SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934

For the quarterly period ended ~~December~~March 31, ~~2004~~2005

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934

For the transition period from _____________ to _____________

Commission File Number—000-14961

LXU HEALTHCARE, INC.

(Formerly PrimeSource Healthcare, Inc.)

(Exact name of registrant as specified in its charter)

Massachusetts 04-2741310

Massachusetts		04-2741310
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

(State or other jurisdiction of (I.R.S. Employer

incorporation or organization) Identification No.)

3708 E. Columbia Street, Tucson, AZ 85714

(Address of principal executive offices) (Zip code)

(520) 512-1100

(Registrant’s telephone number, including area code)

PrimeSource Healthcare, Inc.

(Former name)

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 _X No ~~_____~~ ___

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes ~~_____~~ ___ No X _X .

On April ~~February 21~~12, 2005, there were 22,375,144 shares of the Registrant’s common stock outstanding.

LXU HEALTHCARE, INC. (FORMERLY PRIMESOURCE HEALTHCARE, INC.)

TABLE OF CONTENTS

Part I Financial Information

Part I

Financial Information

Page

Item 1.

Unaudited Condensed Financial Statements

Condensed Consolidated Balance Sheets as of March 31, 2005

and June 30, 2004

3

Condensed Consolidated Statements of Income for the three and

nine months ended March 31, 2005 and 2004 (As restated, see Note 12)

5

Condensed Consolidated Statements of Cash Flows for the nine months

ended March 31, 2005 and 2004 (As restated, see Note 12)
6

Notes to Condensed Consolidated Financial Statements

8

Item 2.

Management’s Discussion and Analysis of Financial Condition and

Results of Operations

20

Item 3.

Quantitative and Qualitative Disclosure about Market Risk

27

Item 4.

Controls and Procedures

27

Part II

Other Information

Item 1.

Legal Proceedings

28

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

28

Item 6.

Exhibits

28

Signatures

29

~~Page~~2

~~Item~~PART I—FINANCIAL ~~1. Unaudited Condensed Financial Statements~~ INFORMATION

Condensed Consolidated Balance Sheets (As restated, see Note 13)

as of December 31, 2004 and June 30, 2004 3

Condensed Consolidated Statements of Income (As restated, see Note 13)

for the three and six months ended December 31, 2004 and 2003 5

Condensed Consolidated Statements of Cash Flows (As restated, see Note 13)

for the six months ended December 31, 2004 and 2003 6

Notes to Condensed Consolidated Financial Statements 8

Item 2. Management’s Discussion and Analysis of Financial Condition and

Results of Operations 19

Item 3. Quantitative and Qualitative Disclosure about Market Risk 25

Item 4. Controls and Procedures 25

Part II Other Information

Item 1. Legal Proceedings 26

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 26

Item 6. Exhibits 26

Signatures 27

2 PART I—FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
	December 31,		June 30,
	2004		2004
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	33,008	$	98,903
Accounts receivable—net of allowance for doubtful accounts
of approximately $105,000 and $132,000, respectively		7,558,210		5,718,346
Inventories—net		7,224,515		6,732,542
Income taxes receivable		156,913		129,913
Prepaid expenses and other current assets		184,981		224,865
Total current assets		15,157,627		12,904,569
PROPERTY AND EQUIPMENT—Net		800,679		887,325
INTANGIBLE ASSETS—Net of accumulated amortization
of $248,975 and $244,565, respectively		55,863		60,273
GOODWILL—Net		15,956,883		15,956,883
OTHER ASSETS		77,713		90,196
TOTAL	$	32,048,765	$	29,899,246
				(Continued)

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


		March 31,		June 30,
		2005		2004
ASSETS

CURRENT ASSETS:
Cash and cash equivalents	$	47,636	$	98,903
Accounts receivable—net of allowance for doubtful accounts
of approximately $49,000 and $132,000, respectively		6,672,708		5,718,346
Inventories—net		7,948,328		6,732,542
Income taxes receivable		157,781		129,913
Prepaid expenses and other current assets		147,877		224,865

Total current assets		14,974,330		12,904,569

PROPERTY AND EQUIPMENT—Net		772,328		887,325

INTANGIBLE ASSETS—Net of accumulated amortization of
approximately $251,000 and $245,000, respectively		53,658		60,273

GOODWILL—Net		15,956,883		15,956,883

OTHER ASSETS		77,713		90,196

TOTAL	$	31,834,912	$	29,899,246

				(Continued)

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
LIABILITIES AND STOCKHOLDERS' EQUITY	December 31,			June 30,
	2004			2004
CURRENT LIABILITIES:
Accounts payable	$	4,363,895		$	4,253,295
Accrued expenses		1,562,739			1,509,432
Accrued restructuring costs					43,726
Customer deposits		201,317			166,873
Lines of credit		5,561,334			5,204,139
Current portion of notes payable		54,287			16,713
Current portion of capital lease obligations		22,604			21,568
Total current liabilities		11,766,176			11,215,746
CAPITAL LEASE OBLIGATIONS—Net of current portion		10,483			22,149
NOTES PAYABLE—Net of current portion		43,250			88,983
Total liabilities		11,819,909			11,326,878
COMMITMENTS AND CONTINGENCIES (Notes 5, 10, 11 and 12)
SERIES G CONVERTIBLE, REDEEMABLE PREFERRED STOCK—
No par value—authorized 230,000 shares; issued and outstanding,
222,501 shares; aggregate liquidation value of $15,653,801 and
$15,294,342, respectively		14,285,281			12,534,619
STOCKHOLDERS' EQUITY:
Common stock, $0.01 par value—authorized 75,000,000 shares; issued and
outstanding, 22,375,144 shares		223,751			223,751
Additional paid-in capital		31,372,665			31,372,665
Accumulated deficit		(25,652,841	)		(25,558,667	)
Net stockholders' equity		5,943,575			6,037,749
TOTAL	$	32,048,765		$	29,899,246
					(Concluded)
See notes to unaudited condensed consolidated financial statements.

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

LIABILITIES AND STOCKHOLDERS' EQUITY		March 31,			June 30,
		2005			2004

CURRENT LIABILITIES:
Accounts payable	$	4,306,511		$	4,253,295
Accrued expenses		1,596,852			1,509,432
Accrued restructuring costs					43,726
Customer deposits		177,138			166,873
Lines of credit		4,485,828			5,204,139
Current portion of notes payable		17,942			16,713
Current portion of capital lease obligations		30,403			21,568

Total current liabilities		10,614,674			11,215,746

CAPITAL LEASE OBLIGATIONS—Net of current portion		23,131			22,149

NOTES PAYABLE—Net of current portion		75,369			88,983

Total liabilities		10,713,174			11,326,878

COMMITMENTS AND CONTINGENCIES (Notes 5, 9, 10 and 11)

SERIES G CONVERTIBLE, REDEEMABLE PREFERRED STOCK—
No par value—authorized 230,000 shares; issued and outstanding,
222,501 shares; aggregate liquidation value of $15,772,722 and
$15,294,342, respectively		15,084,681			12,534,619

STOCKHOLDERS' EQUITY:
Common stock, $0.01 par value—authorized 75,000,000 shares; issued and
outstanding, 22,375,144 shares		223,751			223,751
Additional paid-in capital		31,372,665			31,372,665
Accumulated deficit		(25,559,359	)		(25,558,667	)

Net stockholders' equity		6,037,057			6,037,749

TOTAL	$	31,834,912		$	29,899,246

					(Concluded)
See notes to unaudited condensed consolidated financial statements.

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
THREE AND SIX MONTHS ENDED DECEMBER 31, 2004 and 2003
	Three Months Ended						Six Months Ended
	December 31,						December 31,
	2004			2003			2004			2003
				(As restated,						(As restated,
				see Note 13)						see Note 13)
REVENUES:
Net product sales	$	13,171,926		$	11,683,748		$	25,064,223		$	23,010,988
Commissions and service revenues		587,534			856,997			1,264,147			1,692,073
Net revenues		13,759,460			12,540,745			26,328,370			24,703,061
COST OF PRODUCT SOLD		8,771,844			7,853,005			16,775,306			15,518,895
GROSS PROFIT		4,987,616			4,687,740			9,553,064			9,184,166
OPERATING EXPENSES:
Selling expenses		1,931,099			2,026,450			3,925,395			4,044,698
General and administrative expenses		1,818,168			1,671,203			3,328,582			3,411,525
Depreciation and amortization expenses		80,738			172,912			161,167			330,251
Total operating expenses		3,830,005			3,870,565			7,415,144			7,786,474
OPERATING INCOME		1,157,611			817,175			2,137,920			1,397,692
INTEREST EXPENSE		(116,827	)		(288,493	)		(244,106	)		(444,891	)
OTHER EXPENSE		(66,136	)		(48,070	)		(222,025	)		(126,794	)
INCOME FROM OPERATIONS		974,648			480,612			1,671,789			826,007
INCOME TAX PROVISION		(10,300	)		(51,000	)		(15,300	)		(51,000	)
NET INCOME		964,348			429,612			1,656,489			775,007
DIVIDENDS AND ACCRETION ON
PREFERRED STOCK		(875,331	)		(845,835	)		(1,750,662	)		(1,691,666	)
INCOME AVAILABLE (LOSS ATTRIBUTABLE)
TO COMMON STOCKHOLDERS	$	89,017		$	(416,223	)	$	(94,173	)	$	(916,659	)
LOSS PER SHARE:
Basic	$	0.00		$	(0.02	)	$	0.00		$	(0.04	)
Diluted	$	0.00		$	(0.02	)	$	0.00		$	(0.04	)
WEIGHTED AVERAGE SHARES USED IN COMPUTATION OF LOSS PER SHARE:
Basic		22,375,144			22,375,136			22,375,144			22,375,115
Diluted		22,375,144			22,375,136			22,375,144			22,375,115
See notes to unaudited condensed consolidated financial statements.

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
THREE AND NINE MONTHS ENDED MARCH 31, 2005 and 2004

	Nine Months Ended March 31,						Three Months Ended March 31,
	2005			2004			2005			2004
				(As restated,						(As restated,
				see Note 12)						see Note 12)
REVENUES:
Net product sales	$	13,473,173		$	11,641,953		$	38,537,396		$	34,652,941
Commissions and service revenues		603,117			611,462			1,867,264			2,303,535

Net revenues		14,076,290			12,253,415			40,404,660			36,956,476

COST OF PRODUCT SOLD		8,998,049			7,956,448			25,773,355			23,475,343

GROSS PROFIT		5,078,241			4,296,967			14,631,305			13,481,133

OPERATING EXPENSES:
Selling expenses		2,212,648			1,994,911			6,138,043			6,039,609
General and administrative expenses		1,770,181			1,641,348			5,098,763			5,052,873
Depreciation and amortization expenses		82,854			81,487			244,021			411,738

Total operating expenses		4,065,683			3,717,746			11,480,827			11,504,220

OPERATING INCOME		1,012,558			579,221			3,150,478			1,976,913

INTEREST EXPENSE		(118,058	)		(164,926	)		(362,164	)		(609,818	)

OTHER EXPENSE		(1,019	)		109			(223,094	)		(126,685	)

INCOME FROM OPERATIONS		893,481			414,404			2,565,220			1,240,410

INCOME TAX PROVISION		(600	)		(13,600	)		(15,850	)		(64,600	)

NET INCOME		892,881			400,804			2,549,370			1,175,810

DIVIDENDS AND ACCRETION ON
PREFERRED STOCK		(799,400	)		(838,275	)		(2,550,062	)		(2,529,941	)

INCOME AVAILABLE (LOSS ATTRIBUTABLE)
TO COMMON STOCKHOLDERS	$	93,481		$	(437,471	)	$	(692	)	$	(1,354,131	)

LOSS PER SHARE:
Basic	$	0.00		$	(0.02	)	$	0.00		$	(0.06	)
Diluted	$	0.00		$	(0.02	)	$	0.00		$	(0.06	)

WEIGHTED AVERAGE SHARES USED IN COMPUTATION OF LOSS PER SHARE:
Basic		22,375,144			22,375,144			22,375,144			22,375,125
Diluted		22,375,144			22,375,144			22,375,144			22,375,125

See notes to unaudited condensed consolidated financial statements.

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly PrimeSource Healthcare, Inc.)
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED DECEMBER 31, 2004 AND 2003
	Six months ended
	December 31,
	2004			2003
				(As restated,
				see Note 13)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	1,656,489		$	775,007
Adjustments to reconcile net income to net cash used in
operating activities:
Depreciation and amortization		161,167			330,251
Loss on disposal of property and equipment and intangibles		5,990			39,669
Issuance of compensatory stock options					10,000
Debt forgiveness					(150,000	)
Change in operating assets and liabilities:
Accounts receivable		(1,839,864	)		450,320
Inventories		(491,973	)		154,721
Income taxes receivable		(27,000	)		(570	)
Prepaid expenses and other current assets		39,884			(28,714	)
Other assets		12,480			(65,995	)
Accounts payable		110,600			(1,210,095	)
Accrued expenses		53,306			(608,716	)
Accrued restructuring costs		(43,726	)		(389,920	)
Customer deposits		34,444			64,648
Net cash used in operating activities		(328,203	)		(629,394	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment		(76,733	)		(71,605	)
Proceeds from the sale of property and equipment		635			40
Net cash used in investing activities		(76,098	)		(71,565	)
					(Continued)

LXU HEALTHCARE, INC. AND SUBSIDIARIES

(Formerly Primesource Healthcare, Inc.)

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

NINE MONTHS ENDED MARCH 31, 2005 and 2004

Nine months ended

March 31,

2005

2004

(As restated,

see Note 12)

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$

2,549,370

$

1,175,810

Adjustments to reconcile net income to net cash provided by

(used in) operating activities:

Depreciation and amortization

244,021

411,738

Loss on disposal of property and equipment and intangibles

5,986

39,669

Issuance of compensatory stock options

10,000

Debt forgiveness

(150,000

)

Change in operating assets and liabilities:

Accounts receivable

(954,362

)

36,776

Inventories

(1,215,786

)

241,728

Income taxes receivable

(27,868

)

(65,173

)

Prepaid expenses and other current assets

76,988

13,822

Other assets

12,483

(91,650

)

Accounts payable

53,216

(724,873

)

Accrued expenses

87,420

(520,109

)

Accrued restructuring costs

(43,726

)

(508,525

)

Customer deposits

10,265

100,014

Net cash provided by (used in) operating activities

798,007

(30,773

)

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of property and equipment

(101,191

)

(82,854

)

Proceeds from the sale of property and equipment

635

5,233

Net cash used in investing activities

(100,556

)

(77,621

)

(Continued)

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
	Six months ended
	December 31,
	2004			2003
				(As restated,
				see Note 13)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under lines of credit		24,695,346			16,511,507
Repayments on lines of credit		(24,338,151	)		(15,843,098	)
Repayments on notes payable		(8,159	)		(324,923	)
Repayments on capital leases		(10,630	)		(15,725	)
Proceeds from issuance of stock					32
Net cash provided by financing activities		338,406			327,793
NET DECREASE IN CASH AND CASH EQUIVALENTS		(65,895	)		(373,166	)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD		98,903			489,911
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	33,008		$	116,745
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION -Cash paid during the period for:
Interest	$	387,677		$	248,187
Taxes	$	15,250		$	51,000
SUPPLEMENTAL DISCLOSURES OF NONCASH
TRANSACTIONS -
Discount on issuance of note payable for legal services				$	(11,640	)
					(Concluded)
See notes to unaudited condensed consolidated financial statements.

LXU HEALTHCARE, INC. AND SUBSIDIARIES

(Formerly Primesource Healthcare, Inc.)

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

NINE MONTHS ENDED MARCH 31, 2005 AND 2004

Nine months ended

March 31,

2005

2004

(As restated,

see Note 12)

CASH FLOWS FROM FINANCING ACTIVITIES:

Borrowings under lines of credit
38,313,625 27,538,405

Repayments on lines of credit
(39,031,936 ) (27,351,722 )

Repayments on notes payable
(12,385 ) (358,767 )

Repayments on capital leases
(18,022 ) (22,960 )

Proceeds from issuance of stock
32

Net cash used in financing activities
(748,718 ) (195,012 )

NET DECREASE IN CASH AND CASH EQUIVALENTS (51,267 ) (303,406 )

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 98,903 489,911

CASH AND CASH EQUIVALENTS, END OF PERIOD $ 47,636 $ 186,505

SUPPLEMENTAL DISCLOSURES OF CASH FLOW

INFORMATION -Cash paid during the period for:

Interest
$ 362,164 $ 412,527

Taxes
$ 20,530 $ 78,080

SUPPLEMENTAL DISCLOSURES OF NONCASH

TRANSACTIONS -

Discount on issuance of note payable for legal services
$ 12,232

Equipment acquired under capital leases
$ 27,839 $ 25,304

(Concluded)

See notes to unaudited condensed consolidated financial statements.

LXU HEALTHCARE, INC. AND SUBSIDIARIES

(Formerly Primesource Healthcare, Inc.)

NOTES TO UNAUDITED ~~condensed~~CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2005 and 2004

DECEMBER 31, 2004 AND 2003

1.	BASIS OF PRESENTATION

On October 20, 2004, the Board of Directors recommended that the Company’s Articles of Organization be amended and restated to change ~~our~~the Company’s name from PrimeSource Healthcare, Inc. to LXU Healthcare, Inc. The Board recommended the adoption of the Amendment of the Articles after a claim was asserted against the Company by PrimeSource Healthcare Systems, Inc., an Illinois corporation, for, among other things, trademark infringement and unfair competition. The Company was not served with the complaint and as a result of settlement discussions, the parties agreed that the dispute could be resolved by changing the Company’s name. On December 10, 2004 at the annual stockholders meeting the stockholders approved the proposed name change.

The unaudited condensed consolidated financial statements include the accounts of LXU Healthcare, Inc. (“LXU Healthcare”) and its subsidiaries (collectively, “LXU” or the “Company”). The Company’s wholly owned operating subsidiaries include LXU Healthcare, Inc. - Medical Specialty Products, formerly PrimeSource Surgical, Inc., (“LXU-Medical Specialty Products”) and Bimeco, Inc. (“Bimeco”). All intercompany balances and transactions are eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (hereafter referred to as “generally accepted accounting principles”) for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statement presentation. In the opinion of management, all adjustments and reclassifications considered necessary for a fair and comparable presentation have been included and are of a normal recurring nature. Operating results for the three and ~~six~~nine months ended ~~December~~March 31, ~~2004~~2005 are not necessarily indicative of the results that may be expected for the entire year.

LXU Healthcare, Inc., a Massachusetts corporation formerly known as Primesource Healthcare, Inc., is a specialty medical products sales, marketing and manufacturing company. The Company sells a broad portfolio of specialty medical products, some of which it manufactures, to hospitals and surgery centers nationwide through a dedicated organization of sales and marketing professionals.

2.	NEW ACCOUNTING PRONOUNCEMENTS

In December 2004, the Financial Accounting Standards Board issued SFAS No. 123(R) ("SFAS No. 123(R)"), Share-Based Payment. SFAS No. 123(R) establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. SFAS No. 123(R) focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS No. 123(R) requires that the fair value of such equity instruments be recognized as expense in the historical financial statements as services are performed. Prior to SFAS No. 123 (R), only certain pro forma disclosures of fair value were required. SFAS No. 123 (R) is effective for ~~public~~the ~~entities~~Company ~~that do not file~~ as ~~small business issuers as~~ of ~~the~~July ~~beginning of the first interim or annual reporting period that begins after June 15~~1, 2005. The Company has not yet determined ~~what~~ the impact of adoption of SFAS No. 123 (R) ~~will be on the financial statements of the Company~~.

In November 2004, the FASB issued SFAS No. 151, Inventory Costs, an Amendment of ARB No. 43, Chapter 4. SFAS No. 151 clarifies the accounting for amounts of idle facility expenses, freight, handling costs and waste material (spoilage). This statement is effective for the Company for the fiscal year beginning July 1, 2006. The adoption of SFAS No. 151 is not expected to have a material effect on the Company’s consolidated financial statements.

3. INVENTORIES

At March ~~December~~ 31, ~~2004~~2005 and June 30, 2004, inventories consisted of the following:

	December 31,			June 30,
		March 31,			June 30,
	2004			2004
		2005			2004
Raw materials	$	~~850~~1,~~321~~305,131		$	708,949
Work-in-process		~~208~~146,~~850~~639			-
Finished goods		67,~~974~~203,~~384~~666			6,693,999
Reserve for obsolescence		(~~809~~707,~~040~~108	)		(670,406	)
Inventories—net	$	7,~~224~~948,~~515~~328		$	6,732,542

4.	GOODWILL, INTANGIBLE AND OTHER ASSETS

At both ~~December~~March 31, ~~2004~~2005 and June 30, 2004, the Company had $15,956,883 of recorded goodwill. In accordance with FASB Statement No. 142, Goodwill and Other Intangible Assets (“SFAS No. 142”), the Company’s goodwill is not subject to amortization.

In accordance with SFAS No. 142, the Company performed its annual impairment test in July 2004 and found no impairment in its existing goodwill balances.

At March ~~December~~ 31, ~~2004~~2005 and June 30, 2004, the Company had intangible assets subject to amortization with useful lives of 4 to 20 years, primarily consisting of trademarks and patents with a total cost of $304,838 and accumulated amortization of $~~248~~251,~~975~~180 and $244,565, respectively.

The Company also had other intangible assets included in other assets on the balance sheet at March 31, 2005 and June 30, 2004 consisting primarily of security deposits with a total cost of $77,713 and $90,196, respectively.

Intangible and other asset amortization expense for the six months ended December 31, 2004 and 2003 was approximately $4,400 and $79,000, respectively. Estimated amortization expense remaining for the five succeeding fiscal years ending June 30 and thereafter is as follows:

2005	$	4,400
2006		8,800
2007		8,400
2008		8,400
2009		8,400
Thereafter		17,500
Total	$	55,900

Intangible and other asset amortization expense for the nine months ended March 31, 2005 and 2004 was approximately $6,600 and $175,000, respectively. Estimated amortization expense remaining for the five succeeding fiscal years ending June 30 and thereafter is as follows:

2005	$	2,205
2006		8,820
2007		8,416
2008		8,380
2009		8,380
Thereafter		17,457

Total	$	53,658

5.	LINES OF CREDIT AND NOTES PAYABLE

The Company’s senior debt financing is provided under a $7,500,000 revolving demand note (the “PrimeSource Healthcare Line of Credit”) from Wells Fargo Business Credit, Inc. (“Wells Fargo”) under the PrimeSource Healthcare Credit and Security Agreement, dated as of December 10, 2003, by and among the Company, LXU - Medical Specialty Products, Bimeco and Wells Fargo (the “Credit and Security Agreement”). The Credit and Security Agreement has no stated maturity date, but remains in effect until the borrower terminates the credit facility or the lender demands payment. Although there is no stated maturity, if the Line of Credit is terminated before certain dates, termination fees will be due Wells Fargo, as follows: on or before December 10, 2005 , 2% of the maximum line, or $150,000; on or before December 10, 2006 , 1% of the maximum line, or $75,000. Pursuant to the Credit and Security Agreement, the maximum amount available to borrow under the PrimeSource Healthcare Line of Credit is limited to the lesser of $7,500,000 or a certain percentage of accounts receivable and inventory, as defined by the Credit and Security Agreement ($7,500,000 at ~~December~~March 31, ~~2004~~2005). As As of ~~December~~March 31, ~~2004~~2005, borrowings bore interest at Wells Fargo’s prime rate plus 3 2.0050% (8.25% at ~~December~~March 31, ~~2004~~2005). Borrowings are secured by substantially all assets held by LXU Healthcare and its subsidiaries. At ~~December~~March 31, ~~2004~~2005 and June 30, 2004, there were outstanding borrowings of $54,~~561~~485,~~334~~828 and $5,204,139, respectively. At ~~December~~March 31, ~~2004~~2005, there was $13,~~938~~014,~~666~~172 of availability under the PrimeSource Healthcare Line of Credit.

The Credit and Security Agreement contains certain covenants, including covenants that require the maintenance of defined income levels and maximum capital expenditures. The Company was in compliance with these covenants as of ~~December~~March 31, ~~2004~~ 2005.

Notes payable include the Luxtec tenant note payable for tenant improvements toissued to the lessor of Luxtec’s leased premises in West Boylston, Massachusetts. The note bears interest at 9.5% and is due September 19, ~~2005~~2007. Payments were interest only for the first 12 months, with remaining payments calculated on a 7-year amortization table with a balloon payment due on September 19, ~~2005~~2007. At ~~December~~ March 31, ~~2004~~2005 and June 30, 2004, Luxtec had outstanding borrowings of $5450,~~287~~061 and $62,446, respectively, under the tenant note payable. In addition, notes payable include a long-term note with an outstanding balance of $43,250 at both ~~December~~ March 31, ~~2004~~2005 and June 30, 2004.

6. ~~RESTRUCTURING~~INCOME ~~AND OTHER CHARGES~~TAXES

InAt March ~~October 2001~~31, ~~LXU~~2005 ~~Healthcare~~and ~~engaged~~June a30, ~~restructuring~~2004, ~~agent to evaluate~~ the Company’s ~~operations~~had ~~for~~deferred ~~possible~~tax ~~reorganization.~~assets Inprimarily resulting ~~November~~from ~~2001,~~federal ~~the~~net ~~Company~~operating ~~commenced~~loss ~~with~~carryforwards aof ~~restructuring~~approximately $4,233,600 ~~plan~~and ~~involving~~$5,254,600, ~~narrowing~~respectively. ~~the~~A ~~focus~~full ofvaluation ~~the~~allowance ~~Company’s~~has ~~operations,~~been provided ~~the~~against ~~consolidation~~these ofdeferred ~~certain~~tax ~~underperforming~~assets ~~sales~~as ~~regions~~of March 31, ~~the~~2005 ~~reduction~~as ofit ~~corporate~~is ~~overhead~~more likely ~~through~~than ~~workforce~~not ~~reductions,~~that ~~the~~sufficient ~~restructuring~~taxable ofincome ~~the~~will ~~Company’s~~not ~~balance~~be ~~sheet~~generated ~~through~~to ~~the~~realize these ~~refinancing~~carryforwards. ofIn addition, the Company’s ~~senior~~federal ~~bank~~net ~~debt~~operating ~~and~~loss carryforwards ~~the~~may ~~reduction~~be ofsubject ~~debt~~to ~~levels~~limitations ~~through~~relating ~~improved~~to ~~earnings~~ownership changes.

As a result of the restructuring plan, during fiscal year 2002, the Company recorded restructuring costs of approximately $4.0 million consisting of $800,000 in specialized restructuring consultants’ fees, $500,000 related to a remaining lease liability for a closed facility, $300,000 in costs for exited product lines related to the closure of the western sales region, $1.4 million in employee severance and $1.0 million attributable to the loss on disposal of a division. Approximately 29 administrative employees were released along with resignation of several members of the Company’s senior management team, including the Company’s former Chief Executive Officer, its former Chief Financial Officer and its former Chairman and Executive Vice President. Accrued restructuring costs remaining at June 30, 2004 totaling $43,726 relating to certain contracts were paid during the six months ended December 31, 2004.

7The Company generated pre-tax income of $893,481 and $2,565,220 for the three and nine-month period ended March 31, 2005. ~~INCOME~~However, ~~TAXES~~this amount is expected to be offset by federal net operating losses in the Company’s income tax return for the year ending June 30, 2005. The Company recognized income tax expense totaling $600 and $15,850 for the three and nine-month periods ended March 31, 2005 relating to state income taxes in states with no offsetting net operating loss carryforwards.

AtThe Company ~~December~~generated ~~31,~~pre-tax ~~2004~~net ~~and~~income ~~June~~of 30$414,404 ~~2004~~and $1,240,410 for the ~~Company~~three and ~~had~~nine-month ~~deferred~~periods ~~tax~~ended ~~assets~~March ~~primarily~~31, ~~resulting~~2004. ~~from~~This ~~federal~~amount ~~net~~was ~~operating~~offset ~~loss~~by ~~carryforwards~~net operating oflosses ~~approximately~~in ~~$4,589,600~~the ~~and~~Company’s ~~$5,254,600,~~income ~~respectively.~~tax Areturn ~~full~~for ~~valuation~~the ~~allowance~~year ~~has~~ended ~~been~~June ~~provided~~30, 2004. ~~against~~The ~~these~~Company ~~deferred~~recognized income tax ~~assets~~expense astotaling of$13,600 ~~December~~and 31$64,600, respectively, ~~2004~~for asthe itthree isand ~~more~~nine-month ~~likely~~periods ~~than~~ended ~~not~~March ~~that~~31, ~~sufficient~~2004 ~~taxable~~relating to income ~~will~~taxes ~~not~~due bein ~~generated~~states towith ~~realize~~no ~~these~~offsetting ~~carryforwards. In addition, the Company’s federal~~ net operating loss carryforwards ~~may be subject to limitations relating to ownership changes~~.

~~The Company generated pre-tax income of $974,648 and $1,671,789 for the three and six-month period ended December 31, 2004~~7. ~~However,~~SEGMENT this amount is expected to be offset by federal net operating losses in the Company’s income tax return for the year ending June 30, 2005. The Company recognized income tax expense totaling $10,300 and $15,300 for the three and six-month period ended December 31, 2004 relating to state income taxes in states with no offsetting net operating loss carryforwards. REPORTING

The Company generated pre-tax net income of $480,612 and $826,007 for the three and six-month periods ended December 31, 2003. This amount was offset by net operating losses in the Company’s income tax return for the year ended June 30, 2004. The Company recognized income tax expense totaling $51,000 and $51,000, respectively, for the three and six-month periods ended December 31, 2003 relating to income taxes due in states with no offsetting net operating loss carryforwards.

8. SEGMENT REPORTING

The Company is organized into three operating segments based on management’s operating criteria. These segments are Specialty Medical Products Manufacturing, Specialty Distribution Services—Surgical, and Specialty Distribution Services—Critical Care. A description of each segment and principal products and operations is as follows:

Specialty Medical Products Manufacturing—This segment includes the Massachusetts division acquired in March 2001, referred to as Luxtec (“Luxtec”), which designs and manufactures fiber optic headlight and video camera systems, light sources, cables, retractors, and custom-made and other surgical equipment for the medical and dental industries.

Specialty Distribution Services—Surgical—The surgical segment is a regional sales and marketing organization that markets and sells surgical products primarily to hospitals and surgery centers. The primary specialty areas include gynecology, cardiovascular, endoscopy, and general surgery. These products are primarily used in hospital operating rooms and in outpatient surgery centers. This segment does business as LXU- Healthcare, Inc. - Medical Specialty Products.

Specialty Distribution Services—Critical Care—The critical care segment is a regional sales and marketing organization that sells products primarily to hospitals and surgery centers in the southeastern and northeastern United States. Within this segment, the primary specialties include maternal/child care, and neonatal intensive care. This segment does business as Bimeco.

Specialty Distribution Services—Critical Care—The critical care segment is a regional sales and marketing organization that sells products primarily to hospitals and surgery centers in the southeastern and northeastern United States. Within this segment, the primary specialties include maternal, childcare, and neonatal intensive care. This segment does business as Bimeco.

Operations that are not included in any of the segments are included in the category “Corporate/Other” and consist primarily of corporate staff operations, including unallocated corporate general and administrative expenses. The sales between segments are made at market prices and are eliminated in consolidation.

The total assets of each segment consist primarily of net property and equipment, inventories, accounts receivable, and other assets directly associated with the segments’ operations. Included in the total assets of the corporate operations are property and equipment, intangibles and other assets.

Sales between the manufacturing and surgical segments totaled $1,~~863~~826,~~799~~816 and $35,~~412~~239,~~716~~532 for the three and ~~six~~nine-month periods ended ~~December~~March 31, ~~2004~~2005, and $1,~~525~~132,~~080~~165 and $24,~~974~~106,~~649~~813 for the same periods in ~~2003~~2004.

The Company charges a management fee allocation to each segment based on estimates of each segment’s corporate resource usage and reclassifies a portion of the corporate expense to the operating segments.

Disclosures regarding the Company’s reportable segments with reconciliations to consolidated totals are presented below for the three months ended ~~December~~March 31 and total assets as of the end of each period:

	Distribution -		Distribution -				Corporate/
	Surgical		Critical Care		Manufacturing		Other			Elimination			Total
Net revenues
2004	$	8,195,168	$	3,173,768	$	4,254,323				$	(1,863,799	)	$	13,759,460
2003		7,416,649		3,247,230		3,401,946					(1,525,080	)		12,540,745
Net income
2004		410,774		114,648		425,765	$	13,161						964,348
2003		280,307		143,624		358,599		(352,918	)					429,612
Depreciation and amortization
2004		27,727		426		50,380		2,205						80,738
2003		32,989		293		46,246		93,384						172,912
Interest expense
2004		40,912		40,942		34,241		732						116,827
2003		38,729		22,604		26,231		200,929						288,493
Total assets
December 31, 2004		24,758,727		3,075,270		4,031,459		183,309						32,048,765
June 30, 2004		23,524,547		3,290,404		2,899,675		184,620						29,899,246
Net goodwill
December 31, 2004		12,660,950		607,981		2,687,952								15,956,883
June 30, 2004		12,660,950		607,981		2,687,952								15,956,883

		Distribution Surgical		Distribution Critical Care			Manufacturing		Corporate/ Other			Elimination			Total
Net revenues
2005	$	8,597,593	$	3,212,426		$	4,093,087				$	(1,826,816	)	$	14,076,290
2004		6,718,898		3,429,844			3,236,838					(1,132,165	)		12,253,415

Net income
2005		413,479		(176,897	)		657,911	$	(1,612	)					892,881
2004		185,735		(17,930	)		256,730		(23,731	)					400,804

Depreciation and amortization
2005		28,511		426			51,712		2,205						82,854
2004		33,783		294			45,205		2,205						81,487

Interest expense
2005		44,933		38,841			32,834		1,450						118,058
2004		48,479		57,942			37,141		21,364						164,926

Total assets
March 31, 2005		24,428,947		2,918,491			4,348,199		139,275						31,834,912
June 30, 2004		23,524,547		3,290,404			2,899,675		184,620						29,899,246

Net goodwill
March 31, 2005		12,660,950		607,981			2,687,952								15,956,883
June 30, 2004		12,660,950		607,981			2,687,952								15,956,883

Disclosures regarding the Company’s reportable segments with reconciliations to consolidated totals are presented below for the ~~six~~nine months ended ~~December~~March 31 and total assets as of the end of each period:

	Distribution -		Distribution -				Corporate/
	Surgical		Critical Care		Manufacturing		Other			Elimination			Total
Net revenues
2004	$	15,750,910	$	6,354,346	$	7,635,830				$	(3,412,716	)	$	29,741,086
2003		14,714,682		6,174,529		6,788,499					(2,974,649	)		27,677,710
Net income
2004		752,857		245,242		650,807	$	7,583						1,656,489
2003		494,622		140,448		653,948		(514,011	)					775,007
Depreciation and amortization
2004		56,906		764		99,087		4,410						161,167
2003		65,839		470		91,010		172,932						330,251
Interest expense
2004		84,448		87,629		70,330		1,699						244,106
2003		125,844		53,756		51,459		213,832						444,891
Total assets
December 31, 2004		24,758,727		3,075,270		4,031,459		183,309						32,048,765
June 30, 2004		23,524,547		3,290,404		2,899,675		184,620						29,899,246
Net Goodwill
December 31, 2004		12,660,950		607,981		2,687,952								15,956,883
June 30, 2004		12,660,950		607,981		2,687,952								15,956,883


	Distribution Surgical		Distribution Critical Care		Manufacturing		Corporate/ Other			Elimination			Total

Net revenues
2005	$	24,348,503	$	9,566,772	$	11,728,917				$	(5,239,532	)	$	40,404,660
2004		21,433,580		9,604,373		10,025,336					(4,106,813	)	$	36,956,476

Net income
2005		1,166,303		68,345		1,308,718	$	6,004						2,549,370
2004		680,357		122,518		910,678		(537,743	)					1,175,810

Depreciation and amortization
2005		85,417		1,190		150,799		6,615						244,021
2004		99,622		764		136,215		175,137						411,738

Interest expense
2005		129,414		126,470		103,032		3,248						362,164
2004		174,323		111,698		88,600		235,197						609,818

Total assets
March 31, 2005		24,428,947		2,918,491		4,348,199		139,275						31,834,912
June 30, 2004		23,524,547		3,290,404		2,899,675		184,620						29,899,246

Net Goodwill
March 31, 2005		12,660,950		607,981		2,687,952								15,956,883
June 30, 2004		12,660,950		607,981		2,687,952								15,956,883

98. INCOME (LOSS) PER SHARE

~~Income~~ Loss per share amounts are calculated using income available (loss attributable) to common stockholders and weighted average common shares outstanding, which consisted of the following for the three and ~~six~~nine months ended ~~December~~March 31~~, 2004~~:

	Three months ended				Six months ended
	December 31,				December 31,
	2004		2003		2004		2003
Numerator:
Net income	$	964,348	$	429,612	$	1,656,489	$	775,007
Weighted average common shares for the
purpose of calculating diluted income per share		22,375,144		22,375,136		22,375,144		22,375,115

	Three months ended					Nine months ended
		March 31,					March 31,
		2005		2004			2005			2004
Numerator:
Income available (loss attributable) to common
stockholders	$	93,481	$	(437,471	)	$	(692	)	$	(1,354,131	)

Weighted average common shares for the purpose
of calculating basic and diluted income (loss)
per share		22,375,144		22,375,144			22,375,144			22,375,125

For the three and nine months ended March 31, 2005, options and warrants to purchase common stock totaling 26,510,982 were not included in weighted average common shares outstanding for the purpose of calculating diluted earnings per share since the result would be antidilutive. For the three and nine

10months ended March 31, 2004, options and warrants to purchase common stock totaling 26,619,321 were not included in weighted average common shares outstanding for the purpose of calculating diluted earnings per share since the result would be antidilutive. ~~PREFERRED~~No ~~STOCK~~effect was included in the calculation of diluted earnings per share for the conversion of the Series G Convertible Redeemable Preferred Stock as the effect would be antidilutive.

~~On August 6, 2002, the Company created a new series of preferred stock, Series G Convertible Redeemable Preferred Stock, no par value (the “Series G Stock”)~~9. ~~The~~PREFERRED Series G Stock has 230,000 authorized shares. At both December 31, 2004 and June 30, 2004, 222,501 shares of Series G Stock were issued and outstanding. Each share of Series G Stock is convertible into 100 shares of common stock, subject to adjustment, at the option of the holder. Each share of Series G Stock has one vote for each share of common stock into which it would be convertible. In addition, Series G Stock ranks senior to all other outstanding stock of the Company. Series G Stock accrues dividends at the rate of 8% per year of the original issuance price of $32.00 per share, compounded annually, and has a liquidation value equal to $64.00 per share plus an amount equal to all accrued but unpaid dividends. The Series G Stock is redeemable at the election of not less than 60% of the Series G stockholders any time after June 30, 2005, and is redeemable at $64.00 per share plus accrued but unpaid dividends. The Series G Stock also has special consent rights to certain of the Company’s activities, including, but not limited to, amendment of the Company’s articles or bylaws and merger or consolidation of the Company. As of December 31, 2004, cumulative unpaid dividends on the Series G Stock totaled $1,413,737, and were included in the carrying amount of Series G Stock in the consolidated balance sheet.STOCK

On August 6, 2002, the Company created a new series of preferred stock, Series G Convertible Redeemable Preferred Stock, no par value (the “Series G Stock”). The Series G Stock has 230,000 authorized shares. At both March 31, 2005 and June 30, 2004, 222,501 shares of Series G Stock were issued and outstanding. Each share of Series G Stock is convertible into 100 shares of common stock, subject to adjustment, at the option of the holder. Each share of Series G Stock has one vote for each share of common stock into which it would be convertible. In addition, Series G Stock ranks senior to all other outstanding stock of the Company. Series G Stock accrues dividends at the rate of 8% per year of the original issuance price of $32.00 per share, compounded annually, and has a liquidation value equal to $64.00 per share plus an amount equal to all accrued but unpaid dividends. The Series G Stock is redeemable at the election of not less than 60% of the Series G stockholders any time after June 30, 2005, and is redeemable at $64.00 per share plus accrued but unpaid dividends. The Series G Stock also has special consent rights to certain of the Company’s activities, including, but not limited to, amendment of the Company’s articles or bylaws and merger or consolidation of the Company. As of March 31, 2005 and June 30, 2004, cumulative unpaid dividends on the Series G Stock totaled $1,532,658 and $1,054,278, respectively, and were included in the carrying amount of Series G Stock in the consolidated balance sheet.

The Company’s Series G Stock was initially issued August 6, 2002, in connection with a recapitalization of the Company’s equity structure (the “Recapitalization”). Certain other classes of outstanding preferred stock, including Series C Redeemable, Convertible Preferred Stock and Series F Redeemable, Convertible Preferred Stock, were converted to common stock. Another class of outstanding preferred stock, Series F Redeemable, Convertible Preferred Stock, was exchanged for Series G Stock, and additional shares of Series G Stock were issued for cash consideration. Warrants to purchase common stock were issued to the Series C, F, E and G Stockholders, and previously issued warrants to purchase common stock held by these stockholders were repriced.

The Series G Stock was originally recorded at the original issue price of $32.00 per share which approximated fair value. The Series G Stock is being increased to its redemption value of $64.00 per share in periodic accretions from the date of original issuance through the first possible redemption date of June 30, 2005. At ~~December~~March 31, 2005 and June 20, 2004, cumulative accretion of costs and redemption value totaled $56,~~840~~935,~~012~~302 and $4,863,620, respectively.

During the year ended June 30, 2003, the Company granted options to purchase 7,500 shares of Series G Stock for $16 per share to an executive of the Company. Options vested one year from August 6, 2002, the date of grant, and have a 10 year life. For the ~~six~~nine months ended ~~December~~March 31, ~~2003~~2004, the Company recorded compensation expense related to these options of $10,000. In October 15, 2003, this executive exercised an option for the purchase of one share of Series G Stock for $16. At March 31, 2005, the remaining 7,499 options were vested and exercisable.

On October 15, 2003, an option for the purchase of one share of Series G Stock was exercised for $16. At December 31, 2004, the remaining 7,499 options were vested and exercisable.

11. STOCK OPTIONS AND WARRANTS

Options - At December 31, 2004, the Company had three stock-based employee compensation plans, which are described more fully in Note 9 to the financial statements in the Company’s Annual Report on Form 10-K/A (Amendment No. 2) for the year ended June 30, 2004. The Company accounts for those plans under the recognition and measurement principles of Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations.

Warrants - At December 31, 2004, the Company had warrants outstanding, which are described more fully in Note 9 to the financial statements in the Company’s Annual Report on Form 10-K/A (Amendment No. 2) for the year ended June 30, 2004.

~~Changes~~10. inSTOCK ~~shares~~OPTIONS ~~under~~AND ~~options and warrants for the period ended December 31, 2004 are as follows:~~WARRANTS

	Options					Warrants
				Weighted				Weighted
				Average				Average
				Exercise				Exercise
	Shares			Price		Shares		Price
Balance, July 1, 2004		9,787,930		$	0.49		16,774,768	$	0.02
Forfeited		(34,870	)		3.06		0
Balance, December 31, 2004		9,753,060		$	0.48		16,774,768	$	0.02
Vested and exercisable, June 30, 2004		6,544,957					16,774,768
Vested and exercisable, December 31, 2004		7,127,716					16,774,768

Options - At March 31, 2005, the Company had three stock-based employee compensation plans. The Company accounts for those plans under the recognition and measurement principles of Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations.

~~SFAS No. 123, Accounting for Stock~~Warrants -~~Based~~ At ~~Compensation,~~March ~~encourages~~31, ~~but does not require~~2005, ~~companies to record compensation cost based on~~ the ~~fair value of employee stock option and warrant grants. The~~ Company ~~has~~had ~~chosen~~outstanding towarrants ~~continue to account~~ for ~~employee option and warrant grants using intrinsic value under APB Opinion No. 25. However, compensation expense in~~ the ~~amount~~purchase of ~~$10~~ 16,~~000 for the three and six-month periods ended December 31~~774,768 ~~2003,~~shares ~~has~~of ~~been~~common ~~recognized for certain employee~~ stock, ~~options~~with ~~granted~~exercise ~~below~~prices ~~market~~between ~~value~~$0.01 Noand ~~compensation~~$2.35 per ~~expense~~share, ~~has~~and ~~been~~original ~~recognized~~lives ~~for~~of ~~the~~10 ~~remaining employee stock option and warrant grants~~years.

Changes in shares under options and warrants for the period ended March 31, 2005 are as follows:

	Options					Warrants
		Shares			Weighted Average Exercise Price		Shares		Weighted Average Exercise Price

Balance, July 1, 2004		9,787,930		$	0.49		16,774,768	$	0.02

Forfeited		(51,716	)		2.48		0

Balance, March 31, 2005		9,736,214		$	0.48		16,774,768	$	0.02

Vested and exercisable, June 30, 2004		6,544,957					16,774,768

Vested and exercisable, March 31, 2005		7,815,685					16,774,768

SFAS No. 123, Accounting for Stock-Based Compensation, encourages, but does not require, companies to record compensation cost based on the fair value of employee stock option and warrant grants. The Company has chosen to continue to account for employee option and warrant grants using intrinsic value under APB Opinion No. 25. However, compensation expense in the amount of $10,000 for the three and nine-month periods ended March 31, 2004, has been recognized for certain employee stock options granted below market value. No compensation expense has been recognized for the remaining employee stock option and warrant grants.

Had compensation expense for these employee stock option grants been determined based on the fair value at the grant dates, consistent with SFAS No. 123, the Company’s income available (loss attributable) to common stockholders and per share amounts for the three and ~~six~~nine months ended ~~December~~March 31, ~~2004~~2005 and ~~2003~~ 2004 would have been the pro forma amounts indicated below:

	Three Months Ended						Six Months Ended
	December 31,						December 31,
	2004			2003			2004			2003
Net income, as reported	$	964,348		$	429,612		$	1,656,489		$	775,007
Stock-based employee compensation expense determined under fair-value method		(23,417	)		(37,537	)		(51,864	)		(75,402	)
Proforma net income		940,931			392,075			1,604,625			699,605
Dividends and accretion on preferred stock		(875,331	)		(845,835	)		(1,750,662	)		(1,691,666	)
Pro forma income available (loss
attributable) to common stockholders	$	65,600		$	(453,760	)	$	(146,037	)	$	(992,061	)
Loss per share:
Basic- as reported	$	0.00		$	(0.02	)	$	0.00		$	(0.04	)
Basic- pro forma		0.00			(0.02	)		(0.01	)		(0.04	)
Diluted- as reported		0.00			(0.02	)		0.00			(0.04	)
Diluted- pro forma		0.00			(0.02	)		(0.01	)		(0.04	)
Black-Scholes Assumptions:
Risk-free interest rate		4.23	%		2.32	%		4.23	%		2.32	%
Expected volatility		50	%		50	%		50	%		50	%
Expected lives - in years		6			3			6			3
Expected dividend yield		0	%		0	%		0	%		0	%


	Three Months Ended March 31,						Nine Months Ended March 31,
		2005			2004			2005			2004

Net income, as reported	$	892,881		$	400,804		$	2,549,370		$	1,175,810

Stock-based employee compensation expense determined under fair-value method		(18,602	)		(36,888	)		(70,466	)		(112,290	)

Proforma net income		874,279			363,916			2,478,904			1,063,520

Dividends and accretion on preferred stock		(799,400	)		(838,275	)		(2,550,062	)		(2,529,941	)

Pro forma income available (loss
attributable) to common stockholders	$	74,879		$	(474,359	)	$	(71,158	)	$	(1,466,421	)

Loss per share:
Basic- as reported	$	0.00		$	(0.02	)	$	0.00		$	(0.06	)
Basic- pro forma		0.00			(0.02	)		0.00			(0.07	)

Diluted- as reported		0.00			(0.02	)		0.00			(0.06	)
Diluted- pro forma		0.00			(0.02	)		0.00			(0.07	)

12For purposes of applying SFAS No. ~~COMMITMENTS~~123, ~~AND~~the ~~CONTINGENCIES~~estimated fair value of stock options granted during the nine months ended March 31, 2004 was $0.01 per share. The fair value of the stock option grant was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions: risk free interest rate of 2.32%, expected volatility of 50%, expected life of 3 years and expected dividend yield of 0%. There were no stock options granted during the nine months ended March 31, 2005.

~~During the quarter ended December 31, 2004, the Company agreed in principle to resolve a legal matter with a former employee~~11. As aCOMMITMENTS ~~result,~~AND ~~the Company~~ CONTINGENCIES

During the quarter ended December 31, 2004, the Company agreed in principle to resolve a legal matter with a former employee. As a result, the Company has accrued certain amounts in other expense and relating to the matter.

The Company is ~~also~~ involved in litigation incidental to its business. Management does not believe the ultimate disposition of this litigation will have a material adverse effect on the Company’s financial position, results of operations or liquidity.

1312. RESTATEMENT OF FINANCIAL STATEMENTS

~~The~~Subsequent to the issuance of the Company’s ~~has~~financial ~~filed~~statements ~~amendments~~for tothe ~~its~~quarter ended March 31, 2004, ~~Form~~the ~~10-K~~Company ~~and~~determined ~~its~~that ~~Form~~the ~~10-Q~~Company’s Series G Stock should not have been classified as a liability under SFAS No. 150, Accounting for Certain ~~the~~Financial ~~quarter~~Instruments ~~ended~~with ~~September~~Characteristics 30of Both Liabilities and Equity (“SFAS No. 150”). In addition, ~~2004~~the Company determined that the accounting treatment originally afforded to ~~restate~~certain aspects of the ~~consolidated~~recapitalization ~~financial~~of ~~statements~~the Company’s equity at the time of the original issuance of the Series G Preferred Stock in ~~these~~August ~~reports~~2002 ~~for~~(the “Recapitalization”), including the ~~items~~issuance of warrants to purchase common stock, the repricing of previously issued warrants to purchase common stock and related accretion of these amounts was incorrect, as discussed below. The Company also determined that certain amounts included in net sales for the years ended June 30, 2002, 2003 and 2004 should have been recorded as commissions and service revenues in the statements of operations.

Subsequent to the issuance of the Company's financial statements for the quarter ended December 31, 2004, the Company determined that the Company’s Series G Stock should not have been classified as a liability under SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity (“SFAS No. 150”). In addition, the Company determined that the accounting treatment originally afforded to certain aspects of the recapitalization of the Company’s equity at the time of the original issuance of the Series G Preferred Stock in August 2002 (the “Recapitalization”), including the issuance of warrants to purchase common stock, the repricing of previously issued warrants to purchase common stock and related accretion of these amounts was incorrect, as discussed below. The Company also determined that certain amounts included in net sales for the years ended June 30, 2002, 2003 and 2004 should have been recorded as commissions and service revenues in the statements of operations.

Effective July 1, 2003 the Company implemented SFAS No. 150, and at that time it changed the classification of its Series G Preferred Stock to a liability. However the Company subsequently determined that the Series G Preferred Stock did not meet the criteria of a mandatorily redeemable preferred stock that should be classified as a liability because redemption is at the option of the holders and requires the approval of not less than 60% of the Series G Stockholders at any time after June 30, 2005. Accordingly, the Company determined that it should have continued to classify the Series G Stock as mezzanine equity in the Company’s balance sheet, and should not have included the dividends that accrue on the Company’s Series G Stock in interest expense in the statements of income, but should have reflected them in dividends and accretion on preferred stock for all reporting periods after July 1, 2003.

The Company also determined that the historical accounting treatment afforded to the Series G Stock warrants that were issued and repriced in connection with the Recapitalization, the conversion and redemption features of the Series G Stock, and the fair values assigned to the Company’s Series G Stock and common stock at the date of the Recapitalization was incorrect.

The Company originally accounted for the warrants issued and repriced in the Recapitalization using an estimate of the fair value of its common stock of $.32 per share. In connection with its reconsideration of the accounting for the Series G Stock, the Company also determined that the estimated fair value of its common stock that was used in determining the fair value of the warrants issued and repriced in connection with the Recapitalization should have been less than $.01 per share.

The Company originally recorded a beneficial conversion feature relating to the Series G Stock based on its intrinsic value in accordance with EITF 00-27, Application of Issue No. 98-5 to Certain Convertible Instruments (“EITF No. 00-27”), and did not separately account for the conversion feature as an embedded derivative for the conversion and redemption features in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133”). The Company has now determined that the conversion feature represents an embedded derivative that should have been separated from the preferred stock based on its relative fair value and that it should not have recognized a beneficial conversion feature under EITF No. 00-27. The Company has valued the embedded derivative using the Black Scholes model with the following assumptions: weighted average risk-free discount rate 1.68%; 0% expected dividend; 50% volatility; and an expected life of 3 years, and determined that it had no value at the date of issuance, because the fair value of the common stock was less than $.01 per share. Accordingly, the value originally assigned to the beneficial conversion feature has been adjusted to zero from date of issuance. Future changes in the fair value of the derivative will result in a charge or credit to income during the period of change.

The Company originally accounted for the Recapitalization in accordance with EITF No. 00-27, and the excess of consideration given up by the preferred stockholders over what they received was recorded as a credit to accumulated deficit, resulting in an increase in income available to (decrease in loss attributable to) common stockholders for purposes of calculating income (loss) per share. The Company has now determined that certain conversions of the preferred stock in the Recapitalization were induced conversions that should have been accounted for in accordance with EITF No. D-42, The Effect on the Calculation of Earnings per Share for the Redemption or Induced Conversion of Preferred Stock, which results in the excess of the consideration transferred by the preferred stockholders over what they received being credited to additional paid-in capital instead of accumulated deficit.

Finally, the carrying value of the Series G Stock was originally recorded at the original issue price of $32 per share, net of issuance costs, the fair value of the warrants and the intrinsic value of the beneficial conversion feature discussed above. The Series G Stock was being accreted up to the $32 per share original issue price through the earliest redemption date of June 30, 2005, consistent with guidance in EITF D-98, Classification and Measurement of Redeemable Securities; however, the Company has now determined that, based on the redemption value of the Series G Stock of $64 per share, the Company should have recorded additional accretion of $32 per share.

In addition, subsequent to filing its March 31, 2004 Form 10Q, the Company reevaluated the nature of its revenues, and corrected classification of commissions and service revenues to present them separate from net product sales in accordance with EITF 99-19.

As a result, the Company’s financial statements have been restated from the amounts previously reported to correct the accounting for these transactions. A summary of the significant effects of the restatement is as follows:

	Three Months Ended						Six Months Ended
		Three Months EndedMarch 31, 2004						Nine Months EndedMarch 31, 2004
	December 31, 2003						December 31, 2003
		As previously reported			As restated			As previously reported			As restated
	As previously reported			As restated			As previously reported			As restated
Net product sales	$	-		$	11,641,953		$	-		$	34,652,941
Net product sales	$	-		$	11,683,748		$	-		$	23,010,988
Commissions and service revenues		-			611,462			-			2,303,535
Commissions and service revenues		-			856,997			-			1,692,073
Net sales		12,253,415			12,253,415			36,956,476			36,956,476
Net sales		12,540,745			12,540,745			24,703,061			24,703,061
Interest expense		(306,937	)		(164,926	)		(1,038,969	)		(609,818	)
Interest expense		(432,063	)		(288,493	)		(732,032	)		(444,891	)
Income from operations before income taxes		272,393			414,404			811,259			1,240,410
Income from operations		337,042			480,612			538,866			826,007
Net income		258,793			400,804			746,659			1,175,810
Net income		286,042			429,612			487,866			775,007
Dividends and accretion on preferred stock		-			(838,275	)		-			(2,529,941	)
Dividends and accretion on preferred stock		-			(845,835	)		-			(1,691,666	)
Income available (loss attributable) to
common stockholders		~~286~~258,~~042~~793			(~~416~~437,~~223~~471	)		~~487~~746,~~866~~659			(~~916~~1,~~659~~354,131	)
Loss per share:
Income (loss) per share:
Basic		0.01			(0.02	)		0.0203			(0.0406	)
Diluted		0.01			(0.02	)		0.0203			(0.0406	)
Net cash used in operating activities		-			-			(~~916~~459,~~535~~925	)		(~~629~~30,~~394~~773	)
Net cash provided by financing activities		-			-			614,934			327,793
Net cash provided by (used in) financing activities		-			-			234,140			(195,012	)

* * * * * *

13. SUBSEQUENT EVENT

The Company's common stock is not listed on any stock exchange. The Company values it common stock through obtaining periodic valuations performed by independent valuation consultants. The Company's Board of Directors reviewed and approved a current valuation of $.04 per common share at their May 12, 2005, Board of Director's meeting. This amount will be used for determining market value for future stock option grants and for reporting purposes.

* * * * *

LXU HEALTHCARE, INC. AND SUBSIDIARIES

(Formerly Primesource Healthcare, Inc.)

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS THREE AND NINE MONTHS ENDED MARCH 31, 2005

RESULTS OF OPERATIONS

THREE AND SIX MONTHS ENDED DECEMBER 31, 2004

All statements contained herein that are not historical facts, including but not limited to, statements regarding our expectations concerning future operations, margins, profitability, liquidity, capital expenditures and capital resources, are based on current expectations. These statements are forward-looking in nature and involve a number of risks and uncertainties. Generally, the words “anticipates,” “believes,” “estimates,” “expects” and similar expressions as they relate to us and our manage-ment are intended to identify forward-looking statements. Although we believe that the expectations in such forward-looking statements are reasonable, we cannot assure that any forward-looking statements will prove to be correct. We wish to caution readers not to place undue reliance on any forward-looking statements, which statements are made pursuant to the Private Litigation Reform Act of 1995. The forward-looking statements contained in this quarterly report on Form 10-Q speak only as of the date that we have filed the report. We expressly disclaim any obliga-tion or undertaking to update or revise any forward-looking statement contained in this report, including to reflect any change in our expectations with regard to that forward-looking statement or any change in events, conditions or circumstances on which that forward-looking statement is based.

As discussed in Note 1312 to the condensed consolidated financial statements, the Company’s ~~December~~March 31, 2004 financial statements have been restated. The accompanying management’s discussion and analysis gives effect to that restatement.

Business Overview

General

We are a specialty medical products sales, marketing and manufacturing company. We sell a broad portfolio of high quality, differentiated specialty medical products, some of which we manufacture, to hospitals and surgery centers nationwide through a dedicated organization of sales and marketing professionals. We believe that we are continuing to build a valuable niche franchise in the estimated $5 billion specialty medical marketplace, selling technologically innovative products that command premium pricing. Today, we have three primary businesses, which are separately managed and present separate financial results: Specialty Medical Distribution- Surgical, Specialty Medical Distribution- Critical Care and Manufactured Products. As of ~~December~~March 31, ~~2004~~2005, we had ~~136~~140 employees and generated total revenue of $1314.81 million and $2640.34 million for the three and nine ~~six~~ months ended ~~December~~March 31, ~~2004~~2005, respectively.

Business Strategy

Our goal is to be one of the nation’s leading suppliers of specialty medical products to hospitals and surgery centers. We intend to continue to grow by:

hiring experienced territory sales representatives;

securing additional specialty product lines to our product offerings; and

selectively acquiring specialty medical products manufacturers. We expect to benefit from the acquisition of select specialty medical products manufacturers by increasing sales of acquired product lines through use of our direct specialty medical products sales force.

We believe our Manufactured Products business continues to lead the surgical headlamp business and focuses its research and development efforts on new and innovative products which can be sold through our distribution segment.

Products and Services

Specialty Medical Distribution

Within Specialty Medical Distribution, we have a Surgical business and a Critical Care business. The Surgical business is a regional sales and marketing organization that markets and sells a large number of surgical products primarily to hospitals and surgery centers in the midwestern, mid-atlantic and southeastern United States. The Critical Care business is a regional sales and marketing organization that sells a large number of products primarily to hospitals and surgery centers in the southeastern and northeastern United States.

Within the Surgical business, the primary specialties are Cardio Vascular, Endoscopy, General Surgery and Gynecology.

Within the Critical Care business, the primary specialties are Neonatal Intensive Care and Maternal and Child Care.

The sale of specialty disposable products and capital equipment account for the majority of our revenues. Our capital equipment products are typically complex and require significant consultative selling to medical staff personnel, which is provided as part of our marketing and customer service efforts. Our specialty disposable products are often sold to support the capital equipment products and offer a recurring and stable source of revenue.

The Manufactured Products Division

We operate the Manufactured Products business through our Luxtec division (“Luxtec”), which designs, manufactures and markets fiber optic headlight and video camera systems, light sources, cables, retractors and surgical and other custom-made equipment for the medical and dental industries. Luxtec has developed a proprietary, fiber optic drawing system designed to manufacture optical glass to a specified diameter. The fibers are utilized in fiber optic cables, which are incorporated with Luxtec's surgical headlight systems and video camera systems, as well as into an array of fiber optic transilluminators utilized with Luxtec’s surgical instruments. Luxtec also markets replacement fiber optic cables, bulbs, and light sources for use with other manufacturers' products, including various endoscopic systems used in minimally invasive surgical procedures.

Fiber optics allow for the transmission of a light or image from one place to another through a flexible conduit of optical glass rods and tubes. The flexible conduit provides for an improved ability to bend and transmit light and images to and from places with limited or difficult access.

The technology used by Luxtec to provide illumination directly to the surgical site is facilitated by fiber optic cables transmitting light to an adjustable headlight composed of a series of lenses and mirrors mounted on a headband. These lenses then focus the light directly on the surgical site when worn by the surgeon. This provides a lightweight, low temperature illumination source to enhance visualization for microsurgical and deep cavity illumination.

Results of Operations

Net Revenues—Net revenues increased $1,~~218~~822,~~715~~875, or 914.79%, and $13,~~625~~448,~~309~~184, or 69.63%, in the three and ~~six~~nine-month periods ended ~~December~~March 31, ~~2004~~2005, relative to the comparable periods in ~~2003~~2004 primarily due to higher product sales volume from existing product lines and the addition of a new selling territory for our proprietary products provided by the Luxtec division. Sales of the Luxtec product increased approximately $~~512~~910,000 and $~~759~~1,669,000 in the three and ~~six~~nine months ended ~~December~~ March 31, ~~2004~~2005, respectively, compared to the same periods in ~~2003~~2004. Revenues from our agency business for the three and ~~six~~nine-month period ended ~~December~~March 31, ~~2004~~ 2005 decreased approximately $~~253~~8,000 and $~~378~~436,000, respectively, over the same periods in ~~2003~~2004.

Cost of Products Sold—Cost of products sold ~~increased~~decreased to 6663.~~6% and 66.~~9% of net product sales for the three ~~and six~~ months ended ~~December~~March 31, ~~2004~~2005, ~~respectively,~~ compared to 6764.29% ~~and~~for 67the same period in 2004.4 Cost of products sold increased to 63.8% of net product sales for the nine months ended March 31, 2005, compared to 63.5% for the same ~~periods~~period in ~~2003, respectively~~2004. The increase of $~~918~~1,~~839~~041,601, or 1113.71%, and $12,~~256~~298,~~411~~012, or 89.18%, in the three and ~~six~~nine-month periods ended ~~December~~March 31, ~~2004~~2005, respectively, relative to the comparable periods in ~~2003~~2004 was primarily the result of the corresponding increase in net product sales, as discussed above. The decrease in cost of products sold as a percentage of net product sales in the three-month period ended March 31, 2005 and ~~six~~the increase in cost of products sold as a percentage of net product sales in the nine-month ~~periods~~period ended ~~December~~March 31, ~~2004~~2005 compared to the same periods in ~~2003~~2004 is due primarily to the difference in product mix sold between Luxtec and Specialty Medical Distribution products.

Gross Profit—Gross profit was 3736.91% and 3836.12% of net product sales for the three and ~~six~~nine months ended ~~December~~March 31, ~~2004~~2005, respectively, and 4035.1% and 3936.95% of net product sales for the same periods in ~~2003~~2004, respectively. The increase of $~~299~~781,~~876~~274, or 618.02%, and $~~368~~1,~~898~~150,172, or 48.05%, in the three and ~~six~~nine-month periods ended ~~December~~March 31, ~~2004~~2005, respectively, relative to the comparable periods in ~~2003~~2004 is primarily due to higher sales volume from existing product lines and the addition of a new selling territory for our proprietary products provided by the Luxtec division. Gross profit on the Luxtec product increased approximately $~~153~~271,000 and $~~334~~368,000 in the three and ~~six~~nine months ended ~~December~~March 31, ~~2004~~2005 compared to the same period in ~~2003~~ 2004. The decrease in ~~gross~~cost ~~profit~~of ~~margins,~~products sold as a percentage of net ~~revenues~~product sales in the three-month period ended March 31, 2005 and ~~six~~the increase in cost of products sold as a percentage of net product sales in the nine-month period ended ~~December~~March 31, ~~2004~~2005 compared to the same periods in ~~2003,~~2004 is ~~primarily~~ due primarily to the a difference in product mix sold as discussed above.

Selling Expenses—Selling expenses decreased $95,351 and $119,303 for the three and six months ended December 31, 2004, respectively, compared to the same periods in 2003. The decrease was primarily due to lower employee benefit cost and travel and entertainment expenses offset by increased selling commissions. Selling commissions are paid on agency sales at approximately the same percentage as stocking sales, and as a result, sales commissions as a percent of net revenues do not generally fluctuate when the product mix of agency and stocking sales varies.

General and Administrative Expenses—General and administrative expenses were 13.2% and 12.6% of net revenues, for the three and six months ended December 31, 2004, respectively, compared to 13.3% and 13.8% for the same periods in 2003. The increase of $146,965, or 8.8%, for the three-month period is primarily the result of increased legal fees in the quarter ended December 31, 2004. The decrease of $82,943, or 2.4%, for the six-month period is a result of lower salary costs due to the consolidation of positions as certain employees left the Company.

Depreciation and Amortization Expenses—Depreciation and amortization expenses decreased to 0.6% of net revenues for the three and six months ended December 31, 2004, compared to 1.4% and 1.3% of net revenues, for the same periods in 2003, respectively. The decrease of $92,174, or 53.3%, and 169,084, or 51.2%, in depreciation and amortization expenses for the three and six months ended December 31, 2004, respectively, is primarily the result of certain assets and intangible assets becoming fully depreciated prior to the quarter ended December 31, 2004.

Interest Expense—The decrease in interest expense of $171,666, or 59.5%, and $200,785, or 45.1%, for the three and six months ended December 31, 2004, respectively, is the result of non-recurring fees on the Company’s senior debt in the quarter ended December 31, 2003. Interest expense on the Company’s senior debt decreased by $139,490 during the six-month period ended December 31, 2004 over the same period in 2003.

Income Tax Provision—The Company recorded $10,300 and $15,300 of income tax expense for the three and six-month period ended December 31, 2004 compared to $51,000 of income tax expense for the same periods in 2003. Although the majority of the Company’s current year taxable income for federal and certain states can be eliminated due to the use of net operating loss carryforwards to offset federal and state income tax liabilities, the Company is still be subject to income taxes in certain state jurisdictions which have limitations on the use of its net operating loss carryforwards.

Liquidity and Capital Resources

Year to date sales performance through December 2004 continues to allow us to maintain our cash and retain our credit availability at its higher benchmark since the Company refinanced it senior debt in December 2003. Our cash and availability remains relatively stable, due to working capital management. We expect our cash position to remain stable as we experience sales growth over prior quarters, and effect reductions in non-operating cash outflows and operating expenses.

For the six months ended December 31, 2004 our cash used in operating activities was $328,203, driven by investment in inventory to support sales volumes and accounts receivable increases related to expanded territories for Luxtec’s product lines and certain new product lines.

At December 31, 2004, we had working capital of $3,391,451 compared to $1,688,823 at June 30, 2004. The increase in our working capital was primarily the result of increases in accounts receivable and inventory balances related to increased sales, offset by the increase in the line of credit and accounts payable.

In December 2003, we consolidated our previously outstanding senior debt facilities. Our senior debt financing is now provided under a $7,500,000 revolving demand note (the “PrimeSource Healthcare Line of Credit”) from Wells Fargo Business Credit, Inc. (“Wells Fargo”) under the PrimeSource Healthcare Credit and Security Agreement, dated as of December 10, 2003, by and among the Company, LXU Healthcare- Medical Specialty Products, Bimeco and Wells Fargo (the “Credit and Security Agreement”). Pursuant to the Credit and Security Agreement, the maximum amount available to borrow under the PrimeSource Healthcare Line of Credit is limited to the lesser of $7,500,000 or a certain percentage of accounts receivable and inventory, as defined by the Credit and Security Agreement ($7,500,000 at December 31, 2004). As of December 31, 2004, borrowings bore interest at Wells Fargo’s prime rate plus 3.00% (8.25% at December 31, 2004). Borrowings are secured by substantially all assets held by LXU Healthcare and its subsidiaries. At December 31, 2004 and June 30, 2004, there were outstanding borrowings of $5,561,334 and $5,204,139, respectively. At December 31, 2004, there was $1,938,666 of availability under the PrimeSource Healthcare Line of Credit.

~~The~~Selling Expenses—Selling expenses ~~Credit~~increased $217,737 and ~~Security~~$98,434 ~~Agreement~~for ~~contains~~the ~~certain~~three ~~covenants~~and nine months ended March 31, ~~including~~2005, ~~covenants~~respectively, ~~that~~compared ~~require~~to the ~~maintenance~~same periods in 2004. The increase was primarily the result of ~~defined~~increased ~~income~~selling ~~levels~~commissions ~~and~~due ~~maximum~~to ~~capital~~higher ~~expenditures~~sales volume as discussed above. WeSelling ~~were~~commissions inare ~~compliance~~paid ~~with~~on ~~these~~agency ~~covenants~~sales at approximately the same percentage as ofstocking ~~December~~sales, 31and as a result, ~~2004~~sales commissions as a percent of net revenues do not generally fluctuate when the product mix of agency and stocking sales varies.

~~Notes~~General and ~~payable~~Administrative ~~include~~Expenses—General and ~~the~~administrative ~~Luxtec~~expenses ~~tenant~~were ~~note~~12.6% ~~payable~~and ~~for~~12.6% ~~tenant~~of ~~improvements~~net torevenues, for the ~~lessor~~three and ofnine ~~Luxtec’s~~months ~~leased~~ended ~~premises~~March in31, ~~West~~2005, ~~Boylston~~respectively, ~~Massachusetts.~~compared ~~The~~to ~~note bears interest at 9~~13.54% and ~~is due September 19, 2005~~13. ~~Payments were interest only~~ 7% for the ~~first~~same 12periods ~~months,~~in ~~with remaining payments calculated on a 7-year amortization table with a balloon payment due on September 19, 2005~~2004. AtThe ~~December~~increase ~~31,~~of ~~2004 and June 30~~$128, ~~2004~~833, ~~Luxtec~~or ~~had outstanding borrowings of $54~~7.8%,~~287~~ and $6245,~~446~~890, ~~respectively~~or 0.9%, ~~under~~for the ~~tenant~~three ~~note~~and ~~payable.~~nine-month Inperiods ~~addition~~ended March 31, ~~notes~~2005 ~~payable~~is ~~include~~primarily athe result ~~long-term~~of ~~note~~increased ~~with~~employee anbenefit ~~outstanding~~and ~~balance~~commercial ofinsurance ~~$43,250~~premium atexpenses offset ~~December~~by ~~31,~~decreased ~~2004~~legal ~~and~~fees ~~June~~for ~~30,~~the ~~2004~~Company.

AsDepreciation and Amortization Expenses—Depreciation and amortization expenses decreased to 0.6% of ~~December~~net revenues for the three and nine months ended March 31, ~~2004~~2005, wecompared ~~had~~to ~~$33,008~~0.7% ofand ~~cash~~1.1% Inof ~~addition~~net revenues, for the ~~principal~~same ~~source~~periods ofin ~~our~~2004, ~~short-term~~respectively. ~~borrowing~~The isdecrease ~~the~~of ~~PrimeSource~~$167,717, ~~Healthcare~~or ~~Line~~40.7%, ofin depreciation ~~Credit.~~and Asamortization ~~discussed~~expenses ~~above,~~for atthe ~~December~~nine months ended March 31, ~~2004~~2005, respectively, weis ~~had~~primarily ~~$1,938,666~~the result of ~~available~~certain ~~credit~~assets ~~under~~and ~~the~~intangible ~~PrimeSource~~assets becoming ~~Healthcare~~fully ~~Line~~depreciated ofprior ~~Credit.~~to the quarter ended March 31, 2005.

Interest Expense—The decrease in interest expense of $46,868, or 28.4%, and $247,654, or 40.6%, for the three and nine months ended March 31, 2005, respectively, is the result of non-recurring fees on the Company’s senior debt in the quarter ended December 31, 2003. Interest expense on the Company’s senior debt decreased by $50,267 during the nine-month period ended March 31, 2005 over the same period in 2004.

Income Tax Provision—The Company recorded $600 and $15,850 of income tax expense for the three and nine-month periods ended March 31, 2005, respectively, compared to $13,600 and $64,600 of income tax expense for the same periods in 2004. Although the majority of the Company’s current year taxable income for federal and certain states can be eliminated due to the use of net operating loss carryforwards to offset federal and state income tax liabilities, the Company is still be subject to income taxes in certain state jurisdictions which have limitations on the use of its net operating loss carryforwards.

Liquidity and Capital Resources

Year to date sales performance through March 2005 continues to allow us to maintain our cash and retain our credit availability at its higher benchmark since we refinanced our senior debt in December 2003. Our cash and availability remains relatively stable, due to working capital management. We expect our cash position to remain stable as we experience sales growth over prior quarters, and effect reductions in non-operating cash outflows and operating expenses.

For the nine months ended March 31, 2005, our cash provided by operating activities was $798,007, driven primarily by our increased net income, which was primarily reduced by our increased investment in inventory to support sales volumes and accounts receivable increases related to expanded territories for Luxtec’s product lines and certain new product lines.

At March 31, 2005, we had working capital of $4,359,656, compared to $1,688,823 at June 30, 2004. The increase in our working capital was primarily the result of increases in accounts receivable and inventory balances related to increased sales and a decrease in the borrowings under the line of credit.

In December 2003, we consolidated our previously outstanding senior debt facilities. Our senior debt financing is now provided under a $7,500,000 revolving demand note (the “PrimeSource Healthcare Line of Credit”) from Wells Fargo Business Credit, Inc. (“Wells Fargo”) under the PrimeSource Healthcare Credit and Security Agreement, dated as of December 10, 2003, by and among the Company, LXU Healthcare- Medical Specialty Products, Bimeco and Wells Fargo (the “Credit and Security Agreement”). Pursuant to the Credit and Security Agreement, the maximum amount available to borrow under the PrimeSource Healthcare Line of Credit is limited to the lesser of $7,500,000 or a certain percentage of accounts receivable and inventory, as defined by the Credit and Security Agreement ($7,500,000 at March 31, 2005). As of March 31, 2005, borrowings bore interest at Wells Fargo’s prime rate plus 2.50% (8.25% at March 31, 2005). Borrowings are secured by substantially all assets held by LXU Healthcare and its subsidiaries. At March 31, 2005 and June 30, 2004, there were outstanding borrowings of $4,485,828 and $5,204,139, respectively. At March 31, 2005, there was $3,014,172 of availability under the PrimeSource Healthcare Line of Credit.

The Credit and Security Agreement contains certain covenants, including covenants that require the maintenance of defined income levels and maximum capital expenditures. We were in compliance with these covenants as of March 31, 2005.

Notes payable include the Luxtec tenant note payable for tenant improvements to the lessor of Luxtec’s leased premises in West Boylston, Massachusetts. The note bears interest at 9.5% and is due September 19, 2007. Payments were interest only for the first 12 months, with remaining payments calculated on a 7-year amortization table with a balloon payment due on September 19, 2007. At March 31, 2005 and June 30, 2004, Luxtec had outstanding borrowings of $50,061 and $62,446, respectively, under the tenant note payable. In addition, notes payable include a long-term note with an outstanding balance of $43,250 at March 31, 2005 and June 30, 2004.

As of March 31, 2005, we had $47,636 of cash. In addition, the principal source of our short-term borrowing is the PrimeSource Healthcare Line of Credit. As discussed above, at March 31, 2005, we had $3,014,172 of available credit under the PrimeSource Healthcare Line of Credit.

Application of Critical Accounting Policies

Our discussion and analysis of financial condition and results of operations is based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. During preparation of these financial statements, we make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to bad debts, inventories, goodwill and other intangible assets and income taxes. We base our estimates on historical experience and various other assumptions that we believe are reasonable under the circumstances. The results 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 following critical accounting policies require us to make significant judgments and estimates used in the preparation of our financial statements.

Inventory Reserves for Obsolescence

We write down our inventory for estimated obsolescence or unmarketable inventory in an amount equal to the ~~difference~~lower ~~between~~of the cost of inventory and the estimated market value based upon assumptions about future demand and market conditions. If actual market conditions prove to be less favorable than those projected by management, additional inventory write-downs may be required.

Goodwill and Other Intangible Assets

We evaluate goodwill and other intangible assets for impairment at least annually, in accordance with Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (“SFAS No. 142”). For goodwill, we first compare the fair value of a reporting unit with its carrying amount, including goodwill. If the carrying amount of a reporting unit exceeds the fair value of a reporting unit, additional tests would be used to measure the amount of impairment loss, if any. We use a present value technique to measure reporting unit fair value. If the carrying amount of any other intangible asset exceeds its fair value, we would recognize an impairment loss for the difference between fair value and the carrying amount. If events occur and circumstances change, causing the fair value of a reporting unit to fall below its carrying amount, impairment losses may be recognized in the future. In accordance with SFAS No. 142, the Company performed its annual impairment test in July 2004 and found no impairment in its existing goodwill balances.

Deferred Tax Assets

We estimate our actual current tax exposure obligations together with the temporary differences that have resulted from the differing treatment of items dictated by accounting principles generally accepted in the United States of America versus U.S. tax laws. These temporary differences result in deferred tax assets and liabilities. On an on-going basis, we then assess the likelihood that our deferred tax assets will be recovered from future taxable income. If we believe the recovery to be less than likely, we establish a valuation allowance against the deferred tax asset and charge the amount as an income tax expense in the period in which such a determination is made.

Sales Recognition Policy

The Company’s policy is to recognize revenues from product sales when earned, as defined by accounting principles generally accepted in the United States of America. Specifically, product and commissions revenue is recognized when persuasive evidence of an arrangement exists, delivery has occurred (or services have been rendered), the price is fixed or determinable, and collectibility is reasonably assured.

Product sales are recognized as revenue when the title transfers, generally when shipped.

Revenues earned under agency agreements are recognized when the customer has received the product, and amounts are recorded as commissions in net revenues, at the net amount retained by the Company.

Provisions for vendor discounts and product returns are provided for at the time the related sales are recorded, and are reflected as a reduction of product sales. The Company estimates customer discounts and product returns at the time of sale based on historical experience. These estimates are reviewed periodically and, if necessary, revised, with any revisions recognized immediately as adjustments to product sales.

The Company periodically and systematically evaluates the collectibility of accounts receivable and determines the appropriate allowance for doubtful accounts. In determining the amount of the allowance, management considers historical credit losses, the past due status of receivables, payment history and other customer-specific information, and any other relevant factors or considerations.

2426

LXU HEALTHCARE, INC. AND SUBSIDIARIES

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company’s market risk exposure relates to outstanding debt. The outstanding balance of the Company’s credit facilities at ~~December~~March 31, ~~2004~~2005 is $54,~~561~~485,~~334~~828 all of which is subject to interest rate fluctuations. The Company’s credit facilities are indexed to the Prime Rate. As a result, we have exposure relating to the fair value of our outstanding debt, which is a function of market interest rate changes, and investor perception of the quality of the Company’s debt.

ITEM 4. CONTROLS AND PROCEDURES

~~This~~As of March 31, ~~section~~2005, ~~has~~the ~~been~~Company ~~updated~~carried toout ~~give~~an ~~effect~~evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Company’s ~~restatement~~Chief asExecutive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective. The errors identified and discussed in Note 12 of the consolidated condensed financial statements were principally the result of the misapplication of the accounting guidance of SFAS No. 150 Accounting for Certain Financial Instruments with 13Characteristics of Both Liabilities and Equity to the Company's Series G Redeemable Convertible Preferred Stock ("Series G Stock"), and also the misapplication of EITF 00-27 Application of Issue No. 98-5 to Certain Convertible Instruments and EITF D-42, The Effect on the Calculation of Earnings Per Share for the Redemption or Induced Conversion of Preferred Stock to the original accounting for the same Series G Stock as of August 6, 2002. ~~condensed~~The errors were identified during ~~consolidated~~January ~~financial~~2005. ~~statements~~In light of the facts and circumstances relating to the restatement, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the restatement is a material weakness (as defined under standards established by the Public Company Accounting Oversight Board) in the Company’s internal controls. The material weakness was caused by an inadequate control over the review process of the implementation of new accounting guidance, and the application of accounting guidance to new transactions. The Company has engaged outside consultants to assist in enhancing the internal controls over new accounting guidance and new transactions. In addition, the Company has created a new position of Internal Auditor to help document, maintain and test the Companies internal control processes.

As of December 31, 2004, the Company carried out an evaluation, under the supervision and with the participation of the Corporation’s management, including the Corporation’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded that the Corporation’s disclosure controls and procedures were effective. The errors identified and discussed in Note 13 of the consolidated condensed financial statements were principally the result of the misapplication of the accounting guidance of SFAS No. 150 Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity to the Company's Series G Redeemable Convertible Preferred Stock ("Series G Stock"), and also the misapplication of EITF 00-27 Application of Issue No. 98-5 to Certain Convertible Instruments and EITF D-42, The Effect on the Calculation of Earnings Per Share for the Redemption or Induced Conversion of Preferred Stock to the original accounting for the same Series G Stock as of August 6, 2002. The errors were identified during January 2005. In light of the facts and circumstances relating to the restatement, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the restatement is a material weakness (as defined under standards established by the Public Company Accounting Oversight Board) in the Company’s internal controls. The material weakness was caused by an inadequate control over the review process of the implementation of new accounting guidance, and the application of accounting guidance to new transactions. The Company is evaluating steps to enhance the operation and effectiveness of our internal controls over new accounting guidance and new transactions.

Attached as exhibits to this quarterly report are certifications of the Chief Executive Officer and the Chief Financial Officer required in accordance with Rule 13a-14 of the Exchange Act. This portion of the Company’s quarterly report includes the information concerning the controls evaluation referred to in the certifications and should be read in conjunction with the certifications for a more complete understanding of the topics presented.

2527

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS During the quarter ended December 31, 2004, the Company agreed in principle to resolve a legal matter with a former employee. As a result, the Company has accrued certain amounts in other expense relating to the matter.

We are also subject to claims and suits arising in the ordinary course of our business. We believe that such legal proceedings will not have a material adverse effect on our financial position, results of operations or liquidity.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 6. EXHIBITS

(a) Exhibits

See Exhibit Index

26 28

LXU HEALTHCARE, INC. and Subsidiaries

SIGNATURES

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

LXU HEALTHCARE, INC.

(Registrant)

February 22, 2005 /s/ Shaun D. McMeans

May 16, 2005	/s/ Shaun D. McMeans
Date:	Shaun D. McMeans
	Chief Financial Officer
	(Principal Accounting Officer and Duly
	Authorized Executive Officer)

Date Shaun D. McMeans

Chief Financial Officer

(Principal Accounting Officer and Duly

Authorized Executive Officer)

INDEX TO EXHIBITS

3.1 Articles of Organization. (Incorporated by reference to Form S-18, File No. 33-5514B, declared effective on July 7, 1986).

3.2 Amendment, dated March 30, 1982, to Articles of Organization. (Incorporated by reference to Form S-18, File No. 33-5514B, declared effective on July 7, 1986).

3.3 Amendment, dated August 9, 1984, to Articles of Organization. (Incorporated by reference to Form S-18, File No. 33-5514B, declared effective on July 7, 1986).

3.4 Amendment, dated April 10, 1992, to Articles of Organization. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1993).

3.5 Amendment, dated October 20, 1995, to Articles of Organization. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1995).

3.6 Amendment, dated October 20, 1995, to Articles of Organization. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1995).

3.7 Amendment, dated September 16, 1996, to Articles of Organization. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1996).

3.8 Certificate of Vote of Directors Establishing a Series of a Class of Stock dated September 16, 1996. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1996).

3.9 Certificate of Correction dated October 4, 1996. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1996).

3.10 Certificate of Correction dated October 4, 1996. (Incorporated by reference to Form 10-K, File No. 0-14961, filed for the fiscal year ended October 31, 1996).

3.11 Certificate of Vote of Directors Establishing a Series or a Class of Stock, dated February 27, 2001 (Series B Convertible Preferred Stock). (Incorporated by reference to Form 8-K, File No. 0-14961, filed on March 16, 2001).

3.12 Certificate of Vote of Directors Establishing a Series or a Class of Stock, dated February 27, 2001 (Series C Convertible Preferred Stock). (Incorporated by reference to Form 8-K, File No. 0-14961, filed on March 16, 2001).

3.13 Certificate of Vote of Directors Establishing a Series or a Class of Stock, dated February 27, 2001 (Series D Exchangeable Preferred Stock). (Incorporated by reference to Form 8-K, File No. 0-14961, filed on March 16, 2001).

3.14 Certificate of Correction dated March 2, 2001 (Series C Convertible Preferred Stock). (Incorporated by reference to Form 8-K, File No. 0-14961, filed on March 16, 2001).

3.15 Certificate of Correction dated March 2, 2001. (Incorporated by reference to Form 8-K, File No. 0-14961, filed on March 16, 2001).

3.16 Articles of Amendment to Articles of Organization, dated as of June 27, 2001. (Incorporated by reference to Form 8-K, File No. 0-14961, filed on July 11, 2001).

3.17 Certificate of Vote of Directors Establishing a Series or a Class of Stock, dated June 28, 2001 (Series E Convertible Preferred Stock). (Incorporated by reference to Form 8-K, File No. 0-14961, filed on July 11, 2001).

3.18 Certificate of Correction dated July 13, 2001. (Incorporated by reference to Form 10-K, File No. 0-14961, filed October 15, 2001).

3.19 Certificate of Vote of Directors Establishing a Series or a Class of Stock, dated January 23, 2002 (Series F Convertible Redeemable Preferred Stock). (Incorporated by reference to Form 10-Q, File No. 0-14961, filed on February 14, 2002).

3.20 Certificate of Vote of Directors Establishing a Series or a Class of Stock, dated August 6, 2002 (Series G Convertible Redeemable Preferred Stock). (Incorporated by reference to Form 8-K, File No. 0-14961, filed August 8, 2002).

3.21 Articles of Amendment to Articles of Organization, dated as of December 17, 2002. (Incorporated by reference to Form 10-Q, File No. 0-14961, filed February 14, 2003).

3.22 Amended and Restated By-Laws (Incorporated by reference to Form 8-K, File No. 0 -14961, filed August 8, 2002).

4.1 Specimen of Common Stock Certificate. (Incorporated by reference to Form S-18, File No. 33-5514B, declared effective on July 7, 1986).

4.2 Registration Rights Agreement made as of June 3, 1996, between the Company and the Purchasers identified therein. (Incorporated by reference to Form 10-Q, File No. 0-14961, filed September 13, 1996).

4.3 Second Amended and Restated Registration Rights, dated as of August 6, 2002, by and among PrimeSource Healthcare, Inc. and the persons listed as Stockholders therein. (Incorporated by reference to Form 8-K, File No. 0-14961, filed August 8, 2002).

4.4 Amended and Restated Co-Sale Agreement, dated June 28, 2001, by and among PrimeSource Healthcare, Inc. and the persons listed as Stockholders therein. (Incorporated by reference to Form 10-K, File No. 0-14961, filed October 15, 2001).

4.5 Co-Sale Agreement, dated August 6, 2002, by and among PrimeSource Healthcare, Inc. and the persons listed as Stockholders on the signature pages thereto. (Incorporated by reference to Form 8-K, File No. 0-14961, filed August 8, 2002).

~~10.1~~ INDEX TO Employment Agreement, entered into between PrimeSource Healthcare, Inc. and Bradford C. Walker, effective upon the Initial Closing as defined in the Purchase Agreement dated as of August 6, 2002. (Incorporated by reference to Form 10-K, File No. 0-14961, filed September 30, 2002).EXHIBITS

10.2 Luxtec Corporation 1992 Stock Plan, as amended. (Incorporated by reference to Form 10-K, File No. 0-14961, filed January 28, 1994).

3(i)	Amended and Restated Articles of Organization.

3(ii)	Amended and Restated By-Laws.

10.3 Luxtec Corporation 1995 Stock Option Plan for Non-Employee Directors. (Incorporated by reference to Form 10-K, File No. 0-14961, filed January 27, 1996).

4.1	Specimen of Common Stock Certificate. (Incorporated by reference to Form S-18, File No. 33-5514B, declared effective on July 7, 1986).

4.2	Registration Rights Agreement made as of June 3, 1996, between the Company and the Purchasers identified therein. (Incorporated by reference to Form 10-Q, File No. 0-14961, filed September 13, 1996).

4.3	Second Amended and Restated Registration Rights, dated as of August 6, 2002, by and among PrimeSource Healthcare, Inc. and the persons listed as Stockholders therein. (Incorporated by reference to Form 8-K, File No. 0-14961, filed August 8, 2002).

4.4	Amended and Restated Co-Sale Agreement, dated June 28, 2001, by and among PrimeSource Healthcare, Inc. and the persons listed as Stockholders therein. (Incorporated by reference to Form 10-K, File No. 0-14961, filed October 15, 2001).

4.5	Co-Sale Agreement, dated August 6, 2002, by and among PrimeSource Healthcare, Inc. and the persons listed as Stockholders on the signature pages thereto. (Incorporated by reference to Form 8-K, File No. 0-14961, filed August 8, 2002).

10.1	Employment Agreement, entered into between PrimeSource Healthcare, Inc. and Bradford C. Walker, effective upon the Initial Closing as defined in the Purchase Agreement dated as of August 6, 2002. (Incorporated by reference to Form 10-K, File No. 0-14961, filed September 30, 2002).

10.4 Tucson Medical Corporation 1997 Stock Option / Stock Issuance Plan, as amended. (Incorporated by reference to Schedule 14A, File No. 0-14961, filed June 1, 2001).

10.5 Unit Purchase Agreement among PrimeSource Healthcare, Inc. and the Purchasers named in Schedule I thereto, dated as of June 28, 2001. (Incorporated by reference to Form 8-K, File No. 0-14961, filed July 11, 2001).

10.6 Form of Warrant. (Incorporated by reference to Form 8-K, File No. 0-14961, filed July 11, 2001).

10.7 Conversion and Exchange Agreement, dated as of August 6, 2002, by and among PrimeSource Healthcare, Inc. and the persons listed in the signature pages thereto. (Incorporated by reference to Form 8-K, File No 0-14961, filed August 8, 2002).

10.8 Purchase Agreement, dated as of August 6, 2002, among PrimeSource Healthcare, Inc. and the Initial Purchasers named in Schedule I thereto. (Incorporated by reference to Form 8-K, File No 0-14961, filed August 8, 2002).

10.9 Lease Agreement, dated as of March 1, 2000, by and between Holualoa Butterfield Industrial, L.L.C. and PrimeSource Surgical, Inc. (Incorporated by reference to Form 10-K, File No. 0-14961, filed on October 15, 2001).

10.10 Credit and Security Agreement, dated as of December 10, 2003, by and among PrimeSource Healthcare, Inc., PrimeSource Surgical, Inc., Bimeco, Inc. and Wells Fargo Business Credit, Inc. (Incorporated by reference to Form 8-K, File No. 0-14961, filed December 17, 2003).

10.11 Waiver Agreement, dated June 30, 2003, by and among PrimeSource Healthcare, Inc. and the Purchasers named therein. (Incorporated by reference to Form 8-K, File No. 0-14961, filed July 2, 2003).

10.12 Severance Agreement, dated September 5, 2003, by and between PrimeSource Healthcare, Inc. and Bradford C. Walker. (Incorporated by reference to Form 8-K, File No. 0-14961, filed September 8, 2003).

21.1 Subsidiaries of the Registrant.

31.1 Certification of the President Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2 Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1 Certification of the President and CFO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

10.2	Luxtec Corporation 1992 Stock Plan, as amended. (Incorporated by reference to Form 10-K, File No. 0-14961, filed January 28, 1994).


10.3	Luxtec Corporation 1995 Stock Option Plan for Non-Employee Directors. (Incorporated by reference to Form 10-K, File No. 0-14961, filed January 27, 1996).

10.4	Tucson Medical Corporation 1997 Stock Option / Stock Issuance Plan, as amended. (Incorporated by reference to Schedule 14A, File No. 0-14961, filed June 1, 2001).

10.5	Unit Purchase Agreement among PrimeSource Healthcare, Inc. and the Purchasers named in Schedule I thereto, dated as of June 28, 2001. (Incorporated by reference to Form 8-K, File No. 0-14961, filed July 11, 2001).

10.6	Form of Warrant. (Incorporated by reference to Form 8-K, File No. 0-14961, filed July 11, 2001).

10.7	Conversion and Exchange Agreement, dated as of August 6, 2002, by and among PrimeSource Healthcare, Inc. and the persons listed in the signature pages thereto. (Incorporated by reference to Form 8-K, File No 0-14961, filed August 8, 2002).

10.8	Purchase Agreement, dated as of August 6, 2002, among PrimeSource Healthcare, Inc. and the Initial Purchasers named in Schedule I thereto. (Incorporated by reference to Form 8-K, File No 0-14961, filed August 8, 2002).

10.9	Lease Agreement, dated as of March 1, 2000, by and between Holualoa Butterfield Industrial, L.L.C. and PrimeSource Surgical, Inc. (Incorporated by reference to Form 10-K, File No. 0-14961, filed on October 15, 2001).

10.10	Credit and Security Agreement, dated as of December 10, 2003, by and among PrimeSource Healthcare, Inc., PrimeSource Surgical, Inc., Bimeco, Inc. and Wells Fargo Business Credit, Inc. (Incorporated by reference to Form 8-K, File No. 0-14961, filed December 17, 2003).

10.11	Waiver Agreement, dated June 30, 2003, by and among PrimeSource Healthcare, Inc. and the Purchasers named therein. (Incorporated by reference to Form 8-K, File No. 0-14961, filed July 2, 2003).

10.12	Severance Agreement, dated September 5, 2003, by and between PrimeSource Healthcare, Inc. and Bradford C. Walker. (Incorporated by reference to Form 8-K, File No. 0-14961, filed September 8, 2003).

21.1	Subsidiaries of the Registrant.

31.1	Certification of the President Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2	Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1	Certification of the President and CFO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

Part I	Financial Information		Page

	Item 1.	Unaudited Condensed Financial Statements

		Condensed Consolidated Balance Sheets as of March 31, 2005
		and June 30, 2004	3

		Condensed Consolidated Statements of Income for the three and
		nine months ended March 31, 2005 and 2004 (As restated, see Note 12)	5

		Condensed Consolidated Statements of Cash Flows for the nine months
		ended March 31, 2005 and 2004 (As restated, see Note 12)	6

		Notes to Condensed Consolidated Financial Statements	8

	Item 2.	Management’s Discussion and Analysis of Financial Condition and
		Results of Operations	20

	Item 3.	Quantitative and Qualitative Disclosure about Market Risk	27

	Item 4.	Controls and Procedures	27

Part II	Other Information

	Item 1.	Legal Proceedings	28

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	28

	Item 6.	Exhibits	28

Signatures			29

LXU HEALTHCARE, INC. AND SUBSIDIARIES
(Formerly Primesource Healthcare, Inc.)

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED MARCH 31, 2005 AND 2004

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under lines of credit		38,313,625			27,538,405
Repayments on lines of credit		(39,031,936	)		(27,351,722	)
Repayments on notes payable		(12,385	)		(358,767	)
Repayments on capital leases		(18,022	)		(22,960	)
Proceeds from issuance of stock					32

Net cash used in financing activities		(748,718	)		(195,012	)

NET DECREASE IN CASH AND CASH EQUIVALENTS		(51,267	)		(303,406	)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD		98,903			489,911
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	47,636		$	186,505

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION -Cash paid during the period for:
Interest	$	362,164		$	412,527
Taxes	$	20,530		$	78,080
SUPPLEMENTAL DISCLOSURES OF NONCASH
TRANSACTIONS -
Discount on issuance of note payable for legal services				$	12,232
Equipment acquired under capital leases	$	27,839		$	25,304

					(Concluded)
See notes to unaudited condensed consolidated financial statements.

Filing Compare · LXU Healthcare, Inc.