting officer)


 /s/ Howard Alliger         Director                           September 18, 2003
-------------------------
Howard Alliger


/s/ Arthur Gerstenfeld      Director                           September 18, 2003
-------------------------
Arthur Gerstenfeld



                                       40

                                   Item 14(a)
                                   ----------

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                         MISONIX, INC. and Subsidiaries

                            Year Ended June 30, 2002




                                                                            Page
                                                                            ----

Reports of Independent Auditors . . . . . . . . . . . . . . . . . . . . . .42-43

Consolidated Balance Sheets-June 30, 2002 and 2001. . . . . . . . . . . . . . 44

Consolidated Statements of Operations-Years Ended

  June 30, 2002, 2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . 45

Consolidated Statements of Stockholders' Equity-Years Ended

  June 30, 2002, 2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . 46

Consolidated Statements of Cash Flows-Years Ended

  June 30, 2002, 2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . 47

Notes to Consolidated Financial Statements. . . . . . . . . . . . . . . . . . 49

The  following  consolidated  financial  statement  schedule is included in Item
14(a).

  Schedule  II-Valuation  and  Qualifying  Accounts  and  Reserves. . . . . . 71

All  other  schedules  for  which provision is made in the applicable accounting
regulation  of the Securities and Exchange Commission are not required under the
related  instructions  or  are  inapplicable  and  therefore  have been omitted.


                                       41

                         Report of Independent Auditors
                         ------------------------------

The Board of Directors and Stockholders
Misonix, Inc.

We have audited the accompanying consolidated balance sheet of Misonix, Inc. and
subsidiaries  as  of  June  30,  2002 and the related consolidated statements of
operations,  stockholders'  equity,  and cash flows for the years ended June 30,
2002 and 2000.  Our audits also included the financial statement schedule listed
in  the  index  at Item 14(a) for the years ended June 30, 2002 and 2000.  These
financial  statements  and  schedule  are  the  responsibility  of the Company's
management.  Our  responsibility  is  to  express  an opinion on these financial
statements  and  schedule  based  on  our  audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. 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 consolidated financial position of Misonix, Inc. and
subsidiaries  as  of  June  30,  2002,  and  the  consolidated  results of their
operations  and  their cash flows for the years ended June 30, 2002 and 2000, in
conformity  with  accounting principles generally accepted in the United States.
Also  in  our opinion, the related financial statement schedule, when considered
in  relation to the basic financial statements taken as a whole, presents fairly
in  all  material  respects  the  information  set  forth  therein.

As  discussed in Note 1 to the consolidated financial statements, in fiscal year
2002,  the  Company  changed  its  method  of  accounting for goodwill and other
intangible  assets.

                                        /s/  Ernst  &  Young  LLP


Melville,  New  York
August  22,  2002


                                       42

                         Report of Independent Auditors
                         ------------------------------

The Board of Directors and Stockholders
MISONIX, INC. and Subsidiaries

We have audited the accompanying consolidated balance sheet of MISONIX, INC. and
Subsidiaries  (the  "Company") as of June 30, 2001, and the related consolidated
statements of operations, stockholders' equity and cash flows for the year ended
June  30, 2001.  Our audit also included the financial statement schedule listed
in  the  index  at  Item  14(a). These financial statements and schedule are the
responsibility  of the Company's management. Our responsibility is to express an
opinion  on  these  financial  statements  and  schedule  based  on  our  audit.

We  conducted our audit in accordance with auditing standards generally accepted
in  the  United  States  of  America.  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  audit  provides  a
reasonable  basis  for  our  opinion.

In  our  opinion,  the financial statements referred to above present fairly, in
all  material respects, the consolidated financial position of MISONIX, INC. and
Subsidiaries  at June 30, 2001, and the consolidated results of their operations
and  their  cash  flows  for  the  year  ended June 30, 2001, in conformity with
accounting  principles  generally accepted in the United States of America. Also
in  our  opinion,  the  related financial statement schedule, when considered in
relation  to the basic financial statements taken as a whole, presents fairly in
all  material  respects  the  information  set  forth  therein.


                                                                   /s/ KPMG  LLP

Melville,  New  York
September  24,  2001


                                       43



                                              Misonix, Inc. and Subsidiaries

                                                Consolidated Balance Sheets

                                                                                                         JUNE 30,
                                                                                                --------------------------
                                                                                                    2002          2001
ASSETS                                                                                          --------------------------
                                                                                                        
Current assets:
    Cash and cash equivalents                                                                   $ 1,065,465   $ 3,774,573
    Investments held to maturity                                                                          -     2,015,468
    Accounts receivable, less allowance for doubtful accounts of $223,413 and
         $157,761, respectively                                                                   6,656,932     7,210,461
    Inventories                                                                                   7,170,844     7,874,372
    Prepaid income taxes                                                                          1,391,978             -
    Deferred income taxes                                                                           388,027     2,598,538
    Prepaid expenses and other current assets                                                       715,367       787,765
                                                                                                --------------------------
Total current assets                                                                             17,388,613    24,261,177

Property, plant and equipment, net                                                                3,151,909     3,195,748
Deferred income taxes                                                                             1,757,937     1,550,769
Goodwill                                                                                          4,241,319     4,069,497
Other assets                                                                                        424,674       143,597
                                                                                                --------------------------
Total assets                                                                                    $26,964,452   $33,220,788
                                                                                                ==========================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Revolving credit facilities                                                                   $   730,092   $   542,532
  Accounts payable                                                                                3,072,234     3,527,449
  Accrued expenses and other current liabilities                                                  1,304,824     1,308,692
  Litigation settlement liabilities                                                                 174,332     6,176,000
  Income taxes payable                                                                                    -       499,827
  Current maturities of long-term debt and capital lease obligations                                252,850       204,176
                                                                                                --------------------------
Total current liabilities                                                                         5,534,332    12,258,676

Long-term debt and capital lease obligations                                                      1,050,254     1,027,921

Deferred income                                                                                     451,073       569,843
Minority interest                                                                                   239,965       257,530

Commitments and contingencies (Note 10)

Stockholders' equity:
   Common stock, $.01 par value-shares authorized 10,000,000; 6,180,165 and 6,121,915 issued,
        and 6,105,865 and 6,055,115 outstanding, respectively                                        61,802        61,219
   Additional paid-in capital                                                                    22,313,991    21,924,987
   Retained deficit                                                                              (2,021,059)   (2,197,720)
   Treasury stock, 74,300 and 66,800 shares, respectively                                          (401,974)     (358,237)
   Accumulated other comprehensive loss                                                            (263,932)     (323,431)
                                                                                                --------------------------
Total stockholders' equity                                                                       19,688,828    19,106,818
                                                                                                --------------------------


Total liabilities and stockholders' equity                                                      $26,964,452   $33,220,788
                                                                                                ==========================


                See Notes to Consolidated Financial Statements.


                                       44




                                    Misonix, Inc. and Subsidiaries

                                 Consolidated Statements of Operations


                                                                         YEAR ENDED JUNE 30,
                                                                   2002          2001          2000
                                                               ----------------------------------------
                                                                                  
Net sales                                                      $29,590,453   $30,757,519   $29,042,872

Cost of goods sold                                              17,931,874    15,782,740    15,757,929
                                                               ----------------------------------------
Gross profit                                                    11,658,579    14,974,779    13,284,943

Operating expenses:
    Selling expenses                                             4,502,173     4,070,125     3,163,689
    General and administrative expenses                          6,469,704     6,511,402     5,097,389
    Research and development expenses                            2,103,701     1,826,604     1,372,763
    Litigation (recovery)  settlement expenses                  (1,912,959)    6,176,000             -
                                                               ----------------------------------------
Total operating expenses                                        11,162,619    18,584,131     9,633,841
                                                               ----------------------------------------
Income (loss) from operations                                      495,960    (3,609,352)    3,651,102

Other income (expense):
   Interest income                                                 273,750       538,016       660,002
   Interest expense                                               (133,438)     (145,436)     (154,341)
   Option/license fees                                              24,312        24,313        24,312
   Royalty income                                                  823,642       665,292       636,657
   Amortization of investments                                           -      (230,900)     (208,033)
   Loss on impairment of Hearing Innovations, Inc.                (542,197)   (1,293,372)            -
   Loss on impairment of Focus Surgery, Inc.                      (410,700)   (2,529,056)            -
   Equity in loss of Focus Surgery, Inc.                                 -      (322,565)     (421,785)
   Equity in loss of Hearing Innovations, Inc.                           -       (42,694)      (40,349)
   Foreign currency exchange gain (loss)                            11,948        (1,949)      (10,255)
   Miscellaneous income                                                  -           720         6,033
                                                               ----------------------------------------
Total other income (expense)                                        47,317    (3,337,631)      492,241
                                                               ----------------------------------------

Income (loss) before minority interest and income taxes            543,277    (6,946,983)    4,143,343

Minority interest in net income of consolidated subsidiaries        17,565        31,564         8,514
                                                               ----------------------------------------

Income (loss) before provision (benefit) for income taxes          560,842    (6,915,419)    4,151,857

Income tax provision (benefit)                                     384,181    (2,423,129)    1,630,961
                                                               ----------------------------------------

Net income (loss)                                              $   176,661   $(4,492,290)  $ 2,520,896
                                                               ========================================

Net income (loss) per share - Basic                            $       .03   $      (.75)  $       .42
                                                               ========================================

Net income (loss)  per share - Diluted                         $       .03   $      (.75)  $       .39
                                                               ========================================

Weighted average common shares outstanding -Basic                6,077,546     6,009,482     5,937,685
                                                               ========================================

Weighted average common shares outstanding - Diluted             6,648,761     6,009,482     6,516,387
                                                               ========================================

See Notes to Consolidated Financial Statements.


                                       45



                                        Misonix, Inc. and Subsidiaries

                                Consolidated Statements of Stockholders' Equity

                                    YEARS ENDED JUNE 30, 2002, 2001 AND 2000


                                  COMMON STOCK
                                 $.01 PAR VALUE     TREASURY STOCK
                                ----------------  -------------------                                  ACCUMULATED
                                                                          ADDITIONAL     RETAINED         OTHER
                               NUMBER               Number                  PAID-IN      EARNINGS     COMPREHENSIVE
                              OF SHARES  AMOUNT   OF SHARES     AMOUNT      CAPITAL     (DEFICIT)     (LOSS) INCOME
                              ---------  -------  ----------  ----------  -----------  ------------  ---------------
                                                                                
BALANCE, JUNE 30, 1999        5,927,470  $59,275          -           -   $21,719,553  $  (226,326)  $      (10,117)
Net income                            -        -          -           -             -    2,520,896                -
Foreign currency translation
    adjustment                        -        -          -           -             -            -          (44,906)

Comprehensive income                  -        -          -           -             -            -                -

Exercise of employee options     40,347      403          -           -        71,648            -                -
Purchase of treasury stock            -        -    (42,900)  $(219,006)            -            -                -
Non-cash compensation charge          -        -          -           -        10,768            -                -
                              ---------  -------  ----------  ----------  -----------  ------------  ---------------
BALANCE, JUNE 30, 2000        5,967,817   59,678    (42,900)   (219,006)   21,801,969    2,294,570          (55,023)
Net loss                              -        -          -           -             -   (4,492,290)               -
Foreign currency translation
    adjustment                        -        -          -           -             -            -         (268,408)

Comprehensive loss                    -        -          -           -             -            -                -

Exercise of employee options    154,098    1,541          -           -       123,018            -                -
Purchase of treasury stock            -        -    (23,900)   (139,231)            -            -                -
                              ---------  -------  ----------  ----------  -----------  ------------  ---------------
BALANCE, JUNE 30, 2001        6,121,915   61,219    (66,800)   (358,237)   21,924,987   (2,197,720)        (323,431)
Net  income                           -        -          -           -             -      176,661                -
Foreign currency translation
    adjustment                        -        -          -           -             -            -           59,499

Comprehensive income                  -        -          -           -             -            -                -

Exercise of employee options     58,250      583          -           -       389,004            -                -
Purchase of treasury stock            -        -     (7,500)    (43,737)            -            -                -
                              ---------  -------  ----------  ----------  -----------  ------------  ---------------
BALANCE, JUNE 30, 2002        6,180,165  $61,802    (74,300)  $(401,974)  $22,313,991  $(2,021,059)  $     (263,932)
                              =========  =======  ==========  ==========  ===========  ============  ===============


                                   TOTAL
                               STOCKHOLDERS'
                                  EQUITY
                              ---------------
                           
BALANCE, JUNE 30, 1999        $   21,542,385
Net income                         2,520,896
Foreign currency translation
     adjustment                      (44,906)
                              ---------------
Comprehensive income               2,475,990
                              ---------------
Exercise of employee options          72,051
Purchase of treasury stock          (219,006)
Non-cash compensation charge          10,768
                              ---------------
BALANCE, JUNE 30, 2000            23,882,188
Net loss                          (4,492,290)
Foreign currency translation
     adjustment                     (268,408)
                              ---------------
Comprehensive loss                (4,760,698)
                              ---------------
Exercise of employee options         124,559
Purchase of treasury stock          (139,231)
                              ---------------
BALANCE, JUNE 30, 2001            19,106,818
Net  income                          176,661
Foreign currency translation
     adjustment                       59,499
                              ---------------
Comprehensive income                 236,160
                              ---------------
Exercise of employee options         389,587
Purchase of treasury stock           (43,737)
                              ---------------
BALANCE, JUNE 30, 2002        $   19,688,828
                              ===============



                See Notes to Consolidated Financial Statements.


                                       46



                                     Misonix, Inc. and Subsidiaries

                                  Consolidated Statements of Cash Flows


                                                                           YEAR ENDED JUNE 30,
                                                                     2002          2001          2000
                                                                 ----------------------------------------
                                                                                    
OPERATING ACTIVITIES
Net income (loss)                                                $   176,661   $(4,492,290)  $ 2,520,896
Adjustments to reconcile net income (loss) to net cash
   provided by (used in) operating activities:
     Bad debt expense (recovery)                                      97,210       (33,698)     (366,612)
     Litigation recovery expense                                  (1,912,959)            -             -
     Deferred income tax expense (benefit)                         2,003,343    (3,695,772)     (140,263)
     Depreciation and amortization                                   599,342     1,244,313       793,205
     Loss on disposal of equipment                                    59,280        52,293        58,289
     Non-cash compensation charge                                          -             -        10,768
     Deferred income                                                (118,770)      174,783       (50,560)
     Foreign currency exchange (gain) loss                           (11,948)        1,949        10,255
     Minority interest in net loss of subsidiaries                   (17,565)      (31,564)       (8,514)
     Equity in loss of Focus Surgery, Inc.                                 -       322,565       421,785
     Equity in loss of Hearing Innovations, Inc.                           -        42,694        40,349
     Loss on impairment of investments                               952,897     3,822,428             -
     Income tax benefit on exercise of stock options                       -      (261,394)            -
     Changes in operating assets and liabilities:
        Accounts receivable                                          144,259        55,104      (579,502)
        Inventories                                                  929,865    (3,502,973)     (724,510)
        Prepaid income taxes                                      (1,391,978)            -             -
        Prepaid expenses and other current assets                     (1,047)     (155,272)     (330,587)
        Other assets                                                (290,020)      (51,186)      (16,065)
        Accounts payable and accrued expenses                       (531,313)    1,202,083    (1,670,172)
        Litigation settlement liabilities                         (3,928,960)    6,176,000             -
        Income taxes payable                                        (512,602)     (536,986)    1,010,740
                                                                 ----------------------------------------
Net cash (used in) provided by operating activities               (3,754,305)      333,077       979,502
                                                                 ----------------------------------------

INVESTING ACTIVITIES

Acquisition of property, plant and equipment                        (293,924)     (623,594)     (317,667)
Proceeds from sale of equipment                                            -             -       110,617
Purchases of investments held to maturity                                  -    (1,097,696)   (3,004,064)
Redemption of investments held to maturity                         2,015,468     2,103,496     3,970,105
Purchase of Labcaire stock                                           (99,531)     (117,349)     (173,777)
Cash paid for acquisition of Sonic Technologies
        Laboratory Services                                                -      (318,636)            -
Cash paid for acquisition of CraMar Technologies, Inc.                     -      (310,806)            -
Cash paid for acquisition of Fibra Sonics, Inc., net of cash
        acquired                                                     (17,985)   (1,741,904)            -
Purchase of convertible debentures - Focus Surgery, Inc.            (300,000)     (612,658)            -
Purchase of convertible debentures - Hearing Innovations, Inc.             -      (204,758)            -
Loans to Focus Surgery, Inc.,                                        (60,000)            -             -
Cash paid for investment in Hearing Innovations, Inc.                      -             -      (384,000)
Loans to Hearing Innovations, Inc., net                             (473,909)     (397,678)     (261,867)
Cash paid for acquisition of Sonora Medical Systems, Inc.,
         net of cash acquired                                              -      (169,713)   (1,463,789)
                                                                 ----------------------------------------
Net cash provided by (used in) investing activities                  770,119    (3,491,296)   (1,524,442)
                                                                 ----------------------------------------

                            (continued on next page)


                                       47

                                     Misonix, Inc. and Subsidiaries

                           Consolidated Statements of Cash Flows (Continued)


FINANCING ACTIVITIES
Proceeds from (payments of) short-term borrowings, net               166,044       105,189       (26,348)
Payment of revolving line of credit                                        -             -      (222,388)
Principal payments on capital lease obligations                     (205,353)     (193,699)     (243,119)
Payment of long-term debt                                            (58,636)      (43,629)      (52,818)
Proceeds from exercise of stock options                              389,587       124,559        72,051
Purchase of treasury stock                                           (43,737)     (139,231)     (219,006)
                                                                 ----------------------------------------
Net cash provided by (used in) financing activities                  247,905      (146,811)     (691,628)
                                                                 ----------------------------------------

Effect of exchange rate changes on assets and liabilities             27,173        10,101       (55,161)
                                                                 ----------------------------------------
Net decrease in cash and cash equivalents                         (2,709,108)   (3,294,929)   (1,291,729)
Cash and cash equivalents at beginning of year                     3,774,573     7,069,502     8,361,231
                                                                 ----------------------------------------
Cash and cash equivalents at end of year                         $ 1,065,465   $ 3,774,573   $ 7,069,502
                                                                 ========================================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for:
Interest                                                         $   133,438   $   111,850   $   154,341
                                                                 ========================================
Income taxes                                                     $   390,813   $ 2,130,446   $   931,437
                                                                 ========================================

NON-CASH INVESTING ACTIVITIES:
Conversion of notes receivable from Hearing Innovations, Inc.
  to debentures and common stock                                 $         -   $   111,876   $   400,000
                                                                 ========================================


See Notes to Consolidated Financial Statements.


                                       48

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

1.  BASIS  OF PRESENTATION, ORGANIZATION AND BUSINESS AND SUMMARY OF SIGNIFICANT
ACCOUNTING  POLICIES

BASIS  OF  PRESENTATION

The  consolidated  financial  statements  of  MISONIX,  INC.  ("Misonix"  or the
"Company") include the accounts of Misonix, its 97.3% owned subsidiary, Labcaire
Systems,  Ltd.  ("Labcaire"),  its  90%  owned  subsidiary,  Acoustic  Marketing
Research,  Inc.  doing  business as Sonora Medical Systems, Inc. ("Sonora"), and
its  100%  owned  subsidiary, Misonix, Ltd.  Investments in affiliates which are
not  majority  owned  are  reported  using the equity method of accounting.  All
significant intercompany balances and transactions have been eliminated.

ORGANIZATION  AND  BUSINESS

Misonix  was  incorporated  under  the laws of the State of New York on July 31,
1967  and  its  principal  revenue producing activities, from 1967 to date, have
been  the manufacturing and distribution of proprietary ultrasound equipment for
scientific  and  industrial purposes and environmental control equipment for the
abatement  of  air pollution. Misonix's products are sold worldwide.  In October
1996,  the  Company  entered into licensing agreements to further develop one of
its  medical  devices  (see  Note  13).

Labcaire,  which  began  operations  in  February 1992, is located in the United
Kingdom,  and  its  core  business  is  the innovation, design, manufacture, and
marketing  of air handling systems for the protection of personnel, products and
the  environment from airborne hazards. Net sales to unaffiliated customers, net
income  and  total assets related to Labcaire as of and for the years ended June
30,  2002, 2001 and 2000 were approximately $8,814,000, $609,000 and $6,900,000,
respectively; $6,698,000, $249,000 and $5,096,000, respectively; and $7,003,000,
$381,000  and  $5,031,000,  respectively.

The following is an analysis of assets related to Labcaire:



                                  JUNE 30,

                        2002        2001        2000
                     ----------------------------------
                                    
Current assets       $4,614,000  $3,008,000  $2,655,000
Long - lived assets   2,286,000   2,088,000   2,376,000
                     ----------------------------------
Total assets         $6,900,000  $5,096,000  $5,031,000
                     ==================================



Sonora,  which  was  acquired  in  November  1999  and  is  located in Longmont,
Colorado,  is  an  ISO 9002 certified refurbisher of high-performance ultrasound
systems  and  replacement  transducers  for  the  medical  diagnostic ultrasound
industry.   Net  sales  to  unaffiliated  customers, net income and total assets
related  to  Sonora  as  of and for the years ended June 30, 2002, 2001 and 2000
were  approximately  $6,002,000,  $100,000  and  $3,686,000,  respectively;
$4,625,000,  $129,000 and $4,530,000, respectively; and $2,532,000, $137,000 and
$2,437,000,  respectively.

Misonix,  Ltd.  was  incorporated in the United Kingdom on July 19, 1993 and its
operations  since  inception  have  been  insignificant  to  the Company.  It is
presently  dormant.

CASH  AND  CASH  EQUIVALENTS


                                       49

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

The  Company  considers  all  highly  liquid  debt  instruments purchased with a
maturity  of  three  months  or less to be cash equivalents.  There were no cash
equivalents  at  June  30,  2002.  Cash  equivalents  at  June  30,  2001  were
$1,114,940.

INVESTMENTS  HELD  TO  MATURITY

The  Company's  investments  consisted  of commercial paper, valued at amortized
cost, which approximated market.  In accordance with the provisions of Financial
Accounting  Standards  Board  (FASB) Statement No. 115,  "Accounting for Certain
Investments  in  Debt  and  Equity  Securities,"  the  Company  classified  its
investments  as  held-to-maturity as the Company had both the intent and ability
to  hold these securities until maturity.  The Company's investment policy gives
primary consideration to safety of principal, liquidity and return.  At June 30,
2001  and  2000, unrealized gains on held-to-maturity marketable securities were
immaterial.

MAJOR CUSTOMERS AND CONCENTRATION OF CREDIT RISK

The  Company's  policy  is to review its customers' financial condition prior to
extending  credit  and, generally, collateral is not required. Included in sales
of  medical  devices, sales to one customer (United States Surgical Corporation)
in 2002, 2001 and 2000 were approximately $4,060,000, $7,685,000 and $7,849,000,
respectively.  Accounts  receivable  from  this  customer  were  approximately
$969,000  and  $2,079,000  at June 30, 2002 and 2001, respectively.  At June 30,
2002  and  2001,  the  Company's  accounts receivable with customers outside the
United  States  were  approximately  $2,874,000 and $1,725,000, respectively, of
which  $2,687,000  and  $1,519,000,  respectively,  related  to  its  Labcaire
operations.  The  Company  utilizes letters of credit on foreign or export sales
where  appropriate.  Credit  losses  relating  to  both  domestic  and  foreign
customers  have  historically been minimal and within management's expectations.

INVENTORIES

Inventories  are stated at the lower of cost (first-in, first-out) or market and
consist  of  raw  materials,  work-in-process  and  finished  goods.  Management
evaluates  the  need  to  record  adjustments  for impairments of inventory on a
quarterly  basis.  The  Company's  policy  is  to  assess  the  valuation of all
inventories,  including  raw  materials,  work-in-process  and  finished  goods.

PROPERTY,  PLANT  AND  EQUIPMENT

Property, plant and equipment are recorded at cost. Depreciation of property and
equipment is provided using the straight-line method over estimated useful lives
ranging  from  1 to 5 years.   Depreciation of the Labcaire building is provided
using  the  straight-line  method  over  the  estimated useful life of 50 years.
Leasehold  improvements  are  amortized over the life of the lease or the useful
life  of  the  related  asset, whichever is shorter.  The Company's policy is to
periodically  evaluate  the  appropriateness  of the lives assigned to property,
plant  and  equipment  and  to  adjust  if  necessary.



FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

The  book  values  of  cash,  accounts receivable, accounts payable, and accrued
liabilities  approximate their fair values principally because of the short-term
nature  of  these  instruments.  The  carrying  value  of  the  Company's  debt
approximates  its  fair  value  due to variable interest rates based on prime or
other  similar  benchmark  rates.


                                       50

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

REVENUE  RECOGNITION

The  Company  records revenue upon shipment for products shipped F.O.B. shipping
point.  Products  shipped  F.O.B. destination point are recorded as revenue when
received  at  the  point  of  destination.  Shipments  under  agreements  with
distributors  are  not subject to return, and payment for these shipments is not
contingent  on  sales  by  the  distributor.  The  Company recognizes revenue on
shipments to distributors in the same manner as with other customers.  Fees from
exclusive  license  agreements  are  recognized  ratably  over  the terms of the
respective  agreements.  Royalty  income is recognized when earned.  The Company
has  a  warranty  reserve,  which  has  been  estimated  at  the time revenue is
recognized  based  upon  historical  amounts  of  warranty  expenditures  and is
adjusted  as  additional  information  is  received.

LONG-LIVED  ASSETS

The  carrying  values  of  intangible  and  other  long-lived  assets, excluding
goodwill,  are  periodically  reviewed to determine if any impairment indicators
are  present.  If  it  is  determined  that  such indicators are present and the
review  indicates  that  the  assets  will  not  be  fully recoverable, based on
undiscounted  estimated  cash  flows  over  the  remaining  amortization  and
depreciation  period, their carrying values are reduced to estimated fair value.
Impairment  indicators  include,  among other conditions, cash flow deficits, an
historic or anticipated decline in revenue or operating profit, adverse legal or
regulatory  developments,  accumulation  of  costs  significantly  in  excess of
amounts  originally expected to acquire the asset and a material decrease in the
fair value of some or all of the assets.  Assets are grouped at the lowest level
for  which there are identifiable cash flows that are largely independent of the
cash  flows generated by other asset groups.  No such impairment existed at June
30,  2002.

GOODWILL

Goodwill  represents the excess of the purchase price over the fair value of the
net  assets  acquired  in connection with the Company's acquisitions of 97.3% of
the  common  stock  of  Labcaire,  90%  of  the  common  stock of Sonora and the
acquisitions  of  Fibra  Sonics,  Inc.  ("Fibra  Sonics"),  Sonic  Technologies
Laboratory  Services  ("Sonic  Technologies")  and  CraMar  Technologies,  Inc.
("CraMar").

In  July  2001,  the  Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards  ("SFAS")  Nos.  141 and 142 (SFAS 141 and SFAS
142),  "Business  Combinations"  and  "Goodwill  and  Other  Intangible Assets,"
respectively.  SFAS  141 replaces Accounting Principles Board ("APB") Opinion 16
"Business  Combinations"  and  requires  the  use of the purchase method for all
business  combinations initiated after June 30, 2001.  It also provides guidance
on  purchase  accounting related to the recognition of intangible assets and the
accounting  for  negative  goodwill.  SFAS  142 requires goodwill and intangible
assets  with  indefinite  useful lives to no longer be amortized, but instead be
tested  for  impairment  at  least annually and whenever events or circumstances
occur  that  indicate  goodwill  might  be  impaired.

With  the  adoption  of SFAS 142, as of July 1, 2001, the Company reassessed the
useful  lives  and residual values of all acquired intangible assets to make any
necessary  amortization  period  adjustments.  Based  on  that  assessment, only
goodwill  was  determined  to  have an indefinite useful life and no adjustments
were  made  to  the  amortization  period or residual values of other intangible
assets.
SFAS  142  provides  a  six-month transitional period from the effective date of
adoption  for  the  Company  to  perform  an  assessment  of whether there is an
indication  that  goodwill  is  impaired.  To  the  extent that an indication of
impairment  exists, the Company must perform a second test to measure the amount
of  impairment.  The  second  test must be performed as soon as possible, but no
later  that  the end of the


                                       51

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

fiscal  year.  Any  impairment  measured  as  of  the  date  of adoption will be
recognized  as  the  cumulative  effect of a change in accounting principle. The
Company performed the first test and determined that there is no indication that
the  goodwill  recorded  was  impaired  and,  therefore,  the second test is not
required  as  of the effective date. In addition, the Company also completed its
annual  goodwill  impairment  tests for fiscal 2002 in the fourth quarter. There
were  no  indicators  that  goodwill  recorded  was  impaired.





Amortization  of  goodwill for the comparable years ended June 30, 2001 and 2000
was $525,567 and $122,053 respectively.   The Company's pro forma information is
as  follows  for fiscal year ended June 30, 2001 and 2000 are as follows, net of
applicable  income  tax  expense  (benefit):



                                                2001         2000
                                                
          Net Income (loss):  As reported  $(4,492,290)  $2,520,896
                              Pro forma     (4,039,433)   2,642,949
          Basic EPS:          As reported         (.75)         .42
                              Pro forma           (.67)         .45
          Diluted EPS:        As reported         (.75)         .39
                              Pro forma           (.67)         .41



OTHER  ASSETS

The  cost of acquiring or processing patents, trademarks, and other intellectual
properties  are  capitalized  at cost.  This amount is being amortized using the
straight-line  method  over the estimated useful lives of the underlying assets,
which  is  approximately  17  years.

INCOME  TAXES

Income  taxes are accounted for in accordance with SFAS No. 109, "Accounting for
Income  Taxes".  Under  this  method,  deferred  tax  assets and liabilities are
recognized  for  the future tax consequences attributable to differences between
the  financial statement carrying amounts of existing assets and liabilities and
their  respective  tax  bases  and  operating loss and tax credit carryforwards.
Deferred  tax  assets  and  liabilities  are  measured  using  enacted tax rates
expected  to  apply  to  taxable  income  in  the years in which those temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets  and  liabilities of a change in tax rates is recognized in income in the
period  that  includes  the  enactment  date.

NET  INCOME  (LOSS)  PER  SHARE

Basic  income  (loss)  per common share excludes any dilution.  It is based upon
the  weighted  average  number  of  common shares outstanding during the period.
Dilutive  earnings per share reflects the potential dilution that would occur if
options  to  purchase  common  stock were exercised.  Dilutive income per common
share  for fiscal 2001 is the same as basic net loss per common share due to the
antidilutive effect of the exercise of the assumed stock options.  The following
table  sets  forth the reconciliation of weighted average shares outstanding and
diluted  weighted  average  shares  outstanding:


                                       52



                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

                                                      2002       2001       2000
                                                    ---------  ---------  ---------
                                                                 
Weighted average common shares outstanding          6,077,546  6,009,482  5,937,685
Dilutive effect of stock options                      571,215          -    578,702
                                                    ---------  ---------  ---------
Diluted weighted average common shares outstanding  6,648,761  6,009,482  6,516,387
                                                    =========  =========  =========


Employee  stock  options  covering  413,325,  1,704,104  and  82,778  shares,
respectively, for the years ended June 30, 2002, 2001 and 2000 were not included
in  the  diluted  net  income  (loss) per share calculation because their effect
would  have  been  anti-dilutive.




COMPREHENSIVE  INCOME

Effective  July  1,  1999,  the  Company  adopted  Statement No. 130, "Reporting
Comprehensive  Income,"  ("SFAS  130").  SFAS  130  establishes  rules  for  the
reporting  of  comprehensive  income  and its components.  The components of the
Company's  comprehensive  income are net income and foreign currency translation
adjustments.

FOREIGN  CURRENCY  TRANSLATION

The  Company  follows the policies prescribed by FASB Statement No. 52, "Foreign
Currency  Translation,"  for translation of the financial results of its foreign
subsidiaries.  Accordingly, assets and liabilities are translated at the foreign
currency  exchange  rate  in  effect  at  the  balance  sheet  date.  Resulting
translation  adjustments  due to fluctuations in the exchange rates are recorded
as  other  comprehensive  income. Results of operations are translated using the
weighted  average  of  the  prevailing  foreign currency rates during the fiscal
year. Stockholders' equity accounts are translated at historical exchange rates.
Gains  and  losses on foreign currency transactions are recorded in other income
and  expense.

RESEARCH  AND  DEVELOPMENT

All  research and development expenses are expensed as incurred and are included
in  operating  expenses.

ADVERTISING  EXPENSE

The  cost  of  advertising  is  expensed  as  of the first showing.  The Company
incurred  approximately  $412,000,  $525,000  and  $262,000 in advertising costs
during  2002,  2001  and  2000,  respectively.

USE  OF  ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally  accepted  in  the United States requires management to make estimates
and  judgments  that  affect  the  reported amount of assets and liabilities and
disclosure  of  contingent  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.

SHIPPING  AND  HANDLING  COSTS


                                       53

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

The Company includes all shipping and handling income and expenses incurred as a
component of selling expenses.  Shipping and handling income for the years ended
June  30,  2002,  2001 and 2000 was approximately $214,000, $99,000 and $59,000,
respectively.  Shipping  and  handling  expenses,  for  the years ended June 30,
2002,  2001  and  2000  was  approximately  $456,000,  $244,000  and  $145,000,
respectively.

STOCK-BASED  COMPENSATION

The  Company  accounts for its stock-based compensation plans in accordance with
APB  Opinion  No.  25, "Accounting for Stock Issued to Employees" ("APB 25") and
related  interpretations.  Under  APB  25,  because  the  exercise  price of the
Company's  employee  stock options is generally set equal to the market price of
the  underlying  stock  on  the  date  of  grant,  no  compensation  expense  is
recognized.




RECENT  ACCOUNTING  PRONOUNCEMENTS

In  August  2001, the Financial Accounting Standards Board issued FASB Statement
No.  144, "Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS
144),  which  supercedes  both  FASB  Statement  No.  121,  "Accounting  for the
Impairment  of  Long-Lived  Assets  and for Long-Lived Assets to Be Disposed Of"
(SFAS  121)  and  the accounting and reporting provisions of APB Opinion No. 30,
"Reporting  the  Results  of  Operations-Reporting  the Effects of Disposal of a
Segment  of  a  Business,  and Extraordinary, Unusual and Infrequently Occurring
Events  and  Transactions"  (Opinion  30),  for  the  disposal of a segment of a
business  (as  previously  defined  in  that  Opinion).  SFAS  144  retains  the
fundamental  provisions  in  SFAS  121  for recognizing and measuring impairment
losses on long-lived assets held for use and long-lived assets to be disposed of
by  sale, while also resolving significant implementation issues associated with
SFAS  121.  For  example,  SFAS  144 provides guidance on how a long-lived asset
that  is used as part of a group should be evaluated for impairment, establishes
criteria  for  when  a  long-lived  asset  is  held for sale, and prescribes the
accounting  for  a long-lived asset that will be disposed of other than by sale.
SFAS  144  retains  the  basic  provisions  of  Opinion  30  on  how  to present
discontinued  operations  in the income statement but broadens that presentation
to  include  a  component  of  an  entity (rather than a segment of a business).
Unlike  SFAS 121, SFAS 144 does not address the impairment of goodwill.  Rather,
goodwill  is  evaluated  for  impairment under SFAS No. 142, "Goodwill and Other
Intangible  Assets".

The  Company  is  required  to  adopt  SFAS  144  no  later than the fiscal year
beginning  after  December 15, 2001.  Management does not expect the adoption of
SFAS  144  for  long-lived  assets held for use to have a material impact on the
Company's  financial statements because the impairment assessment under SFAS 144
is  largely unchanged from SFAS 121.  The provisions of the Statement for assets
held  for  sale  or  other  disposal  generally  are  required  to  be  applied
prospectively  after  the  adoption date to newly initiated disposal activities.
Therefore,  management  cannot  determine the potential effects that adoption of
SFAS  144  will  have  on  the  Company's  financial  statements.

RECLASSIFICATIONS

Certain  reclassifications  have  been  made  to  the 2001 and 2000 consolidated
financial  statements  in  order  to  conform  with  the  2002  presentation.

2.   ACQUISITIONS


                                       54

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

LABCAIRE  SYSTEMS,  LTD.

In  June  1992,  the  Company  acquired  an  81.4%  interest in Labcaire, a U.K.
company, for $545,169. The total acquisition cost exceeded the fair value of the
net  assets  acquired  by  $241,299,  which  is  being  treated  as  goodwill.

The  balance  of  the capital stock of Labcaire is owned by three executives and
one retired executive of Labcaire who had the right, under the original purchase
agreement  (the "Labcaire Agreement"), to require the Company to repurchase such
shares  at  a price equal to its pro rata share of 8.5 times Labcaire's earnings
before  interest,  taxes  and  management charges for the preceding fiscal year.

In June 1996, this Labcaire Agreement was amended and each of the four directors
agreed  to  sell  one-seventh  of  his  total holdings of Labcaire shares to the
Company in each of the next seven consecutive years, commencing with fiscal year
1996.  The  price  to  be  paid  by the Company for these shares is based on the
formula  outlined  in  the original Labcaire Agreement. Pursuant to the Labcaire
Agreement,  9,284  shares (2.65%) of Labcaire common stock were purchased by the
Company  for  approximately $102,000 in October 1996 for the year ended June 30,
1997,  9,286  shares  (2.65%)  were  purchased  by the Company for approximately
$119,000  in October 1997 for the year ended June 30, 1998, 9,286 shares (2.65%)
were purchased by the Company for approximately $129,000 in October 1998 for the
year ended June 30, 1999, 9,286 shares (2.65%) were purchased by the Company for
approximately  $174,000 in October 1999 for the year ended June 30, 2000,  9,286
shares  (2.65%)  were  purchased  by  the  Company for approximately $117,000 in
October  2000  for  the  year  ended  June  30,  2001, 9,286 shares (2.65%) were
purchased by the Company for approximately $100,000 in October 2001 for the year
ended  June  30, 2002 and the remaining 9,286 shares (2.7%) will be purchased by
the  Company for approximately $209,000 for the year ended June 30, 2003.    The
effective  date  of  this  transaction  is  expected to be in October 2002.  The
Company  will  then  own  100%  of  Labcaire.

FIBRA  SONICS,  INC.

On  February  8,  2001,  the  Company acquired certain assets and liabilities of
Fibra  Sonics,  Inc.  ("Fibra Sonics"), a Chicago-based, privately-held producer
and  marketer  of  ultrasonic  medical  devices  for  approximately  $1,900,000.
Subsequent  to the acquisition, the Company relocated the assets of Fibra Sonics
to  the Company's Farmingdale facility.  The acquisition was accounted for under
the  purchase  method  of  accounting.  Accordingly,  the  acquired  assets  and
liabilities  have  been initially recorded at their estimated fair values at the
date  of  acquisition.   The  excess  of the cost of the acquisition ($1,723,208
plus  acquisition  costs  of  $144,696, which includes a broker fee of $100,716)
over  the  fair value of net assets acquired was $1,814,025 and is being treated
as  goodwill.  In  fiscal  year  2002,  the  Company  re-evaluated  fixed assets
acquired  from  Fibra  Sonics  and reclassed approximately $54,000 from property
plant  and equipment to goodwill.  In addition to the purchase price, contingent
consideration  of  up to, but not exceeding, $1,120,000 may have been paid based
upon  sales  generated  during  the consecutive twelve months commencing June 1,
2001.  As of June 30, 2002, sales generated did not meet the criteria to warrant
additional  consideration,  therefore,  no additional payments were made for the
acquisition  of  Fibra  Sonics.

SONIC  TECHNOLOGIES  LABORATORY  SERVICES

On  October  12,  2000,  Sonora  acquired  the  assets of Sonic Technologies, an
ultrasound  acoustic  measurement  and  testing  laboratory  for  approximately
$320,000.  The  assets  of  the  Hatboro,  Pennsylvania-based  operations  of
privately-held  Sonic  Technologies  were  relocated  to  Sonora's  facility  in
Longmont, Colorado.  The acquisition was accounted for under the purchase method
of  accounting.


                                       55

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

Accordingly,  acquired  assets  and  liabilities  have  been  recorded  at their
estimated  fair values at the date of acquisition. The excess of the cost of the
acquisition ($270,000 plus acquisition costs of $51,219, which includes a broker
fee  of  $25,000) over the fair value of net assets acquired was $301,219 and is
being  treated  as  goodwill.

CRAMAR  TECHNOLOGIES,  INC.

On  July  27,  2000, Sonora acquired 100% of the assets of CraMar, an ultrasound
equipment  servicer  for  approximately  $311,000.  The  assets  of  the
Colorado-based,  privately-held  operations of CraMar were relocated to Sonora's
facility  in  Longmont,  Colorado.  The  acquisition was accounted for under the
purchase  method of accounting.  Accordingly, acquired assets have been recorded
at  their  estimated  fair  value at the date of acquisition.  The excess of the
cost  of  the  acquisition  ($272,908  plus  acquisition costs of $37,898, which
includes  a  broker  fee of $25,000) over the fair values of net assets acquired
was  $257,899  and  is  being  treated  as  goodwill.

SONORA  MEDICAL  SYSTEMS,  INC.

On  November  16,  1999,  the  Company  acquired  a  51%  interest in Sonora for
approximately  $1,400,000.   Sonora  authorized  and issued new common stock for
the  51%  interest.  Sonora  utilized  the  proceeds  of  such  sale to increase
inventory and expand marketing, sales, and research and development efforts.  An
additional  4.7% was acquired from the principals of Sonora on February 25, 2000
for $208,000, bringing the acquired interest to 55.7%.  The principals of Sonora
sold  an  additional  34.3%  to  Misonix  on  June  1,  2000  for  approximately
$1,407,000,  bringing the acquired interest to 90%. Sonora, located in Longmont,
Colorado,  is  an  ISO 9002 certified refurbisher of high-performance ultrasound
systems  and  replacement  transducers  for  the  medical  diagnostic ultrasound
industry.  Sonora  also offers a full range of aftermarket products and services
such  as  its own ultrasound probes and transducers, and other services that can
extend  the  useful life of its customers' ultrasound imaging systems beyond the
usual five to seven years. The acquisition of Sonora was accounted for under the
purchase method of accounting. Accordingly, results of operations for Sonora are
included  in  the consolidated statements of income from the date of acquisition
and  acquired  assets and liabilities have been recorded at their estimated fair
values  at  the  date of acquisition.  The excess of the cost of the acquisition
($2,957,000  plus  acquisition costs of $101,000, which includes a broker fee of
$72,000)  over the fair value of net assets acquired was $1,622,845 and is being
treated  as  goodwill.

HEARING  INNOVATIONS,  INC.

On  October  18,  1999,  the  Company  and  Hearing  Innovations, Inc. ("Hearing
Innovations") completed the agreement whereby the Company invested an additional
$350,000  and  cancelled notes receivable aggregating $400,000 in exchange for a
7%  equity  interest  in  Hearing Innovations and representation on its Board of
Directors.  Warrants  to  acquire  388,680  shares of Hearing Innovations common
stock  ranging  from  $1.25  to $2.25 per share are also part of this agreement.
These  warrants,  which  are deemed nominal in value, expire October 2005.  Upon
exercise  of  the  warrants,  the  Company  has the right to manufacture Hearing
Innovations'  ultrasonic  products  and  also  has  the  right to create a joint
venture  with  Hearing  Innovations for the marketing and sale of its ultrasonic
tinnitus  masker  device.  As  of  the  date of the acquisition, the cost of the
investment  was  $784,000  ($750,000  plus  acquisition  costs of $34,000).  The
Company's  portion  of the net losses of Hearing Innovations were recorded since
the  date  of  acquisition  in  accordance with the equity method of accounting.
During  fiscal  2001,  the  Company evaluated the investment with respect to the
financial  performance  and  the  achievement  of specific targets and goals and
determined  that  the  equity  investment was impaired and therefore the Company
recorded  an  impairment loss in the amount of $579,069.  The net carrying value
of  the  investment  at  June  30,  2002  and  2001  is  $0.


                                       56

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

On September 11, 2000, the Company loaned $108,000 to Hearing Innovations, which
together  with  the  then  outstanding  loans aggregating $192,000 (with accrued
interest)  were  exchanged  for a $300,000, 7% Secured Convertible Debenture due
August  27,  2002  and  extended to November 30, 2003 (the "Hearing Debenture").
The  Hearing  Debenture  contains  warrants to acquire 250,000 shares of Hearing
Innovations  common  stock,  at  the option of the Company, for $2.25 per share.
These  warrants,  which  are  deemed nominal in value, expire October 2005.  The
Hearing  Debenture  is convertible at the option of the Company at any time into
shares  of common stock of Hearing Innovations at a conversion rate of $2.25 per
share.  Interest  accrues  and  is payable at maturity, or is convertible on the
same terms as the Hearing Debenture's principal amount.  The Company recorded an
allowance  against  the  entire balance of principal and accrued interest due at
June  30,  2002  and  2001  of  $21,000 and $316,625, respectively.  The related
expense  has  been  included  in  loss  on  impairment  of  investment  in  the
accompanying  consolidated  statements  of operations.  The Company believes the
Hearing  Debenture  is  impaired  since  the  Company  does  not anticipate such
Debenture  to  be satisfied in accordance with the contractual terms of the loan
agreement.

During  fiscal  2001,  the Company entered into fourteen loan agreements whereby
Hearing  Innovations  was  required  to  pay  the Company an aggregate amount of
$397,678  due May 30, 2002. The maturity date was extended to November 30, 2003.
All notes bear interest at 8% per annum.  The notes are secured by a lien on all
of  Hearing  Innovations'  right,  title  and  interest  in accounts receivable,
inventory,  property,  plant  and  equipment and processes of specified products
whether  now  existing  or hereafter arising after the date of these agreements.
The  loan  agreements  contain  warrants  to acquire 1,045,664 shares of acquire
Hearing  Innovations  common stock, at the option of the Company, at a cost that
ranges  from $2.00 to $2.25 per share.  These warrants, which are deemed nominal
in  value,  expire October 2005.   The Company recorded an allowance against the
entire  balance  of  $31,058  and  $397,678  due  at  June  30,  2002  and 2001,
respectively.  The  related  expense  has been included in loss on impairment of
investment  in  the  accompanying  consolidated  statements of operations.   The
Company  believes  the  loans are impaired since the Company does not anticipate
that  these  loans  will be paid in accordance with the contractual terms of the
loan  agreements.

During  fiscal  2002,  the  Company entered into fifteen loan agreements whereby
Hearing  Innovations  was  required  to  pay  the Company an aggregate amount of
$322,679  due  May  30,  2002,  extended  to November 30, 2003, and $151,230 due
November  30,  2003.   All  notes  bear  interest  at  8%  per annum and contain
warrants  to  acquire additional shares.  The notes are secured by a lien on all
of  Hearing  Innovations'  right,  title  and  interest  in accounts receivable,
inventory,  property,  plant  and  equipment and processes of specified products
whether  now  existing  or arising after the date of these agreements.  The loan
agreements  contain  warrants  to  acquire 548,329 shares of Hearing Innovations
common  stock,  at the option of the Company, at a cost that ranges from $.01 to
$2.00  per  share.  These  warrants,  which  are deemed nominal in value, expire
October  2005.  The  Company recorded an allowance against the entire balance of
$473,909  and  accrued  interest  of  $16,230 for the above loans.   The related
expense  has been included in loss on impairment of loans to affiliated entities
in the accompanying consolidated statements of operations.  The Company believes
the  loans  and  related  interest  are  impaired  since  the  Company  does not
anticipate  that  these  loans  will  be paid in accordance with the contractual
terms  of  the  loan  agreements.

If  the  Company  were to exercise all warrants associated with the above loans,
exercise  the  warrants  associated  with the Hearing Debenture and the original
investment and include the original investment ownership, the Company would hold
an  interest  in  Hearing  Innovations  of  approximately  41%.

Summarized  financial  information of Hearing Innovations as of and for the year
ended June 30, 2002 and 2001 are as follows:


                                       57

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001



     Condensed Statement of Operations Information
     ---------------------------------------------

                                                          2002          2001
                                                      ------------  ------------
                                                              
               Sales                                  $    70,466   $    28,444
               Gross profit                                22,608        13,845
               Net loss                                (1,136,468)     (609,914)

     Condensed Balance Sheet Information
     -----------------------------------

                                                           2002          2001
                                                      ------------  ------------
               Current assets                         $   268,718   $   298,848
               Non current assets                          71,844        74,121
               Current liabilities                        809,136     2,103,838
               Non current liabilities                  2,698,763       300,000
               Preferred stock                            295,700       295,700
               Common stockholders' deficit            (3,463,037)   (2,326,569)



FOCUS  SURGERY,  INC.

On  May  3, 1999, the Company invested $3,050,000 to obtain an approximately 20%
equity  interest  in  Focus Surgery, Inc. ("Focus"), a privately-held technology
company  and  representation  of its Board of Directors.  The agreement provides
for  a  series  of  development and manufacturing agreements whereby the Company
would  upgrade  existing  Focus  products  and create new products based on high
intensity  focused ultrasound ("HIFU") technology for the non-invasive treatment
of  tissue for certain medical applications. The Company has the optional rights
to  market  and  sell  several  other  high  potential HIFU applications for the
breast,  liver,  and kidney for both benign and cancerous tumors.  The Company's
portion  of the net losses of Focus were recorded since the date of acquisition.
During  fiscal  2001,  the  Company evaluated the investment with respect to the
financial  performance  and  the  achievement  of specific targets and goals and
determined  that  the  equity  investment was impaired and therefore the Company
recorded  an impairment loss in the amount of $1,916,398. The net carrying value
of  the  investment  at  June  30,  2002  and  2001  is  $0.

On  November  7, 2000, the Company purchased a $300,000, 5.1% Secured Cumulative
Convertible  Debenture  from  Focus,  due  December  22,  2002  (the "5.1% Focus
Debenture").  The  5.1%  Focus Debenture is convertible into 250 shares of Focus
preferred stock at the option of the Company at any time after December 22, 2000
for  two  years  at  a  conversion  price of $1,200 per share, if the 5.1% Focus
Debenture is not retired by Focus.  Interest accrues and is payable at maturity,
or  is  convertible  on  the  same terms as the 5.1% Focus Debenture's principal
amount.  The  5.1%  Focus Debenture is secured by a lien on all of Focus' right,
title  and  interest  in  accounts  receivable,  inventory,  property, plant and
equipment  and processes of specified products whether now existing or hereafter
arising  after  the  date  of the 5.1% Focus Debenture.  The Company recorded an
allowance  against  the  entire balance of principal and accrued interest due at
June  30,  2002  and  2001 of  $15,300 and $308,991, respectively.   The related
expense  has  been  included  in  loss  on  impairment  of  investment  in  the
accompanying  consolidated  statements  of operations.  The Company believes the
loan  is impaired since the Company does not anticipate the 5.1% Focus Debenture
to  be satisfied in accordance with the contractual terms of the loan agreement.


                                       58

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

On  April  12,  2001,  the  Company  purchased a $300,000, 6% Secured Cumulative
Convertible  Debenture  from Focus, due May 25, 2003 (the "6% Focus Debenture").
The  6%  Focus Debenture is convertible into 250 shares of Focus preferred stock
at  the  option of the Company at any time after May 25, 2003 for two years at a
conversion  price  of $1,200 per share, if the 6% Focus Debenture is not retired
by Focus.  Interest accrues and is payable at maturity, or is convertible on the
same  terms as the 6% Focus Debenture's principal amount. The 6% Focus Debenture
is  secured  by  a  lien  on all of Focus' right, title and interest in accounts
receivable,  inventory, property, plant and equipment and processes of specified
products  whether  now  existing  or  hereafter arising after the date of the 6%
Focus Debenture. The Company recorded an allowance against the entire balance of
principal  and  accrued  interest  due  at June 30, 2002 and 2001 of $18,000 and
$303,667,  respectively.  The  related  expense  has  been  included  in loss on
impairment  of  investment  in  the  accompanying  consolidated  statements  of
operations.  The  Company  believes  the loan is impaired since the Company does
not  anticipate  the  6%  Focus Debenture to be satisfied in accordance with the
contractual  terms  of  the  loan  agreement.

On  July 31, 2001 the Company purchased a second $300,000, 6% Secured Cumulative
Convertible Debenture from Focus, due May 25, 2003 (the "Focus Debenture").  The
Focus  Debenture  is convertible into 250 shares of Focus preferred stock at the
option  of  the Company at any time up until the due date at a purchase price of
$1,200 per share.  The Focus Debenture also contains warrants, deemed nominal in
value, to purchase an additional 125 shares to be exercised at the option of the
Company.  Interest  accrues  and is payable at maturity or is convertible on the
same  terms  as  the Focus Debenture's principal amount.  The Focus Debenture is
secured  by  a  lien  on  all  of  Focus' right, title, and interest in accounts
receivable,  inventory, property, plant and equipment and processes of specified
products  whether now existing or arising after the date of the Focus Debenture.
The  Company  recorded  an allowance against the Focus Debenture of $300,000 and
accrued  interest  of $16,500.  The related expense has been included in loss on
impairment  of  investment  in  the  accompanying  consolidated  statements  of
operations.  The  Company  believes  the loan is impaired since the Company does
not  anticipate  the  Focus  Debenture  to  be  satisfied in accordance with the
contractual  terms  of  the  loan  agreement.

If  the Company were to convert the 5.1% Focus Debenture, 6% Focus Debenture and
Focus  Debenture,  and exercise all warrants, the Company would hold an interest
in  Focus  of  approximately  27%.

During  fiscal  2002,  the  Company  entered into a loan agreement whereby Focus
borrowed  $60,000  from  the Company.  This loan matured on May 30, 2002 and was
extended  to  December  31,  2002.   The loan bears interest at 6% per annum and
contain  warrants,  which  are  deemed  nominal  in value, to acquire additional
shares.  The  loan  is  secured  by  a  lien  on  all of Focus' right, title and
interest  in  accounts  receivable, inventory, property, plant and equipment and
processes  of  specified products whether now existing or arising after the date
of  the  loan.  The  Company recorded an allowance against the entire balance of
$60,000  and accrued interest of $900.  The related expense has been included in
loss  on  impairment  of  loans  to  affiliated  entities  in  the  accompanying
consolidated  statements of operations.   The Company believes that this loan is
impaired  since  the  Company does not anticipate that this loan will be paid in
accordance  with  the  contractual  terms  of  the  loan  agreement.

Summarized  financial information of Focus as of and for the year ended June 30,
2002  and  2001  are  as  follows:



Condensed  Statement  of  Operations  Information
-------------------------------------------------

                                                        2002          2001
                                                    ------------  ------------
                                                            

               Sales                                $ 1,380,714   $   716,960
               Gross profit                             822,028       614,324
               Net loss                              (1,218,013)   (1,612,827)


                                       59

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

Condensed Balance Sheet Information
-----------------------------------

                                                        2002          2001
                                                    ------------  ------------
               Current assets                       $   717,374   $   543,523
               Non current assets                       426,595       487,530
               Current liabilities                    1,893,210       700,329
               Non current liabilities                2,291,964     2,020,126
               Preferred stock                        4,038,707     4,038,707
               Common stockholders' deficit          (7,079,912)   (5,728,109)



3.  INVENTORIES

Inventories  are  summarized  as  follows:



                                       JUNE 30,
                                   2002        2001
                                ----------------------
                                      

               Raw materials    $3,701,925  $3,617,258
               Work-in-process     824,289     860,834
               Finished goods    2,644,630   3,396,280
                                ----------------------
                                $7,170,844  $7,874,372
                                ======================



4.  PROPERTY,  PLANT  AND  EQUIPMENT

Property, plant and equipment consist of the following:



                                                      JUNE  30,
                                                  2002        2001
                                               ----------------------
                                                     
               Buildings                       $1,593,341  $1,539,958
               Machinery and equipment          2,208,609   1,994,786
               Furniture and fixtures             668,284     598,005
               Automobiles                        657,470     502,746
               Leasehold improvements             216,878     200,973
                                               ----------  ----------
                                                5,344,582   4,836,468
               Less: accumulated depreciation
                        and amortization        2,192,673   1,640,720
                                               ----------  ----------
                                               $3,151,909  $3,195,748
                                               ==========  ==========


Included  in machinery and equipment and furniture and fixtures at June 30, 2002
and  2001  is  approximately  $152,000  and  $111,000,  respectively,  of  data
processing  equipment  and telephone equipment under capital leases with related
accumulated  amortization  of  approximately  $48,000 and $36,000, respectively.
Also,  included  in  automobiles  are  approximately  $532,000  and  $473,000,
respectively,  under  capital  leases  with  accumulated  amortization  of
approximately  $135,000  and  $130,000,  respectively.  The  Company  leased
approximately $254,000, $207,000 and $325,000 of


                                       60

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

automobiles  and  equipment  under  capital  lease arrangements during the years
ended  June  30,  2002,  2001  and  2000,  respectively.

Depreciation  and  amortization  of  property,  plant  and equipment amounted to
$590,397,  $546,787  and  $450,260  for  the years ended June 30, 2002, 2001 and
2000,  respectively.

5.  REVOLVING  CREDIT  FACILITIES

Labcaire  has an overdraft facility of $840,000 with HSBC Bank plc. until August
29,  2002.  The facility bears interest at the bank's base rate (4.00% and 5.25%
at  June  30, 2002 and 2001, respectively) plus 2% up to $630,000 and the bank's
base  rate plus 2.5% for amounts over $630,000.  This facility is secured by the
assets  of  Labcaire.  The  terms  also  stipulate  that  Labcaire's  accounts
receivable  must  be at least 175% of the outstanding balance of the facility at
all  times, and that Labcaire must show an after tax profit of at least $155,000
for  the  prior  four  quarters.   At  June  30,  2002  and  2001,  the  balance
outstanding  under  this  overdraft  facility  was  $730,092  and  $542,532,
respectively,  and  Labcaire  was  in  compliance  with all financial covenants.

On  July  1,  2002, Labcaire replaced its bank overdraft facility with HSBC Bank
plc  with  a  debt  purchase  agreement  with Lloyds TSB Commercial Finance. The
amount  of this facility is approximately $1,384,000 (Lbs. Sterling 950,000) and
bears  interest  at the bank's base rate plus 1.75% and a service charge of .15%
of  sales invoice value and fluctuates based upon the outstanding United Kingdom
and  European  receivables. The current facility is more flexible than the prior
facility.  The  prior facility established a sum certain limit where the current
facility  has  a  credit  limit  based upon United Kingdom domestic and European
receivables  outstanding.  The agreement expires on June 28, 2003 and covers all
United  Kingdom  and  European  sales.

The  Company  secured  a $5,000,000 revolving credit facility with Fleet Bank on
January  18,  2002 to support future working capital needs. The revolving credit
facility  expires  January  18,  2005 and has interest rate options ranging from
Libor  plus  1.0% per annum to prime rate plus .25% per annum.  This facility is
secured  by the assets of the Company.  This facility contains certain financial
covenants,  including  requiring  that  the  Company maintain a ratio of debt to
earnings  before  interest,  depreciation, taxes and amortization of not greater
than  2 to 1; that the Company maintain a working capital ratio of not less than
1.5  to  1;  and  that the Company maintain a tangible net worth of $14,500,000.
The  terms  provide  for the repayment of the debt in full on its maturity date.
On  June  30,  2002, the Company had $5,000,000 available on its line of credit.
The  Company  is  in  compliance  with  all  such  covenants.

6.  DEBT

On  January  22,  1999,  Labcaire  purchased  a  manufacturing facility in North
Somerset,  England,  to  house  its  operations.  The  purchase  price  was
approximately  $2,100,000  and  was  partially  financed with a mortgage loan of
$1,283,256 from the same bank that provides the overdraft facility.   Borrowings
under  the  facility  bear  interest at the bank's base rate (4.00% and 5.25% at
June  30,  2002  and  2001,  respectively)  plus  2% and are collateralized by a
security interest in certain assets of Labcaire.  The loan is payable in monthly
installments  of  $12,876  per month, including interest, over a term of fifteen
years  which began in February 1999.  There is a 1% prepayment penalty for early
retirement of the loan. As of June 30, 2002 and 2001, $964,387 and $989,671 were
outstanding  on  this  loan,  respectively.

On  July  1  2002,  Labcaire  transferred its mortgage loan on their facility to
Lloyds  TSB from HSBC  Bank  plc.  The property loan of Lbs. Sterling 670,000 is
repayable  over  180 months with interest at base rate (4% at July 1, 2002) plus
1.75%  and  is  collateralized  by  a  security  interest  in  certain assets of
Labcaire.


                                       61

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

At  June 30, 2002, future principal maturities of long-term debt are as follows:



                              
          2003                   $ 57,654
          2004                     62,630
          2005                     65,543
          2006                     68,456
          2007                     71,368
          Thereafter              638,736
                                 --------
                                  964,387
                              ===========


7.    ACCRUED  EXPENSES  AND  OTHER  CURRENT  LIABILITIES

The following summarizes accrued expenses and other current liabilities:



                                                      JUNE 30,
                                                  2002        2001
                                               ----------------------
                                                     
     Accrued payroll and vacation              $  165,350  $  135,651
     Accrued sales tax                              7,262       1,305
     Accrued commissions and bonuses              216,343     440,603
     Customer deposits and deferred contracts     526,560     557,965
     Accrued professional fees                    229,750      45,889
     Warranty                                      68,000      68,000
     Other                                         91,559      59,279
                                               ----------  ----------
                                               $1,304,824  $1,308,692
                                               ==========  ==========




8.  LEASES

Misonix  has entered into several noncancellable operating leases for the rental
of  certain  office  space,  equipment and automobiles expiring in various years
through  2006.  The  principal  leases  for  office  space provide for a monthly
rental  amount  of approximately $52,000. The Company also leases certain office
equipment  and  automobiles  under  capital leases expiring through fiscal 2007.

The following is a schedule of future minimum lease payments, by year and in the
aggregate, under capital and operating leases with initial or remaining terms of
one  year  or  more  at  June  30,  2002:



                                                 Capital         Operating
                                                  Leases          Leases
                                              ---------------  ------------
                                                         

2003                                          $      219,869   $    613,797
2004                                                 112,443        604,915
2005                                                  32,080        608,572
2006                                                  15,761          4,315
2007                                                  15,761              -
                                              ---------------  ------------
Total minimum lease payments                         395,914   $  1,831,599
                                                               ============
Amounts representing interest                        (57,197)
                                              ---------------

Present value of net minimum lease payments
(including current portion of $195,196)       $      338,717
                                              ===============



                                       62

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

Certain of the leases provide for renewal options and the payment of real estate
taxes  and  other  occupancy  costs.  Rent  expense for all operating leases was
approximately $714,000, $622,000 and $417,000 for the years ended June 30, 2002,
2001  and  2000,  respectively.

9.  STOCK  BASED  COMPENSATION  PLANS

In  September  1991,  in  order  to attract and retain persons necessary for the
success  of  the  Company,  the  Company  adopted a stock option plan (the "1991
Plan")  which  covers  up  to  375,000  shares  of  common stock, $.01 par value
("Common  Stock").   Pursuant to the 1991 Plan, officers, directors, consultants
and key employees of the Company are eligible to receive stock options. The 1991
Plan  provides for the granting of, at the discretion of the Board of Directors,
options  that  are  intended  to  qualify as incentive stock options ("Incentive
Stock  Options") within the meaning of Section 422A of the Internal Revenue Code
of  1986,  as amended (the "Code") to certain employees and options not intended
to  so  qualify  ("Nonqualified  Stock  Options")  to employees, consultants and
directors.   At June 30, 2002, options to purchase 33,000 shares of Common Stock
were  outstanding  under  the 1991 Plan at exercise prices ranging from $2.17 to
$7.38  per  share  with  a  vesting  period ranging from immediate to two years,
options  to  purchase  327,750  shares  of  Common  Stock had been exercised and
options  to  purchase  44,250  shares  have  been forfeited (of which options to
purchase  30,000  shares  have  been  reissued).

In March 1996, the Board of Directors approved the 1996 Employee Incentive Stock
Option  Plan  covering an aggregate of 450,000 shares of Common Stock (the "1996
Plan")  and  the  1996  Non-Employee  Director  Stock  Option  Plan  (the  "1996
Directors  Plan")  covering  an aggregate of 1,125,000 shares of Common Stock of
the  Company.  Both  of  these Plans and the transactions under which options to
acquire  898,500  shares  were  granted were ratified and approved at the annual
meeting  of  shareholders  on  February  19, 1997.  At June 30, 2002, options to
purchase  339,494  shares  of  Common  Stock were outstanding at exercise prices
ranging  from  $3.07  to  $18.50 with a vesting period of immediate to two years
under  the  1996 Plan and options to acquire 773,500 shares of Common Stock were
outstanding  at exercise prices ranging from $.73 to $7.10 with a vesting period
of  immediate  to  two  years  under the 1996 Directors Plan.  At June 30, 2002,
options  to purchase 97,195 shares of Common Stock under the 1996 Plan have been
exercised  and  155,256 shares have been forfeited (of which options to purchase
141,945  shares  have  been  reissued).   At  June 30, 2002, options to purchase
150,000  shares  of  Common  Stock  under  the  1996  Directors  Plan  have been
exercised.

In  October  1998,  the  Board  of  Directors  adopted and, in January 1999, the
shareholders  approved  the  1998  Employee  Stock Option Plan (the "1998 Plan")
covering an aggregate of 500,000 shares of Common Stock of the Company.  At June
30,  2002,  options  to purchase 480,825 shares of Common Stock were outstanding
under  the  1998  Plan  at exercise prices ranging from $3.07 to $7.31 per share
with  a  vesting period of immediate to two years.  At June 30, 2002, options to
purchase  40,350  shares of Common Stock under the 1998 Plan have been forfeited
(of which options to purchase 28,925 shares have been   reissued) and options to
purchase  7,750  shares  have  been  exercised.


                                       63

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

In  October  2000,  the  Board  of  Directors adopted and, in February 2001, the
shareholders  approved  the  2001  Employee  Stock Option Plan (the "2001 Plan")
covering  an  aggregate  of 1,000,000 shares of Common Stock of the Company.  At
June  30,  2002,  options  to  purchase  307,394  shares  of  Common  Stock were
outstanding  under  the 2001 Plan at an exercise price of $6.07 per share with a
vesting  period  of  three  years.  At  June 30, 2002, options to purchase 2,010
shares  of  Common  Stock under the 2001 Plan have been forfeited and no options
have  been  exercised.

The plans are administered by the Board of Directors with the right to designate
a  committee.  The  selection  of  participants,  allotments  of  shares  and
determination  of  price and other conditions relating to options are determined
by  the  Board  of  Directors,  or  a committee thereof, in its sole discretion.
Incentive  stock options granted under the plans are exercisable for a period of
up  to  ten  years from the date of grant at an exercise price which is not less
than  the fair market value of the Common Stock on the date of the grant, except
that  the  term  of  an  incentive  stock  option  granted  under the plans to a
shareholder  owning more than 10% of the outstanding Common Stock may not exceed
five  years  and its exercise price may not be less than 110% of the fair market
value  of  the  Common  Stock  on  the  date  of  grant.  Options  shall  become
exercisable  at such time and in such installments as the Board shall provide in
the  terms  of  each  individual  option.

Pro  forma information regarding net income (loss) per share is required by SFAS
123,  and  has  been  determined  as  if the Company had accounted for its stock
options  under  the  fair  value  method of that Statement.   The fair value for
these  options  was  estimated at the date of grant using a Black-Scholes option
pricing  model  with  the  following  weighted  average  assumptions:  risk-free
interest  rates  ranging  from  3.86%  to  6.52%; no dividend yields; volatility
factor of the expected market price of the Common Stock of 53%, 84%, and 87% and
a  weighted-average  expected  life  of  the options of five years for the years
ended  June  30,  2002,  2001  and  2000,  respectively.

The Company's pro forma information is as follows:



                                    2002         2001         2000
                                 ------------------------------------
                                               
Net Income (loss):  As reported  $ 176,661   $(4,492,290)  $2,520,896
                    Pro forma     (473,480)   (5,891,926)   1,908,019
Basic EPS:          As reported        .03         ( .75)         .42
                    Pro forma         (.08)         (.98)         .32
Diluted EPS:        As reported        .03          (.75)         .39
                    Pro forma         (.08)        ( .98)         .26


As  required  by  SFAS  123,  the  fair  value method of accounting has not been
applied  to  options granted prior to July 1, 1996.   As a result, the pro forma
compensation  expense may not be representative of that to be expected in future
years.

The  following  table  summarizes information about stock options outstanding at
June  30,  2002,  2001  and  2000:



                                               OPTIONS
                                   -------------------------------
                                                    WEIGHTED AVG.
                                       SHARES      EXERCISE PRICE
                                   -------------------------------
                                             
               June 30, 1999           1,412,050   $          2.70
               Granted                    48,695              6.91
               Exercised                 (40,347)             1.79
               Forfeited                 (66,378)             8.10
                                   -------------------------------
               June 30, 2000           1,354,020              2.62


                                       64

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

               Granted                   532,525              7.23
               Exercised                (154,098)              .77
               Forfeited                 (28,343)             6.57
                                   -------------------------------
               June 30, 2001           1,704,104              3.23
               GRANTED                   309,404              6.07
               EXERCISED                 (58,250)             6.69
               FORFEITED                 (21,045)             6.25
                                   -------------------------------
               JUNE 30, 2002           1,934,213              6.64
                                   ===============================


                                                    2002       2001        2000
                                                    ----       ----        ----

Weighted average fair value of options granted     $ 3.02     $ 5.02     $  4.97

The  following  table  summarizes information about stock options outstanding at
June  30,  2002:



                         Options Outstanding           Options Exercisable
                 ------------------------------------  -------------------
                                 Weighted Average                Weighted
                              -----------------------            Average
Range of                      Contractual   Exercise             Exercise
Exercise Price     Number     Life (Yrs)     Price      Number    Price
-------------------------------------------------------------------------
                                                  

$  .73               628,500            5  $      .73   628,500  $    .73
$ 2.17 - 5.31        421,850            6  $     4.27   421,850  $   4.27
$ 5.50 - 7.57        858,863            8  $     6.77   538,969  $   7.18
$12.33 - 18.50        25,000            5  $    14.80    25,000  $  14.80
                 --------------------------------------------------------
                   1,934,213            7  $     4.37 1,614,319  $   4.03
                 ========================================================


As of June 30, 2002 and 2001, 1,934,213 and 1,704,104 shares of Common Stock are
reserved for issuance under outstanding options and 933,089 and 1,218,626 shares
of  Common  Stock  are  reserved  for  the  granting  of  additional  options,
respectively. All outstanding options expire between March 2003 and October 2011
and  vest  immediately  or  over  periods  of  up  to  three  years.

During  fiscal years 2002 and 2001, the Company repurchased shares of its Common
Stock  in  the  open market.  During fiscal years 2002 and 2001, the Company had
purchased 7,500 and 23,900  shares at an average price of $5.83 per share for an
aggregate  amount  of  $43,737 and $139,231, respectively.  At June 30, 2002 and
2001,  the  Company  had  purchased  a  total of  74,300 and 66,800 shares at an
average  price  of $5.41 and $5.36 per share for an aggregate amount of $401,974
and  $358,237,  respectively.

10.  COMMITMENTS  AND  CONTINGENCIES


LEGAL  PROCEEDINGS

The  Company,  Medical  Device  Alliance,  Inc.  ("MDA")  and MDA's wholly-owned
subsidiary,  LySonix  Inc.  ("LySonix"),  were  defendants in an action alleging
patent  infringement filed by Mentor Corporation ("Mentor").   On June 10, 1999,
the  United States District Court, Central District of California, found for the
defendants  that  there  was  no  infringement  upon  Mentor's  patent.  Mentor
subsequently  filed  an appeal.   The issue concerned whether Mentor's patent is
enforceable against the Company and does not govern whether the Company's patent
in  reference is invalid.  On April 11, 2001, the United States Court of Appeals
for  the  Federal  Circuit  Court  issued  a  decision  reversing


                                       65

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

in  large part the decision of the trial court and granting the motion by Mentor
against  MDA,  LySonix and the Company for violation of Mentor's U.S. Patent No.
4,886,491.  This  patent  covers  Mentor's  license  for  ultrasonic  assisted
liposuction.  Damages  were  asserted  in  favor  of  Mentor  for  approximately
$4,900,000  and  $688,000  for  interest.  The  Court  also  granted a permanent
injunction  enjoining further sales of the LySonix 2000 in the United States for
the use of lyposuction. The Court affirmed that the lower court did not have the
ability  to increase damages or award attorneys' fees. Each defendant is jointly
and  severally  liable  as  each  defendant  infringed  proportionally.  Mentor
requested further relief in the trial court for additional damages. Accordingly,
the  Company  accrued an aggregate of $6,176,000 for damages, interest and other
costs  during  the  third  quarter  and  fourth  quarter  of  fiscal  year 2001.

On  April  24,  2002,  the  Company  resolved  all issues related to the lawsuit
brought  by  Mentor.  Under the terms of the settlement, the Company paid Mentor
$2,700,000  for  its  share  of  a combined $5,600,000 settlement with Mentor in
exchange  for  a complete release from any monetary liability in connection with
the  lawsuit  and  judgment.  In connection with this litigation settlement, the
Company  paid $1,000,000 and forgave accounts receivable of $455,500 in exchange
for certain assets from MDA/LySonix, which the Company expects to utilize in the
future.  The  net  realizable value of those assets was $295,751.   In addition,
the  Company  paid  $228,960  of  other  accrued costs during fiscal 2002.   The
Company  will  pay  the  remaining  accrued  costs  of  $174,332 in fiscal 2003.
Accordingly, the Company recorded a reversal of the litigation settlement during
the  fourth  quarter  of  fiscal  2002  of  $1,912,959.


EMPLOYMENT  AGREEMENT

In  October  2000,  the  Company  entered  into an employment agreement with its
President  and  Chief Executive Officer which expires on October 31, 2002.  This
agreement provides for an annual base compensation of $275,000 with a guaranteed
bonus  of  $250,000.  At  the  discretion  of the Board of Directors, if certain
objectives  are  achieved,  Mr.  McManus  can earn a higher bonus if revenue and
earnings  targets as stipulated in his agreement are met.  For fiscal year 2002,
Mr.  McManus  elected  to  receive  a  bonus of $100,000, which is to be paid in
December  2002.  During fiscal year 2001, Mr. McManus elected to receive a bonus
of  $150,000, which was paid in December 2001.  Mr. McManus elected to receive a
reduced  bonus  for  each  such  year due to the Company's results.  Mr. McManus
receives  additional  benefits that are generally provided to other employees of
the  Company.

11.  BUSINESS  SEGMENTS

Commencing  in  fiscal  year 2001, the Company operates in two business segments
which  are  organized by product types: industrial products and medical devices.
Industrial  products  include  the  Sonicator  ultrasonic liquid processor, Aura
ductless  fume  enclosure,  the  Autoscope  endoscope  disinfectant  system from
Labcaire  and the Mystaire scrubber.  Medical devices include the Auto Sonix for
ultrasonic  cutting  and  coagulatory  systems,  refurbishing  revenues  of
high-performance  ultrasound systems and replacement transducers for the medical
diagnostic  ultrasound  industry,  ultrasonic  lithotriptor  and ultrasonic soft
tissue  aspirator.  The  Company evaluates the performance of the segments based
upon income (loss) from operations less general and administrative expenses, bad
debt expense and litigation settlement (recovery) expenses, which are maintained
at the corporate headquarters (corporate).  The Company does not allocate assets
by  segment  as  such  information  is not provided to the chief decision maker.
Summarized  financial  information  for each of the segments for the years ended
June  30,  2002  and  2001  is  as  follows:

For the year ended June 30, 2002:


                                       66

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001



                                                          (a)
                            Medical    Industrial    Corporate and
                            Devices     Products      Unallocated        Total
                          ---------------------------------------------------------
                                                         
Net sales                 $11,695,761  $17,894,692  $            -   $   29,590,453
Cost of goods sold          7,233,535   10,698,339               -       17,931,874
                          -----------  -----------                   --------------
Gross profit                4,462,226    7,196,353               -       11,658,579
Selling expenses            1,218,583    3,283,590               -        4,502,173
Research and development    1,554,438      549,263               -        2,103,701
                          -----------  -----------                   --------------
Total operating expenses    2,773,021    3,832,853       4,556,745       11,162,619
                          -----------  -----------  ---------------  --------------
Income from operations    $ 1,689,205  $ 3,363,500  $   (4,556,745)  $      495,960
                          ===========  ===========  ===============  ==============


For the year ended June 30, 2001:



                                                                (a)
                                 Medical     Industrial    Corporate and
                                 Devices      Products      Unallocated        Total
                               ----------------------------------------------------------
                                                               
Net sales                      $ 13,022,541  $17,734,978  $            -   $  30,757,519
Cost of goods sold                6,632,524    9,150,216               -      15,782,740
                               ------------  -----------                   --------------
Gross profit                      6,390,017    8,584,762               -      14,974,779
Selling expenses                    842,805    3,227,320               -       4,070,125
Research and development          1,143,391      683,213               -       1,826,604
                               ------------  -----------                   --------------
Total operating expenses          1,986,196    3,910,533      12,687,402      18,584,131
                               ------------  -----------  ---------------  --------------
Income (loss) from operations  $  4,403,821  $ 4,674,229  $  (12,687,402)  $  (3,609,352)
                               ============  ===========  ===============  ==============


(a)  Amount  represents  general  and  administrative  and litigation settlement
     (recovery)  expenses.

Approximately $4,060,000 and $7,685,000 of the medical device sales were made to
one customer for the years ended June 30, 2002 and 2001, respectively.  Accounts
receivable from this customer were approximately $969,000 and $2,079,000 at June
30,  2002  and 2001, respectively.   There were no significant concentrations of
sales or accounts receivable for industrial products for the year ended June 30,
2002  and  2001.

The  Company's  revenues  are  generated  from  various  geographic regions. The
following  is  an  analysis  of  net  sales  by  geographic  region:



                                        Year ended June 30,
                                  2002         2001         2000
                               -------------------------------------
                                                
     United States             $19,272,670  $22,868,093  $18,323,363
     Canada                        230,567      162,526    2,757,565
     Mexico                         13,000        2,000       14,854
     United Kingdom              7,526,478    5,646,655    5,383,518
     Europe                        980,633      966,349    1,345,879
     Asia                          890,621      771,805      652,841
     Middle East                   146,387      138,898      333,904
     Other                         530,097      201,193      230,954
                               -------------------------------------
                               $29,590,453  $30,757,519  $29,042,872
                               =====================================



                                       67

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

12.  INCOME  TAXES

Deferred  income  taxes  reflect  the  net  tax effects of temporary differences
between  the  carrying amounts of assets and liabilities for financial reporting
purposes  and  the  amounts  used  for  income  tax  purposes.

The  tax effects of temporary differences that give rise to significant portions
of  the  deferred  tax  assets  and  liabilities  are  presented  below:



                                                  2002          2001
                                              --------------------------
                                                      
          Deferred tax assets:
            Bad debt reserves                 $    51,529   $    34,672
            Inventory valuation                   220,711       231,172
            License fee income                    135,118       144,592
            Investments                         2,363,920     2,030,514
            Non-cash compensation charge        1,393,509     1,393,509
            Litigation settlement                  67,990     2,288,760
            Net operating loss carry forward      219,866             -
            Depreciation                            9,444        12,668
            Other                                  47,797        43,934
                                              --------------------------
          Total deferred tax assets             4,509,884     6,179,821
          Valuation allowance                  (2,363,920)   (2,030,514)
                                              --------------------------
          Net deferred tax asset              $ 2,145,964   $ 4,149,307
                                              ==========================


As  of  June  30, 2002, the valuation allowance was determined by estimating the
recoverability  of  the  deferred tax assets.  In assessing the realizability of
deferred  tax  assets,  management  considers whether it is more likely than not
that  some  portion  or all of the deferred tax assets will not be realized.  In
making  this  assessment,  the  ultimate  realization  of deferred tax assets is
dependent  upon  the  generation  of  future  taxable  income  and  tax planning
strategies  in  making this assessment.  Based on the level of historical income
and projections for future taxable income over the periods in which the deferred
tax  assets  are deductible, management believes it is more likely than not that
the  Company  will  realize the benefits of these deductible differences, net of
the  existing valuation allowances at June 30, 2002.  The amount of the deferred
tax  asset  considered realizable, however, could be reduced in the near term if
estimates  of  future  taxable  income  during  the carryforward periods are not
realized.

At  June 30, 2002 , the Company had a net operating loss carry forward (NOL), of
approximately $2,400,000, available to reduce future state taxable income.  This
NOL  expires  in  fiscal  year  2022.

In  connection with the loss on impairment of equity investments, which included
the  carrying  value  of  the  investments and related notes and debentures, the
Company recorded a deferred tax asset in the amount of $2,363,920 and $2,030,514
at June 30, 2002 and 2001, respectively.   The Company recorded a full valuation
allowance  against  the  asset in accordance with the provisions of SFAS No. 109
"Accounting  for  Income  Taxes".  Based upon the capital nature of the deferred
tax  asset  and  the Company's projections for future capital gains in which the
deferred  tax  asset would be deductible, management did not deem it more likely
than  not  that  the  asset  would  be  recoverable  at  June 30, 2002 and 2001.

During  the  first quarter of fiscal year 2001, the Company recorded a reduction
of  the  valuation  allowance  applied against deferred tax assets in accordance
with  the provisions of SFAS No.109 "Accounting for Income Taxes" which provided
a  one-time  income  tax  benefit  of  $1,681,502.  The  valuation allowance was
established  in fiscal year 1997 because the future tax benefit of certain below
market  stock option grants issued at that time could not be reasonably assured.
The  Company  continually  reviews  the  adequacy of the valuation allowance and
recognized  the  income  tax  benefit  during  the quarter due to the reasonable
expectation  that  such  tax  benefit  will  be  realized  due  to  the


                                       68

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

fiscal  strength  of  the  Company.  Management  believes  that it will generate
taxable  income  sufficient  to  realize  the tax benefit associated with future
deductible  temporary  differences  and,  therefore,  the  Company  reduced  the
valuation  allowance  during  the  first  quarter  of  fiscal  year  2001.

Significant  components  of  the  income  tax  expense (benefit) attributable to
operations  for  the  years  ended  June  30  are  as  follows:



                    2002          2001         2000
                ---------------------------------------
                                   

Current:
  Federal       $(1,797,906)  $ 1,147,087   $1,527,297
  State                   -       108,550      218,911
  Foreign           178,744        17,006       25,016
                ---------------------------------------
Total current    (1,619,162)    1,272,643    1,771,224

Deferred:
  Federal         1,969,113    (3,221,956)    (128,890)
  State              34,230      (473,816)     (11,373)
                ---------------------------------------
Total deferred    2,003,343    (3,695,772)    (140,263)
                ---------------------------------------
                $   384,181   $(2,423,129)  $1,630,961
                =======================================


The  reconciliation  of  income  tax  expense  (benefit) computed at the Federal
statutory  tax  rates to income tax expense (benefit) for the periods ended June
30  is  as  follows:



                                                 2002         2001         2000
                                              -------------------------------------
                                                               

          Tax (benefit) at Federal statutory
             rates                            $ 190,686   $(2,351,242)  $1,411,631
          State income taxes, net of
             Federal benefit                     22,592      (241,076)     144,481
          Foreign tax rate differential         (61,934)      (31,224)     (54,534)
          Valuation allowance                   333,406       349,012            -
          Goodwill                                    -       117,259       41,480
          Travel and entertainment                3,384         8,036        4,787
          Other                                (103,953)     (273,894)      83,116
                                              -------------------------------------
                                              $ 384,181   $(2,423,129)  $1,630,961
                                              =====================================


13.  LICENSING  AGREEMENTS  FOR  MEDICAL  TECHNOLOGY

In  October  1996,  the  Company  entered  into  a  License  Agreement (the "USS
License")  with  United  States  Surgical  Corporation ("USS") for a twenty-year
period,  covering  the  further  development  and commercial exploitation of the
Company's  medical  technology  relating  to ultrasonic cutting, which uses high
frequency  sound  waves  to  coagulate  and  divide  tissue  for  both  open and
laproscopic  surgery.

The  USS  License  gives  USS exclusive worldwide marketing and sales rights for
this  technology.  The  Company  received  $100,000  under  the option agreement
preceding the USS License.  This amount was recorded into income in fiscal 1997.
Under  the  USS  License,  the  Company  has received $475,000 in licensing fees
(which  are  being  recorded  as  income over the term of the USS License), plus
royalties  based  upon  net  sales  of  such  products.  Also as part of the USS
License, the Company was reimbursed for certain product development expenditures
(as defined in the USS License).  There was no reimbursement for the years ended
June  30,  2002  and 2001.   The amount of the reimbursement was $53,563 for the
fiscal  year  ended  June  30,  2000.


                                       69

                         Misonix, Inc. and Subsidiaries

                   Notes to Consolidated Financial Statements

                             June 30, 2002 and 2001

On  March 30, 2000, the Company, MDA and LySonix signed a new ten-year exclusive
License  Agreement  (the  "MDA  Agreement") for the marketing of the soft tissue
aspirator  for  aesthetic  and cosmetic surgery applications.  The MDA Agreement
calls  for  LySonix  to  purchase  the  soft  tissue  aspirators and exclusively
represent  the  Company's  products for the fragmentation and aspiration of soft
tissue.  As of July 1, 2001, the MDA Agreement became a non-exclusive agreement.
Effective  April  2002, the Company and MDA/LySonix mutually agreed to terminate
the  MDA  Agreement.

In  June  2002,  the  Company  entered  into  a  ten-year worldwide distribution
agreement  with  Mentor  for  the sale and distribution of the Lysonix 2000 soft
tissue  aspirator  used  for  cosmetic  surgery.  This  agreement  is a standard
agreement  for  such  distribution  in  that  it  specifies  the  product  to be
distributed,  the  terms  of  the agreement and the price to be paid for product
covered  under  the  agreement.   The  agreement  also  was not conditional upon
execution  of  the  court  settlement.  (See  note  10)

14.  EMPLOYEE  PROFIT  SHARING  PLAN

The  Company  sponsors  a retirement plan pursuant to Section 401(k) of the Code
for  all  full  time  employees.  Participants  may  contribute  a percentage of
compensation  not to exceed the maximum allowed under the Code which was $11,000
for the year ended June 30, 2002.  The plan provides for a matching contribution
by  the  Company  of  10%-20% of annual eligible compensation contributed by the
participants  based  on years of service, which amounted to $63,777, $54,856 and
$30,515 for the years ended June 30, 2002, 2001 and 2000, respectively.


                                       70



Schedule  II
.. . . . . .


                                   MISONIX, INC.
                   Valuation and Qualifying Accounts and Reserves
                      Years ended June 30, 2002, 2001 and 2000


Column A              Column B         Column C           Column D       Column E
                     Balance at        Additions          Additions     Balance at
                      Beginning      (Recoveries)       (deductions)-     end of
Description           of period   Charged (Credited)      describe        period
                                      to cost and
                                       expenses
-----------------------------------------------------------------------------------
                                                            

Allowance for
doubtful accounts:
Year ended June 30:

      2002           $   157,761  $           97,210   $    31,558 (A)  $   223,413

      2001           $   200,429  $          (33,698)  $     8,970 (A)  $   157,761

      2000           $    88,757  $         (366,612)  $   478,284 (A)  $   200,429



(A)  Reduction  in  allowance for doubtful accounts due to write-off of accounts
receivable  balance.


                                       71