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

                                   FORM 10-K
(Mark One)

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

For the fiscal year ended:        September 29, 2001
                                  ------------------
                                      or
[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from_____ to _____

Commission File Number: 0-18281
                        -------

                                 Hologic, Inc.
                                 -------------
            (Exact Name of Registrant as Specified in Its Charter)

                     Delaware                          04-2902449
                     --------                          ----------
         (State or Other Jurisdiction of              (IRS Employer
           Incorporation or Organization)          Identification No.)

                 35 Crosby Drive, Bedford, Massachusetts 01730
            -----------------------------------------------------
         (Address of Principal Executive Offices, Including Zip Code)

                                (781) 999-7300
                                --------------
             (Registrant's Telephone Number, Including Area Code)

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

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $.01
                                                            par value
                                              Rights to Purchase Common Stock

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

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

The aggregate market value of the registrant's Common Stock held by non-
affiliates of the registrant as of December 7, 2001 was $166,348,970 based on
the price of the last reported sale on the Nasdaq National Market System on that
date.

As of December 7, 2001 there were 15,842,759 shares of the registrant's Common
Stock, $.01 par value, outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE

Proxy Statement for the registrant's annual meeting of stockholders to be filed
within 120 days of the end of its fiscal year ended September 29, 2001 (Part
III: Items 10, 11, 12 and 13)


               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     Some of the statements contained in this report are forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. These statements involve
known and unknown risks, uncertainties and other factors which may cause our or
our industry's actual results, performance or achievements to be materially
different from any future results, performance or achievements expressed or
implied by the forward-looking statements. Forward-looking statements include,
but are not limited to statements regarding:

   . our goal of returning to profitability;

   . our goal of expanding our market positions;

   . the development of new competitive technologies and products;

   . regulatory approval and clearances for our products;

   . production schedules for our products;

   . market acceptance of new products;

   . business strategies;

   . dependence on significant suppliers;

   . dependence on significant distributors and customers;

   . the availability of debt and equity financing;

   . general economic conditions;

   . the impact of our cost-savings initiatives; and

   . our financial condition or results of operations.

     In some cases, you can identify forward-looking statements by terms such as
"may," "will," "should," "could," "would," "expects," "plans," "anticipates,"
"believes," "estimates," "projects," "predicts," "potential" and similar
expressions intended to identify forward-looking statements. These statements
are only predictions and involve known and unknown risks, uncertainties, and
other factors that may cause our actual results, levels of activity,
performance, or achievements to be materially different from any future results,
levels of activity, performance, or achievements expressed or implied by such
forward-looking statements. Given these uncertainties, you should not place
undue reliance on these forward-looking statements. Also, these forward-looking
statements represent our estimates and assumptions only as of the date of this
report. We expressly disclaim any obligation or undertaking to release publicly
any updates or revisions to any forward-looking statement contained in this
report to reflect any change in our expectations or any change in events,
conditions or circumstances on which any of our forward-looking statements are
based.  Factors that could cause or contribute to differences in our future
financial results include those discussed in the risk factors set forth in Item
7 below as well as those discussed elsewhere in this report. We qualify all of
our forward-looking statements by these cautionary statements.

                                       2


                                    Part I

Item 1. Business

     We are a leading developer, manufacturer and supplier of diagnostic and
medical imaging systems primarily serving the healthcare needs of women. We
focus our resources on developing systems and subsystems offering superior image
quality and diagnostic accuracy, which has enabled us to capture significant
market shares and customer loyalty, despite the presence of large competitors.
Our core women's healthcare business units are focused on bone densitometry,
mammography and breast biopsy and on developing a direct-to-digital X-ray
mammography system. Our bone densitometry product line and our Lorad line of
mammography systems are premier brands in their markets. In addition, we
develop, manufacture and supply other X-ray based imaging systems, such as
general purpose direct-to-digital X-ray equipment and mini c-arm imaging
products. Our customers are hospitals, imaging clinics and private practices and
include many of the leading healthcare organizations in the world. Our customers
are also major pharmaceutical companies who use our products in conducting
clinical trials.

     We were founded on and remain committed to the principle of applying
superior technology to medical imaging challenges. We achieved our first market
and technology position shortly after the first commercial shipment of our
initial product targeting bone densitometry in 1987. Our patented technology
remains a leading bone densitometry assessment tool, offering superior, cost-
effective accuracy and reliability. Starting in 1996, we embarked on an
acquisition program intended to expand and diversify our business. In 1996 we
acquired Fluoroscan Imaging Systems, a market leader for low intensity, real-
time mini c-arm X-ray imaging devices that address the trend towards minimally
invasive surgery. We have long identified mammography as an attractive growth
opportunity where superior imaging technology could significantly improve
diagnosis. With this goal in mind, in June 1999, we acquired Direct Radiography
Corporation, or DRC, from Sterling Diagnostics and have continued to invest in
the development of their direct-to-digital X-ray technology, DirectRay,
targeting mammography as well as general radiography applications. While we
originally intended to internally develop mammography systems based on
DirectRay, in September 2000 we significantly expedited our entry into the
mammography market by acquiring the U.S. assets of Trex Medical Corporation,
which included the Lorad product line of mammography and minimally invasive
breast biopsy systems used to detect breast cancer.  We estimate that we have
sold over 9,500 mammography systems worldwide and our products are known within
the industry for superior image quality and technological innovation. We plan on
integrating our DirectRay technology into the Lorad mammography product line,
selling both digital upgrades to our existing installed base and new digital
systems to potential customers.

     As a result of these acquisitions and our commitment to develop digital
radiography, particularly for mammography systems, we generated losses in fiscal
1999, 2000 and 2001. Following the death in June 2001 of S. David Ellenbogen,
our co-founder, Chairman and Chief Executive Officer, John W. Cumming was named
our Chief Executive Officer and President. In August 2001, we implemented an
extensive restructuring plan focused on returning to profitability and
strengthening our competitive position in the women's health and emerging
digital imaging markets. This restructuring plan included a company-wide cost
savings initiative, which we estimate will result in annual cost savings in
excess of $10 million. Cost savings initiatives which have been effected include
a reduction of the workforce, reduction of operating expenses in each of our
four business units and the phase-out of non-core and unprofitable units. The
second element of our restructuring plan focuses on long-term revenue growth
through new marketing programs, expanded distribution channels, and development
of strategic business relationships. Consistent with the plan, we announced in
November 2001 that we have entered into a non-exclusive distribution agreement
with Siemens Medical Solutions, a unit of Siemens AG, for the sale of our X-ray
bone densitometers throughout the United States. We also announced the closure
of our conventional X-ray equipment manufacturing facility located in Littleton,
Massachusetts, acquired through our acquisition of the U.S. assets of Trex
Medical. This business incurred significant losses during fiscal 2001. We intend
to relocate some of the Littleton product lines, and sales and service support
personnel to our corporate headquarters in Bedford, Massachusetts. Including the
reduction in workforce being implemented in connection with the closure of our
Littleton facility, since the beginning of fiscal 2001, we will have reduced our
workforce by approximately 25%.

                                       3


     We are focused on returning to profitability, expanding our market position
in bone densitometry and mammography, and leading the field of digital
mammography. We are evaluating new marketing programs designed to expand market
share in our core markets, assessing new distribution channels for our product
portfolio and pursuing business relationships that would allow us to further
leverage our state-of-the-art technology base.

     We were incorporated in Massachusetts in October 1985 and reincorporated in
Delaware in March 1990. Unless the context otherwise requires, references to us,
Hologic or our company refer to Hologic, Inc. and each of its consolidated
subsidiaries. We view our operations and manage our business in four principal
operating segments: bone assessment products, mini c-arm imaging products,
direct-to-digital imaging products, and mammography and general radiography
products. We have provided financial information concerning these segments in
Note 11 of the Notes to our Consolidated Financial Statements included in this
report.

     The Hologic logo is one of our service marks. QDR, ACCLAIM, Sahara, EPEX,
RADEX, StereoLoc and Lorad are our registered trademarks. Affinity, QDR 4000,
QDR 4500, QDR 4500A, QDR 4500SL, QDR 4500W, QDR 4500C, Delphi, Fluoroscan,
Premier, OfficeMate, Fluoroscan Imaging Systems, DirectRay, DR1000C, Elite,
MultiCare, HTC, Automatic Internal Reference System, Instant Vertebral
Assessment, Direct Radiography and Omniflex are other trademarks that we own.

Our Markets and Products

  Our core women's healthcare business units are focused on bone densitometry,
mammography and breast biopsy and developing a direct-to-digital X-ray
mammography system. In addition, we develop, manufacture and supply general
purpose direct-to-digital X-ray equipment, and other X-ray based imaging
systems, such as c-arm imaging products.

Bone Assessment Products

     Overview

     Bone densitometry is the precise measurement of bone density to assist in
the diagnosis and monitoring of osteoporosis and other metabolic bone diseases
that can lead to debilitating bone fractures, often of the spine and hip.  The
National Osteoporosis Foundation estimates that osteoporosis is a major public
health threat for  approximately 28 million Americans and 250 million people
worldwide, the majority of whom are women.  Each year osteoporosis contributes
to more than 1.5 million new hip, spine and other fractures. In August 2000, the
National Institutes of Health estimated that the burden of healthcare costs for
osteoporotic and associated fractures were between $10 billion and $15 billion
per year. A significant boost for our bone assessment business was the 1995
introduction of drug therapies to treat and prevent osteoporosis. We believe
that the introduction of new drug therapies, the aging of the population, and an
increased focus on women's health issues and preventive medical practices has
created a growing awareness among patients and physicians that osteoporosis is
treatable. As a result, more women than ever are seeking bone assessment for
osteoporosis. We believe that the demand for our bone densitometry systems will
continue to be driven by an increase in the number of available therapies to
treat osteoporosis, the increase in the at-risk population, and broader
reimbursement coverage for bone density testing. In fiscal 2001, we shipped more
than 750-energy dual-energy X-ray bone densitometry systems worldwide which we
believe represents at least 50% of the worldwide market in fiscal 2001 for these
systems.

     We introduced our first product serving the bone densitometry market in
1986, began commercial shipments in 1987, and quickly gained recognition for our
superior technology. Our patented dual-energy X-ray technology remains a leading
bone densitometry assessment tool, offering superior, cost-effective accuracy
and reliability. In 1999, we introduced our next-generation densitometer,
Delphi, which incorporates our patented fan beam imaging technology and Instant
Vertebral Assessment, or IVA, technology. These dual technologies enable
physicians to simultaneously measure bone density and visually assess vertebral
status in a clinical setting. The ability to conduct these two diagnostic
procedures with one system enables doctors to cost-effectively improve fracture
risk assessment and to capture greater reimbursement fees. In May 2001, we
received the 2001 Frost & Sullivan Technology Innovation Award in the
osteoporosis diagnostics market, given for technical superiority within the
industry.

                                       4


     We began commercial shipments of our base models of the Delphi series in
March 2000 and introduced more advanced systems, which perform lateral, side-to-
side scans of the lower spine without patient repositioning, in November 2000.
In our quarter ended September 29, 2001, our high-end Delphi systems represented
approximately 70% of our revenue from shipments of X-ray bone densitometry
systems, and our bone densitometry revenues in the quarter were the highest for
any quarter in the last two fiscal years. Over 500 Delphi systems have been
installed to date. In addition to sales of new Delphi systems, we also offer
upgrade opportunities to purchasers of many of our earlier generation systems in
order to incorporate the technology advantages of Delphi. Worldwide,
approximately 3,900 of our previously installed densitometry systems can be
upgraded with Delphi capabilities. Through September 29, 2001, over 170
previously installed systems have been upgraded.

     Products

     Our bone assessment products include a family of QDR X-ray bone
densitometers and the Sahara Clinical Bone Sonometer, an ultrasound device that
assesses the bone density of the heel.

     QDR X-Ray Bone Densitometers. Since our first commercial shipment of a QDR
system in October 1987, we have sold more than 8,000 QDR systems. We believe
that advantages of our QDR systems include high precision, low patient radiation
exposure equivalent to 1/10th of a conventional chest X-ray, a relatively fast
scanning time, low operating cost, no radioactive source and the ability to
measure bone density of the most important fracture sites, the spine and hip.
Our studies and those of independent investigators have demonstrated that the
systems can detect a change in spine bone density with a precision error of less
than 1%.

     All our QDR systems employ our patented Automatic Internal Reference
System, which continuously calibrates each patient's bone density measurement to
a known standard. This system virtually eliminates errors that might result from
manual calibration and saves operators the time-consuming task of calibrating
several times a day. The system automatically compensates for drift in the X-ray
system, detectors or other electronic components, which ensures long-term
measurement stability.

     We have invested substantial resources in developing operating and
applications software for our systems. The software includes calibration
software, automated scan and analysis programs for each scan site, and a patient
data base manager that archives all raw data for later retrieval and analysis
and allows the operator to review the current image with an earlier image of the
same patient.

     In November 1999, we introduced our Delphi QDR Series bone densitometer.
The Delphi offers physicians the ability to simultaneously assess two of the
strongest risk factors for osteoporotic fracture: existing fractures of the
spine and low bone density. Using high-resolution fan beam X-ray imaging
technology, Delphi's IVA technology enables clinicians to perform a rapid, low-
dose evaluation of the spine in a single office visit during a routine bone
densitometry exam. The high-resolution, single-energy images obtained with IVA
visually reveal spinal fractures, which substantially increase the risk of
future fracture, and thereby affect a clinician's therapeutic decisions.  Prior
to the introduction of Delphi, spine fractures were rarely evaluated in clinical
osteoporosis assessment, primarily due to the inconvenience and high radiation
dose associated with obtaining conventional X-ray films.  Delphi with IVA
provides a simple, point of care tool for vertebral assessment, with only 1% of
the radiation dose of standard radiographic assessment.  The combination of bone
mineral density assessment and spine fracture assessment improves the
clinician's ability to accurately target therapy to those who can benefit most.
In March 2000, we began commercial shipments of Delphi.

     In addition to instant vertebral assessment, our Delphi series of bone
densitometers offers rapid scanning and high-resolution imaging using our latest
fan beam and high density, solid-state multi-detector array technology.  These
systems are built in modular configurations that allow customers to add new
features and capabilities, while protecting their investment in the equipment
and patient data.  During fiscal 2000, two systems from the Delphi series were

                                       5


available: the Delphi C and Delphi W. At the November 2000 annual meeting of the
Radiological Society of North America, we introduced the more advanced Delphi SL
and Delphi A systems.

     We also continue to offer our customers four versions of the ACCLAIM QDR
Series bone densitometer: the QDR 4500A; the QDR 4500SL; the QDR 4500W; and the
QDR 4500C. As with the Delphi, these systems are built in modular configurations
that allow customers to add new features and capabilities. These systems do not
offer the instant vertebral assessment capability offered by the Delphi systems.

     An important feature of the Delphi A and SL and ACCLAIM A and SL systems is
their ability to perform lateral, side-to-side scans of the lower spine, without
turning the patient on her side, in addition to back-to-front measurements. The
Delphi and ACCLAIM A and SL systems are capable of producing high quality images
of the spine, lateral spine, hip and other skeletal sites. The scan arm allows
for multiple scan views without patient repositioning. The images produced can
be combined with capabilities that enable the dimensions of the spine to be
determined. By using either of the A or SL Delphi and ACCLAIM systems, high-
quality lateral images of the entire spine can be obtained in as little as ten
seconds.

     Our QDR 4000 pencil beam bone densitometer combines the reliability and
economy of our DXA bone densitometers with a unique package of value-added
applications that provide physicians with bone density measurements of the hip,
spine and forearm.  The QDR 4000 is targeted at the price-sensitive segment of
the market.

     Ultrasound. In addition to our QDR X-ray bone densitometers, we have
developed and sell an enhanced dry ultrasound bone analyzer, called Sahara, that
assesses the bone density of the heel. Clinical trials of ultrasound systems
have indicated a significant association of low ultrasonic bone measurements of
the heel and the risk of fracture. At the time of our introduction of the
Sahara, other ultrasound bone analyzers required the patient to place her foot
in water. The use of water requires cumbersome plumbing and cleaning mechanisms
to be incorporated into the system; our dry Sahara avoids the need for these
mechanisms. Advantages of ultrasound examination are the complete absence of
radiation and the small size and low cost of the equipment. In addition, since
ultrasound devices do not use X-rays in making their measurements, they do not
require X-ray licensing or registered operators. However, because ultrasound
bone measurements currently are not as precise as X-ray and other measurements,
they are less reliable for continued monitoring of small changes in bone density
or for assessing the response to therapies. In addition, they are generally
limited to measurements at peripheral sites, not the more important spine or hip
fracture sites. We believe that our Sahara ultrasound system represents a
relatively low cost, compact, easy-to-use, non-ionizing measurement technique to
assist in the initial diagnosis of osteoporosis.

Mammography and Other Breast Cancer Detection Products

     Overview

     According to the American Cancer Society, breast cancer is the second most
common cancer among women, and an estimated 192,000 new invasive cases of breast
cancer are expected to occur among women in the United States during 2001.
Breast cancer ranks as the second leading cause of cancer-related deaths among
women, causing an estimated 40,000 deaths in 2001. A leading industry analyst
estimates that the mammography imaging equipment market was approximately $293
million in 1999 and expects that it may grow to $567 million by 2007. When we
acquired the U.S. assets of Trex Medical in September 2000, we immediately
gained a significant market share in the mammography and breast biopsy systems
market and a leading market share in the high-end segment of the mammography
systems market in which we primarily compete. In fiscal 2001 we shipped 585
mammography systems worldwide.

     Products

     Our Lorad division offers a broad product line of breast imaging products,
including a range of mammography systems and breast biopsy systems. Currently
our highest-end Lorad system, the M-IV, is considered a technology leader

                                       6


in the mammography marketplace. The M-IV incorporates our High Transmission
Cellular Imaging System, HTC, recognized by Frost & Sullivan in connection with
Lorad's receipt of the 2001 Frost & Sullivan Technology Innovation Award, as one
of the most effective contrast improvements in 20 years of breast imaging. The
patented HTC technology reduces X-ray scatter in two dimensions, delivering
superior contrast and resolution without an increase in radiation dose. Our mid-
tier system, the Lorad Elite, can also be configured with our HTC technology. In
addition, we recently received marketing clearance from the FDA for our Lorad
Affinity mammography system, which is a high-performance screen-film mammography
system specifically developed to fill a market need for a cost-effective
product, with performance characteristics similar to high-end systems. We expect
to begin full commercial production of these systems in the first fiscal
quarter of 2002.

     We also offer two minimally invasive breast biopsy systems. These systems
provide an alternative to open surgical biopsy, which is generally performed
under general anesthesia. Minimally invasive biopsies are most often performed
on an outpatient basis under local anesthesia and are less expensive than open
surgery. The following is a more detailed description of the products sold by
our Lorad Division.

     Mammography Systems

     .  Lorad M-IV. The Lorad M-IV was introduced in 1996. Since that
        introduction, more than 2,400 units have been sold. Features of the
        Lorad M-IV include a bi-angular X-ray tube, dual filter capability, auto
        filter mode, three-cell AEC sensor and high image quality. Image quality
        can be further improved through an HTC Imaging Systems option. Other
        features of the Lorad M-IV include improved patient management through
        streamlined patient scheduling, integrated auto film identification,
        optional bar code reader, and connectivity through a radiology
        information systems interface. The Lorad M-IV has also been designed to
        be upgradable to our direct-to-digital full field digital mammography
        system, currently under development.

     .  Lorad Elite. The Lorad Elite was introduced in June 1998. The Lorad
        Elite is designed to combine quality with value. The product provides
        high image quality through bi-angular X-ray tube technology and the use
        of our HTC system. The unit offers high reliability, high throughput,
        cost-effective ownership and upgradabilty. In combination with the Lorad
        StereoLoc II, the Lorad Elite provides both screening and diagnostic
        capabilities.

     .  Lorad Affinity. We received FDA marketing clearance for the Lorad
        Affinity in October 2001. The Lorad Affinity is a screen-film
        mammography system developed to fill a market need for a cost-effective,
        high performance mammography product. The Affinity can be used with
        other Lorad innovations to improve mammographic image quality, including
        our HTC technology and our Fully Automatic Self-adjusting Tilt
        (F.A.S.T.) compression paddle.

     Breast Biopsy Systems

     We provide clinicians with the flexibility of choosing from either upright
or prone systems for breast biopsy.  Our minimally invasive breast biopsy
systems provide an alternative to open surgical biopsy, which is generally
performed under general anesthesia.  Minimally invasive biopsies are typically
done on an outpatient basis under local anesthesia and are less expensive than
open surgery.

     We offer the StereoLoc II upright biopsy system, which is used in
conjunction with our mammography systems. In addition, for physicians that
perform a significant number of biopsies, we offer a dedicated, prone biopsy
system called the Lorad MultiCare Breast Biopsy System (formerly called the
StereoGuide). This system is used with our digital "spot" mammography system,
which enables a doctor to position the sampling device at the site of the
suspicious lesion. When performing a biopsy with any of our systems, a doctor
has a choice of tissue-sampling devices, which are not manufactured by us.

                                       7


Direct-to-Digital Imaging Products

     Overview

     We have made a strategic commitment to digital radiography. We believe that
the advantages of digital radiography over conventional film technology create a
market with significant growth potential in general and in our core mammography
systems market in particular. Digital image capture offers speed, eliminates
film storage issues and provides for almost instantaneous image preview,
modification and re-take when required. Diagnostic images captured in an
outpatient setting can be delivered electronically for interpretation throughout
a provider's computer network and can enable hospitals to share patient data and
allow radiologists to confer more easily regarding diagnoses. In spite of their
high acquisition cost, we believe that digital radiography systems are cost
effective in the long-term when considering increased throughput, savings in
film-related expenses, image storage and transfer costs as well as the benefits
of enhanced diagnostic convenience.

     We believe that a significant factor in the market's acceptance of digital
technology is the current transition within the healthcare industry from
conventional X-ray film archiving to Picture, Archive and Communication Systems,
known as PACS, to store X-ray images electronically.  We believe that only a
limited number of hospitals have adopted the PACS environment to date.  We
expect this adoption rate to accelerate over the next several years as hospitals
realize the value and cost savings of a filmless infrastructure. Industry
analysts estimate that the worldwide replacement market for installed X-ray
units is approximately 11,000 systems per year, and, while not all facilities in
which X-ray units are installed will migrate to digital technology, we believe
many large facilities will, particularly those in the U.S. where PACS is an
important initiative.

     According to an industry analyst, in 2000 there were approximately 300,000
general radiographic X-ray units installed worldwide.  Although the market for
general radiography products is mature, we expect the market for digital X-ray
systems to grow substantially over the next several years. By 2005, a leading
industry analyst projects that the market for digital radiography products will
reach $1.0 billion annually.

     Digital radiography can be implemented with a number of technologies,
involving the direct or indirect conversion of X-ray energy captured by a
detector into electronic signals. The different digital technologies are
principally differentiated by their image resolution, X-ray dosage requirement,
cost and field of view. First-generation digital radiography systems use
indirect-conversion detectors where the X-ray energy is first converted into
light, through the use of a fluorescent screen or other device, and then into
electronic signals. Second-generation systems utilize a direct conversion method
wherein the X-rays are absorbed and the electric signals are created in one
step.  We believe that amorphous selenium is currently the only commercially
available direct conversion technology.

     Selenium is particularly well-suited for high-quality digital imaging
because it has high X-ray absorption efficiency, very high intrinsic resolution
and low noise.  We believe that amorphous selenium technology results in the
highest quality digital image across a wide range of general radiographic
applications and is particularly valuable for mammography which has high
resolution requirements.

     We have developed two digital technologies. Our first-generation digital
technology, developed by Lorad, is an indirect conversion technology involving
charged coupled devices, or CCDs, to detect the light emitted by a fluorescent
screen. Our second-generation digital technology is DirectRay, developed by DRC,
which is a selenium-based direct-conversion technology. While we have no
exclusivity on the use of amorphous selenium in detector plates, we hold 34
patents related to our DirectRay technology, and we believe that our amorphous
selenium development efforts are the most advanced in the industry. As the only
commercially available, FDA-cleared, direct-conversion selenium detector, we
believe that our DirectRay technology has the potential to gain industry
acceptance as a standard for direct-to-digital conversion technology.

                                       8


     Products

     We currently offer the DirectRay digital technology in several forms for
general radiographic applications, including as fully integrated radiographic
systems, such as our EPEX and RADEX systems and our Digital Chest imaging
systems, as an image capture upgrade to existing X-ray equipment, and as a
digital component for OEMs to incorporate into their own equipment. As of the
close of our fourth quarter of 2001, we had a record backlog of 26 systems, or
greater than $8.0 million, due to increasing orders for our EPEX, RADEX and
Digital Chest imaging systems. We supply our amorphous selenium flat panels to
Agfa Corporation for non-destructive imaging applications as well as to Analogic
Corporation, which incorporates our panels into systems, which it supplies to
Eastman Kodak.

     Integrated Products.  Our Direct Radiography integrated product line offers
high quality imaging, ease-of-use, a full range of motion for easy patient
positioning in multiple planes, and full DICOM compliance, which is the standard
protocol for communicating with a hospital's Picture, Archive and Communication
Systems.

     .  EPEX and RADEX. We have developed two integrated direct-to-digital
        general radiography systems. The EPEX system is a high-end system that
        permits a full range of general radiography examinations. The RADEX
        system is a simpler general radiography system designed with need for
        flexibility as required by outpatient departments. Commercial shipments
        of the RADEX began in May 2000 and shipments of the EPEX began in July
        2000.

     .  DR1000C. The DR1000C is a dedicated chest radiography system. The system
        is configured to provide a wide range of vertical motion, allowing
        upright chest radiography of most patients, ranging from a small child
        to a large adult.

     .  Inverse Topography. Inverse Topography is a software application that we
        introduced at the annual meeting of the Radiological Society of North
        America in November 2000. This application capitalizes on the dynamic
        range of the digital detector and enables our direct radiography
        products to enhance the appearance of soft tissue and bone in one image
        display.

     Digital Upgrade Products. Our Digital Upgrade products offer customers an
option to convert existing conventional film-based X-ray equipment to DirectRay
technology.  This customized offering includes a replacement bucky assembly
specifically designed for the DirectRay detector, and related control equipment.
This product is installed in place of the existing bucky mechanism in the
examination table, enabling the conversion to a direct-to-digital system. This
upgrade opportunity varies depending on the different specifications on the wide
variety of X-ray systems installed worldwide.  This upgrade is currently
available for some of General Electric Medical System's conventional X-ray
systems.

     OEM Products.  We offer our DirectRay panel for sale to select original
equipment manufacturers that desire to incorporate direct-to-digital technology
into their product offerings.  Our current OEM customers include Agfa, Analogic
(a supplier to Eastman Kodak) and E-Com Technology.

Digital Mammography Products under Development

     We expect digital technology to bring particularly important benefits to
mammography. In addition to speed and convenience, digital technology and high-
resolution detector plates have the potential for greater image accuracy than
conventional films, a critical factor in mammography. While digital mammography
systems are presently several times more expensive than conventional systems, we
believe they can provide long-term savings as they eliminate the recurring film
costs and reduce the cost of image manipulation.

     We have pursued digital mammography with both our CCD-based and our
DirectRay technologies. In October 2001, we received an approvable letter from
the FDA for our Lorad Full Field Digital Mammography system. The Lorad Full
Field Digital Mammography system utilizes our first-generation CCD-based
technology. Final marketing clearance

                                       9


for the Lorad Full Field Digital Mammography System is subject to labeling
discussions, the agreement on criteria on the use of the product and successful
completion of a Good Manufacturing Practices audit by the FDA of our
manufacturing facilities in Bedford, Massachusetts and Danbury, Connecticut. We
are also in the advanced stages of development of a second-generation digital
mammography system that incorporates our proprietary amorphous selenium
DirectRay direct-to-digital technology. This system will require regulatory
review by the FDA. We are currently collecting clinical data for this system as
part of a premarket approval application which we expect to submit to the FDA in
the first half of 2002. To our knowledge, as of the date of this report, no
other company has filed a premarket approval application for a direct-to-digital
mammography system. We believe our DirectRay technology to be superior to
currently available technologies and expect that the experience gained through
our CCD development will enhance our ability to transition to the selenium
technology and to gain FDA approval for use of DirectRay in mammography.

     We expect that our DirectRay direct-to-digital mammography product line
under development, if and when approved by the FDA, will position us to expand
our share of the mammography market.  With the improved imaging of our direct-
to-digital amorphous selenium technology, we believe our Lorad mammography
systems will offer women one of the most advanced tools available for early
detection of breast cancer.

     General Electric Medical Systems and Fischer Imaging received FDA approval
to commercialize their own indirect conversion digital mammography systems in
January 2000 and September 2001, respectively. In the short time since these
systems became available, we believe that approximately 250 full field digital
mammography systems have been installed worldwide. We believe that growth of the
digital mammography market will accelerate as product offerings improve image
quality over existing systems. We believe that, when and if approved, our
DirectRay product line could be the first direct-to-digital FDA approved
mammography system. We believe that it will provide excellent image quality,
offering women one of the most advanced tools available for early detection of
breast cancer, and therefore will receive market acceptance. We intend to offer
DirectRay to our existing customer base through upgrades or replacement systems.
We estimate that we have sold over 9,500 mammography systems worldwide. We will
also seek to expand our market beyond our historic customer base with expansion
of our sales force or co-distribution arrangements.

     We recently entered into a letter of intent with Siemens AG to enter into a
strategic alliance focused on the development of direct-to-digital mammography
systems. Through this alliance we intend to combine our proprietary amorphous
selenium direct-to-digital technology with Siemens' proprietary software for a
dedicated physician's workstation to bring to market direct-to-digital
mammography systems. The launch of this strategic alliance is subject to several
conditions, including the negotiation and execution of definitive agreements,
which we expect will occur over the next several months. We cannot assure that
any definitive agreement with Siemens will be reached.

Mini C-arm Imaging Products

     Overview

     We manufacture and distribute the Fluoroscan Imaging System, a low
intensity, real-time mini c-arm X-ray imaging device which provides high
resolution images at radiation levels and at a cost well below those of
conventional X-ray and fluoroscopic equipment. These mini c-arm systems are used
primarily by orthopedic surgeons to perform minimally invasive surgical
procedures on a patient's extremities, such as the hand, wrist, knee, foot and
ankle.

     Products

     Premier. We introduced the Premier mini c-arm system in August 1998. The
Premier's .045 mm focal spot X-ray tube, currently the smallest in the mini c-
arm industry, provides clear resolution and detailed images on a six-inch field
of view. The Premier's mini c-arm is designed to rotate 360 degrees easily. The
Premier also features dual video channels that allow a surgeon to display
different views of the anatomy for side-by-side comparison; four image buffer
memories for instant recall of previous images; and built-in video and Ethernet
connections that allow the user to output

                                      10


images to a printer or workstation, send to or receive from remote work
stations, or record, review and archive images using existing Windows NT or
hospital PACS.

     We believe that the combination of advanced technical features and ease-of-
use has made the Premier attractive to hospitals, surgery centers, orthopedic
group practices and private physician offices.

     OfficeMate.   We introduced the OfficeMate imaging system in fiscal 1997.
This system was designed specifically to meet the needs of the physician office.
The OfficeMate features efficient, user-friendly operation, high resolution
real-time and freeze frame images,  and the choice of three or four inch field-
of-view.  Due to its compact size and portability, we believe the OfficeMate is
well suited for the in-office extremity imaging requirements of hand and
orthopedic surgeons.

Conventional General Radiography Products

     On November 13, 2001 we announced that we are closing our conventional X-
ray equipment manufacturing facility in Littleton, Massachusetts, and that we
will relocate some of the Littleton product lines and sales and service support
personnel to our corporate headquarters in Bedford, Massachusetts.  This
consolidation is a part of our previously announced plan to phase-out non-core
and unprofitable product lines.  In addition to continuing to provide sales and
service for our discontinued product lines, we intend to continue to manufacture
and supply the following general radiography products:

  .  Omniflex, a ceiling mounted X-ray tube support system
  .  Digital Chest Tube Stand, a floor mounted X-ray tube support system for
     dedicated chest X-ray rooms

Marketing and Sales

     Recently, we have restructured our sales channels, which included the
addition of centralized sales management for all of our businesses.  We believe
that this restructuring positions us to capitalize on our well-developed
distribution network including Trex Medical's distribution channels, which we
have integrated with our own.  In addition, because some of our biggest
competitors do not sell their products through distributors, we believe that we
have one of the broadest and most attractive product lines for distributors in
the diagnostic and imaging systems market.  We believe that our bone
densitometry and mammography systems are particularly attractive to distributors
because they often represent the high-end of the medical imaging marketplace
and, consequently, often enjoy premium-pricing consideration.  Physician Sales &
Service, Inc. and its affiliates, our largest distributor network in the United
States, accounted for approximately 20% of our product sales for fiscal 2001.

     We have also recently entered into a number of agreements which have
strengthened the sales and distribution channels for our core product lines in
the United States, as follows:

     .  We entered into a non-exclusive distribution agreement with Siemens
        Medical Solutions, a unit of Siemens AG, for the sale of our X-ray bone
        densitometers throughout the United States. Siemens is a global leader
        in medical imaging technologies. With the Siemens relationship, we hope
        to increase sales of our bone densitometry line to the Siemens customer
        base and increase our presence in the hospital market.

     .  We entered into an agreement with Ethicon Endo-Surgery for non-exclusive
        distribution rights in the United States to Ethicon's minimally invasive
        breast biopsy device, the Mammotome ST, for purchase with Lorad's
        MultiCare and StereoLoc II stereotactic breast biopsy systems.

     .  We expanded our relationships with group purchasing organizations with
        contracts entered into during or after the fourth quarter of fiscal 2001
        as follows:

                                       11


         .  We entered into an exclusive two-year contract, with options to
            renew for an additional two years, with Broadlane Inc., a leader in
            providing supply chain management services to the healthcare
            industry, for the sale of Lorad mammography systems. Broadlane
            customers include leading healthcare providers such as Kaiser
            Permanente, Tenet Healthcare Corporation and Universal Health
            Services.

         .  We have extended our existing agreement with HealthTrust Purchasing
            Group for the sale of Lorad mammography systems.

         .  We entered into a three year agreement with Novation for purchase
            and sale of our digital radiographic systems. The agreement takes
            effect January 15, 2002. The agreement covers our EPEX and RADEX
            direct-to-digital systems for general radiographic applications, and
            also designates us as one of only two providers of digital chest X-
            ray systems.

    We complement our U.S. distribution channel with a direct sales force,
which as of November 30, 2001 was comprised of over 40 people.  In addition, we
have two national account managers focused on obtaining purchasing contracts
from large purchasing entities, such as managed care organizations and
government healthcare facilities.  The rise of these large purchasing
organizations has significantly altered the way we organize ourselves.  We
believe that our success in capturing managed care accounts will have a
significant impact on our growth.  We currently believe that we have made
excellent progress penetrating these key accounts as evidenced by contracts
obtained from Consorta, Catholic Resource Partners, Broadlane, Heath Trust
Purchasing Group, Novation and the U.S. Department of Veterans Affairs.

    We sell our systems in international markets through a network of
independent distributors, as well as a direct sales force in the Benelux
countries.   In addition to the restructuring of our domestic sales channel, we
have recently restructured our operations in Europe.  Since the end of fiscal
2001, we entered into strategic alliances, which include exclusive distribution
rights, with Stephanix, one of the leading French manufacturers of medical X-ray
equipment, and Radiologia, S.A., the oldest X-ray equipment manufacturer in
Spain, for sales of our product lines in France, Spain and Portugal. We offer
our broad range of products in Latin America, including Argentina, Brazil and
Chile, and into Pacific Rim countries, including Japan, Australia, The Peoples
Republic of China, South Korea and Taiwan, by working with local sales
representatives and distributors or entering into strategic marketing alliances
in those territories. In fiscal 1999, 2000 and 2001, foreign sales accounted for
approximately 37%, 33% and 28% of our product sales, respectively.  See Note 11
of Notes to Consolidated Financial Statements for geographical information
concerning those sales.

Competition

    The healthcare industry in general, and the market for imaging and bone
assessment products in particular, is highly competitive and characterized by
continual change and improvement in technology, and multiple technologies that
have been or are under development. A number of companies have developed, or are
expected to develop, products that compete or will compete with our products.
Many of these competitors offer a range of products in areas other than those in
which we compete, which may make such competitors more attractive to hospitals,
radiology clients, general purchasing organizations and other potential
customers. In addition, many of our competitors and potential competitors are
larger and have greater financial resources than we do and offer a range of
products broader than our products. Some of the companies with which we now
compete or may compete in the future have or may have more extensive research,
marketing and manufacturing capabilities and significantly greater technical and
personnel resources than we do, and may be better positioned to continue to
improve their technology in order to compete in an evolving industry.  Some of
the  companies in this industry that have significantly greater resources and
product breadth than we do include General Electric Medical Systems (GE),
Siemens, Philips and Toshiba.  Competitors may develop superior products or
products of similar quality for sale at the same or lower prices.  Moreover, our
products could be rendered obsolete by new industry standards or changing
technology.  We cannot assure that we will be able to compete successfully with
existing or new competitors.

    The primary competitor for our bone assessment products is GE, which
manufactures a competing line of dual-energy X-ray and other bone assessment
products to measure bone density of the hip and spine. Other companies have
developed

                                       12


competing products as well, including lower priced X-ray based and other systems
that assess bone status of peripheral sites, such as the heel, hand or wrist. We
believe that competition in the field of dual-energy X-ray bone densitometry is
based upon product versatility and features, price, precision, speed of
measurement, reputation, cost and ease of operation, product reliability and
quality of service. While we are generally not the lowest cost provider of dual-
energy X-ray systems, we believe that we have been able to compete effectively
because of our advanced technology and product features. We offer our Sahara
ultrasound bone analyzer for the more price sensitive segment of the bone
assessment market. We believe that competition in the field of ultrasound
systems is based on price, precision, speed of measurement, cost and ease of
operation, reputation, product reliability and quality of service. We believe
that advantages of our Sahara ultrasound bone analyzer system include the
system's dry operation, simple single-button operation, and a compact and self-
contained design that does not require the use of a separate computer. We
believe that ultrasound systems also compete with dual-energy X-ray systems in
the diagnostic market for initial screening of patients. However, we believe
that because ultrasound systems can only measure peripheral skeletal sites and
do not have the precision of dual-energy X-ray systems, dual-energy X-ray
systems will continue to be the predominant means of monitoring bone density for
patients being treated for or at high risk for osteoporosis.

     Our direct-to-digital imaging products compete with traditional X-ray
systems as well as indirect-conversion systems, such as computed radiography
systems, which are less expensive than our products. Many of these competitors
have established relationships with hospitals and other of our potential
customers in our targeted markets. The larger competitors in these markets
include GE, Siemens, Kodak, Canon and Varian. GE and Kodak have received FDA
clearance to market a digital general radiography X-ray system. The Kodak system
currently incorporates our DirectRay detector. We have only recently introduced
our direct-to-digital imaging products, and have had only limited sales of these
products. As a result, the markets for these products are unproven. There is a
significant installed base of conventional X-ray imaging products in hospitals
and radiological practices. The use of our direct-to-digital X-ray imaging
products would require these potential customers to either modify or replace
their existing X-ray imaging equipment. Because of the early stage of the
markets for these products, it is likely that our evaluation of the potential
markets for these products will materially vary with time. We cannot assure that
any significant market will develop for our direct-to-digital imaging products.

     Our mammography systems compete with products offered by a number of
competitors, including GE, Siemens, Instrumentarium and Fischer Imaging.  GE and
Fischer Imaging received FDA approval to commercialize their own indirect
conversion digital mammography systems in January 2000 and September 2001,
respectively.  While we offer a broad product line of breast imaging products,
we compete most effectively in the high-end segment of the mammography market.
We attribute this success in large part to our patented HTC technology that
enables our products incorporating that technology to deliver high contrast and
resolution.  We believe that our continued success will depend upon our ability
to improve and enhance our technology, including our ability to obtain FDA
approval for our direct-to-digital mammography product currently under
development.  We believe that our mammography products compete primarily on the
basis of image quality, product features, cost and ease of operation, price,
reputation, product reliability and quality of service.  Our minimally invasive
breast biopsy systems compete with products offered by GE, Philips and Fischer
Imaging and with conventional surgical biopsy procedures. We believe that
competition for our mammography and breast biopsy products is based largely on
image quality, product features, product reliability and reputation as well as
price and service.

     Our mini c-arm products compete directly with mini c-arms manufactured and
sold by a limited number of companies including GE and XiTec. We also compete
with manufacturers of conventional c-arm image intensifiers including Philips,
Siemens, GE, Fischer Imaging and Picker International. We believe that
competition for our mini c-arm systems is based largely on price, quality,
reputation, service and production capabilities. We believe that advantages of
our mini c-arm systems include low levels of radiation, low costs, mobility,
quality and durability.

Manufacturing

     Following the closing of our Littleton facility, we will manufacture
all of our systems, other than our mammography and breast biopsy systems, at our
headquarters in Bedford, Massachusetts. We manufacture our

                                       13


mammography and breast biopsy systems at our manufacturing facilities in
Danbury, Connecticut. Manufacturing operations for our systems consist primarily
of assembly, test, burn-in and quality control. We purchase a major portion of
the parts and peripheral components for these products, and manufacture some
subsystems, such as high-voltage X-ray power supply, from raw materials. Parts
and materials for these systems are generally readily available from several
supply sources. However, we rely on one supplier for the HTC grid, an important
component for our more advanced mammography systems. In addition, several key
components of our mini c-arm systems are manufactured by only one or a small
number of suppliers, including the X-ray tube, image intensifier, video camera
and fiberoptic taper.

     We manufacture our direct radiography plates at our manufacturing facility
in Newark, Delaware and our EPEX and RADEX systems at our facility in Bedford,
Massachusetts.  Our manufacture of DirectRay plates consists primarily of vapor
deposition in clean rooms, assembly, test, burn-in and quality control.  We rely
on one or only a limited number of suppliers for key components or subassemblies
for our plates.  In particular we have only one source of supply for our
transistor plates and only one source of supply for the coating of those plates.
The supplier for the plate coating is Analogic Corporation, which is also a
customer as well as a potential competitor. The manufacture of our direct
radiography detectors is highly complex and requires precise high quality
manufacturing that is difficult to achieve. We have experienced difficulties
manufacturing these detectors.  Following our recent development of an improved
design for our transistor plates, we experienced unacceptably high levels of
defects for the newly designed plates. While the manufacturer has resolved the
problem, and is now producing the plates to our satisfaction, we could again
encounter production problems with future shipments. Moreover, further changes
in design for our direct radiography detectors, including for our mammography
detectors under development, could result in other unanticipated production
problems. Our initial difficulties led to a delay in our ability to ship our new
digital radiography systems.  Our manufacture of the EPEX and RADEX systems
differ from the process for manufacture of the plate, and consists primarily of
assembly, test, burn-in and quality control.  Parts and materials for these
systems are generally readily available from several supply sources.

     Obtaining alternative sources of supply of components or systems that are
available from only one or a limited number of suppliers could involve
significant delays and other costs, and these supplies may not be available to
us on reasonable terms, if at all.

Backlog

     Our backlog as of November 30, 2001 totaled $40.5 million and as of
November 30, 2000 totaled $39.5 million.  Backlog consists of purchase orders
for which a delivery schedule within the next twelve months has been specified
by the customer.  Orders included in backlog may be canceled or rescheduled by
customers without significant penalty.  Backlog as of any particular date should
not be relied upon as indicative of our net revenues for any future period.


Research and Development

     Our research and development efforts are focused on enhancing our existing
products and developing new products.  Our current emphasis is development of
digital plates, including a new mammography digital plate, the engineering and
system design of new end-use digital radiography products, and software
improvements for our existing products.  This research and development includes
refining and continuing Trex Medical's research on the full field digital
mammography system.  Our research and development personnel also are involved in
establishing protocols, monitoring, and interpreting and submitting test data to
the FDA and other regulatory agencies to obtain the requisite clearances and
approvals for our products. Our research and product development expenses,
without consideration of purchased in-process research and development, were
approximately $23.3 million in fiscal 2001, $17.2 million in fiscal 2000, and
$12.7 million in fiscal 1999.

                                       14


Patents and Proprietary Rights

     We rely primarily on a combination of trade secrets, patents, copyright and
trademark laws, and confidentiality procedures to protect our technology. Due to
the rapid technological change that characterizes the medical device industry,
we believe that the improvement of existing products, reliance upon trade
secrets and unpatented proprietary know-how and the development of new products
are generally as important as patent protection in establishing and maintaining
a competitive advantage. Nevertheless, we have obtained patents and will
continue to make efforts to obtain patents, when available, in connection with
our product development program.

     As of November 30, 2001, we have obtained 46 United States patents relating
to our densitometry technology, 34 patents relating to our direct radiography
technology, four patents relating to our mini c-arm technology, and 21 patents
relating to the Lorad mammography business which we acquired from Trex Medical.
These patents have expiration dates ranging from 2003 to 2017. In addition, we
have applied for an additional 48 U.S. patents on these technologies.  Also, we
license patents from others on a variety of terms and hold approximately 57
additional U. S. patents acquired from Trex Medical relating to other matters.
We have obtained or applied for corresponding patents and patent applications
for some of our patents in selected foreign countries. Two of our ultrasound
patents, one owned and one licensed, are being challenged in connection with a
lawsuit that we brought against McCue PLC and Norland Medical Systems, its
distributor, for infringement of those patents.

     In January 2000, in connection with the merger of Vivid Technologies, Inc.
with and into PerkinElmer, Inc., Vivid paid us $2.0 million for a fully-paid up
exclusive license to our existing patents and technology for the development,
manufacture and sale of X-ray screening security systems for explosives, drugs,
currency and other contraband.  All other licenses and arrangements between
Vivid and us were terminated upon completion of the merger.

     We had been involved in extensive patent litigation with Lunar Corporation,
which has since been acquired by GE. This litigation was settled by agreement
dated November 22, 1995. The agreement provides that neither party will engage
the other party in patent litigation for a period of ten years following the
date of the agreement, regardless of the infringement claimed and regardless of
whether the technology in question currently exists or is developed or acquired
by the other party in the future. Neither party is required to disclose to the
other any of its technology during this ten year period or otherwise.

     In connection with our acquisition of the U.S. assets of Trex Medical, we
assumed liability for a lawsuit filed by Fischer Imaging against Trex Medical
alleging that the Lorad prone biopsy system infringes upon two Fischer Imaging
patents, subject to indemnification from Trex Medical and its parent, Thermo
Electron Corporation, for any damages and related costs, including attorneys'
fees, up to our adjusted purchase price for the Trex Medical assets. In
connection with this arrangement, Trex Medical is continuing to defend this
lawsuit. Recently, Fischer Imaging filed a lawsuit against us in the United
States in connection with our sales of this product. We have also become aware
that Fischer Imaging may be contemplating similar action in Europe. The lawsuits
filed by Fischer in the United States seek to enjoin Trex Medical and us from
further violation of Fischer Imaging's patents, unspecified damages of up to
three times the amount found or assessed, and attorneys' fees. Trex Medical and
Thermo Electron have agreed to indemnify us, and to defend the recently filed
United States lawsuit on the same basis as the previously existing lawsuit. If
Trex Medical is unsuccessful in defending these lawsuits, we may be prohibited
from manufacturing and selling the existing prone breast biopsy system without a
license from Fischer Imaging and Fischer Imaging could be awarded significant
damages. If required, a license from Fischer Imaging to manufacture or sell the
existing prone breast biopsy system may not be available, or may not be
available on commercially reasonable terms. Moreover, if Fischer Imaging were
awarded damages, indemnification from Trex Medical and Thermo Electron, if any,
may be insufficient to cover the award. A significant award above the
indemnification amount actually received could harm our business and prospects.

                                       15


     There has been substantial litigation regarding patent and other
intellectual property rights in the medical device and related industries. We
have been, and may be in the future, notified that we may be infringing
intellectual property rights possessed by other third parties. If any such
claims are asserted against us or our products, we may seek to enter into
royalty or licensing arrangements. There is a risk in these situations that no
license will be available or that a license will not be available on reasonable
terms. Alternatively, we may decide to litigate such claims or to design around
the patented technology. These actions could be costly and would divert the
efforts and attention of our management and technical personnel. As a result,
any infringement claims by third parties or other claims for indemnification by
customers resulting from infringement claims, whether or not proven to be true,
may harm our business and prospects.

Regulation

     The medical devices manufactured and marketed by us are subject to
regulation by the FDA and, in many instances, by foreign governments. Under the
Federal Food, Drug and Cosmetic Act, known as the FD & C Act, manufacturers of
medical devices must comply with certain regulations governing the design,
testing, manufacturing, packaging and marketing of medical devices. Our products
are also subject to the Radiation Control for Health and Safety Act,
administered by the FDA, which imposes performance standards and record keeping,
reporting, product testing and product labeling requirements for devices using
radiation, such as X-rays.

     The FDA generally must clear the commercial sale of new medical devices.
Commercial sales of our medical devices within the United States must be
preceded by either a premarket notification filing pursuant to Section 510(k) of
the FDA Act or the granting of a premarket approval. The 510(k) notification
filing must contain information that establishes that the device is
substantially equivalent to an existing device that has been continuously
marketed since May 28, 1976.

     The premarket approval procedure involves a more complex and lengthy
testing and review process by the FDA than the 510(k) premarket notification
procedure and often requires at least several years to obtain. We must first
obtain an investigational device exemption, known as an IDE, for the product to
conduct extensive clinical testing of the device to obtain the necessary
clinical data for submission to the FDA. The FDA will thereafter only grant
premarket approval if, after evaluating this clinical data, it finds that the
safety and efficacy of the product has been sufficiently demonstrated. This
approval may restrict the number of devices distributed or require additional
patient follow-up for an indefinite period of time. We believe that the direct-
to-digital mammography system that our Lorad division is developing will require
the more rigorous premarket approval. We anticipate filing this submission in
the first half of 2002.

     Our systems are also subject to approval by certain foreign regulatory and
safety agencies. Some of our technology, including that used in some of our
Fluoroscan Systems, is governed by the International Traffic in Arms Regulations
of the United States Department of State.   As a result, the export of
Fluoroscan Systems to some countries may be limited or prohibited.

     We cannot assure that the FDA or foreign regulatory agencies will give the
requisite approvals or clearances for any of our medical devices under
development on a timely basis, if at all. Moreover, after clearance is given,
these agencies can later withdraw the clearance or require us to change the
device or its manufacturing process or labeling, to supply additional proof of
its safety and effectiveness, or to recall, repair, replace or refund the cost
of the medical device, if it is shown to be hazardous or defective. The process
of obtaining clearance to market products is costly and time-consuming and can
delay the marketing and sale of our products.

     As a manufacturer of medical devices, we are subject to additional FDA
regulations, including the Radiation Control for Health and Safety Act of 1968,
which specifically regulates radiation-emitting products.  In addition, our
manufacturing processes and facilities are subject to continuing review by the
FDA. Most states and many other foreign countries monitor and require licensing
of X-ray devices. Federal, state and foreign regulations regarding the
manufacture and sale of medical devices are subject to future change. We cannot
predict what impact, if any, such changes might have on our business.

                                       16


Reimbursement

     In the United States, the Health Care Finance Administration, known as
HCFA, establishes guidelines for the reimbursement of healthcare providers
treating Medicare and Medicaid patients.  Under current HCFA guidelines, varying
reimbursement levels have been established for bone density assessment,
mammography and other imaging and diagnostic procedures performed by our
products. The actual reimbursement amounts are determined by individual state
Medicare carriers and, for non-Medicare and Medicaid patients, private insurance
carriers.  There are often delays between the reimbursement approvals by HCFA
and by a state Medicare carrier and private insurance carriers.  Moreover,
states as well as private insurance carriers may choose not to follow the HCFA
reimbursement guidelines.  The use of our products outside the United States are
similarly affected by reimbursement policies adopted by foreign regulatory and
insurance carriers.

Employees

     As of November 30, 2001, we had 780 full-time employees, including 367 in
manufacturing operations, 33 in research and development, 264 in marketing,
sales and support services, and 116 in finance and administration. In connection
with our planned closure of our Littleton manufacturing facility we are
eliminating approximately 80 employees.   None of our employees are represented
by a union.

Item 2.  Properties

     We own and lease the real property identified below. We believe that we
have adequate space for our anticipated needs and that suitable additional space
will be available at commercially reasonable prices as needed.

     Owned Real Property

     We own our headquarters and manufacturing facility located in Bedford,
Massachusetts.  The facility has approximately 200,000 square feet of space.  We
lease approximately 40,000 square feet of the facility to three tenants, Tech
Online, Enmed, and Phonetic Systems, Inc. under leases which expire in May 2005,
July 2003, and July 2002, respectively.

     In connection with the acquisition of DRC, we purchased a 168,000 square
foot research and development, manufacturing and administrative site in Newark,
Delaware at which DRC conducts its research and development and plate
manufacture.  We currently occupy approximately 63,000 square feet of this
building, which houses our plate manufacturing facility, including both a class
1 and a class 2 clean room.  We lease approximately 45,000 square feet of the
facility to Agfa under a lease which expires in April 2005.  The remaining space
in the facility, approximately 60,000 square feet, is leased to Dade Behring
under a lease which expires in July 2010.  The property is subject to a mortgage
to Foothill Capital Corporation.

     In connection with the acquisition of the U.S. assets of Trex Medical, we
acquired a 62,500 square foot office and Lorad manufacturing facility in
Danbury, Connecticut.  As part of the purchase price for the medical imaging
assets of Trex Medical we issued a note in the principal amount of $25 million.
This note is secured by a mortgage on the property we own in Danbury,
Connecticut and in Bedford, Massachusetts.

     Leased Real Property

     During our third fiscal quarter we relocated our Fluoroscan operations from
a leased facility in Northbrook, Illinois to our corporate headquarters in
Bedford, Massachusetts, and therefore, we no longer lease the Illinois facility.
We maintain a leased sales and service office in Belgium and a leased support
office in France.


                                       17


     In connection with our acquisition of the U.S. assets of Trex Medical, we
also acquired a lease to a 156,000 square foot office and manufacturing facility
in Littleton, Massachusetts and a lease to a 60,000 square foot office and
manufacturing facility in Danbury, Connecticut.  These leases expire in May 2010
and November 2006, respectively.  We have announced the closure of the Littleton
facility and have negotiated the termination of that lease, effective April
2003.

Item 3.  Legal Proceedings

     Fischer Imaging Corporation.

     On April 2, 1992, Fischer Imaging filed a lawsuit in the United States
District Court, District of Colorado, against Trex Medical, alleging that
Lorad's prone breast biopsy system infringes a Fischer Imaging patent on a
precision mammographic needle-biopsy system. On April 7, 1998, Fischer Imaging
filed a second lawsuit in the United States District Court, District of
Colorado, against Trex Medical, alleging that Lorad's manufacture of breast-
imaging equipment and breast biopsy system equipment infringes on a second
Fischer Imaging patent which was issued April 7, 1998. These two lawsuits were
consolidated into a single lawsuit. The lawsuit seeks to enjoin further
violation of Fischer Imaging's patents, unspecified damages of up to three times
the amount found or assessed, and attorneys' fees. In connection with our Trex
Medical acquisition, we assumed liability for this lawsuit subject to
indemnification from Trex Medical and its parent, Thermo Electron Corporation,
for any damages, including attorneys' fees, up to our adjusted purchase price
for the Trex Medical assets. In connection with this arrangement, Trex Medical
is continuing to defend this lawsuit. On November 13, 2001, Fischer Imaging
filed a lawsuit against us in the United States District Court, District of
Massachusetts. The complaint alleges that our Lorad MultiCare Stereotactic
Breast Biopsy System infringes a Fischer Imaging patent. The lawsuit seeks to
enjoin us from further violation of Fischer Imaging's patent, unspecified
damages of up to three times the amount found or assessed, and attorneys' fees.
This lawsuit is effectively an extension of the ongoing lawsuit by Fischer
Imaging against Trex Medical in the United States District Court, District of
Colorado. Trex Medical has agreed to defend this new lawsuit and provide us with
indemnification for this lawsuit as an extension of the Colorado lawsuit. We
believe, and Trex Medical has advised us that they believe, that they have
meritorious defenses to Fischer Imaging's claims.

     Fleet Business Credit, LLC Settlement.

     On August 9, 2001 we reached a settlement agreement with Fleet Business
Credit, LLC (Fleet), concerning rights and obligations under a Master Product
Financing Agreement entered into in September 1996.  This Settlement Agreement
ends a two-year dispute relating to our Strategic Alliance Program under which
Fleet (formerly Sanwa Business Credit Corp.) acquired our bone densitometry
systems to lease to physicians on a fee-per-scan basis throughout the United
States. Prior to this settlement the matter was pending before the Chancery
Division of the Circuit Court of Cook County, Illinois.

     Under the Strategic Alliance Program, which was discontinued in February
1999, we sold approximately $61 million of bone densitometers to Fleet.  In mid-
1999, Fleet advised us that it had incurred substantial losses under the program
and sought to shift losses that Fleet faced to us.  We filed suit in September
1999 regarding Fleet's failure to fulfill its contractual obligations, and Fleet
subsequently counter-sued us in October 1999.

     The settlement agreement provides for all claims to be dismissed with
prejudice, and for us to repay Fleet $3.1 million, comprised of $1.5 million
cash and a note of $1.6 million payable in three years. In addition, we will
continue to be entitled to certain amounts collected over time from customers,
such as scan overages and excess pool deposits. These amounts will be credited
directly against the note payable.

     Other Litigation.

     We are the subject of additional lawsuits, none of which we believe to be
material to our business or financial condition.

                                       18


Item 4. Submission of Matters to a Vote of Security Holders.

  None.

                                       19


                                    Part II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

     Market Information.  Our common stock is traded on the Nasdaq National
Market under the symbol "HOLX."  The following table sets forth, for the periods
indicated, the high and low sales prices per share of our common stock, as
reported by the Nasdaq National Market.

Fiscal Year Ended September 30, 2000                   High                Low

First Quarter                                         $6.75              $3.06

Second Quarter                                         9.81               5.69

Third Quarter                                          7.81               5.56

Fourth Quarter                                         8.88               6.88
--------------------------------------------------------------------------------

Fiscal Year Ended September 29, 2001                   High                Low

First Quarter                                         $7.06              $4.66

Second Quarter                                         7.19               4.00

Third Quarter                                          6.80               4.00

Fourth Quarter                                         6.60               4.62
------------------------------------------------------------------------------


     Number of Holders.  As of December 7, 2001, there were approximately 1,852
holders of record of our common stock, including multiple beneficial holders at
depositaries, banks and brokers listed as a single holder in the street name of
each respective depositary, bank or broker.

     Dividend Policy.  We have never declared or paid cash dividends on our
capital stock and do not plan to pay any cash dividends in the foreseeable
future.  Our current policy is to retain all of our earnings to finance future
growth.  In addition, our existing credit facility with Foothill Capital
Corporation prohibits us from declaring or paying any dividends.

     Recent Sales of Unregistered Securities. On November 9, 2000, we granted
6,000 shares of our common stock each to four executive officers.  These shares
were granted in connection with the performance of services.  We did not
register these securities under the Securities Act of 1933, as amended, in
reliance upon the exemptions from registration set fourth in Sections 3(b) and
4(2) of that act, relating to offers and sales by an issuer not involving any
public offering.  None of these transactions, either individually or in the
aggregate, involved a public offering.

                                       20


Item 6.  Selected Financial Data.

     In 1999, we acquired Direct Radiography Corp. and in 2000 we acquired the
U.S. assets of Trex Medical. The purchase accounting method under APB No. 16 was
used for both of these transactions. Included in the fiscal 2000 financial data
are acquisition related pre-tax charges of $13.3 million related to the Trex
Medical acquisition. Included in the fiscal 2001 financial data are (i) a $2.5
million reduction in expenses as a result of the settlement of the final
purchase price and reassessment of reserves from the Trex Medical acquisition,
(ii) the recognition of $2.1 million of other revenue previously deferred and a
$500,000 reduction to cost of product sales due to excess warranty reserves
related to the settlement of the litigation with Fleet Business Credit, LLC,
(iii) restructuring charges of approximately $1.0 million for severance related
expenses resulting from reductions in our workforce and (iv) a $500,000
nonrecurring charge from the relocation of the Fluoroscan mini c-arm
manufacturing facility from Illinois to Massachusetts.




                                                                           Fiscal Years Ended
                                                 September 27,     September 26,  September 25,   September 30,   September 29,
                                                    1997               1998           1999            2000            2001
-----------------------------------------------------------------------------------------------------------------------------------
Consolidated Statement of Operations Data                                               (In thousands, except per share data)
                                                                                                      
Revenues:
     Product sales                                $102,781            $111,498       $ 81,737        $ 90,864        $175,908
     Other revenue                                   3,908               4,066          2,403           2,882           2,583
                                                  --------            --------       --------        --------        --------
                                                   106,689             115,564         84,140          93,746         178,491
                                                  --------            --------       --------        --------        --------
Costs and Expenses:
     Cost of product sales                          47,492              55,891         50,333          63,604         116,177
     Research and development                        8,527               9,778         12,664          22,178          23,328
     Selling and marketing                          19,448              28,589         19,658          23,882          35,422
     General and administrative                      8,827              10,452         10,963          16,441          20,852
     Nonrecurring and restructuring charges            ---                 ---            ---             ---           1,518
                                                  --------            --------       --------        --------        --------
                                                    84,294             104,710         93,618         126,105         197,297
                                                  --------            --------       --------        --------        --------
Income (loss) from operations                       22,395              10,854         (9,478)        (32,359)        (18,806)

Interest income                                      5,346               5,998          4,204           3,567           1,027
Interest/other expense                                (172)               (664)          (548)           (227)         (2,902)
                                                  --------            --------       --------        --------        --------

Income (loss) before income taxes                   27,569              16,188         (5,822)        (29,019)        (20,681)
Provision (benefit) for income taxes                 9,840               5,800         (2,075)        (10,400)            169
                                                  --------            --------       --------        --------        --------
Net income (loss)                                 $ 17,729            $ 10,388       $ (3,747)       $(18,619)       $(20,850)
                                                  ========            ========       ========        ========        ========
Net income (loss) per common share:
     Basic                                        $   1.37            $    .78       $   (.27)       $  (1.22)       $  (1.35)
                                                  ========            ========       ========        ========        ========
     Diluted                                      $   1.30            $    .75       $   (.27)       $  (1.22)       $  (1.35)
                                                  ========            ========       ========        ========        ========

Weighted average number of common shares outstanding:

     Basic                                          12,986              13,259         13,950          15,320          15,475
                                                  ========            ========       ========        ========        ========
     Diluted                                        13,672              13,766         13,950          15,320          15,475
                                                  ========            ========       ========        ========        ========
-----------------------------------------------------------------------------------------------------------------------------------
Consolidated Balance Sheet Data

Working capital                                   $112,869            $ 99,633       $ 89,823        $ 53,022        $ 44,679
Total assets                                       144,667             172,597        175,770         219,655         195,119
Long-term debt                                         ---                 ---            ---          25,000          28,416
Total stockholders' equity                         126,767             140,382        150,422         131,572         111,807
-----------------------------------------------------------------------------------------------------------------------------------


                                       21


Item 7.  Management's Discussion and Analysis of Financial Condition and Results
of Operations.

     The following discussion and analysis should be read in conjunction with
the "Selected Consolidated Financial Data" and the Consolidated Financial
Statements included elsewhere in this report and the information described under
the caption "Risk Factors" below.

Overview

     We are engaged in the development, manufacture and distribution of
proprietary X-ray, digital X-ray and other medical imaging systems.  We view our
operations as four business segments: Bone Assessment products;
Mammography/General Radiography products; Digital Imaging products; and Mini
c-arm products.

     Our Bone Assessment products primarily consist of dual X-ray bone
densitometry systems and, to a lesser extent, an ultrasound based bone
assessment product.  Bone densitometry is the precise measurement of bone
density to assist in the diagnosis and monitoring of osteoporosis and other
metabolic bone diseases that can lead to debilitating bone fractures.  Our
Mammography/General Radiography products include a broad product line of breast
imaging products, including mammography systems and breast biopsy systems, as
well as basic general radiography X-ray systems used by hospitals and clinics.
We recently announced, as set forth in further detail below, that we were
discontinuing the manufacture, but continuing the service and support, of most
of our general radiography X-ray product lines.  Our Digital Imaging products
include general radiographic systems and a digital component for original
equipment manufacturers to incorporate into their own equipment.  Our Mini c-arm
products are low intensity, real-time mini c-arm X-ray systems used primarily
for minimally invasive surgery on a patient's extremities.

Acquisitions, Recent Developments and Restructuring and Nonrecurring Charges

     Direct Radiography Corp. Acquisition.  In June 1999, we acquired Direct
Radiography Corp. and the land and buildings at which it conducted its business
for approximately $20 million.  Direct Radiography Corp. was a development stage
manufacturer of digital X-ray systems for medical imaging and non-destructive
testing applications. During fiscal 2000 we introduced two new general
radiography digital systems, EPEX and RADEX.  We began shipping these systems in
the second half of fiscal 2000.  We also sell a digital chest system and digital
upgrade package for conventional X-ray systems.  In fiscal 2000 and 2001, we
continued to invest heavily in the research and development of the digital
plates and the engineering and system design of new end-use digital radiography
products.  Sales of Direct Radiography Corp. digital products and services
accounted for approximately 6% and 7% of our total revenues in fiscal 2000 and
fiscal 2001, respectively.

     Trex Medical Acquisition.  On September 15, 2000, we acquired the U.S.
business assets of Trex Medical in exchange for approximately $30.0 million in
cash and a note in the amount of $25.0 million.  The cash portion of the
purchase price was subject to adjustment based upon the working capital of Trex
Medical as of the closing. Following the acquisition, we disagreed with Trex
Medical's calculation of its working capital as reflected on its closing balance
sheet. In accordance with the dispute resolution procedures set forth in the
purchase agreement, we and Thermo Electron Corporation, sole shareholder of Trex
Medical, jointly sought the assistance of an independent arbitrator to determine
the closing working capital.

     In June 2001, the independent arbitrator determined that adjustments of
approximately $2.8 million, in addition to $119,000 of adjustments agreed to by
Thermo Electron Corporation before submission to arbitration, were required to
the closing balance sheet submitted by Trex Medical. This resulted in a payment
of approximately $932,000 to us as an adjustment to the cash portion of the
purchase price.

     In addition, we finalized the plan to close the Hologic Systems Division
manufacturing facility located in Littleton, Massachusetts that we had acquired
as part of the Trex Medical acquisition.  In connection with the closure of the
Littleton facility, we expect to eliminate approximately 80 employment positions
and incur a restructuring charge, primarily related to severance costs, of
approximately $1.0 million, in the first quarter of fiscal 2002. In addition, we
expect to

                                       22


incur continuing losses from our conventional general radiography business
through at least the first half of fiscal 2002, as we wind down our
manufacturing operations. Our Littleton operations reported significant losses
during fiscal 2001.


     As a result of the arbitration, assessment of acquired assets and accruals
and finalization of the exit strategy for Littleton, we have assessed the
original purchase price allocation as follows:


                 Current assets                            $ 49,484
                 Property plant and equipment                 8,098
                 In-process research and development          5,000
                 Cost in excess of net assets acquired       15,732
                 Liabilities assumed                        (23,246)
                                                           --------
                                                           $ 55,068
                                                           ========

     Also, as a result of the arbitration settlement, we evaluated the
components of the $2.8 million of adjustments and determined that approximately
$2.1 million of reserves and accruals provided for through charges to earnings
in the fourth quarter of fiscal 2000 should be recorded in our allocation of the
purchase price for this acquisition.  Included in our results for the twelve
month period ended September 29, 2001 are expense reductions totaling $2.5
million related to the purchase price reallocation as follows:

     .    $1.7 million cost of product sales reduction for warranty accrual and
          for performance upgrades on prior sales;
     .    $376,000 selling expense reduction for accrued sales commissions; and
     .    $428,000 general and administrative expense reduction for various
          expense accruals and bad debt expense.

     Fleet Business Credit, LLC Litigation Settlement. In August 2001, we
settled our two-year dispute with Fleet Business Credit, LLC relating to our
Strategic Alliance Program under which Fleet, formerly Sanwa Business Credit
Corp., acquired our bone densitometry systems to lease to physicians on a fee-
per-scan basis throughout the United States. This litigation is more fully
described under Part II, Item 1 of this report.

     Under the settlement agreement, the parties dismissed their claims and
entered mutual releases. In addition, we paid Fleet $1.5 million in cash and
executed a $1.6 million unsecured note payable. The note bears interest at
Fleet's prime rate plus 1% with the full amount of principal to be paid on
August 10, 2004. We further agreed to continue to assist Fleet in remarketing
returned systems, as requested by Fleet, based on separately negotiated market
rate terms on a prepaid basis. We also continue to be entitled to benefit from
excess lease and other payments made to Fleet under the program, which will
offset amounts due under the note payable.

     Under the terms of the original agreement with Fleet's predecessor, Sanwa,
we were contingently liable for a certain amount per system sold under the
agreement.  We recorded the amount for which we were contingently liable as
deferred revenue.  Based on the settlement, we reduced deferred revenue for the
$1.5 million cash payment and reflected $1.6 million as a long term note
payable in our consolidated balance sheet as of September 29, 2001.  We have
also recognized as revenue the remaining deferred revenue amounts of $2.1
million.  In addition, we reversed $500,000 of related warranty reserves, which
were no longer necessary as a result of the settlement, through a reduction of
cost of product sales, for a total positive impact on earnings relating to the
Fleet settlement of approximately $2.6 million.

     Restructuring and Nonrecurring Charges.  In addition to the adjustments and
charges described above, our results for the year ended September 29, 2001
include the following restructuring and nonrecurring charges:

  .  On August 13, 2001 we announced a restructuring plan focusing primarily on
     a company-wide cost savings initiative which includes a planned reduction
     of the workforce by 10%, or approximately eighty employees, and otherwise
     trimming operating expenses in each of our business units. As a result of
     the plan, once completed, we

                                       23


     expect to realize annual cost savings of approximately $10 million. We
     incurred a restructuring charge, primarily related to severance costs, of
     approximately $1.0 million in fiscal 2001.

  .  We incurred approximately $500,000 of expenses related to the move of the
     Fluoroscan mini c-arm product line to the corporate headquarters in
     Bedford, Massachusetts including approximately $200,000 of moving costs,
     $100,000 of severance costs, $100,000 to vacate the facility and $100,000
     of other costs.

Results of Operations

     The following table sets forth, for the periods indicated, the percentage
of revenues represented by items as shown in our consolidated statements of
operations.




                                                               Fiscal Years Ended
                                                -------------------------------------------------
                                                September 25,    September 30,       September 29,
-----------------------------------------------------------------------------------------------------------------------------------
                                                     1999             2000                2001
                                                     ----             ----                ----
-----------------------------------------------------------------------------------------------------------------------------------

Revenues:
                                                                                
  Product sales                                        97.1%          96.9%                98.6%
  Other revenue                                         2.9            3.1                  1.4
-----------------------------------------------------------------------------------------------------------------------------------
                                                      100.0          100.0                100.0
-----------------------------------------------------------------------------------------------------------------------------------
Cost and expenses:
  Cost of product sales                                59.8           67.8                 65.1
  Research and development                             15.1           23.7                 13.1
  Selling and marketing                                23.4           25.5                 19.8
  General and administrative                           13.0           17.5                 11.7
  Nonrecurring and restructuring charges                 --             --                  0.9
-----------------------------------------------------------------------------------------------------------------------------------
                                                      111.3          134.5                110.6
-----------------------------------------------------------------------------------------------------------------------------------
  Loss from operations                                (11.3)         (34.5)               (10.6)
  Interest income                                       5.0            3.8                  0.6
  Interest/other expense                               (0.7)          (0.2)                (1.6)
-----------------------------------------------------------------------------------------------------------------------------------
Loss before income taxes                               (7.0)         (30.9)               (11.6)
(Benefit) provision for income taxes                   (2.5)         (11.1)                 0.1
Net loss                                               (4.5)%        (19.8)%              (11.7)%
-----------------------------------------------------------------------------------------------------------------------------------



Fiscal Year Ended September 29, 2001 Compared to Fiscal Year Ended September 30,
2000

     Revenues.  Total revenues increased 90.4% to $178.5 million in fiscal 2001
from $93.7 million in fiscal 2000. This increase was primarily due to the
addition of revenues of $86.5 million from sales of mammography and general
radiography products acquired in connection with the Trex Medical acquisition in
September 2000.

     Total revenues for our historic businesses, bone assessment, mini c-arm
imaging and digital imaging, increased 3.8% to $92.0 million in fiscal 2001 from
$88.7 million in fiscal 2000. This increase was primarily due to an increase in
the number of digital imaging products sold and an increase in service revenues.
Mini c-arm revenues remained substantially unchanged and bone assessment
revenues decreased slightly to $65.7 million in fiscal 2001 from $66.3 million
in fiscal 2000. The decrease in bone assessment revenues was primarily due to a
decrease in Sahara ultrasound product unit sales in the United States which were
partially offset by an increase in service revenues and an increase in revenues
from our sales of dual-energy X-ray bone densitometers, principally our newly
introduced Delphi product line. Total digital imaging revenues for fiscal 2001
increased 48% to $11.7 million from $7.9 million in fiscal 2000. This increase
was primarily due to an increase in the number of digital imaging systems sold,
primarily in the United States.

                                       24


     Total revenues for the fourth quarter of fiscal 2001 increased 66.9% to
$45.3 million compared to the $27.1 million for the fourth quarter of fiscal
2000. This increase was primarily attributable to the addition of $15.5 million
of revenues from the Lorad mammography and conventional general radiography
businesses acquired in the Trex Medical acquisition at the end of fiscal 2000.
Total revenues for the fourth quarter of fiscal 2001 increased slightly compared
to the $44.9 million in the immediately preceding quarter. The third quarter of
fiscal 2001 revenues included $2.1 million recognized in connection with the
Fleet Business Credit, LLC settlement. Revenues generated from operations in the
third quarter of fiscal 2001, excluding this amount, were $42.8 million. The
increase in our revenues over the immediately preceding quarter, after excluding
the effect of the Fleet settlement, was primarily attributable to increased unit
sales of our bone assessment, mammography and digital radiography products.

     In November 2001, we announced that we were closing our conventional X-ray
equipment manufacturing facility and relocating some product lines and our sales
and support personnel to our corporate headquarters. Approximately $27.2 million
of revenues in fiscal 2001 and $5.3 million of revenues in the fourth quarter of
fiscal 2001 related to this operation. These revenues included service revenues
of approximately $6.5 million during the year and $1.5 million in the fourth
quarter. We plan to continue to support all our products, including those that
will be discontinued.

     In fiscal 2000 and 2001, other revenue consisted primarily of royalty
revenues from our licensing of technology to Vivid Technologies, Inc. for
explosives detection screening, and additional revenues generated from our
strategic alliance program on a fee-per-scan basis. In fiscal 2001, other
revenue included $2.1 million of revenue attributable to our settlement of the
Fleet Business Credit, LLC litigation. In fiscal 2000, other revenue included
the $2.0 million of royalty revenue we recognized relating to the buy-out by
Vivid Technologies, Inc. of our baggage equipment license. These revenues for
both periods were included in our bone assessment segment revenues. We do not
expect to have significant other revenue in fiscal 2002.

     In fiscal 2001, approximately 72% of product sales were generated in the
United States, 14% in Europe and 14% in other international markets. In fiscal
2000, approximately 67% of product sales were generated in the United States,
21% in Europe and 12% in other international markets. We expect that foreign
sales will continue to account for a significant portion of product sales. We
believe that in fiscal 2001, our European sales were adversely affected by the
strength of the dollar in relation to the Euro and other European currencies,
which resulted in increased prices of our products denominated in those
currencies. Additionally, continued economic and currency related uncertainty in
a number of foreign countries, especially in Asia and Latin America, could
reduce our future sales to these markets.

     Cost of Product Sales. The cost of product sales decreased as a percentage
of product sales to 66% in fiscal 2001 from 70% in fiscal 2000. In fiscal 2001,
these costs were reduced by $2.2 million related to the final purchase price
adjustment of the Trex Medical acquisition and the settlement of the Fleet
Business Credit, LLC litigation. Excluding the effects of these reductions, in
fiscal 2001, cost of product sales as a percentage of product revenue would have
been 67% in fiscal 2001. Included in the cost of product sales for Lorad and the
Trex Medical general radiography products in fiscal 2000 was approximately $5.6
million of acquisition related charges. Excluding the effects of these charges,
our costs of product sales as a percentage of product sales would have been 64%
in fiscal 2000.

     In fiscal 2001, improvements in margins in the bone assessment and digital
imaging businesses were offset by our increased sales of mammography and general
radiography products acquired from Trex Medical and of digital radiography
products. Margins from our digital imaging products improved in the current year
as compared to the prior year as a result of increased volume. However, margins
on these products continued to be negative reflecting the under absorption of
our manufacturing overhead, as a result of our limited sales of those products,
and inefficiencies relating to new product introduction. Our cost of product
sales as a percentage of product sales for our bone assessment, mini c-arm and
digital imaging businesses increased to 65% in fiscal 2001 from 64% in fiscal
2000. This increase was primarily due to increased manufacturing and service
costs related to digital imaging, which has significant fixed manufacturing
costs and is operating significantly below manufacturing capacity.

                                       25


     Research and Development Expenses. Research and development expenses
increased 5.2% to $23.3 million, 13% of total revenues, in fiscal 2001 from
$22.2 million, 24% of total revenues, in fiscal 2000. The increase, in absolute
dollars, was primarily due to the acquisition of Trex Medical which added
approximately $4.2 million of research and development expenses in fiscal 2001.
Partially offsetting these increases was a reduction in research and development
spending primarily related to our bone densitometry products, following our
introduction of the Delphi product line. In fiscal 2001, approximately $9.8
million of our research and development expenses related to our development of
new digital radiography systems and detectors, compared to approximately $10.2
million of such expenses in fiscal 2000. In addition, in fiscal 2000, our
research and development expense included a $5.0 million charge related to
purchased in-process research and development acquired in connection with the
acquisition of the assets of Trex Medical. As part of the purchase price
allocation, all intangible assets that are a part of the acquisition were
identified and valued. It was determined that technology assets, certain
tradename and assembled workforce had value. As a result of this identification
and valuation process, we allocated approximately $5.0 million of the purchase
price to in-process research and development projects. This allocation
represented the estimated fair value based on risk-adjusted cash flows related
to the incomplete research and development projects. At the date of acquisition,
the development of these projects had not yet reached technological feasibility,
and the research and development in progress had no alternative future uses.
Accordingly, these costs were expensed as of the acquisition date. We expect to
continue our significant research and development spending in fiscal 2002.

     Selling and Marketing Expenses. Selling and marketing expenses increased
48.3% to $35.4 million, 20% of product sales, in fiscal 2001 from $23.9 million,
26% of product sales, in fiscal 2000. The increase, in absolute dollars, was
primarily due to incremental selling and marketing expenses of $13.0 million
related to the mammography and general radiography products acquired from Trex
Medical in fiscal 2001, partially offset by a decrease in sales commissions in
our other businesses. The reduced sales commissions were primarily attributable
to the lower sales volume in the primary care market in the United States, where
we generally have higher commission expenses. In fiscal 2001, selling and
marketing expenses were also decreased by approximately $400,000 as a result of
the Trex Medical purchase price settlement, as compared to fiscal 2000 which
included approximately $400,000 of acquisition related charges.

     General and Administrative Expenses. General and administrative expenses
increased 26.8% to $20.9 million, 12% of total revenues, in fiscal 2001 from
$16.4 million, 18% of total revenues, in fiscal 2000. The increase, in absolute
dollars, was primarily due to the addition of approximately $7.1 million of
general and administrative expenses related to the acquired Trex Medical
businesses in the current year. Fiscal 2000 results included approximately $2.2
million of general and administrative expenses relating to the acquired Trex
Medical businesses. In fiscal 2001, we had a reduction of approximately $400,000
to our general and administrative expenses relating to the Trex Medical
acquisition to reflect the arbitrated purchase price adjustment. Our increases
in general administrative expenses associated with the Trex Medical acquisition
were partially offset by a decrease in general and administrative expenses in
our historic businesses, primarily due to a reduction in payroll and payroll
related expenses and bad debt expense compared to fiscal 2000.

     Restructuring and Nonrecurring Charges. Restructuring and nonrecurring
costs in fiscal 2001 were primarily the result of our ongoing efforts to
streamline operations. In fiscal 2001, as a result of a reduction in our
workforce, we incurred restructuring charges of approximately $1.0 million,
primarily related to severance related expenses. In the third quarter of fiscal
2001 we moved our Fluoroscan operations from a facility in Northbrook, Illinois
to our corporate headquarters in Bedford, Massachusetts. We incurred
approximately $500,000 of expenses in connection with this move. Longer term, we
believe that the move will result in operating efficiencies and reduced overhead
for the Fluoroscan operations. In November 2001 we announced that we are closing
our Littleton manufacturing facility acquired from Trex Medical. In connection
with the closure of that facility, we expect to eliminate approximately 80
employment positions and incur a restructuring charge, primarily related to
severance costs, of approximately $1.0 million, in the first quarter of fiscal
2002. We also expect to incur continuing losses from our conventional general
radiography business through at least the first half of fiscal 2002, as we wind
down our manufacturing operations for that business.

     Interest Income. Interest income decreased to $1.0 million in fiscal 2001
from $3.6 million in fiscal 2000. This decrease was due to a lower investment
base than in the prior year, primarily due to the use of cash for the Trex
Medical

                                       26


acquisition during fiscal 2000 and our continuing investment in research and
development of our digital radiography products.

     Interest/Other Expense. We incurred other expense of approximately $2.9
million in fiscal 2001 and $227,000 in fiscal 2000. In fiscal 2001, these
expenses were primarily due to interest costs of approximately $2.8 million per
year on the $25 million note payable issued in connection with the Trex Medical
acquisition. In the first quarter of fiscal 2001, these costs were partially
offset by insurance proceeds received in excess of cost related to storm damage
at Fluoroscan last year. In fiscal 2000, these expenses primarily included
foreign currency transaction losses and interest costs on a bank line of credit
used by our European subsidiaries to borrow funds in their local currencies to
pay for intercompany sales, thereby reducing the foreign currency exposure on
those transactions. To the extent that foreign currency exchange rates fluctuate
in the future, we may be exposed to continued financial risk. Although we have
established a borrowing line of credit denominated in the two foreign
currencies, the French Franc and the Belgian Franc, in which the subsidiaries
currently conduct business to minimize this risk, we cannot assure that we will
be successful or can fully hedge our outstanding exposure. In fiscal 2002, our
other expense will include interest expense incurred in connection with our new
lending arrangements with Foothill Capital Corporation entered into at the end
of the fourth quarter of fiscal 2001.

     Provision (Benefit) for Income Taxes. In fiscal 2000, we had a benefit for
income taxes as a result of the loss during the period. We believe the related
deferred tax asset will be realizable in the future. In fiscal 2001, our
effective tax rate was impacted by our establishing a valuation allowance for
the tax benefit associated with our losses arising during that year. We
established valuation allowances in accordance with the provisions of Statement
of Financial Accounting Standards No. 109, "Accounting for Income Taxes," under
which we can only recognize a deferred tax asset for future benefit of our tax
losses to the extent that we determine that is "more likely than not" that this
asset will be realized. In determining the realizability of this asset, we
considered numerous factors, including historical profitability, estimated
future taxable income and the industry in which we operate.

Fiscal Year Ended September 30, 2000 Compared to Fiscal Year Ended September 25,
1999

     Revenues. Total revenues increased 11.4% to $93.7 million in fiscal 2000
compared to $84.1 million in fiscal 1999. The increase in revenues was primarily
due to the addition of $5.1 million of revenues from the Lorad and Trex Medical
general radiography products acquired in September 2000, a $4.9 million increase
in revenues from sales of our digital X-ray products from Direct Radiography
Corp., an increase in the number of dual X-ray bone densitometer units sold
through our direct sales force, primarily in the United States, and increased
service revenues. The increase in revenues was partially offset by a decrease in
the number of bone densitometer product shipments to the United States primary
care market, including strategic alliance sales to a leasing company, and to a
lesser extent, a decrease in Sahara ultrasound and mini c-arm product sales.

     Other revenue increased 19.9% to $2.9 million in fiscal 2000 compared to
$2.4 million in fiscal 1999. Other revenue has historically consisted primarily
of revenue relating to medical data management services provided to
pharmaceutical companies to assist in the collection and monitoring of clinical
trial data, royalty revenues from our licensing of technology to Vivid
Technologies, Inc. for explosives detection screening, and additional revenues
generated from our strategic alliance program on a fee-per-scan basis. The
increase in other revenues in fiscal 2000 was primarily the result of the sale
of a fully paid up license to Vivid Technologies, Inc. for $2.0 million in the
second quarter of fiscal 2000. This increase was partially offset by the
elimination of revenues relating to the medical data management services
division, which we sold to Synarc in June 1999.

     Total revenues for the fourth quarter of fiscal 2000 increased 34.7%
compared to the $20.1 million for fourth quarter of fiscal 1999. The increase
over the immediately preceding quarter was primarily attributable to the
addition of $5.1 million of revenues from the Lorad and Trex Medical general
radiography products acquired in September 2000, increased shipments of the new
Delphi bone densitometer and, when compared to the fourth quarter of last year,
an increase in revenues from our digital radiography products. Partially
offsetting these increases was a decrease in revenues from Sahara and, to a
lesser extent, a decrease in mini c-arm revenues.

                                       27


     In fiscal 2000, approximately 67% of product sales were generated in the
United States, 21% in Europe, 7% in Asia and 5% in other international markets.
In fiscal 1999, approximately 63% of product sales were generated in the United
States, 24% in Europe, 7% in Asia and 6% in other international markets.

     Costs and Expenses. The cost of product sales increased as a percentage of
product sales to 70% in fiscal 2000 from 62% in fiscal 1999. These costs
increased as a percentage of product sales primarily due to the addition of
approximately $8.9 million related to Lorad and the Trex Medical general
radiography products sold in the last two weeks of fiscal 2000 and the increase
in manufacturing costs of approximately $6.1 million related to Direct
Radiography Corp., which has significant fixed manufacturing costs and was
operating significantly below manufacturing capacity. Included in the cost of
product sales for Lorad and the Trex Medical general radiography products was
approximately $5.6 million of acquisition related charges and the impact of the
fair value write-up of acquired inventory on equipment sold. Excluding Direct
Radiography Corp., Lorad and Trex Medical general radiography products, cost of
product sales as a percentage of product sales would have decreased to
approximately 58%. The low sales volume of digital imaging plates resulted in
the under absorption of fixed manufacturing costs.

     Research and development expenses increased 75.1% to $22.2 million, 24% of
total revenues, in fiscal 2000 from $12.7 million, 15% of total revenues, in
fiscal 1999. This increase was primarily due to the acquisition of Direct
Radiography Corp. in June 1999 and the associated inclusion of a full year of
research and development expenses associated with our direct radiography plates
and systems in fiscal 2000. In addition, in fiscal 2000, our research and
development expense included a $5.0 million charge related to purchased in-
process research and development acquired in connection with the acquisition of
the assets of Trex Medical.

     Selling and marketing expenses increased 21.5% to $23.9 million, 26% of
product revenues, in fiscal 2000 from $19.7 million, 24% of product revenues, in
fiscal 1999. The increase in selling and marketing expenses in 2000 was
primarily due to additional selling and marketing expenses of $2.7 million at
Direct Radiography Corp., and approximately $900,000 related to Trex Medical, of
which approximately $400,000 were acquisition related charges.

     General and administrative expenses increased 50.0% to $16.4 million, 18%
of total revenues, in fiscal 2000 from $11.0 million, 13% of total revenues, in
fiscal 1999. The increase was primarily due to the addition of $2.2 million of
charges associated with our acquisition of Trex Medical to increase reserves to
their required levels, the addition of approximately $1.5 million of general and
administrative expenses related to Direct Radiography Corp. and, to a lesser
extent, an increase in professional service fees and employee benefit expenses.

     Interest Income. Interest income decreased to $3.6 million in fiscal 2000
from $4.2 million in fiscal 1999. This decrease was primarily attributable to a
lower investment base than in the prior year, as a result of the use of cash for
the Direct Radiography Corp. acquisition and building renovations during fiscal
1999.

     Other Expense. Other expense decreased to $227,000 in fiscal 2000 from
$548,000 in fiscal 1999. These expenses primarily include foreign currency
transaction losses and interest costs on a bank line of credit used by our
European subsidiaries to borrow funds in their local currencies to pay for all
intercompany sales, thereby reducing the foreign currency exposure on those
transactions.

     Provision for Income Taxes. In fiscal 2000 we had a benefit for income
taxes as a result of that year's loss which we believed would be realizable in
the future. Our effective tax rate was 35.8%, which was lower than the statutory
tax rates due primarily to the favorable Federal and state tax treatment
afforded to our foreign sales corporation and the favorable state tax treatment
of a portion of our interest income.

Segment Results of Operations

                                       28


     Our businesses are reported as four segments: bone assessment;
mammography/general radiography; digital imaging; and mini c-arm imaging. The
accounting policies of the segments are the same as those described in the
footnotes to the accompanying consolidated financial statements. We measure
segment performance based on total revenues and operating income or loss.
Revenues from each of these segments are described above. The discussion that
follows is a summary analysis of the primary changes in operating income by
segment.

     Bone Assessment. Reported operating income for bone assessment was $7.4
million for fiscal 2001 compared to $88,000 in fiscal 2000. The improved
operating income for this business segment was primarily due to an improvement
in gross margins from an increased percentage of sales of the Delphi DXA system,
the $2.6 million of revenue recorded as part of the Fleet Business Credit, LLC
settlement and an overall reduction in operating expenses including the
reassignment of certain research and development personnel to our digital
imaging segment.

     Mammography/General Radiography. We acquired this business segment from
Trex Medical on September 15, 2000 and therefore the fiscal year ended September
30, 2000 includes revenues and expenses from the acquired Lorad and Trex Medical
general radiography businesses for only two weeks. In addition, this fiscal 2000
two week period includes pre-tax charges of $13.3 million in connection with the
acquisition. In fiscal 2001, we recognized an operating loss of $5.6 million
from this business segment, primarily attributable to operating losses from
sales of general radiography products that was partially reduced by operating
profits from sales of our mammography products. As a result of the decision to
close our Littleton manufacturing facility, we expect to eliminate approximately
80 employees and take a restructuring charge, primarily related to severance
costs, of approximately $1.0 million, in the first quarter of fiscal 2002.

     Digital Imaging. The digital imaging business operating loss increased
4.9% to $21.3 million in fiscal 2001 from $20.3 million in fiscal 2000. This
increase was primarily due to the increase of personnel and related operating
expenses for the development of new digital radiography systems and detectors,
including development of a mammography detector, a single plate general
radiography detector, and improvements to the EPEX and RADEX general radiography
systems. Through September 29, 2001, we had only limited sales of our EPEX and
RADEX systems. Total costs and expenses related to our digital imaging business
totaled approximately $33.0 million in fiscal 2001. We expect to continue to
incur significant costs and expenses in our digital imaging business for the
foreseeable future as we continue to develop and commerce our digital
radiography systems.

     Mini C-Arm Imaging. The mini c-arm business reported operating income of
$683,000 for fiscal 2001 compared to operating income of $163,000 in fiscal
2000. This improvement was primarily attributable to an increase in gross
margins due to a reduction of product material and overhead costs and from an
overall reduction in operating expenses, that was partially offset by $500,000
of costs associated with moving our mini c-arm manufacturing facility from
Illinois to our corporate headquarters in Massachusetts.

Acquired In-Process Technology

     We incurred in-process research and development charges totaling
approximately $5.0 million in fiscal 2000. These charges related to our
acquisition of Trex Medical. We determined these valuations giving explicit
consideration to the Securities and Exchange Commission's views on purchased in-
process research and development as set forth in its September 9, 1998 letter to
the American Institute of Certified Public Accountants SEC Regulations Committee
(the "AICPA Letter"). These valuations were further based upon appraisals
prepared by an independent appraiser experienced in evaluating in-process
research and development. A description of our valuation methodology used and a
comparison of our actual results through September 29, 2001, and assumptions
used in those valuations are set forth below.

     As part of the purchase price allocation, all intangible assets that were a
part of the acquisition were identified and valued. It was determined that
technology assets and assembled workforce had value. As result of this
identification

                                       29


and valuation process, we allocated approximately $5.0 million of the purchase
price to in-process research and development projects. This allocation
represented the estimated fair value based on risk-adjusted cash flows related
to the incomplete research and development projects. At the date of acquisition,
we believed that the development of these projects had not yet reached
technological feasibility and the research and development in progress had no
alternative futures uses. Accordingly, these costs were expensed as of the
acquisition date.

     At the acquisition date, Trex Medical was conducting design, development,
engineering and testing activities associated with the completion of several
research and development projects related to its Mammography and General
Radiography-R/F lines of business. Mammography-related projects included
development efforts on a full field digital mammography system, Lorad M-V, the
I-650 platform to replace the Lorad Elite, and a second-generation mobile X-ray
system. Projects related to the Radiography and R/F division included the next-
generation R/F 3000i, second-generation mobile X-ray system, and the TouchView
user-interface and System HUB research and development efforts.

     At the acquisition date, we estimated that the mammography technologies
under development were approximately 46% complete based on engineering man-month
data and technological progress. We estimated that the Radiography and R/F
projects in progress were approximately 60% complete. Trex Medical had spent
approximately $5.7 million on the in-process projects, and expected to spend
approximately $5.1 million to complete all phases of the research and
development. Anticipated completion dates ranged from six to 18 months, at which
times we expected to begin benefiting from the developed technologies.

     In making our purchase price allocation, we considered present value
calculations of income, an analysis of project accomplishments and remaining
outstanding items, an assessment of overall contributions, as well as project
risks. The value assigned to purchased in-process technology was determined by
estimating the costs to develop the acquired technology into commercially viable
products, estimating the resulting net cash flows from the projects, and
discounting the net cash flows to their present value. The revenue projection
used to value the in-process research and development was based on estimates of
relevant market sizes and growth factors, expected trends in technology, and the
nature and expected timing of new product introductions by us and our
competitors. The resulting net cash flows from such projects were based on our
estimates of cost of sales, operating expenses, and income taxes from such
projects.

     Aggregate revenues for Trex Medical technologies were estimated to grow at
a compounded annual growth rate of approximately 17% for the five years
following the acquisition, assuming the successful completion and market
acceptance of the major acquired research and development programs. The
estimated revenues for the in-process projects were expected to peak
approximately in fiscal 2006 and then decline as other new products and
technologies were expected to enter the market.

     The rates utilized to discount the net cash flows to their present value
were based on estimated cost of capital calculations. Due to the nature of the
forecast and the risks associated with the developmental projects, a discount
rate of 25% was used for the in-process research and development. The discount
rate utilized was higher than our weighted average cost of capital due to the
inherent uncertainties surrounding the successful development of the purchased
in-process technology, the useful life of such technology, the profitability
levels of such technology, and the uncertainty of technological advances that
were unknown at that time.

     Since the acquisition, we have used the acquired in-process technology to
develop new products, which have or are expected to become part of our product
lines when completed. However, we are constantly reviewing the allocation of our
research and development resources to respond to the ever changing market and
technology developments, as well as developments of our own internally developed
and acquired evolving technology portfolio. Also, we have combined acquired
research and development projects with other of our development activities, and
we have delayed two projects.

     As of September 29, 2001 our expenditures incurred and estimates to
complete our acquired in-process projects related to the Mammography business
were consistent with our initial expectations. If we are not successful in
implementing our projects, we may be unable to realize the remaining value
assigned to this in-process technology. In

                                       30


addition, the remaining value of the other acquired intangible assets associated
with this technology may also become impaired.

Liquidity and Capital Resources

      At September 29, 2001 we had approximately $44.7 million of working
capital.  At that date our cash and cash equivalents totaled $12.8 million.  Our
cash, cash equivalents and short-term investments balance decreased
approximately $10.0 million during fiscal 2001 primarily due to the use of cash
in operating activities.  Our cash used in operating activities reflected a net
loss of $20.9 million for fiscal 2001 which included non-cash revenues of $3.0
million for the reduction in deferred revenue related to the Fleet Business
Credit, LLC settlement and $2.0 million decrease in accrued expenses as a result
of the arbitrated purchase price adjustment for the Trex Medical acquisition,
that were partially offset by non-cash charges for depreciation and amortization
of $8.7 million.  Cash flow from operations due to changes in our current assets
and liabilities included a decrease in accounts receivable of $7.9 million, an
increase in accounts payable of $4.7 million and a decrease in inventories of
$2.3 million, that were partially offset by a decrease in accrued expenses of
$6.4 million and an increase of prepaid expenses and other current assets of
$2.1 million.  The decrease in accounts receivable was primarily due to improved
collections at the former Trex Medical businesses. The increase in accounts
payable was primarily due to the timing of payments. The decrease in inventories
was primarily attributable to a decrease in finished goods inventory due to the
increase in product sales in the fourth quarter of fiscal 2001 compared to
fiscal 2000. The decrease in accrued expenses and the increase in prepaid
expenses and other current assets were primarily due to the timing of payments.

      In fiscal 2001, we used $4.7 million of cash in investing activities. This
use of cash was primarily attributable to purchases of property and equipment of
$4.3 million, which consisted primarily of computer and information systems
equipment and building improvements, and an increase of other assets of $1.3
million.  These uses were partially offset by the $932,000 we received in
connection with the settlement of the Trex Medical acquisition purchase price
adjustment.

      In fiscal 2001 financing activities provided us with $4.9 million of cash.
These cash flows included $2.4 million of borrowings under our term loan with
Foothill Capital Corporation and $1.6 million of borrowings under our European
lines of credit.

      As of September 29, 2001 we had short term borrowings, including the
current portion of our long term obligations, of $2.5 million and long term
notes payable totaling $28.4 million. The short term borrowings consisted of
$2.0 million borrowed under our European line of credit and $0.5 million
representing the current portion of our long term notes payable. The long term
notes payable consisted of the $25.0 million note payable for the Trex Medical
acquisition, the $1.9 million borrowed from Foothill Capital Corporation as the
long term portion of our term loan under our credit facility, and the $1.5
million balance due on the note to Fleet Business Credit, LLC.

                                       31


     We maintain an unsecured line of credit with a European bank for the
equivalent of $3.0 million, which bears interest at the Europe Interbank Offered
Rate (3.79% at September 29, 2001) plus 1.5%.  The borrowings under this line
are primarily used by our European subsidiaries to settle intercompany sales and
are denominated in the respective local currencies of its European subsidiaries.
The line of credit may be canceled by the bank with 30 days notice.

     The Trex Medical note bears interest at 11.5% per year, with accrued
interest first payable on September 13, 2001 and semi-annually thereafter.  The
entire principal balance is due on September 13, 2003.  The note is secured by
our real property in Danbury, Connecticut and Bedford, Massachusetts.

     In September 2001 we obtained a secured loan from Foothill Capital
Corporation.  The loan agreement with Foothill Capital Corporation provides for
a term loan of approximately $2.4 million, which we borrowed at signing, and a
revolving line of credit facility. The maximum amount we can borrow under the
loan agreement is $25 million with an option for us to increase this amount to
$30 million during the term of the Agreement, if certain conditions are met. The
loan agreement contains financial and other covenants and the actual amount
which we can borrow under the line of credit at any time is based upon a formula
tied to the amount of our qualifying accounts receivable and inventory. In
December 2001 we amended this loan agreement primarily to change financial
covenants to reflect restructuring charges we incurred in the fourth quarter of
fiscal 2001 and the additional charges we expect to incur in connection with our
decision to close our Littleton facility. Also, as a result of this amendment,
our loan availability is limited to a maximum of $15.0 million until we have
received at least $10.0 million in net proceeds from the sale of our common
stock or other qualifying transaction, and may be further limited based upon
other financial covenants and formulas. Our existing availability under the
revolving line of credit facility as of September 29, 2001 was $19.5 million.
The term loan accrues interest at prime plus 1.25% for five years. The line of
credit advances accrue interest at prime plus 0.5%. The line of credit expires
in September 2004.

     In August 2001, we entered into a settlement agreement with Fleet Business
Credit, LLC relating to a dispute that arose in connection with our strategic
alliance fee-for-scan program.  As part of the settlement agreement, we executed
a $1.6 million unsecured note to Fleet.  The note bears interest at Fleet's
prime rate plus 1% with the full amount of principal to be paid on August 10,
2004.  We continue to be entitled to benefit from excess lease and other
payments made to Fleet under the program, which will offset amounts due under
the note. As of September 29, 2001, the outstanding principal balance of the
note was reduced to $1.53 million, as a result of application of these excess
payments.

     We financed some sales to Latin America over a two-to-three year time-
frame.  At September 29, 2001, we had total accounts receivable outstanding of
approximately $3.3 million relating to these sales, of which approximately
$425,000 were long-term and included in other assets.  As of September 29, 2001,
we had not experienced any significant write-offs of these receivables, however,
the economic and currency related uncertainties in these countries may increase
the likelihood of non-payment.

     In connection with our acquisition of the U.S. assets of Trex Medical, we
assumed liability for a lawsuit filed by Fischer Imaging against Trex Medical
alleging that the Lorad prone biopsy system infringes upon two Fischer Imaging
patents, subject to indemnification from Trex Medical and its parent, Thermo
Electron Corporation, for any damages and related costs, including attorneys'
fees, up to our adjusted purchase price for the Trex Medical assets. In
connection with this arrangement, Trex Medical is continuing to defend this
lawsuit. Recently, Fischer Imaging filed a lawsuit against us in the United
States in connection with our sales of this product. We have also become aware
that Fischer Imaging may be contemplating similar action in Europe. The lawsuits
filed by Fischer Imaging in the United States seek to enjoin Trex Medical and us
from further violation of Fischer Imaging's patents, unspecified damages of up
to three times the amount found or assessed, and attorneys' fees. Trex Medical
and Thermo Electron have agreed to indemnify us, and to defend the recently
filed United States lawsuit on the same basis as the previously existing
lawsuit. If Trex Medical is unsuccessful in defending these lawsuits, we may be
prohibited from manufacturing and selling the existing prone breast biopsy
system without a license from Fischer Imaging and Fischer Imaging could be
awarded significant damages. If required, a license from Fischer Imaging to
manufacture or sell the existing prone breast biopsy system may not be
available, or may not be available on commercially reasonable terms. Moreover,
if Fischer Imaging were awarded damages, indemnification from Trex Medical and
Thermo Electron, if any, may be insufficient to cover the award. A significant
award above the indemnification amount actually received could harm our business
and prospects.

                                       32


     Except as set forth above, we do not have any significant capital
commitments. We are working on several projects, with an emphasis on direct
radiography plates and systems.  We believe that we will require additional
funds in order to complete the development, conduct clinical trials and achieve
regulatory approvals of our direct radiography and other products under
development over the next several years. Moreover, we may require additional
funds for the working capital to commence the manufacture and marketing of these
new products in commercial quantities, if and when approved or cleared by the
regulatory authorities.  As a result, we anticipate that we will be required to
reduce our losses and obtain additional funding to support these efforts.  We
are reviewing various alternatives to obtain additional funding, including a
proposed public offering of our common stock for which a registration statement
on Form S-3 has been filed with the Securities and Exchange Commission, the sale
and lease-back of one of our owned facilities and possible strategic alliances
to help support our ongoing research and development costs.  We cannot assure
that additional funds will be available through the proposed public offering, or
otherwise, on favorable terms, if at all, as more fully set forth in the risk
factors set forth below.

Recent Accounting Pronouncements

     Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition, was issued in
December 1999.   On March 24, 2000, the SEC deferred implementation of SAB 101
until the second calendar quarter of 2000, and on June 26, 2000, implementation
was further deferred until the fourth quarter of calendar 2000.  We were
required to adopt this new accounting principle through a cumulative charge to
the statement of operations, in accordance with Accounting Principles Board
Opinion No. 20, Accounting Changes, no later than the fourth quarter of fiscal
2001.  The adoption of this principle did not have a material effect on our
results of operations, financial position or cash flows.

     In July 2001, the FASB issued SFAS No, 141, Business Combinations.  SFAS
No. 141 requires all business combinations initiated after June 30, 2001 to be
accounted for using the purchase method.  This statement is effective for all
business combinations initiated after June 30, 2001.

     In July 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible
Assets.  This statement applies to goodwill and intangible assets acquired after
June 30, 2001, as well as goodwill and intangible assets previously acquired.
Under this statement, goodwill will no longer be amortized, instead goodwill
will be reviewed for impairment annually, at a minimum, by applying a fair-
value-based test.  We will adopt this statement early, effective the first
quarter in the fiscal year ended September 2002. Accordingly, we will reclassify
the net book value of assembled workforce to goodwill and cease amortization. We
expect this will reduce annual amortization expense by approximately $700.
Management is currently evaluating the impact that this statement will have on
our financial statements in reviewing goodwill for impairment when applying a
fair-value-based test.

     In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment
or Disposal of Long-Lived Assets.  This statement supercedes SFAS No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of, and the accounting and reporting provisions of Accounting
Principles Board (APB) Opinion No. 30, Reporting the Results of Operations -
Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary,
Unusual and Infrequently Occurring Events and Transactions.  Under this
statement it is required that one accounting model be used for long-lived assets
to be disposed of by sale, whether previously held and used or newly acquired,
and it broadens the presentation of discontinued operations to include more
disposal transactions.  The provisions of this statement are effective for
financial statements issued for fiscal years beginning after December 15, 2001,
and interim periods within those fiscal years, with early adoption permitted.
We are currently evaluating the ultimate impact of this statement on its results
of operations or financial position until such time as its provisions are
applied.

Risk Factors

     This report contains forward looking statements that involve risks and
uncertainties, such as statements of our objectives, expectations and
intentions.  The cautionary statements made in this report should be read as
applicable to all forward-looking statements wherever they appear in this
report.  Our actual results could differ materially from those discussed herein.
Factors that could cause or contribute to such differences include those
discussed below, as well as those discussed elsewhere in this report.

                                       33


We are incurring significant losses and cannot assure that we will become
profitable.

     We incurred net losses of $18.6 million in fiscal 2000 and $20.9 million in
fiscal 2001. In fiscal 2000, these losses were primarily attributable to the
operations of Direct Radiography Corp. and charges incurred in connection with
our acquisition of substantially all of the U.S. assets of Trex Medical in
September 2000. Similarly, in fiscal 2001, these losses were primarily
attributable to the operations of Direct Radiography Corp. and general
radiography operations of the acquired Trex Medical businesses. Direct
Radiography Corp. has had only limited sales of its products. We intend to incur
significant expenses in connection with the further development and
commercialization of our direct radiography plates and systems. We cannot assure
that we will become profitable or that we can maintain profitability if we
attain it.

Our failure to reduce our losses or obtain additional funding could result in
the delay or limitation of our research and development activities or otherwise
harm our business and prospects.

     We are working on the research and development of several long-term
projects, with an emphasis on direct radiography plates and systems. We believe
that we will require significant additional funds in order to complete the
development, conduct clinical trials and achieve regulatory approvals of our
direct radiography and other products under development over the next several
years. Moreover, we may require additional funds for the working capital to
commence the manufacture and marketing of these new products in commercial
quantities, if and when approved or cleared by the regulatory authorities. If
our capital requirements vary materially from those currently planned, we may
require additional financing sooner than anticipated. As a result, we anticipate
that we will be required to reduce our losses or obtain additional funding to
support these efforts. We will need to raise additional capital through
additional equity or debt financings, asset sales, collaborative arrangements or
from other sources. This additional financing may not be available to us on a
timely basis, if at all, or, may not be available on terms acceptable to us. If
we fail to obtain acceptable additional financing, we may be required to reduce
our planned expenditures, including our ongoing research and development
expenditures. Such a reduction could result in the delay or limitation of our
ongoing research and development projects and otherwise harm our business and
prospects. Moreover, additional equity financing may cause dilution to existing
stockholders.

If we are unable to satisfy our financial covenants under our loan agreement our
loan availability may be limited or we may have to obtain alternative sources of
financing.

     Our loan agreement with Foothill Capital Corporation contains financial and
other covenants. As a result of recent events, including the restructuring
charges we incurred in the fourth quarter of fiscal 2001 and the additional
charges we expect to incur in connection with our decision to close our
Littleton facility, we were required to modify some of these covenants. Our loan
availability is also limited to a maximum of $15.0 million until we have
received at least $10.0 million in net proceeds from the sale of our common
stock or other qualifying transaction, and may be further limited based upon
other financial covenants and formulas.  If we do not comply with our covenants,
our availability under our loan agreement could be reduced or our lender could
declare a default. In the event of a loan default or a substantial reduction of
loan availability, we would be required to obtain alternative financing, which
could be more expensive than our current arrangement, be dilutive to existing
stockholders and divert management's time and attention. Moreover, we cannot
assure that we would be able to obtain alternative financing on favorable terms
and on a timely basis, if at all. At September 29, 2001 we had borrowed
approximately $2.4 million under our loan agreement. Our failure to meet any of
our covenants under our loan agreement could significantly harm our liquidity
and financial position.

The markets for our direct radiography products are unproven.

     In 1998, our subsidiary, Direct Radiography Corp., was the first company to
introduce direct-to-digital X-ray imaging products in the United States. Since
that introduction, Direct Radiography Corp. has had only limited sales of its
products. Moreover, the markets for these products are relatively new and remain
unproven. There is a significant

                                       34


installed base of conventional X-ray imaging products in hospitals and
radiological practices. The use of our direct-to-digital X-ray imaging products
in many cases would require these potential customers to either modify or
replace their existing X-ray imaging equipment. Moreover, we believe that a
major factor in the market's acceptance of direct-to-digital X-ray technology is
the trend toward transition by the healthcare industry from conventional film
archiving systems to hospital Picture, Archive and Communication Systems, known
as PACS, to store X-ray images electronically. Because the benefits of our
direct-to-digital technology may not be fully realized by customers until they
install a PACS platform, a large potential market for these products may not
develop until PACS environments are more widely used. Because of the early stage
of the markets for these products, it is likely that our evaluation of the
potential markets for these products will materially vary with time. We cannot
assure that any significant market will develop for our direct radiography
products.

If we fail to achieve and maintain the high manufacturing standards that our
direct radiography products require, we will not be successful in developing and
marketing those products.

     The manufacture of our direct radiography detectors is highly complex and
requires precise high quality manufacturing that is difficult to achieve. We
have experienced difficulties manufacturing these detectors.

     We obtain transistor plates for our direct radiography detectors from a
sole contract manufacturer. Following our recent development of an improved
design for our transistor plates, we experienced unacceptably high levels of
defects for the newly designed plates. While the manufacturer has resolved the
problem, and is now producing the plates to our satisfaction, we could again
encounter production problems with future shipments. Moreover, further changes
in design for our direct radiography detectors, including for our mammography
detectors under development, could result in other unanticipated production
problems. Our initial difficulties have led to a delay in our ability to ship
our new direct radiography systems and adversely affected our anticipated
revenues and results of operations from sales of those systems. Our failure,
including the failure of our contract manufacturers, to achieve and maintain the
required high manufacturing standards could result in further delays or failures
in product testing or delivery, cost overruns, product recalls or withdrawals,
or other problems that could harm our business and prospects.

Our success depends on new product development.

     We have a continuing research and development program designed to develop
new products and to enhance and improve our products. We are expending
significant resources on the development of digital X-ray imaging products,
including a digital mammography product. The successful development of our
products and product enhancements are subject to numerous risks, both known and
unknown, including:

     .  unanticipated delays;

     .  access to capital;

     .  budget overruns;

     .  technical problems; and

     .  other difficulties that could result in the abandonment or substantial
        change in the design, development and commercialization of these new
        products, including, for example, changes requested by the FDA in
        connection with pre-market approval applications for our products or
        510(k) notification.

     Given the uncertainties inherent with product development and introduction,
we cannot assure that any of our product development efforts will be successful
on a timely basis or within budget, if at all. Our failure to develop new
products and product enhancements on a timely basis or within budget could harm
our business and prospects.

                                       35


We are undergoing a management transition, which if not successfully implemented
could harm our business and prospects.

     On June 21, 2001, S. David Ellenbogen, our co-founder, Chairman and Chief
Executive Officer, unexpectedly passed away. On July 31, 2001, our Board of
Directors named John W. Cumming, as our Chief Executive Officer, President and a
director. Mr. Cumming joined Hologic in August 2000 as Senior Vice President and
President of Lorad, one of our divisions. Steve L. Nakashige, our former
President, Chief Operating Officer and a director, left us in July 2001, and
Thomas Umbel, our former Vice President, Business Development, left us in
September 2001. In addition, Glenn P. Muir, an Executive Vice President and our
Chief Financial Officer, has also been appointed as a director. The management
transition is occurring at a challenging time, given our recent acquisitions,
ongoing development activities and losses, and involves numerous other risks and
uncertainties, including:

     .   the diversion of management's attention;

     .   the ability of continuing and new management to work together
         effectively;

     .   the ability of new management to handle its new responsibilities and to
         quickly understand and develop and successfully implement effective
         strategies for the business; and

     .   the potential loss of key employees.

The management transition, if not successful, could harm our business and
prospects.

Our business could be harmed if our products contain undetected errors or
defects or do not meet customer specifications.

     We are continuously developing new products and improving our existing
products. Newly introduced products can contain undetected errors or defects. In
addition, these products may not meet their performance specifications under all
conditions or for all applications. If, despite our internal testing and testing
by our customers, any of our products contains errors or defects or any of our
products fails to meet customer specifications, then we may be required to
enhance or improve those products or technologies. We may not be able to do so
on a timely basis, if at all, and may only be able to do so at considerable
expense. In addition, any significant reliability problems could result in
adverse customer reaction, negative publicity or legal claims and could harm our
business and prospects.

The general radiography digital market is a new market which is continuing to
develop and our new products for this market may not meet the needs of this
market as it continues to develop.

     The general radiography digital market is a new market which is continuing
to develop and for which customer requirements have not been fully specified.
For example, our initial specification for the first two digital products for
general radiography, the EPEX and RADEX, did not fulfill all the needs of some
potential customers for these systems. We have addressed these additional
customer requirements through the development and release of new software for
these systems. Our introduction of our EPEX and RADEX systems has also resulted
in challenges to our direct sales force, which had only limited experience in
marketing general radiography products. We cannot assure that we will be able to
develop a successful strategy for addressing the general radiography market as
it continues to develop. Our failure to do so could harm our business and
prospects.

                                       36


Our reliance on one or only a limited number of suppliers for some key
components or subassemblies for our products could harm our business and
prospects.

     We rely on one or only a limited number of suppliers for some key
components or subassemblies for our products. In particular we have only one
source of supply for each of the panel and the coating of that panel for our
direct radiography products. The supplier for the panel coating is Analogic
Corporation, which is also a customer as well as a potential competitor. In
addition we have only limited sources of supply for some key components used in
our mini c-arm systems. Obtaining alternative sources of supply of these
components could involve significant delays and other costs, and may not be
available to us on reasonable terms, if at all. The failure of a component
supplier or contract assembler to provide acceptable quality and timely
components or assembly service at an acceptable price, or an interruption of
supplies from such a supplier could harm our business and prospects. Any
disruption of supplies of key components could delay or reduce shipments which
could result in lost or deferred sales.

Our reliance on a customer for a significant portion of our revenues could harm
our business and prospects.

     Physician Sales & Service, Inc. and its affiliates, known as PSS, serve as
independent distributors in the United States for many of our product lines.
These distributors owed us a total of approximately $7.0 million as of September
29, 2001 and accounted for approximately 20% of our product sales for fiscal
2001.  We do not have a long term agreement with PSS obligating them to purchase
products from us.  A reduction or delay in orders from PSS or a delay or default
in the payment of their accounts receivable could harm our business and
prospects.

We may not be able to compete successfully.

     A number of companies have developed, or are expected to develop, products
that compete or will compete with our products. Many of these competitors offer
a range of products in areas other than those in which we compete, which may
make such competitors more attractive to hospitals, radiology clients, general
purchasing organizations and other potential customers. In addition, many of our
competitors and potential competitors are larger and have greater financial
resources than we do and offer a range of products broader than our products.
Some of the companies with which we now compete or may compete in the future
have or may have more extensive research, marketing and manufacturing
capabilities and significantly greater technical and personnel resources than we
do, and may be better positioned to continue to improve their technology in
order to compete in an evolving industry. Our failure to compete successfully
could harm our business and prospects.

     The primary competitor for our bone densitometry products is General
Electric Medical Systems (GE). Our direct-to-digital imaging products compete
with traditional X-ray systems as well as computed radiography systems, which
are less expensive than our products, and other direct-to-digital systems. The
larger competitors in these markets include GE, Siemens, Kodak, Canon and
Varian. General Electric has received FDA approval to market a digital general
radiography X-ray system. Another company, Fischer Imaging, recently received
FDA marketing approval for its general radiography digital X-ray system. Our
mammography systems compete with products offered by GE, Siemens,
Instrumentarium and Fischer Imaging. Our minimally invasive breast biopsy
systems compete with products offered by Fischer Imaging and with conventional
surgical biopsy procedures. Our mini c-arm products compete directly with
mini c-arms manufactured and sold by a limited number of companies including
GE. We also compete indirectly with manufacturers of conventional c-arm image
intensifiers including Siemens and GE.

Our success depends upon our ability to adapt to rapid changes in technology and
customer requirements.

     The market for our products has been characterized by rapid technological
change, frequent product introductions and evolving customer requirements. We
believe that these trends will continue into the foreseeable future. Our success
will depend, in part, upon our ability to enhance our existing products,
successfully develop new products that meet

                                       37


increasing customer requirements and gain market acceptance. If we fail to do so
our products may be rendered obsolete or uncompetitive by new industry standards
or changing technology.

We may be unable to successfully integrate the operations of our acquisitions.

     We acquired the United States business of Trex Medical in September 2000
and Direct Radiography Corp. in June 1999. Both of these acquisitions involve
numerous risks generally associated with acquisitions, including:

     .   the diversion of management's attention;

     .   the assimilation of operations, personnel and products of the acquired
         businesses;

     .   the ability to manage geographically remote units; and

     .   the potential loss of key employees of the acquired businesses.

We may not be able to successfully integrate the operations of Trex Medical or
Direct Radiography Corp. Failure to do so would harm our business and prospects.

Our failure to manage current or future alliances or joint ventures effectively
may harm our business and prospects.

     We are exploring potential alliances, joint ventures or other business
relationships to expand our distribution channels, raise cash or share ongoing
research and development costs. As a result of these efforts we have entered
into a distribution agreement with Siemens for our bone densitometry products
and a letter of intent with respect to the research and development of digital
mammography products.  Siemens is a competitor or potential competitor to us in
some of our business segments, as well as a competitor or potential competitor
to some of our customers or potential customers.    Our alliance with Siemens or
any other person could enhance their business to our detriment or make it more
difficult for us to enter into advantageous business transactions or
relationships with others. Moreover, we may not be able to:

     .   identify appropriate candidates for alliances or joint ventures;

     .   assure that any alliance or joint venture candidate will provide us
         with the support anticipated;

     .   successfully negotiate an alliance or joint venture on terms that are
         advantageous to us; or

     .   successfully manage any alliance or joint venture.

Furthermore, any alliance or joint venture may divert management time and
resources. Our entering into a disadvantageous alliance or joint venture or
failure to manage an alliance or joint venture effectively could harm our
business and prospects.


The uncertainty of healthcare reform could harm our business and prospects.

     In recent years, the healthcare industry has undergone significant change
driven by various efforts to reduce costs, including efforts at national
healthcare reform, trends toward managed care, cuts in Medicare, consolidation
of healthcare distribution companies and collective purchasing arrangements by
office-based healthcare practitioners. Healthcare reform proposals and medical
cost containment measures in the United States and in many foreign countries
could:

                                       38


     .   limit the use of our products;

     .   reduce reimbursement available for such use; or

     .   adversely affect the use of new therapies for which our products may be
         targeted.

These reforms or cost containment measures, including the uncertainty in the
medical community regarding their nature and effect, could harm our business and
prospects and make it difficult for us to raise additional capital on
advantageous terms, if at all.

We depend on third party reimbursement to our customers for market acceptance of
our products. Failure of third party payors to provide appropriate levels of
reimbursement for use of our products could harm our business and prospects.

     Sales of medical products largely depend on the reimbursement of patients'
medical expenses by government healthcare programs and private health insurers.
The costs of our products are substantial, and market acceptance of our products
depends upon our customers' ability to obtain appropriate levels of
reimbursement from third-party payors for use of our products. In the United
States, the Health Care Finance Administration, known as HCFA, establishes
guidelines for the reimbursement of healthcare providers treating Medicare and
Medicaid patients. Under current HCFA guidelines, varying reimbursement levels
have been established for dual-energy X-ray and ultrasound bone density
assessment, mammography and other imaging and diagnostic procedures performed by
our products. The actual reimbursement amounts are determined by individual
state Medicare carriers and, for non-Medicare and Medicaid patients, private
insurance carriers. There are often delays between the reimbursement approvals
by HCFA and by a state Medicare carrier and private insurance carriers.
Moreover, states as well as private insurance carriers may choose not to follow
the HCFA reimbursement guidelines. The use of our products outside the United
States is similarly affected by reimbursement policies adopted by foreign
regulatory and insurance carriers. A reduction or other adverse change in
reimbursement policies for the use of our products could harm our business and
prospects.

The future growth of our bone densitometry business depends in large part on the
continued development and more widespread acceptance of complementary therapies.

     Our bone densitometers and related products are used to assist physicians
in diagnosing patients at risk for osteoporosis and other bone disorders, and to
monitor the effectiveness of therapies to treat these disorders. As a result,
the future growth of the market for these products and of this business will in
large part be dependent upon the development and more widespread acceptance of
drug therapies to prevent and to treat osteoporosis. Over the last several
years, the FDA has approved a number of drug therapies to treat osteoporosis. We
also understand that a number of other drug therapies are under development.
While sales of our bone densitometry products have benefited from the increased
availability and use of these therapies, most patients who are at risk for
osteoporosis continue to go untreated. We cannot assure that any therapies under
development or in clinical trials will prove to be effective, obtain regulatory
approval, or that any approved therapy will gain wide acceptance. Even if these
therapies gain widespread acceptance, we cannot assure that this acceptance will
increase the sales of our products.

Reductions in revenues could harm our operating results because a high
percentage of our operating expenses is relatively fixed.

     A high percentage of our operating expenses is relatively fixed. We likely
will not be able to reduce spending to compensate for adverse fluctuations in
revenues. As a result, shortfalls in revenues are likely to harm our operating
results.

                                       39


Our results of operations are subject to significant quarterly variation and
seasonal fluctuation.

     Our results of operations have been and may continue to be subject to
significant quarterly variation. The results for a particular quarter may vary
due to a number of factors, including:

     .    the overall state of healthcare and cost containment efforts;

     .    the development status and demand for drug therapies to treat
          osteoporosis;

     .    the development status and demand for our direct-to-digital imaging
          products;

     .    economic conditions in our markets;

     .    foreign exchange rates;

     .    the timing of orders;

     .    the timing of expenditures in anticipation of future sales;

     .    the mix of products sold by us;

     .    the introduction of new products and product enhancements by us or our
          competitors; and

     .    pricing and other competitive conditions.

     We also believe that our sales may be somewhat seasonal, with reduced
orders in the summer months reflecting summer vacation schedules. Customers may
also cancel or reschedule shipments. Production difficulties could also delay
shipments. Any of these factors also could harm our business and prospects.

Our delay or inability to obtain any necessary United States or foreign
regulatory clearances or approvals for our products could harm our business and
prospects.

     Our products are medical devices that are the subject of a high level of
regulatory oversight. Our delay or inability to obtain any necessary United
States or foreign regulatory clearances or approvals for our products could harm
our business and prospects. The process of obtaining clearances and approvals
can be costly and time-consuming. There is a risk that any approvals or
clearances, once obtained, may be withdrawn or modified. Medical devices cannot
be marketed in the United States without clearance or approval by the FDA.
Medical devices sold in the United States must also be manufactured in
compliance with FDA Good Manufacturing Practices, which regulate the design,
manufacture, packing, storage and installation of medical devices. Moreover,
medical devices are required to comply with FDA regulations relating to
investigational research and labeling. States may also regulate the manufacture,
sale and use of medical devices, particularly those that employ X-ray
technology. Our products are also subject to approval and regulation by foreign
regulatory and safety agencies.

Fluctuations in the exchange rates of European currencies and the other foreign
currencies in which we conduct our business, in relation to the U.S. dollar,
have harmed and could continue to harm our business and prospects.

     Foreign sales accounted for approximately 33% of our product sales in
fiscal 2000 and 28% of our product sales in fiscal 2001. We maintain a sales and
service office in Belgium and a support office in France. The expenses and sales
of these offices are denominated in local currencies. We anticipate that foreign
sales and sales denominated in foreign

                                       40


currencies will continue to account for a significant portion of our total
sales. Fluctuations in the value of local currencies have caused, and are likely
to continue to cause, amounts translated into U.S. dollars to fluctuate in
comparison with previous periods. In particular, the strength in value of the
U.S. dollar to the Euro and other European currencies has resulted in an
increase in price for products denominated in those currencies. We believe that
these price increases have harmed our ability to compete in these markets.
Conversely, an increase in the value of the local currencies in which we have
offices would likely increase our expenses relative to U.S. dollar sales and
could also harm our operating results. We have hedged our foreign currency
exposure by borrowing funds in local European currencies to pay the expenses of
our foreign offices. There is a risk that these hedging activities will not be
successful in mitigating our foreign exchange risk exposure.


We conduct our business worldwide, which exposes us to a number of difficulties
in coordinating our international activities and dealing with multiple
regulatory environments.

     We sell our products to customers throughout the world. Our worldwide
business may be harmed by:

     .  difficulties in staffing and managing operations in multiple locations;

     .  greater difficulties in trade accounts receivable collection;

     .  possible adverse tax consequences;

     .  governmental currency controls;

     .  changes in various regulatory requirements;

     .  political and economic changes and disruptions;

     .  export/import controls; and

     .  tariff regulations.

     We have experienced difficulties in collecting accounts receivable in Latin
America, which as of September 29, 2001 totaled $3.3 million, including $425,000
of long-term accounts receivable included in other assets.


Our business could be harmed if we are unable to protect our proprietary
technology.

     We rely primarily on a combination of trade secrets, patents, copyright and
trademark laws and confidentiality procedures to protect our technology. Despite
these precautions, unauthorized third parties may infringe, copy or reverse
engineer portions of our technology. We do not know if current or future patent
applications will be issued with the scope of the claims sought, if at all, or
whether any patents issued will be challenged or invalidated. In addition, we
have obtained or applied for corresponding patents and patent applications in
several foreign countries for some of our patents and patent applications. There
is a risk that these patent applications will not be granted or that the patent
or patent application will not provide significant protection for our products
and technology. Our competitors may independently develop similar technology
that our patents do not cover. In addition, because patent applications in the
United States are not publicly disclosed until the patent is issued,
applications may have been filed which relate to our technology. Moreover, there
is a risk that foreign intellectual property laws will not protect our
intellectual property rights to the same extent as United States intellectual
property laws. In the absence of significant patent protection, we may be
vulnerable to competitors who attempt to copy our products, processes or
technology.

                                       41


Our business could be harmed if we infringe upon the intellectual property
rights of others.

     There has been substantial litigation regarding patent and other
intellectual property rights in the medical device and related industries. We
have been, and may be in the future, notified that we may be infringing
intellectual property rights possessed by third parties. If any such claims are
asserted against our intellectual property rights, we may seek to enter into
royalty or licensing arrangements. There is a risk in these situations that no
license will be available or that a license will not be available on reasonable
terms. Alternatively, we may decide to litigate such claims or to design around
the patented technology. These actions could be costly and would divert the
efforts and attention of our management and technical personnel. As a result,
any infringement claims by third parties or claims for indemnification by
customers resulting from infringement claims, whether or not proven to be true,
may harm our business and prospects.


We may be prohibited from manufacturing and selling our existing Lorad prone
breast biopsy system and be required to pay significant damages if Fischer
Imaging Corporation succeeds in its lawsuit against Trex Medical and us that
alleges that the system infringes two Fischer Imaging patents.

     In connection with our acquisition of the U.S. assets of Trex Medical, we
assumed liability for a lawsuit filed by Fischer Imaging against Trex Medical
alleging that the Lorad prone biopsy system infringes upon two Fischer Imaging
patents, subject to indemnification from Trex Medical and its parent, Thermo
Electron Corporation, for any damages and related costs, including attorneys'
fees, up to our adjusted purchase price for the Trex Medical assets. In
connection with this arrangement, Trex Medical is continuing to defend this
lawsuit. Recently, Fischer Imaging filed a lawsuit against us in the United
States in connection with our sales of this product. We have also become aware
that Fischer Imaging may be contemplating similar action in Europe. The lawsuits
filed by Fischer Imaging in the United States seek to enjoin Trex Medical and us
from further violation of Fischer Imaging's patents, unspecified damages of up
to three times the amount found or assessed and attorneys' fees. Trex Medical
and Thermo Electron have agreed to indemnify us, and to defend the recently
filed United States lawsuit on the same basis as the previously existing
lawsuit. If Trex Medical is unsuccessful in defending these lawsuits, we may be
prohibited from manufacturing and selling the existing prone breast biopsy
system without a license from Fischer Imaging and Fischer Imaging could be
awarded significant damages. If required, a license from Fischer Imaging to
manufacture or sell the existing prone breast biopsy system may not be available
or may not be available on commercially reasonable terms. Moreover, if Fischer
Imaging were awarded damages, indemnification from Trex Medical and Thermo
Electron, if any, may be insufficient to cover the award. A significant award
above the indemnification amount actually received could harm our business and
prospects.


Our future success will depend on the continued services of our key personnel.

     The loss of any of our key personnel, particularly our key research and
development personnel, could harm our business and prospects. Our success will
also depend upon our ability to attract and retain other qualified managerial
and technical personnel. Competition for such personnel, particularly software
engineers and other technical personnel, is intense. We may not be able to
attract and retain personnel necessary for the development of our business. We
do not have any key man life insurance for any of our officers or other key
personnel.


There is a risk that our insurance will not be sufficient to protect us from
product liability claims, or that in the future product liability insurance will
not be available to us at a reasonable cost, if at all.

     Our business involves the risk of product liability claims inherent to the
medical device business. We maintain product liability insurance subject to
deductibles and exclusions. There is a risk that our insurance will not be
sufficient to protect us from product liability claims, or that product
liability insurance will not be available to us at a reasonable cost, if at all.
An underinsured or uninsured claim could harm our operating results or financial
condition.


We use hazardous materials and products.

                                       42


  Our research and development involves the controlled use of hazardous
materials, such as toxic and carcinogenic chemicals and various radioactive
compounds. Although we believe that our safety procedures for handling and
disposing of such materials comply with the standards prescribed by federal,
state and local regulations, we cannot completely eliminate the risk of
accidental contamination or injury from these materials. In the event of this
type of accident, we could be held liable for any resulting damages, and any
such liability could be extensive. We are also subject to substantial regulation
relating to occupational health and safety, environmental protection, hazardous
substance control, and waste management and disposal. The failure to comply with
such regulations could subject us to, among other things, fines and criminal
liability.

Provisions in our Certificate of Incorporation and By-laws and our stockholder
rights plan may have the effect of discouraging advantageous offers for our
business or common stock and limit the price that investors might be willing to
pay in the future for shares of our common stock.

  Our Certificate of Incorporation, By-laws and the provisions of Delaware
corporate law include provisions that may have the effect of discouraging or
preventing a change in control. In addition, we have a stockholder rights plan
that may have the effect of discouraging or preventing a change in control.
These provisions could limit the price that our stockholders might receive in
the future for shares of our common stock.


Our stock price is volatile.

     The market price of our common stock has been, and may continue to be,
highly volatile. We believe that a variety of factors could cause the price of
our common stock to fluctuate, perhaps substantially, including:

  .  announcements and rumors of developments related to our business, or the
     industry in which we compete;

  .  quarterly fluctuations in our actual or anticipated operating results and
     order levels;

  .  general conditions in the worldwide economy;

  .  announcements of technological innovations;

  .  new products or product enhancements by us or our competitors;

  .  developments in patents or other intellectual property rights and
     litigation; and

  .  developments in our relationships with our customers and suppliers.

     In addition, in recent years the stock market in general and the markets
for shares of small capitalization and "high-tech" companies in particular, have
experienced extreme price fluctuations which have often been unrelated to the
operating performance of affected companies. Any such fluctuations in the future
could adversely affect the market price of our common stock, and the market
price of our common stock may decline.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.

     Financial Instruments, Other Financial Instruments, and Derivative
Commodity Instruments. SFAS No. 107, Disclosure of Fair Value of Financial
Instruments, requires disclosure about fair value of financial instruments.
Financial instruments consist of cash equivalents, short and long-term
investments, accounts receivable, accounts payable and debt obligations. The
fair value of these financial instruments approximates their carrying amount.

     Primary Market Risk Exposures. Our primary market risk exposures are in the
areas of interest rate risk and foreign currency exchange rate risk. We incur
interest expense on loans made under a European line of credit at the

                                       43


Europe Interbank Offered Rate. At September 29, 2001, our outstanding borrowings
under the line of credit were approximately $2.0 million, at a weighted average
interest rate of approximately 6.1%.

        Substantially all of our sales outside the United States are conducted
in U.S. dollar denominated transactions. We operate two European subsidiaries
which incur expenses denominated in local currencies. However, we believe that
these operating expenses will not harm our business, results of operations or
financial condition.

Item 8. Financial Statements and Supplementary Data.

        The consolidated Financial Statements and Supplementary Data of Hologic
are listed under Part IV, Item 14, in this report.

Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.

        Not applicable.

                                       44


                                   PART III


Item 10.  Directors and Executive Officers of the Registrant.

     The information required by this item is incorporated by reference to the
sections entitled "Election of Directors" and "Executive Officers" in our
Definitive Proxy Statement for our annual meeting of stockholders to be filed
with the Securities and Exchange Commission within 120 days after the close of
our fiscal year.

Item 11.  Executive Compensation.

     The information required by this item is incorporated by reference to the
sections entitled "Executive Compensation" in our Definitive Proxy Statement for
our annual meeting of stockholders to be filed with the Securities and Exchange
Commission within 120 days after the close of our fiscal year.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

     The information required by this item is incorporated by reference to the
section entitled "Share Ownership of Directors, Officers and Certain Beneficial
Owners" in our Definitive Proxy Statement for its annual meeting of stockholders
to be filed with the Securities and Exchange Commission within 120 days after
the close of our fiscal year.

Item 13.  Certain Relationships and Related Transactions.

     Prior to joining us, John Cumming, our Chief Executive Officer, President
and director, was the President and Managing Director of Health Care Markets
Group, a strategic advisory and investment banking firm which he founded in
1984.  During Mr. Cumming's tenure with them, Health Care Markets Group served
as our financial advisor in connection with our acquisition of Direct
Radiography Corp. and of the U.S. assets of Trex Medical.  During each of fiscal
2000 and 1999, we paid Health Care Markets Group $260,000 in advisory fees in
connection with those transactions.  In addition, in connection with these
consulting activities, in June 1999, we granted Mr. Cumming a stock option to
acquire 30,000 shares of our common stock at $5.00 per share.  Until recently,
Mr. Cumming held a 33% equity interest in Health Care Markets Group.  He now
owns a 25% interest.

     In addition, to assist Mr. Cumming in the purchase of a local primary
residence in connection with his initial relocation to Danbury, Connecticut to
take on the position of  Senior Vice President and President of Lorad, we loaned
Mr. Cumming the principal amount of $300,000 pursuant to a promissory note.  The
note bears interest at the rate of 7.0% per year. The principal and interest of
the note become payable each quarter commencing on January 10, 2002 until paid
in full no later than January 10, 2005. In the event that we undergo a change of
control, the balance of the note will be forgiven. In the event Mr. Cumming's
employment with us is terminated, either voluntarily or for cause, Mr. Cumming
has agreed to repay the balance of the note.

     In connection with Mr. Cumming's recent move to our Massachusetts
headquarters in order to assume the position of Chief Executive Officer and
President, we loaned Mr. Cumming an additional principal amount of $200,000
which has been consolidated with the original loan into one $500,000 promissory
note on the same terms. As of the date of this report, an aggregate of $500,000
of principal on this loan remains outstanding.

     Additional information required by this Item may be incorporated by
reference to the section entitled "Certain Transactions" in our Definitive Proxy
Statement for our annual meeting of stockholders to be filed with the Securities
and Exchange Commission within 120 days after the close of its fiscal year.

                                       45


                                    PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)  The following documents are filed as part of this report:

        (1)  Financial Statements
             Report of Independent Public Accountants

             Consolidated Balance Sheets as of September 30, 2000
             and September 29, 2001

             Consolidated Statements of Operations for the years
             ended September 25, 1999, September 30, 2000 and September 29, 2001

             Consolidated Statements of Stockholders' Equity for the years ended
             September 25, 1999, September 30, 2000 and September 29, 2001

             Consolidated Statements of Cash Flows for the years ended September
             25, 1999, September 30, 2000 and September 29, 2001

             Notes to Consolidated Financial Statements

        (2)  Financial Statement Schedules

             The following financial statement schedules are filed as part of
             this report and should be read in conjunction with the consolidated
             financial statements:

                    Schedule
                    --------

                    Report of Independent Public Accountants on Schedule II,
                    Valuation and Qualifying Accounts

        All other schedules have been omitted because they are not required or
        because the required information is given in the Consolidated Financial
        Statements or Notes thereto.

        (3)  Listing of Exhibits



Exhibit
Number                                                                                                           Reference
----------                                                                                                       ---------
                                                                                                             
2.01    Securities Purchase Agreement dated April 28, 1999, as amended on June 3, 1999, by and among             M-1
        Hologic, Sterling Diagnostic Imaging, Inc., and SDI Investments, L.L.C.
2.02    Contract of Sale dated April 28, 1999, as amended on June 3, 1999, by and between Hologic and            M-2
        Glasgow Land Company, L.L.C.
2.03    Asset Purchase and Sale Agreement Among Trex Medical Systems Corporation, Trex Medical Corporation,      O-2
        ThermoTrex Corporation and Thermo Electron Corporation and Hologic, Inc. dated August 13, 2000
3.01    Certificate of Incorporation of Hologic                                                                  A-3.01
3.02    By-laws of Hologic                                                                                       A-3.02
4.01    Specimen certificate for shares of Hologic's Common Stock                                                B-1
4.02    Description of capital stock (contained in the Certificate of Incorporation of Hologic, filed as         A-3.01


                                       46



                                                                                                        
       Exhibit 3.01).
4.03   Rights Agreement dated December 22, 1992                                                             C-1
4.04   Form of Rights Certificate                                                                           C-2
4.05   Amendment No. 1 to Rights Agreement, dated as of December 13, 1995                                   H-4.01
4.06   Amendment No. 2 to Rights Agreement, dated as of December 9, 1996                                    H-4.02
4.07   Amendment No. 3 to Rights Agreement, dated as of April 25, 1999                                      L-4.03
10.01  1986 Combination Stock Option Plan, as amended                                                       E-10.07*
10.02  Amended and Restated 1990 Non-Employee Director Stock Option Plan                                    F-10.08*
10.03  1995 Combination Stock Option Plan                                                                   F-10.10*
10.04  Amended and Restated 1999 Equity Incentive Plan                                                      K-10*
10.05  2000 Acquisition Equity Incentive Plan                                                               filed herewith
10.06  Form of Indemnification Agreement for directors and certain officers of Hologic                      A-10.12*
10.07  Employment Agreement with an officer of Hologic                                                      D-10.22*
10.08  Severance Agreement with an officer of Hologic                                                       P-10.08*
10.09  Severance Agreement with an officer of Hologic                                                       P-10.09*
10.10  Severance Agreement with an officer of Hologic                                                       P-10.11*
10.11  Severance Agreement with an officer of Hologic                                                       filed herewith*
10.12  Employment Letter to an officer of Hologic                                                           filed herewith*
10.13  Promissory Note to an officer of Hologic                                                             filed herewith*
10.14  Form of Officer Separation Agreement including list of officers to whom provided                     filed herewith*
10.15  License Agreement by and between Hologic and Vivid Technologies, Inc.                                A-10.18
10.16  Amendment No.1 to the License Agreement by and between Hologic and Vivid Technologies, Inc.          G-10.25
10.17  Termination Agreement to the License Agreement by and between Hologic and Vivid Technologies, Inc.   P-10.16
10.18  Secured Promissory Note                                                                              R-10.23
10.19  Mortgage, Security Agreement and assignment of Leases and Rents (Danbury)                            R-10.24
10.20  Mortgage, Security Agreement and assignment of Leases and Rents (Bedford)                            R-10.25
10.21  Guaranty                                                                                             R-10.26
10.22  Supply Agreement                                                                                     R-10.27
10.23  Facility Lease (Littleton)                                                                           Q-10.89
10.24  Facility Lease (Danbury)                                                                             Q-10.14
10.25  Loan and Security Agreement                                                                          filed herewith
10.26  Parent Pledge Agreement                                                                              filed herewith
10.27  Guaranty and Security Agreement                                                                      filed herewith
10.28  Mortgage and Security Agreement                                                                      filed herewith
10.29  First Amendment to the Loan and Security Agreement                                                   filed herewith
21.01  Subsidiaries of the Company                                                                          filed herewith
23.01  Consent of Arthur Andersen LLP                                                                       filed herewith

_________________________
*  Management compensation plan or arrangement


A    We previously filed this exhibit on January 24, 1990 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form S-1
     (Registration No. 33-33128), and the previously filed exhibit is
     incorporated herein by reference.

B    We previously filed this exhibit on January 31, 1990 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A, and
     the previously filed exhibit is incorporated herein by reference.

C    We previously filed this exhibit on January 29, 1993 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A, and
     the previously filed exhibit is incorporated herein by reference.

D    We previously filed this exhibit on December 22, 1993 with the referenced
     exhibit number as an exhibit to our 1993 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 25, 1993, and the
     previously filed exhibit is incorporated herein by reference.

                                       47


E    We previously filed this exhibit on December 22, 1994 with the referenced
     exhibit number as an exhibit to our 1994 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 24, 1994, and the
     previously filed exhibit is incorporated herein by reference.

F    We previously filed this exhibit on December 26, 1995, with the referenced
     exhibit number as an exhibit to our 1995 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 30, 1995, and the
     previously filed exhibit is incorporated herein by reference.

G    We previously filed this exhibit on December 27, 1996 with the referenced
     exhibit number as an exhibit to our 1996 Annual Report on Form 10-K (SEC
     File No. 000-18281) for the fiscal year ended September 28, 1996, and the
     previously filed exhibit is incorporated herein by reference.

H    We previously filed this exhibit on January 17, 1997 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A/A,
     and the previously filed exhibit is incorporated herein by reference.

I    We previously filed this exhibit on August 7, 1998 with the referenced
     exhibit number as an exhibit to our 1998 Third Quarter Report on Form 10-Q
     (SEC File No. 000-18281) for the quarter ended June 27, 1998, and the
     previously filed exhibit is incorporated herein by reference.

J    We previously filed this exhibit on December 23, 1998 with the referenced
     exhibit number as an exhibit to our 1998 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 26, 1998, and the
     previously filed exhibit is incorporated herein by reference.

K    We previously filed this exhibit on May 11, 1999 with the referenced
     exhibit number as an exhibit to our 1999 Second Quarter Report on Form 10-Q
     (SEC File No. 000-18281) for the quarter ended March 27, 1999, and the
     previously filed exhibit is incorporated herein by reference.

L    We previously filed this exhibit on May 20, 1999 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A/A,
     and the previously filed exhibit is incorporated herein by reference.

M    We previously filed this exhibit on June 18, 1999 with the referenced
     exhibit number as an exhibit to our Current Report on Form 8-K  (SEC File
     No. 000-18281) dated as of June 3, 1999, and the previously filed exhibit
     is incorporated herein by reference.

N    We previously filed this exhibit on October 1, 1999 with the referenced
     exhibit number as an exhibit to our Current Report on Form 8-K  (SEC File
     No. 000-18281) dated as of September 29, 1999, and the previously filed
     exhibit is incorporated herein by reference.

O    We previously filed this exhibit on October 2, 2000 with the referenced
     exhibit number as an exhibit to our Current Report on Form 8-K (SEC File
     No. 000-18281) dated as of September 15, 2000, and the previously filed
     exhibit is incorporated herein by reference.

P    We previously filed this exhibit on December 23, 1999 with the referenced
     exhibit number as an exhibit to our Annual Report on Form 10-K (SEC File
     No. 000-18281) for the fiscal year ended September 25, 1999, and the
     previously filed exhibit is incorporated by reference.

Q    Trex Medical Corporation previously filed this exhibit with the referenced
     exhibit number as an Exhibit to its Registration Statement on Form S-1
     (Reg. No. 333-2926), and the previously filed exhibit is incorporated by
     reference.

R    We previously filed this exhibit on December 22, 2000 with the referenced
     exhibit number as an exhibit to our Annual Report on Form 10-K (SEC File
     No. 000-18281) for the fiscal  year ended September 30, 2000, and the
     previously filed exhibit is incorporated by reference.

                                       48


(b)  Reports on Form 8-K.

       The following Current Report on Form 8-K was filed by the registrant
during the last quarter of the period covered by this report:

       Current Report on Form 8-K filed on August 2, 2001 regarding management
changes.

(d)  Financial Statement Schedules:

       The financial statement schedules required are included as part of Item
(2) above.

                                       49


                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                              HOLOGIC, INC.

                              By: /s/ John W. Cumming
                                 -----------------------------------------
                                    JOHN W. CUMMING
                                    Chief Executive Officer and President

Dated: December 11, 2001

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



     Signature                Title                                         Date
     ---------                -----                                         ----
                                                                 
/s/ John W. Cumming           Director, Chief Executive                December 11, 2001
----------------------------  Officer and President
     JOHN W. CUMMING          (Principal Executive Officer)


/s/ Glenn P. Muir             Director, Executive Vice President       December 11, 2001
----------------------------  Finance and Administration and
     GLENN P. MUIR            Treasurer (Principal Financial Officer)

/s/ Jay A. Stein              Chairman of the Board and                December 11, 2001
----------------------------  Chief Technical Officer
     JAY A. STEIN

/s/ Robert H. Lavallee        Controller                               December 11, 2001
----------------------------  (Principal Accounting Officer)
     ROBERT H. LAVALLEE

/s/ Irwin Jacobs              Director                                 December 11, 2001
----------------------------
     IRWIN JACOBS

/s/ William A. Peck           Director                                 December 11, 2001
----------------------------
     WILLIAM A. PECK

/s/ Gerald Segel              Director                                 December 11, 2001
----------------------------
     GERALD SEGEL

/s/ Elaine Ullian             Director                                 December 11, 2001
----------------------------
     ELAINE ULLIAN



                                       50


Hologic, Inc. and Subsidiaries
Index to Consolidated Financial Statements



Report of Independent Public Accountants                                    F-1

Consolidated Balance Sheets as of September 30, 2000
and September 29, 2001                                                      F-2

Consolidated Statements of Operations for the Years
Ended September 25, 1999, September 30, 2000 and
September 29, 2001                                                          F-3

Consolidated Statements of Stockholders' Equity for the
Years Ended September 25, 1999, September 30, 2000
and September 29, 2001                                                      F-4

Consolidated Statements of Cash Flows for the Years
Ended September 25, 1999, September 30, 2000 and
September 29, 2001                                                          F-5

Notes to Consolidated Financial Statements                                  F-6


Report of Independent Public Accountants

To Hologic, Inc.:

We have audited the accompanying consolidated balance sheets of Hologic, Inc. (a
Delaware corporation) and subsidiaries as of September 30, 2000 and September
29, 2001, and the related consolidated statements of operations, stockholders'
equity and cash flows for each of the three years in the period ended September
29, 2001.  These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Hologic, Inc. and subsidiaries as of September 30, 2000 and September 29, 2001,
and the results of their operations and their cash flows for each of the three
years in the period ended September 29, 2001, in conformity with accounting
principles generally accepted in the United States.


                                                  /s/  Arthur Andersen LLP


Boston, Massachusetts
December 8, 2001

                                      F-1


HOLOGIC, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(In Thousands)



                                                                                                     September 30,   September 29,
                                                                                                    ------------------------------
                                                                                                          2000            2001
                                                                                                    ------------------------------
                                                                                                              
Current Assets:
  Cash and cash equivalents                                                                         $       22,778        $ 12,754
  Accounts receivable, less reserves of $7,923 and $4,668, respectively                                     50,580          42,227
  Inventories                                                                                               39,706          39,285
  Prepaid expenses and other current assets                                                                  3,041           5,309
                                                                                                    --------------        --------

     Total current assets                                                                                  116,105          99,575
                                                                                                    ==============        ========

Property and Equipment, at cost:
  Land                                                                                                      12,203          12,203
  Buildings and improvements                                                                                35,919          36,556
  Equipment                                                                                                 21,568          23,191
  Furniture and fixtures                                                                                     3,918           3,678
  Leasehold improvements                                                                                       636           1,571
                                                                                                    --------------        --------

                                                                                                            74,244          77,199

  Less--Accumulated depreciation and amortization                                                           11,450          17,143
                                                                                                    --------------        --------

                                                                                                            62,794          60,056
                                                                                                    --------------        --------
Intangible Assets:
  Patented technology, net of accumulated amortization of $2,404 and $3,402,
   respectively                                                                                              4,490           3,741
  Developed technology and know-how, net of accumulated amortization of $40 and $991, respectively          11,760           8,160
  Assembled workforce, net of accumulated amortization of $20 and $504, respectively                         2,980           1,586
  Goodwill, net of accumulated amortization of $23 and $88, respectively                                     4,397           4,403
                                                                                                    --------------        --------

                                                                                                            23,627          17,890
                                                                                                    --------------        --------
Deferred Income Taxes, net                                                                                  16,809          16,516
Other Assets, net                                                                                              320           1,082
                                                                                                    --------------        --------

     Total assets                                                                                   $      219,655        $195,119
                                                                                                    ==============        ========
Current Liabilities:
  Lines of credit                                                                                   $          388        $  1,998
  Current portion of note payable                                                                                -             485
  Accounts payable                                                                                          16,414          18,152
  Accrued expenses                                                                                          32,639          25,507
  Deferred revenue                                                                                          13,642           8,754
                                                                                                    --------------        --------

     Total current liabilities                                                                              63,083          54,896
                                                                                                    --------------        --------

Notes Payable, net of current portion (Note 3b)                                                             25,000          28,416

Commitments and Contingencies (Notes 9 and 13)

Stockholders' Equity:
  Preferred stock, $0.01 par value-
    Authorized--1,623 shares
    Issued--0 shares                                                                                             -               -
  Common stock, $0.01 par value-
    Authorized--30,000 shares
    Issued--15,417 and 15,670 shares, respectively                                                             154             157
  Capital in excess of par value                                                                           110,233         111,300
  Retained earnings                                                                                         23,821           2,971
  Accumulated other comprehensive loss                                                                      (2,172)         (2,157)
  Treasury stock, at cost--45 shares in 2000 and 2001                                                         (464)           (464)
                                                                                                    --------------        --------

     Total stockholders' equity                                                                            131,572         111,807
                                                                                                    --------------        --------

     Total liabilities and stockholders' equity                                                     $      219,655        $195,119
                                                                                                    ==============        ========



The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-2


HOLOGIC, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(In Thousands, except per share data)



                                                                                         Years Ended
                                                                        September 25,   September 30,   September 29,
                                                                      -----------------------------------------------
                                                                             1999            2000            2001
                                                                      -----------------------------------------------
                                                                                               

Revenues:
  Product sales                                                           $  81,737        $ 90,864        $175,908
  Other revenue                                                               2,403           2,882           2,583
                                                                          ---------        --------        --------

                                                                             84,140          93,746         178,491
                                                                          ---------        --------        --------

Costs and Expenses:
  Cost of product sales                                                      50,333          63,604         116,177
  Research and development                                                   12,664          17,178          23,328
  In-process research and development                                             -           5,000               -
  Selling and marketing                                                      19,658          23,882          35,422
  General and administrative                                                 10,963          16,441          20,852
  Restructuring and nonrecurring charges (Note 14)                                -               -           1,518
                                                                          ---------        --------        --------

                                                                             93,618         126,105         197,297
                                                                          ---------        --------        --------

           Loss from operations                                              (9,478)        (32,359)        (18,806)

Interest Income                                                               4,204           3,567           1,027

Interest/Other Expense                                                         (548)           (227)         (2,902)
                                                                          ---------        --------        --------

           Loss before (benefit) provision for income taxes                  (5,822)        (29,019)        (20,681)

(Benefit) Provision for Income Taxes                                         (2,075)        (10,400)            169
                                                                          ---------        --------        --------

           Net loss                                                       $  (3,747)       $(18,619)       $(20,850)
                                                                          =========        ========        ========
Net Loss per Common Share:
  Basic and diluted                                                       $   (0.27)       $  (1.22)       $  (1.35)
                                                                          =========        ========        ========
Weighted Average Number of Common Shares Outstanding:
  Basic and diluted                                                          13,950          15,320          15,475
                                                                          =========        ========        ========


The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-3


HOLOGIC, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity
(In Thousands)





                                                             Common Stock         Capital in                   Treasury Stock
                                                        Number of       $0.01     Excess of     Retained    Number of     Amount
                                                        Shares       Par Value    Par Value     Earnings     Shares
                                                                                                        
Balance, September 26, 1998                                 13,376         $ 134     $ 95,100     $ 46,187         45     $ (464)
   Exercise of stock options                                    30             -          131            -          -          -
   Stock issued for employee compensation                       11             -          144            -          -          -
   Issuance of common stock under employee
      stock purchase plan                                       27             -          163            -          -          -
   Issuance of shares related to acquisition                 1,857            19       13,910            -          -          -
   Compensation for grants of stock options to
   nonemployees                                                  -             -          133            -          -          -
   Tax benefit from stock options exercised                      -             -           43            -          -          -
   Net loss                                                      -             -            -       (3,747)         -          -
   Translation adjustments                                       -             -            -            -          -          -
                                                           -------         -----     --------     --------   --------     ------
            Comprehensive loss

Balance, September 25, 1999                                 15,301           153      109,624       42,440         45       (464)
   Exercise of stock options                                    13             -           49            -          -          -
   Stock issued for employee compensation                       12             -           61            -          -          -
   Issuance of common stock under employee
      stock purchase plan                                       91             1          499            -          -          -
   Net loss                                                      -             -            -      (18,619)         -          -
   Translation adjustments                                       -             -            -            -          -          -
                                                           -------         -----     --------     --------   --------     ------
            Comprehensive loss


Balance, September 30, 2000                                 15,417         $ 154     $110,233     $ 23,821         45     $ (464)
   Exercise of stock options                                   128             1          469            -          -          -
   Stock issued for employee compensation                       25             1          165            -          -          -
   Issuance of common stock under employee
      stock purchase plan                                      100             1          433            -          -          -
   Net loss                                                      -             -            -      (20,850)         -          -
   Translation adjustments                                       -             -            -            -          -          -
                                                           -------         -----     --------     --------   --------     ------
            Comprehensive loss


Balance, September 29, 2001                                 15,670         $ 157     $111,300     $  2,971         45     $ (464)
                                                           =======         =====     ========     ========   ========     ======


                                                                 Accumulated               Total
                                                                    Other
                                                                Comprehensive          Stockholders'              Comprehensive
                                                                    Loss                  Equity                  Income (Loss)
                                                                                                         
Balance, September 26, 1998                                        $     (575)           $  140,382                  $       -
   Exercise of stock options                                                -                   131                          -
   Stock issued for employee compensation                                   -                   144                          -
   Issuance of common stock under employee
      stock purchase plan                                                   -                   163                          -
   Issuance of shares related to acquisition                                -                13,929                          -
   Compensation for grants of stock options
   nonemployees                                                             -                   133                          -
   Tax benefit from stock options exercised                                 -                    43                          -
   Net loss                                                                 -                (3,747)                    (3,747)
   Translation adjustments                                               (756)                 (756)                      (756)
                                                                   ----------            ----------                  ---------
            Comprehensive loss                                                                                       $  (4,503)
                                                                                                                     =========

Balance, September 25, 1999                                            (1,331)              150,422                          -
   Exercise of stock options                                                -                    49                          -
   Stock issued for employee compensation                                   -                    61                          -
   Issuance of common stock under employee
      stock purchase plan                                                   -                   500                          -
   Net loss                                                                 -               (18,619)                   (18,619)
   Translation adjustments                                               (841)                 (841)                      (841)
                                                                   ----------            ----------                  ---------
            Comprehensive loss                                                                                       $ (19,460)
                                                                                                                     =========

Balance, September 30, 2000                                        $   (2,172)           $  131,572
   Exercise of stock options                                                -                   470
   Stock issued for employee compensation                                   -                   166
   Issuance of common stock under employee
      stock purchase plan                                                   -                   434
   Net loss                                                                 -               (20,850)                   (20,850)
   Translation adjustments                                                 15                    15                         15
                                                                   ----------            ----------                  ---------
            Comprehensive loss                                                                                       $ (20,835)
                                                                                                                     =========
Balance, September 29, 2001                                        $   (2,157)           $  111,807
                                                                   ==========            ==========


The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-4


HOLOGIC, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(In Thousands)



                                                                                                   Years Ended
                                                                                  September 25,   September 30,   September 29,
                                                                                -----------------------------------------------
                                                                                       1999            2000            2001
                                                                                -----------------------------------------------
                                                                                                         
Cash Flows from Operating Activities:
  Net loss                                                                              $ (3,747)       $(18,619)       $(20,850)
Adjustments to reconcile net loss to net cash provided by (used in) operating
  activities-
   Depreciation and amortization                                                           3,474           4,420           8,735
   Reversal of previously recorded Trex reserves                                               -               -          (2,004)
   Deferred income taxes                                                                  (2,128)        (10,546)            293
   Acquired in-process research and development                                                -           5,000               -
   Compensation expense related to issuance of common stock and stock options                243             105             166
Changes in assets and liabilities, net of impact of businesses acquired in 1999
  and 2000, respectively
    Accounts receivable                                                                    4,010           2,190           7,859
    Inventories                                                                            6,130             836           2,310
    Prepaid expenses and other current assets                                                (81)          4,605          (2,098)
    Accounts payable                                                                        (200)          3,104           4,698
    Accrued expenses                                                                      (3,006)          6,189          (6,371)
    Deferred revenue                                                                      (2,388)          2,039          (2,989)
                                                                                        --------        --------        --------

        Net cash provided by (used in) operating activities                                2,307            (677)        (10,251)
                                                                                        --------        --------        --------

Cash Flows from Investing Activities:
  Purchases of held-to-maturity investments                                              (40,848)        (20,938)              -
  Proceeds from maturities of investment securities                                       46,675          50,074               -
  Proceeds from settlement of Trex purchase price                                              -               -             932
  Purchase of businesses, net of cash acquired                                            (7,972)        (30,198)              -
  Purchase of property and equipment, net                                                 (8,879)         (5,821)         (4,330)
  Increase in other assets                                                                  (107)         (5,218)         (1,259)
                                                                                        --------        --------        --------

        Net cash used in investing activities                                            (11,131)        (12,101)         (4,657)
                                                                                        --------        --------        --------

Cash Flows from Financing Activities:
  Borrowings (repayments) under lines of credit                                           (2,695)           (715)          1,610
  Issuance of note payable                                                                     -               -           2,360
  Repayments of note payable                                                                   -               -              (9)
  Net proceeds from sale of common stock                                                     294             549             904
  Tax benefit from stock options exercised                                                    43               -               -
                                                                                        --------        --------        --------

        Net cash (used in) provided by financing activities                               (2,358)           (166)          4,865
                                                                                        --------        --------        --------

Effect of Exchange Rate Changes on Cash                                                     (733)           (786)             19
                                                                                        --------        --------        --------

Net Decrease in Cash and Cash Equivalents                                                (11,915)        (13,730)        (10,024)

Cash and Cash Equivalents, beginning of period                                            48,423          36,508          22,778
                                                                                        --------        --------        --------

Cash and Cash Equivalents, end of period                                                $ 36,508        $ 22,778        $ 12,754
                                                                                        ========        ========        ========

Supplemental Disclosure of Cash Flow Information:
  Cash paid during the period for income taxes                                          $  2,592        $    199        $    166
                                                                                        ========        ========        ========
  Cash paid during the period for interest                                              $    229        $     38        $  2,933
                                                                                        ========        ========        ========

Supplemental Disclosure of Noncash Financing Activities:
  Stock issued for employee compensation                                                $    144        $     61        $    166
                                                                                        ========        ========        ========
Issuance of Note Payable to Fleet Business Credit Corp. for litigation
  settlement                                                                            $      -        $      -        $  1,550
                                                                                        ========        ========        ========
Purchase of Businesses, net of cash acquired:
  Fair value of assets acquired                                                         $ 23,423        $ 57,050        $      -
  Liabilities assumed                                                                     (1,522)        (25,270)              -
  Cost in excess of net assets acquired                                                        -          19,220               -
  In-process research and development cost acquired                                            -           5,000               -
  Cash paid                                                                               (7,216)        (30,000)              -
  Acquisition costs incurred                                                                (756)         (1,000)              -
                                                                                        --------        --------        --------

      Fair value of stock/note payable issued                                           $ 13,929        $ 25,000        $      -
                                                                                        ========        ========        ========



The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-5


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)

(1)  OPERATIONS

     Hologic, Inc. and subsidiaries (the Company or Hologic) is engaged in the
     development, manufacture and distribution of diagnostic and medical imaging
     systems primarily serving the healthcare needs of women. The Company's core
     women's healthcare business units are focused on bone densitometry,
     mammography and breast biopsy and on developing a direct-to-digital X-ray
     mammography system.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accompanying consolidated financial statements reflect the application
     of certain accounting policies as described in this note and elsewhere in
     the accompanying consolidated financial statements.

     (a)  Principles of Consolidation

          The accompanying consolidated financial statements include the
          accounts of the Company and all of its wholly owned subsidiaries. All
          material intercompany accounts and transactions have been eliminated
          in consolidation.

     (b)  Fiscal Year

          The Company's fiscal year ends on the last Saturday in September.
          Fiscal 1999, 2000 and 2001 ended on September 25, 1999, September 30,
          2000 and September 29, 2001, respectively.

     (c)  Management's Estimates and Uncertainties

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

          The Company is subject to a number of risks similar to those of other
          companies of similar size in its industry, including recurring losses,
          increased debt, rapid technological changes, competition, customer
          concentration, integration of acquisitions, government regulations,
          management of international activities and dependence on key suppliers
          and key individuals.

     (d)  Cash and Cash Equivalents

          The Company considers all highly liquid investments with maturities of
          three months or less at the time of acquisition to be cash
          equivalents. Included in cash equivalents at September 30, 2000 and
          September 29, 2001 are approximately $2,500 and $541, respectively, of
          securities purchased under

                                      F-6


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)


          agreements to resell. The securities purchased under agreements to
          resell are collateralized by U.S. government securities.

     (e)  Concentration of Credit Risk

          Statement of Financial Accounting Standards (SFAS) No. 105, Disclosure
          of Information about Financial Instruments with Off-Balance-Sheet Risk
          and Financial Instruments with Concentrations of Credit Risk, requires
          disclosure of any significant off-balance-sheet and credit risk
          concentrations. Financial instruments that subject the Company to
          credit risk primarily consists of cash, short-term investments, trade
          accounts receivable and long-term receivables. The Company's credit
          risk is managed by investing its cash in high-quality money market
          instruments and securities of the U.S. government and its agencies.
          The Company has not experienced any material losses related to
          receivables from individual customers or groups of customers in the X-
          ray and medical devices industry. Due to these factors, no additional
          credit risk, beyond amounts provided for, is believed by management to
          be inherent in the Company's accounts receivable.

          The Company utilizes a distributor in the United States for certain
          product lines. This distributor had amounts due to the Company of
          approximately $6,969 as of September 29, 2001 and accounted for 20.3%
          of revenues for fiscal 2001. There were no other customers with
          balances greater than 10% of accounts receivable as of September 29,
          2001 or customers with greater than 10% of the Company's revenues for
          fiscal 2001. During the years ended September 25, 1999 and September
          30, 2000, no individual customers represented greater than 10% of
          revenue.

          The Company finances certain sales to Latin American customers over
          two to three years. The economic and currency related uncertainties in
          these countries may increase the likelihood of nonpayment. As a
          result, the Company increased its bad debt reserve during fiscal 2000;
          no additional amounts were required in fiscal 2001.

          The Company had sold its systems to a leasing company, which in turn
          leased the systems to third parties. The leasing company accounted for
          5% of product sales for fiscal 1999. There have been no such sales for
          any period thereafter (see Notes 10 and 13).

     (f)  Disclosure of Fair Value of Financial Instruments

          The Company's financial instruments mainly consist of cash, accounts
          receivable, lines of credit, accounts payable and notes payable. The
          carrying amounts of the Company's cash, accounts receivable, lines of
          credit and accounts payable approximate fair value due to the short-
          term nature of these instruments. The note payable to Trex Medical
          Corporation has a fixed rate of interest and will be subject to
          fluctuations in fair value during its term. The notes payable to
          Foothill Capital Corporation and Fleet Business Credit, LLC have a
          variable interest rate and, therefore, fluctuate based on market
          conditions. As of September 29, 2001, the fair values of the notes
          payable

                                      F-7


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)



          approximate their carrying amounts based on comparable market terms
          and conditions.

     (g)  Inventories

          Inventories are stated at the lower of cost (first-in, first-out) or
          market and consist of the following:

                                              September 30,   September 29,
                                                  2000            2001

            Raw materials and work-in-process    $24,742         $27,421

            Finished goods                        14,964          11,864
                                                 -------         -------

                                                 $39,706         $39,285
                                                 =======         =======

          Work-in-process and finished goods inventories consist of materials,
          labor and manufacturing overhead.

     (h)  Depreciation and Amortization

          The Company provides for depreciation and amortization by charges to
          operations, using the straight-line method, which allocate the cost of
          property and equipment over the following estimated useful lives:

                        Asset Classification          Estimated
                                                     Useful Life

                     Building and improvements         40 years
                     Equipment                        3-5 years
                     Furniture and fixtures           5-7 years
                     Leasehold improvements         Life of lease

                                      F-8


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)


(i)  Long-Lived Assets

     The Company assesses the realizability of its long-lived assets, including
     intangible assets, in accordance with SFAS No. 121, Accounting for
     Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
     Of. To date, the Company has not identified any impairments requiring
     adjustment.

(j)  Deferred Financing Costs

     Included in other assets in the accompanying balance sheet are deferred
     financing costs of approximately $393 related to the Company's closing of
     the credit facility with Foothill Capital Corporation (see Note 4.) The
     Company is amortizing these amounts to interest expense over a three-year
     period, which approximates the level yield method.

(k)  Foreign Currency Translation

     The Company translates the financial statements of its foreign subsidiaries
     in accordance with SFAS No. 52, Foreign Currency Translation. In
     translating the accounts of the foreign subsidiaries into U.S. dollars,
     assets and liabilities are translated at the rate of exchange in effect at
     year-end, while stockholders' equity is translated at historical rates.
     Revenue and expense accounts are translated using the weighted average
     exchange rate in effect during the year. Gains and losses from foreign
     currency translation are credited or charged to cumulative translation
     adjustment, included in stockholders' equity, in the accompanying
     consolidated balance sheets.

     Transaction gains and losses in fiscal 1999, 2000 and 2001 were not
     significant.

(l)  Revenue Recognition

     The Company recognizes product revenue upon shipment, provided that there
     is persuasive evidence of an arrangement, there are no uncertainties
     regarding acceptance, the sales price is fixed or determinable, collection
     of the resulting receivable is probable and only perfunctory Company
     obligations included in the arrangement remain to be completed. A provision
     is made at that time for estimated warranty costs to be incurred. Other
     product revenues, which includes primarily replacement parts and services,
     are recorded at the time of shipment or as the service is rendered.

     In connection with a fee-per-scan program with a leasing company for
     certain products, the Company entered into a remarketing agreement whereby
     it agreed to perform certain remarketing activities on a best efforts
     basis. The Company agreed to perform these activities to help recover any
     losses incurred by the leasing company up to 10% of the total fee-per-scan
     contracts funded. The leasing company purchased all such products covered
     under these contracts from the Company. The Company had reserved for
     potential losses under these contracts by deferring revenue in an amount
     equal to 10%

                                      F-9


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)

     of the contracts funded. This program was terminated in fiscal 1999 (see
     Notes 10 and 13).

     Maintenance contract revenues are recognized over the term of the contract.

(m)  Research and Development and Software Development Costs

     Research and development costs have been charged to operations as incurred.
     SFAS No. 86, Accounting for the Costs of Computer Software to Be Sold,
     Leased or Otherwise Marketed, requires the capitalization of certain
     computer software development costs incurred after technological
     feasibility is established. The Company believes that once technological
     feasibility of a software product has been established, the additional
     development costs incurred to bring the product to a commercially
     acceptable level are not significant.

(n)  Net Loss Per Share

     Basic and diluted net loss per share are presented in conformity with SFAS
     No. 128, Earnings per Share. Basic net loss per share is computed by
     dividing net loss by the weighted average number of common shares
     outstanding during the period. Diluted net loss per share in 1999, 2000 and
     2001 is computed in the same way as basic, as all common equivalent shares
     are considered antidilutive due to the Company's net loss position.

     Dilutive weighted average shares outstanding do not include 2,130, 2,712
     and 3,367 common-equivalent shares for the end of fiscal years 1999, 2000
     and 2001, respectively, as their effect would have been antidilutive.

(o)  Derivative Financial Instruments

     At September 30, 2000 and September 29, 2001, the Company had no
     instruments.

(p)  Reclassifications

     Certain prior-period amounts have been reclassified to conform with the
     current-period presentation.

(q)  Recently Issued Accounting Standards

     Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition, was issued in
     December 1999. On March 24, 2000, the Securities and Exchange Commission
     (SEC) deferred implementation of SAB No. 101 until the second calendar
     quarter of 2000, and on June 26, 2000, implementation was further deferred
     until the fourth quarter of calendar 2000. The Company was required to
     adopt this new accounting principle in the fourth quarter of fiscal 2001.
     The adoption of this principle did not have a material effect on the
     Company's results of operations, financial position or cash flows.

                                      F-10


          HOLOGIC, INC. AND SUBSIDIARIES

          Notes to Consolidated Financial Statements

          (In Thousands, except per share data)

               In July 2001, the Financial Accounting Standards Board (FASB)
               issued SFAS No. 141, Business Combinations. SFAS No. 141 requires
               all business combinations initiated after June 30, 2001 to be
               accounted for using the purchase method. This statement is
               effective for all business combinations initiated after June 30,
               2001.

               In July 2001, the FASB issued SFAS No. 142, Goodwill and Other
               Intangible Assets. This statement applies to goodwill and
               intangible assets acquired after June 30, 2001, as well as
               goodwill and intangible assets previously acquired. Under this
               statement, goodwill will no longer be amortized, instead goodwill
               will be reviewed for impairment annually, at a minimum, by
               applying a fair-value-based test. The Company will early adopt
               this statement effective the first quarter in the fiscal year
               ended September 2002. Accordingly, the Company will reclassify
               the net book value of assembled workforce to goodwill and cease
               amortization. The Company expects this will reduce annual
               amortization expense by approximately $700. Management is
               currently evaluating the impact that this statement will have on
               the Company's financial statements in reviewing goodwill for
               impairment when applying a fair-value-based test.

               In August 2001, the FASB issued SFAS No. 144, Accounting for the
               Impairment or Disposal of Long-Lived Assets. This statement
               supercedes SFAS No. 121, Accounting for the Impairment of Long-
               Lived Assets and for Long-Lived Assets to Be Disposed Of, and
               certain accounting and reporting provisions of Accounting
               Principles Board (APB) Opinion No. 30, Reporting the Results of
               Operations - Reporting the Effects of Disposal of a Segment of a
               Business, and Extraordinary, Unusual and Infrequently Occurring
               Events and Transactions. Under this statement it is required that
               one accounting model be used for long-lived assets to be disposed
               of by sale, whether previously held and used or newly acquired,
               and it broadens the presentation of discontinued operations to
               include more disposal transactions. The provisions of this
               statement are effective for financial statements issued for
               fiscal years beginning after December 15, 2001, and interim
               periods within those fiscal years, with early adoption permitted.
               The Company is currently evaluating the ultimate impact of this
               statement on its results of operations or financial position
               until such time as its provisions are applied.


          (3)  ACQUISITIONS

          (a) Direct Radiography Corporation

          On June 3, 1999, pursuant to a securities purchase agreement dated
          April 28, 1999, as amended (the Securities Purchase Agreement),
          between Hologic, Sterling Diagnostic Imaging, Inc., a Delaware
          corporation (SDI) and SDI Investments, LLC, a Delaware limited
          liability company (SDI Investments), Hologic purchased 100% of the
          issued and outstanding shares of capital stock of Direct Radiography
          Corporation Holding Corp., the parent company of Direct Radiography
          Corp. (DRC), a manufacturer of digital X-ray systems for medical
          imaging and non-destructive testing applications. On June 3, 1999,
          pursuant to a contract of sale (the Contract of Sale) with Glasgow
          Land Company, a Delaware limited liability company and a wholly-owned
          subsidiary of SDI Investments, Hologic also purchased the land and
          building

                                      F-11


               HOLOGIC, INC. AND SUBSIDIARIES

               Notes to Consolidated Financial Statements

               (In Thousands, except per share data)

               In Glasgow, Delaware, at which DRC conducted its business,
               Hologic paid approximately $21,145 for DRC and the real estate,
               of which approximately $7,216 was paid in cash and of which
               approximately $13,929 was paid by delivery of 1,857 shares of
               Hologic's common stock, par value $0.01 per share (the Purchase
               Price). In connection with the acquisition, Hologic incurred $756
               of acquisition costs. The Acquisition was accounted for as a
               purchase in accordance with APB Opinion No. 16. Accordingly, the
               results of the operations of DRC have been included in the
               accompanying consolidated financial statements from the date of
               acquisition. In accordance with APB Opinion No. 16, the Company
               allocated the purchase price of the acquisition based on the fair
               value of the assets acquired and liabilities assumed.

               The aggregate purchase price of $21,901 including acquisition
               costs was allocated as follows:

                         Current assets                           $  4,788
                         Property, plant and equipment              18,635
                         Liabilities assumed                        (1,522)
                                                                  --------

                                                                  $ 21,901
                                                                  ========

               Unaudited pro forma operating results for the Company, assuming
               the acquisition of DRC occurred on September 27, 1998 are as
               follows:

                                                                  1999
                         Net sales                            $  86,466
                         Net loss                                (9,114)
                         Net loss per share-
                           Basic                                  (0.60)
                           Diluted                                (0.60)

               (b) Trex Medical Systems Corporation

               On September 15, 2000, pursuant to an Asset Purchase and Sale
               Agreement between Hologic, Inc. (Hologic) and Trex Medical
               Systems Corporation (Trex Medical) (the Purchase Agreement),
               dated August 13, 2000, Hologic acquired the U.S. business assets
               of Trex Medical in exchange for $30,000 in cash and a note in the
               amount of $25,000. The note has a term of three years, bears
               interest at a rate of 11.5% per annum and requires the full
               amount of principal be repaid on September 13, 2003. The note is
               secured by a mortgage on Hologic's principal office in Bedford,
               Massachusetts, as well as the facility in Danbury, Connecticut,
               which was acquired from Trex Medical. The Company recorded
               interest expense related to this note payable of $109 and $2,875
               for the years ended September 30, 2000 and September 29, 2001,
               respectively, in the accompanying consolidated statement of
               operations.

               The initial aggregate purchase price for Trex Medical was
               approximately $56,000, which included approximately $1,000
               related to acquisition fees and expenses. The purchase price was
               subject to an adjustment based upon the working capital position
               of the business as of September 15, 2000. The Trex Medical
               acquisition has been accounted for as a purchase in accordance
               with APB Opinion No. 16 and,

                                      F-12


               HOLOGIC, INC. AND SUBSIDIARIES

               Notes to Consolidated Financial Statements

               (In Thousands, except per share data)

               accordingly, the results of the operations of Trex Medical have
               been included in the accompanying consolidated financial
               statements from the date of acquisition. In accordance with APB
               Opinion No. 16, the purchase price has been allocated to the
               acquired assets and assumed liabilities of Trex Medical based on
               their fair value.

               In connection with the allocation of the purchase price to the
               acquired assets and assumed liabilities of Trex Medical based on
               their estimated fair value, management determined that the
               balance of certain reserves and accruals at the closing date were
               not sufficient to cover the estimated economic exposure.
               Therefore, the Company increased the balance of the applicable
               reserves and accruals to reflect management's estimated economic
               exposure through charges to earnings in the period after
               acquisition in accordance with the guidance provided under SAB
               No. 100, Restructuring and Impairment. As a result, in the period
               the acquisition occurred, the Company recorded pre-tax charges
               totaling $6,800 to increase the reserve for bad debts, warranty
               accruals and other liabilities.

               In June, 2001, an independent arbitrator determined that
               adjustments of $2,839 in addition to $119 of adjustments agreed
               to by Thermo Electron Corporation before submission to
               arbitration, were required to the closing balance sheet submitted
               by Trex Medical. This resulted in a payment of approximately $932
               to the Company as an adjustment to the purchase price. In
               addition, as a result of this arbitration settlement, the Company
               evaluated the components of the approximate $2,900 of adjustments
               and determined that approximately $2,100 of reserves and accruals
               provided for through charges to earnings in the fourth quarter of
               fiscal 2000 should have been recorded in the allocation of the
               purchase price for this acquisition. The remaining $700 related
               to items that were recorded in the original purchase price
               allocation.

               As a result of the above adjustments and other purchase
               accounting adjustments made during the year, the Company's
               results for the year ended September 29, 2001 include expense
               reductions totaling $2,526 relating to the purchase price
               reallocation as follows:

               .   $1,722 cost of product sales reduction for warranty accrual
                   and for performance upgrades on prior sales; and

               .   $376 selling expense reduction for accrued sales commissions
                   and $428 general and administrative expense reduction for
                   various expense accruals and bad debt expense.

               As part of the purchase price allocation, all intangible assets
               that are a part of the acquisition were identified and valued. It
               was determined that technology assets and assembled workforce had
               separately identifiable values. As a result of this
               identification and valuation process, the Company allocated
               approximately $5,000 of the purchase price to in-process research
               and development projects. This allocation represented the
               estimated fair value based on risk-adjusted cash flows related to
               the incomplete research and development projects. At the date of
               acquisition, the development of these projects had not yet
               reached technological feasibility, and the

                                      F-13


               HOLOGIC, INC. AND SUBSIDIARIES

               Notes to Consolidated Financial Statements

               (In Thousands, except per share data)

               research and development in progress had no alternative future
               uses. Accordingly, these costs were expensed as of the
               acquisition date.

               In addition, the Company allocated approximately $11,800 and
               $3,000 to developed technology and assembled workforce,
               respectively. Developed technology represents patented and
               unpatented technology and know-how related to the Trex X-ray
               mammography, breast biopsy and radiography systems. Developed
               technology is expected to be amortized over a period of 10 years.
               Assembled workforce is the presence of a skilled workforce that
               is knowledgeable about company procedures and possesses expertise
               in certain fields that are important to profitability and growth
               of a company. Assembled workforce is expected to be amortized
               over a period of five years (see Note 2(g)).

               The excess of the purchase price over the fair value of
               identifiable intangible and tangible net assets, as of September
               30, 2000, of approximately $4,420 was allocated to goodwill,
               which is expected to be amortized over a period of 15 years (see
               Note 2(g)).

               Also, in conjunction with the acquisition, the Company committed
               to dispose of the acquired Trexnet product line. Trex Medical had
               existing obligations under contractual agreements with customers
               related to this product line which were assumed by the Company in
               the acquisition. The Company has begun to solicit offers on this
               product line from likely buyers. Based on the current level of
               interest and interaction with potential buyers, the Company has
               estimated that it will likely be required to pay a buyer
               approximately $2,000 in order to transfer these obligations,
               along with the assets and other liabilities associated with that
               product line. Such amount has been accrued as part of the
               purchase price allocation.

               The aggregate purchase price of $55,068 including acquisition
               costs was allocated as follows:

                    Current assets                                $ 49,484
                    Property, plant and equipment                    8,098
                    In-process research and development              5,000
                    Cost in excess of net assets acquired           15,732
                    Liabilities assumed                            (23,246)
                                                                  --------

                                                                  $ 55,068
                                                                  ========

               Unaudited pro forma operating results for the Company, assuming
               the acquisition of Trex Medical occurred on September 27, 1998
               and September 26, 1999 are as follows:

                                      F-14


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)


                                                 Years Ended
                                      September 25,       September 30,
                                          1999                 2000

         Net sales                      $257,877            $ 196,655
         Net loss                        (38,167)            (121,132)

         Net loss per share-
          Basic and diluted             $  (2.74)           $   (7.91)


     On November 13, 2001, the Company announced the definitization of an exit
     strategy to close the general radiography manufacturing facility in
     Littleton, Massachusetts that the Company had acquired from Trex Medical
     and indicated that it would relocate certain of its product lines and sales
     and support personnel to its corporate headquarters in Bedford,
     Massachusetts. The Company has accrued costs of approximately $3,500
     related to the closing as part of the final purchase price allocation in
     the fourth quarter of fiscal 2001. These costs include amounts for lease
     abandonment, as well as for the write-off of certain fixed assets and
     accounts receivable. The Company anticipates a restructuring charge of
     approximately $1,000 in the first quarter of fiscal 2002 primarily
     comprised of severance costs related to the termination of employees at the
     Littleton location.

(4)  CREDIT FACILITIES

     The Company maintains an unsecured line of credit with a bank for the
     equivalent of $3,000, which bears interest at the Europe Interbank Offered
     Rate (3.79% at September 29, 2001) plus 1.50%. As of September 29, 2001,
     $1,998 was outstanding. The borrowings under this line are primarily used
     by the Company's European subsidiaries to settle intercompany sales and are
     denominated in the respective local currencies of its European
     subsidiaries. The line of credit may be canceled by the bank with 30 days
     notice. The average outstanding balance during fiscal 2001 was
     approximately $1,483 and the weighted average interest rate for fiscal 2001
     was 6.13%. Interest expense on this line of credit of approximately $82,
     $23 and $95 has been included in interest/other expenses in the
     accompanying consolidated statements of operations for 1999, 2000 and 2001,
     respectively.

     On September 21, 2001, the Company signed a Loan and Security Agreement
     with Foothill Capital Corporation (the Foothill Agreement). The Foothill
     Agreement provided for a term loan at execution, in the amount of $2,360,
     payable monthly in equal installments over five years. The term loan
     accrues interest daily at an annual rate equal to the prime rate (6.0% at
     September 29, 2001) plus 1.25%. The Company also has the ability to receive
     letters of credit under the Foothill Agreement. The Company must pay a fee
     related to any letters of credit equal to 1% per annum on the daily balance
     of the undrawn amount of all outstanding letters of credit.

     The Foothill Agreement also allows for revolver advances equal to the
     lesser of (i) the Maximum Revolver Amount ($25,000 less amounts
     outstanding related to letters of credit) or (ii) the Borrowing Base, as
     defined, less the letter of credit usage. The revolver advances accrue
     interest daily at an annual rate equal to the prime rate plus 0.5%. The
     Company has the option to increase the Maximum Revolver Amount

                                      F-15


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)


     to $30,000 during the term of the Foothill Agreement. The Company must pay
     monthly an Unused Line Fee in an amount equal to 0.5% times the result of
     (i) the maximum revolver amount less the sum of the average daily balance
     of advances, as defined, during the preceding month plus (ii) the average
     daily balance of the letter of credit usage, as defined, during the
     preceding month.

     The Company's ability to borrow under such line of credit is conditional
     upon the Company's compliance with certain financial and non-financial
     covenants. The line of credit is collateralized by substantially all of the
     assets of the Company, excluding real estate, and expires on September 21,
     2004.

     On December 8, 2001, the Company executed an amendment to the Foothill
     Agreement. The amendment (i) limits all advances to a maximum of $15,000
     and (ii) allows Foothill Capital Corporation to establish an additional
     $8,500 reserve against the Borrowing Base, until such time as the Company
     completes an equity financing resulting in at least $10,000 of proceeds.
     The amendment also adjusts certain financial covenants as of September 29,
     2001 with which the Company was in compliance.

(5)  INCOME TAXES

     The Company provides for income taxes under the liability method in
     accordance with SFAS No. 109, Accounting for Income Taxes.

     The provision (benefit) for income taxes in the accompanying consolidated
     statements of operations consists of the following:



                                      -------------     Years Ended      ------------------------
                                      September 25,          September 30,          September 29,
                                           1999                   2000                   2001
                                                                          
     Federal-
       Current                        $           -         $            -            $         -
       Deferred                              (1,953)                (9,963)                     -
                                      -------------         --------------            -----------

                                             (1,953)                (9,963)                     -
     State-
       Current                                   53                    134                    150
       Deferred                                (175)                  (583)                     -
                                      -------------         --------------            -----------

                                               (122)                  (449)                   150
     Foreign-
       Current                                    -                     12                     19
                                      -------------         --------------            -----------

                                      $      (2,075)        $      (10,400)           $       169
                                      =============         ==============            ===========


                                      F-16


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)


     A reconciliation of the federal statutory rate to the Company's effective
     tax rate is as follows:




                                                                    ------------------------Years Ended------------------------
                                                                    September 25,          September 30,          September 29,
                                                                        1999                   2000                   2001
                                                                                                         
   Income tax provision at federal statutory rate                      (35.0)%                (35.0)%                (35.0)%
   Increase (decrease) in tax resulting from-
     Increase in valuation allowance and net effect of                   2.7                    1.3                   40.6
       losses of foreign subsidiaries not benefited
     State tax provision (benefit), net of federal                      (0.9)                  (1.3)                  (1.2)
       benefit
     Research and development tax credit                                   -                      -                   (2.5)
     Effect of not providing U.S. taxes on exempt FSC                      -                   (0.1)                     -
       income
     Other                                                              (2.4)                  (0.7)                  (1.1)
                                                                      ------                 ------                 ------

                                                                       (35.6)%                (35.8)%                  0.8%
                                                                      ======                 ======                 ======
   

     The components of domestic and foreign loss before the provision (benefit)
     for income taxes are as follows:



                                   -----------------------Years Ended-------------------------
                                   September 25,          September 30,          September 29,
                                        1999                   2000                   2001
                                                                         

               Domestic                 $(5,368)              $(27,942)              $(20,561)
               Foreign                     (454)                (1,077)                  (120)
                                        -------               --------               --------

                                        $(5,822)              $(29,019)              $(20,681)
                                        =======               ========               ========


     During fiscal 1999, the Company realized tax benefits of approximately $43
     relating to the exercise of certain stock options. These benefits are
     reflected as a component of capital in excess of par value. A benefit was
     not realized in either fiscal 2000 or 2001.

     The components of the net deferred tax asset recognized in the accompanying
     consolidated balance sheets are as follows:



                                              September 30,           September 29,
                                                  2000                    2001
                                                                
               Deferred tax assets               $17,400                 $25,508
               Valuation allowance                  (591)                 (8,992)
                                                 -------                 -------

                                                 $16,809                 $16,516
                                                 =======                 =======


                                      F-17


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)


     The Company generated significant tax loss carryforwards during fiscal 2000
     and 2001, which can be carried forward for 19 and 20 years, respectively.
     Under SFAS No. 109, the Company can only recognize a deferred tax asset for
     future benefit of its tax loss carryforward to the extent that it is "more
     likely than not" that these assets will be realized. In determining the
     realizability of these assets, the Company considered numerous factors,
     including historical profitability, estimated future taxable income and the
     industry in which it operates.

     The Company has recorded a valuation allowance against a portion of its
     deferred tax assets. The valuation allowance primarily relates to the net
     loss generated in the current fiscal year and certain deferred tax assets
     in foreign jurisdictions, for which realization is uncertain.

     The approximate income tax effect of each type of temporary difference and
     carryforward before allocation of the valuation allowance is approximately
     as follows:



                                                       September 30,           September 29,
                                                            2000                    2001
                                                                          
             Net operating loss carryforwards                $ 8,792                 $19,040
             Nondeductible accruals                            1,191                   1,147
             Nondeductible reserves                            4,005                   4,079
             Other temporary differences                        (396)                    696
             Research credit                                       -                     508
             Deferred revenue                                  3,808                      38
                                                             -------                 -------

                                                             $17,400                 $25,508
                                                             =======                 =======


     The following table summarizes the expiration dates of the net operating
     loss and R&D credit carryforwards:



                                                Expires            Expires         Expires
                                                in 2019            in 2020         in 2021     Total
                                                                                  
                      Net Operating Loss       $     5,165       $    14,497      $ 31,868    $ 51,530
                      R&D Credit               $         -       $         -      $    508    $    508



(6)  COMMON STOCK

     (a)    Stock Option Plans

            The Company's 1986 Combination Stock Option Plan (the 1986 Plan) is
            administered by the Board of Directors. Under the terms of the 1986
            Plan, the Company granted employees either incentive stock options
            or nonqualified stock options to purchase shares of the Company's
            common stock at a price not less than fair market value at the date
            of grant. In addition, the Company granted nonqualified options to
            other participants. During fiscal 1996, the 1986 Plan was
            terminated. Options granted under the 1986 Plan vest over a five-
            year period and are exercisable at varying dates.

                                      F-18


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)



          The Company's 1994 Stock Option Plan (the 1994 Plan) and the 1995
          Stock Option Plan (the 1995 Plan), both of which were originally
          adopted by FluoroScan and assumed by the Company upon its combination
          with Fluoroscan, are administered by the Board of Directors. As of
          September 29, 2001, there were options to purchase 276 shares of the
          Company's common stock outstanding under these plans. The Company does
          not intend to grant any additional options under these plans.

          In June 1995, the Board of Directors adopted the 1995 Combination
          Stock Option Plan (the 1995 Combination Plan), pursuant to which the
          Company is authorized to issue 1,100 options to purchase shares of
          common stock. Under the terms of the 1995 Combination Plan, the
          Company may grant employees either incentive stock options or
          nonqualified stock options to purchase shares of the Company's common
          stock at a price not less than the fair market value at the date of
          grant. In addition, the Company may grant nonqualified options to
          other participants, such as consultants and advisors. As of September
          29, 2001, the Company had 115 shares available for future grant under
          this plan.

          The Company's 1990 Nonemployee Director Stock Option Plan (the
          Directors' Plan) allowed for eligible directors to receive options to
          purchase 10 shares of common stock upon election as a director. The
          options vest ratably over a five-year period. In addition, eligible
          directors were entitled to annual option grants to purchase eight
          shares of common stock, which vest after six months. Option grants
          under the Directors' Plan were made at not less than fair market value
          on the date of grant. The Company reserved 200 shares of common stock
          for issuance under the Directors' Plan. As of September 29, 2001, the
          Company had no shares available for future grant.

          In May 1997, the Board of Directors adopted the 1997 Employee Equity
          Incentive Plan (the 1997 Plan), pursuant to which the Company is
          authorized to issue 1,100 shares of common stock. Under the terms of
          the 1997 Plan, the Company may grant employees, consultants and
          advisors who are not executive officers or directors of the Company
          either nonqualified stock options, stock appreciation rights,
          performance shares, restricted stock, or stock units. As of September
          29, 2001, the Company had 303 shares available for future grant under
          this plan.

          In March 1999, the Board of Directors adopted the 1999 Equity
          Incentive Plan (the 1999 Plan), pursuant to which the Company is
          authorized to issue 300 shares, plus an annual increase, as defined,
          on the first day of each fiscal year following the adoption of the
          1999 Plan. Under these provisions, the total number of shares the
          Company is authorized to issue under the 1999 Plan increased from 680
          shares as of September 30, 2000 to 1,440 shares as of September 29,
          2001. Under the terms of the 1999 Plan, the Company may grant
          employees either incentive stock options or nonqualified stock
          options. In addition, the Company may grant non-employee directors
          non-qualified stock options. The exercise price of the options granted
          under this plan may not be less than the fair market value of the
          Company's stock on the date on which the option was granted. As of
          September 30, 2000 and September 29,

                                      F-19


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)

             2001, the Company had 12 and 453 shares, respectively, available
             for future grant under this plan.

             In April 2001, the Board of Directors adopted the 2000 Acquisition
             Equity Incentive Plan (the 2000 Plan), pursuant to which the
             Company is authorized to issue 1,000 shares of common stock. Under
             the terms of the 2000 Plan, the Company may grant employees,
             consultants and advisors of newly acquired businesses either
             nonqualified stock options, stock appreciation rights, performance
             shares or restricted stock. As of September 29, 2001, the Company
             had 518 shares available for future grant under this plan.

             The following table summarizes all stock option activity under all
             of the plans for the three years in the period ended September 29,
             2001:

                                    Number        Exercise        Weighted
                                  of Shares       Price per        Average
                                                    Share       Exercise Price

Outstanding, September 26, 1998       1,569     $ 1.81-49.00    $       15.52
  Granted                             1,396       4.13-15.88             9.86
  Terminated                           (805)      1.94-49.00            21.62
  Exercised                             (30)      1.94-11.00             4.41
                                     ------     ------------    -------------

Outstanding, September 25, 1999       2,130       1.81-44.25             9.66
  Granted                               754       3.19- 9.81             5.46
  Terminated                           (159)      2.81-15.88             7.77
  Exercised                             (13)      1.94- 6.81             3.77
                                     ------     ------------    -------------

Outstanding, September 30, 2000       2,712       1.81-44.25    $        8.63
                                     ------     ------------    -------------
  Granted                             1,537       4.00- 7.19             5.38
  Terminated                           (753)      1.94-14.94             7.20
  Exercised                            (129)      1.94- 6.81             3.68
                                     ------     ------------    -------------

Outstanding, September 29, 2001       3,367     $1.81-$44.25    $        7.65
                                      =====     ============    =============

Exercisable, September 29, 2001       1,555     $1.81-$44.25    $        9.29
                                      =====     ============    =============

Exercisable, September 30, 2000       1,262     $1.81-$44.25    $        9.75
                                      =====     ============    =============

Exercisable, September 25, 1999       1,009     $1.81-$44.25    $        9.61
                                      =====     ============    =============

                                      F-20


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)

   The range of exercise prices for options outstanding and options exercisable
   at September 29, 2001 are as follows:



                                 Options Outstanding                                           Options Exercisable
-------------------------------------------------------------------------------------
         Range of                 Options        Weighted Average   Weighted Average        Options       Weighted Average
      Exercise Price            Outstanding         Remaining        Exercise Price       Exercisable      Exercise Price
                                                 Contractual Life
                                                     (Years)
                                                                                           
 $  1.81  -  $ 3.94                  323               5.81              $ 3.28                167             $ 2.67
 $  4.00  -  $ 5.00                  757               9.08                4.97                180               4.99
 $  5.06  -  $ 5.63                  157               8.13                5.42                 68               5.46
 $  5.68  -  $ 5.78                  341               9.68                5.78                 16               5.75
 $  5.85  -  $ 6.81                  440               8.01                6.45                145               6.55
 $  6.88  -  $ 8.25                  513               5.91                7.85                368               7.95
 $  8.44  -  $11.00                  472               6.34               10.36                315              10.60
 $ 11.38  -  $28.13                  356               6.14               17.25                288              17.93
 $ 28.16  -  $44.25                    8               4.48               30.50                  8              30.50
                                    ----               ----              ------              -----             ------

 $  1.81  -  $44.25                 3,367              7.46              $ 7.65              1,555             $ 9.29
                                    =====              ====              ======              =====             ======


   The weighted average grant date fair value under the Black-Scholes option
   pricing model of options granted during the years ended September 25, 1999,
   September 30, 2000 and September 29, 2001 under the various plans is $6.59,
   $3.37 and $3.30 per share, respectively.  As of September 25, 1999, September
   30, 2000 and September 29, 2001, the weighted average remaining contractual
   life of outstanding options under these plans is 7.58, 7.26 and 7.46 years,
   respectively.

   The Company accounts for its stock-based compensation plans under APB Opinion
   No. 25, Accounting for Stock Issued to Employees.  The stock-based
   compensation recorded in each of the three-years ended September 29, 2001 is
   the result of awarding restricted common shares to certain key employees.
   The value of these shares, as measured based on the market value of the
   Company's common stock on the date of award, is being amortized on a
   straight-line basis over the period in which the restrictions lapse.  All
   restrictions related to these shares lapsed in fiscal 2000.  Stock-based
   compensation related to these restricted shares was $210 and $47 for the
   years ended September 25, 1999 and September 30, 2000, respectively.

   In October 1995 the FASB issued SFAS No. 123, Accounting for Stock-Based
   Compensation, which established a fair-value-based method of accounting for
   stock-based compensation plans.  The Company has adopted the disclosure-only
   alternative under SFAS No. 123 that requires disclosure of the pro forma
   effects on net loss and loss per share as if SFAS No. 123 had been adopted,
   as well as certain other information.

                                      F-21


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)

          The Company has computed the pro forma disclosures required under SFAS
          No. 123 for all stock options and stock issuances under the employee
          stock purchase plan of the Company in fiscal years ended September 25,
          1999, September 30, 2000 and September 29, 2001, using the Black-
          Scholes option pricing model prescribed by SFAS No. 123. The
          assumptions used to calculate the SFAS No. 123 pro forma disclosure
          and the weighted average information for the fiscal years ended
          September 25, 1999, September 30, 2000 and September 29, 2001 are as
          follows:


                                    1999          2000             2001

      Risk-free interest rate       6.12%         6.00%            5.50%
      Expected dividend yield          -             -                -
      Expected lives             6 years       6 years          6 years
      Expected volatility             70%           72%              72%

          The pro forma effect of applying SFAS No. 123 for all options granted,
          stock issuances under the employee stock purchase plan and warrants
          granted to employees of the Company in fiscal years ended September
          25, 1999, September 30, 2000 and September 29, 2001 would be as
          follows:

                                                   1999        2000        2001

      Net loss as reported                      $(3,747)   $(18,619)   $(20,850)
      Pro forma net loss                         (5,388)    (21,052)    (24,150)

      Diluted net loss per share, as reported   $ (0.27)   $  (1.22)   $  (1.35)
      Pro forma diluted net loss per share      $ (0.39)   $  (1.37)   $  (1.56)

      (b) Employee Stock Purchase Plan

          In December 1994, the Company adopted the 1995 Employee Stock Purchase
          Plan (the ESP Plan) in compliance with Section 423 of the Internal
          Revenue Code. Employees who have completed three consecutive months or
          1,000 hours, whether or not consecutive, of employment with the
          Company are eligible to participate in the ESP Plan. The ESP Plan
          allows participants to purchase common stock of the Company at 85% of
          the fair market value, as defined. The Company may issue up to 200
          shares under the ESP Plan. During fiscal 1999, 2000 and 2001, the
          Company issued 27, 91 and 29 shares, respectively, under the ESP Plan.
          At September 29, 2001 the Company has 0 shares available for purchase
          under the ESP Plan.

          In April 2001, the Company adopted the 2000 Employee Stock Purchase
          Plan (the 2000 ESP Plan) in compliance with Section 423 of the
          Internal Revenue Code. Employees who have completed three consecutive
          months, or two years, whether or not consecutive, of employment with
          the Company or any of its participating subsidiaries are eligible to
          participate in the 2000 ESP Plan. The 2000 ESP Plan allows
          participants to purchase common stock of the Company at 85% of the
          fair market value, as defined. The Company may issue up to 300 shares
          under the 2000 ESP Plan. During the fiscal year

                                      F-22


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)


           ended September 29, 2001, the Company issued 71 shares under the 2000
           ESP Plan. At September 29, 2001, there are 229 shares available for
           purchase under the 2000 ESP Plan.

     (c)   Rights Agreement

           In December 1992, the Company adopted a shareholder rights plan. The
           Company amended the plan in December 1995, December 1996 and April
           1999. The plan is intended to protect shareholders from unfair or
           coercive takeover practices. In accordance with the plan, the Board
           of Directors declared a dividend distribution of one common stock
           purchase right for each share of common stock outstanding until the
           rights become detachable. Each right entitles the registered holder
           to purchase from the Company one share of common stock for $90,
           adjusted for certain events. In the event that the Company is
           acquired in a merger or other business combination transaction or
           more than 50% of its assets or earning power is sold, each holder
           shall thereafter have the right to receive, upon exercise of each
           right, that number of shares of common stock of the acquiring company
           that, at the time of such transaction, would have a market value of
           two times the $90 per share exercise price. The rights will not be
           detachable or exercisable until certain events occur. The Board of
           Directors may elect to terminate the rights under certain
           circumstances.

(7)  PROFIT SHARING 401(K) PLAN

     The Company has a qualified profit sharing plan covering substantially all
     of its employees. Contributions to the plan are at the discretion of the
     Company's Board of Directors. The Company has recorded approximately $440,
     $301 and $849 as a provision for the profit sharing contribution for
     fiscal 1999, 2000 and 2001, respectively.

(8)  RELATED PARTY TRANSACTIONS

     (a)  Note Receivable from Officer

          In fiscal 2000 and 2001, the Company loaned an officer an aggregate of
          $500,000, which will be repaid quarterly beginning in January 2002
          through January 2005. In the event of a change in control, as defined,
          the amounts outstanding will be forgiven. The note is unsecured and
          bears interest at 7% per annum.

                                      F-23


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)


     (b) License and Technology Agreement

         The Company had an agreement with Vivid whereby Vivid obtained a
         perpetual, exclusive worldwide license to utilize certain of the
         Company's technology and patents for the sole purpose of developing
         baggage and inspection security systems (the Exclusive License). In
         September 1996, this license was amended to grant Vivid a nonexclusive
         license to utilize these patents and technology for certain new product
         development for other applications (the Nonexclusive License). Royalty
         payments to the Company under the Exclusive License were due based on
         Vivid's product sales, as defined. In the first quarter of fiscal 2000,
         Vivid and PerkinElmer entered into a merger agreement (the Merger) and
         Hologic and Vivid entered into a termination agreement dated October
         4, 1999. Under this termination agreement, the license fee terminated
         upon the effective date of the Merger. As part of the termination
         agreement, Vivid paid Hologic $2,000 in January 2000. The Company
         recognized approximately $378 of royalty revenue under the Exclusive
         License in fiscal 1999 and recognized $2,000 under the termination
         agreement in fiscal 2000.

(9)  COMMITMENTS

     (a)  Operating Leases

          Certain subsidiaries of the Company conduct their operations in leased
          facilities under operating lease agreements that expire through fiscal
          2007. The Company and its subsidiaries lease certain equipment under
          operating lease agreements that expire through fiscal 2007. Future
          minimum lease payments under the operating leases are approximately as
          follows:

                           Fiscal Years Ending             Amount

                           September 28, 2002              $2,310
                           September 27, 2003               1,804
                           September 25, 2004               1,044
                           September 24, 2005                 960
                           September 30, 2006                 281
                           Thereafter                          12
                                                           ------

                                                           $6,411
                                                           ======

          Rental expense was approximately $297, $724 and $2,479 for fiscal
          1999, 2000 and 2001, respectively.

(10) FEE PER SCAN PROGRAM

     The Company had a fee per scan program with a leasing company whereby the
     Company sold its systems to the leasing company, which, in turn, leased the
     systems to third parties. Under the terms of the agreement, the Company was
     contingently liable for a certain amount per system, up to a maximum of the
     greater of (i) the sale price of four systems or (ii) 10% of the aggregate
     value of systems sold

                                      F-24


HOLOGIC, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(In Thousands, except per share data)


     under the program. The Company recorded the amount for which it was
     contingently liable as deferred revenue. During fiscal 1999, the Company
     and the leasing company commenced claims against each other regarding this
     program and in fiscal 2001 such claims were settled (see Note 13).

(11) BUSINESS SEGMENTS AND GEOGRAPHIC INFORMATION

     Effective for the fiscal year ended September 25, 1999, the Company has
     adopted SFAS No. 131, Disclosures about Segments of an Enterprise and
     Related Information. SFAS No. 131 establishes standards for reporting
     information regarding operating segments in annual financial statements and
     requires selected information for those segments to be presented in interim
     financial reports issued to stockholders. SFAS No. 131 also establishes
     standards for related disclosures about products and services and
     geographic areas. Operating segments are identified as components of an
     enterprise about which separate discrete financial information is available
     for evaluation by the chief operating decision maker, or decision making
     group, in making decisions how to allocate resources and assess
     performance. The Company's chief decision-maker, as defined under SFAS No.
     131, is the chief operating officer. To date, the Company has viewed its
     operations and manages its business as principally four operating segments:
     the manufacture and sale of Bone Assessment products, Mini-C Arm Imaging
     products, Digital Imaging products and Mammography/General Radiography
     products. The Company evaluates the performance of its operating segments
     based revenues and operating income. Intersegment sales and transfers are
     not significant.

                                      F-25


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)


     The accounting policies of the segments are the same as those described in
     the summary of significant accounting policies. The Company evaluates
     performance based on the sales, operating costs, net income and total
     assets. Segment information for fiscal years ended 1999, 2000 and 2001 is
     as follows:



                                                                           Years Ended
                                                         September 25,     September 30,    September 29,
                                                              1999             2000             2001
                                                                                  

Total revenues-
   Bone Assessment                                             $ 67,949         $ 66,298         $ 65,679
   Mini C-Arm Imaging                                            15,075           14,498           14,623
   Digital Imaging                                                1,116            7,864           11,719
   Mammography/General Radiography                                    -            5,086           86,470
                                                               --------         --------         --------

                                                               $ 84,140         $ 93,746         $178,491
                                                               ========         ========         ========

Operating income (loss)-
   Bone Assessment                                             $ (4,725)        $     88         $  7,357
   Mini C-Arm Imaging                                             1,076              163              683
   Digital Imaging                                               (5,829)         (20,327)         (21,252)
   Mammography/General Radiography                                    -          (12,283)          (5,594)
                                                               --------         --------         --------

                                                               $ (9,478)        $(32,359)        $(18,806)
                                                               ========         ========         ========

Net income (loss)-
   Bone Assessment                                             $   (647)        $  2,472         $  8,157
   Mini C-Arm Imaging                                               576               57              972
   Digital Imaging                                               (3,676)         (13,290)         (21,374)
   Mammography/General Radiography                                    -           (7,858)          (8,605)
                                                               --------         --------         --------

                                                               $ (3,747)        $(18,619)        $(20,850)
                                                               ========         ========         ========

Identifiable assets-
   Bone Assessment                                             $137,835         $110,425         $117,796
   Mini C-Arm Imaging                                            17,280           17,539           15,402
   Digital Imaging                                               20,655           10,038            1,108
   Mammography/General Radiography                                    -           81,653           60,813
                                                               --------         --------         --------

                                                               $175,770         $219,655         $195,119
                                                               ========         ========         ========

Depreciation and amortization-
   Bone Assessment                                             $  2,458         $  2,959         $  3,422
   Mini C-Arm Imaging                                               239              233              173
   Digital Imaging                                                  777            1,085            1,499
   Mammography/General Radiography                                    -              143            3,641
                                                               --------         --------         --------

                                                               $  3,474         $  4,420         $  8,735
                                                               ========         ========         ========
Capital expenditures, net-
   Bone Assessment                                             $  7,747         $  2,890         $  1,279
   Mini C-Arm Imaging                                               741              318              162
   Digital Imaging                                                  391            2,593            1,744
   Mammography/General Radiography                                    -               20            1,145
                                                               --------         --------         --------

                                                               $  8,879         $  5,821         $  4,330
                                                               ========         ========         ========


     Export sales from the United States to unaffiliated customers primarily in
     Europe, Asia and Latin America during fiscal 1999, 2000 and 2001 totaled
     approximately $13,378, $25,334 and $38,177, respectively.

                                     F-26


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)


     Transfers between the Company and its European subsidiaries are generally
     recorded at amounts similar to the prices paid by unaffiliated foreign
     dealers. All intercompany profit is eliminated in consolidation.

     Export product sales, including sales to European subsidiaries, as a
     percentage of total product sales are as follows:

                                            Years Ended
                         September 25,     September 30,    September 29,
                             1999              2000             2001

           Europe              24%               21%              14%
           Asia                 7                 7                8
           All others           6                 5                6
                             ----              ----             ----

                               37%               33%              28%
                             ====              ====             ====

(12) ACCRUED EXPENSES

     Accrued expenses consist of the following:

                                                 September 30,     September 29,
                                                     2000              2001

     Accrued payroll and employee benefits        $ 5,961            $ 4,757
     Accrued commissions                            5,913              3,521
     Accrued income taxes                             112                176
     Accrued warranty                               9,670              6,480
     Accrued tradeshow                              1,142                980
     Accrued acquisition reserve                    2,000              1,708
     Other accrued expenses                         7,841              7,885
                                                  -------            -------

                                                  $32,639            $25,507
                                                  =======            =======

(13) LITIGATION

     On August 9, 2001, the Company and Fleet Business Credit, LLC. (Fleet)
     reached an agreement to settle the litigation between the parties. Under
     the terms of the $3,050 settlement, Hologic made a cash payment of $1,500
     and issued a note payable to Fleet for $1,550 payable in full on August 10,
     2004 and bearing interest at a rate of prime (6.0% at September 29, 2001)
     plus 1%. As of September 29, 2001, there was approximately $1,528
     outstanding on this note.

     Under the terms of the Master Product Financing Agreement, the Company was
     contingently liable for a certain amount per system sold under the
     agreement. The Company recorded the amount for which it was contingently
     liable as deferred revenue. As a result of the settlement, the Company has
     recognized the amount deferred in excess of the settlement totaling $2,147
     as revenue. In addition, the Company reversed $500 of related warranty
     reserves which were no longer necessary through a reduction of cost of
     product sales.

                                     F-27


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)

     In connection with the Trex Medical acquisition, the Company assumed
     liability for a lawsuit filed by Fischer Imaging against Trex Medical
     alleging that the Lorad prone biopsy system infringes upon two Fischer
     Imaging patents, subject to indemnification from Trex Medical and its
     parent, Thermo Electron, for any damages up to the adjusted purchase price
     for the Trex Medical assets. In connection with this arrangement, Trex
     Medical is continuing to defend this lawsuit. In November 2001, Fischer
     Imaging filed a lawsuit against the Company in connection with our sales of
     this product. Trex Medical and Thermo Electron have agreed to indemnify us
     in connection with, and to defend, this lawsuit. If Trex Medical is
     unsuccessful in defending these lawsuits, the Company may be prohibited
     from manufacturing and selling the prone-breast biopsy system without a
     license from Fischer Imaging and Fischer Imaging could be awarded
     significant damages. If a license were required, Hologic cannot assure that
     it would be able to obtain one on commercially reasonably terms, if at all.
     Moreover, if Fischer were awarded damages, the Company cannot assure that
     its indemnification from Trex Medical and Thermo Electron, if any, would be
     sufficient to cover the amount of the award. A significant award above the
     indemnification amount actually received could harm the Company's business
     and prospects.

     In the ordinary course of business, the Company is party to various types
     of litigation. The Company believes it has meritorious defenses to all
     claims, and, in its opinion, all litigation currently pending or threatened
     will not have a material effect on the Company's financial position or
     results of operations.

(14) RESTRUCTURING AND NONRECURRING CHARGES

     In April 2001, Fluoroscan operations moved from the facility in Northbrook,
     Illinois to corporate headquarters in Bedford, Massachusetts. Approximately
     $500 of expenses were incurred in connection with this move, which included
     approximately $200 of moving costs, $100 of severance costs, $100 to vacate
     the facility and $100 of other costs. In addition, the Company reduced
     positions at other facilities in fiscal 2001, incurring approximately
     $1,018 of restructuring charges, primarily comprised of severance costs
     related to the termination of employees.

                                     F-28


     HOLOGIC, INC. AND SUBSIDIARIES

     Notes to Consolidated Financial Statements

     (In Thousands, except per share data)



(15) QUARTERLY STATEMENT OF OPERATIONS INFORMATION (UNAUDITED)

     The following table presents a summary of quarterly results of operations
     for 1999, 2000 and 2001:



                                  ------------------------------1999------------------------------
                                  First Quarter   Second Quarter   Third Quarter   Fourth Quarter
                                                                       
Total revenue                     $      24,632   $       19,362   $      20,008   $       20,138
Gross profit                             11,123            7,264           7,210            5,817
Net income (loss)                         2,037           (1,088)         (1,533)          (3,163)
Diluted net income (loss) per              0.15            (0.08)          (0.11)           (0.23)
 common and common equivalent
 share

                                  ------------------------------2000------------------------------
                                  First Quarter   Second Quarter   Third Quarter   Fourth Quarter

Total revenue                     $      21,295   $       23,252   $      22,083   $       27,117
Gross profit                              8,040            7,383           7,948            3,887
Net loss                                 (2,870)          (2,184)         (2,643)         (10,922)
Diluted net loss per common and           (0.19)           (0.14)          (0.17)           (0.71)
 common equivalent share

                                  ------------------------------2001------------------------------
                                  First Quarter   Second Quarter   Third Quarter   Fourth Quarter

Total revenue                     $      44,551   $       43,741   $      44,938   $       45,261
Gross profit                             13,271           14,469          18,648           15,926
Net loss                                 (6,765)          (7,945)         (1,213)          (4,927)
Diluted net loss per common and           (0.44)           (0.51)          (0.08)           (0.32)
 common equivalent share


     The significant increase in the reported net loss in the fourth quarter of
     fiscal 2000 is directly attributable to the charges related to the Trex
     Medical acquisition discussed in Note 3(b).

     The significant decrease in the net loss in the third quarter of fiscal
     2001 is directly attributable to the settlement of the litigation with
     Fleet discussed in Note 13 and the arbitration settlement related to the
     Trex Medical acquisition discussed in Note 3(b).

                                      F-29


          HOLOGIC, INC. AND SUBSIDIARIES

          Notes to Consolidated Financial Statements

          (In Thousands, except per share data)



     (16) VALUATION AND QUALIFYING ACCOUNTS





                                    Balance at       Charged to                                      Balance at
                                     Beginning        Costs and       Acquired      Write-offs/      End of
                                     of Period         Expenses       Reserves      Payments         Period
                                                                                      
Allowance for Uncollectible Amounts
Period  Ended:
September 25, 1999                   $    2,100      $     1,393     $        -     $       (13)     $    3,480
September 30, 2000                   $    3,480      $     1,965     $    3,226     $      (748)     $    7,923
September 29, 2001                   $    7,923      $     1,021     $   (1,702)    $    (2,574)     $    4,668

Accrued Acquisition Reserve
Period Ended:
September 25, 1999                   $        -      $         -     $        -     $         -      $        -
September 30, 2000                   $        -      $     2,000     $        -     $         -      $    2,000
September 29, 2001                   $    2,000      $    (1,708)    $    1,416     $         -      $    1,708

Allowance for Sales Returns
Period Ended:
September 25, 1999                   $        -      $         -     $        -     $         -      $        -
September 30, 2000                   $        -      $       252     $      285     $         -      $      537
September 29, 2001                   $      537      $        50     $        -     $      (332)     $      255

Restructuring Accrual
September 25, 1999                   $        -      $         -     $        -     $         -      $        -
September 30, 2000                   $        -      $         -     $        -     $         -      $        -
September 29, 2001                   $        -      $     1,018     $        -     $      (234)     $      784


     (17) SUBSEQUENT EVENTS

          On November 16, 2001, the Company filed a shelf registration statement
          on Form S-3, as amended November 28, 2001, with the SEC covering an
          offering by it of up to 3,000 shares of common stock. Included in the
          shelf registration statement is a prospectus for a public offering of
          2,500 shares of common stock plus 375 shares to cover over-allotments.
          The Company plans to use the net proceeds from the offering to fund
          the continued development of its Direct-to-Digital Mammography System,
          including conducting clinical trials and working toward regulatory
          approvals, as well as fund research and development and for general
          corporate purposes and working capital.

                                      F-30


                                 EXHIBIT INDEX


Exhibit
Number                                                                                                          Reference
-------                                                                                                         ---------
                                                                                                             
2.01   Securities Purchase Agreement dated April 28, 1999, as amended on June 3, 1999, by and among             M-1
       Hologic, Sterling Diagnostic Imaging, Inc., and SDI Investments, L.L.C.
2.02   Contract of Sale dated April 28, 1999, as amended on June 3, 1999, by and between Hologic and            M-2
       Glasgow Land Company, L.L.C.
2.03   Asset Purchase and Sale Agreement Among Trex Medical Systems Corporation, Trex Medical Corporation,      O-2
       ThermoTrex Corporation and Thermo Electron Corporation and Hologic, Inc. dated August 13, 2000
3.01   Certificate of Incorporation of Hologic                                                                  A-3.01
3.02   By-laws of Hologic                                                                                       A-3.02
4.01   Specimen certificate for shares of Hologic's Common Stock                                                B-1
4.02   Description of capital stock (contained in the Certificate of Incorporation of Hologic, filed as         A-3.01
4.03   Rights Agreement dated December 22, 1992                                                                 C-1
4.04   Form of Rights Certificate                                                                               C-2
4.05   Amendment No. 1 to Rights Agreement, dated as of December 13, 1995                                       H-4.01
4.06   Amendment No. 2 to Rights Agreement, dated as of December 9, 1996                                        H-4.02
4.07   Amendment No. 3 to Rights Agreement, dated as of April 25, 1999                                          L-4.03
10.01  1986 Combination Stock Option Plan, as amended                                                           E-10.07*
10.02  Amended and Restated 1990 Non-Employee Director Stock Option Plan                                        F-10.08*
10.03  1995 Combination Stock Option Plan                                                                       F-10.10*
10.04  Amended and Restated 1999 Equity Incentive Plan                                                          K-10*
10.05  2000 Acquisition Equity Incentive Plan                                                                   filed herewith
10.06  Form of Indemnification Agreement for directors and certain officers of Hologic                          A-10.12*
10.07  Employment Agreement with an officer of Hologic                                                          D-10.22*
10.08  Severance Agreement with an officer of Hologic                                                           P-10.08*
10.09  Severance Agreement with an officer of Hologic                                                           P-10.09*
10.10  Severance Agreement with an officer of Hologic                                                           P-10.11*
10.11  Severance Agreement with an officer of Hologic                                                           filed herewith*
10.12  Employment Letter to an officer of Hologic                                                               filed herewith*
10.13  Promissory Note to an officer of Hologic                                                                 filed herewith*
10.14  Form of Officer Separation Agreement including list of officers to whom provided                         filed herewith*
10.15  License Agreement by and between Hologic and Vivid Technologies, Inc.                                    A-10.18
10.16  Amendment No.1 to the License Agreement by and between Hologic and Vivid Technologies, Inc.              G-10.25
10.17  Termination Agreement to the License Agreement by and between Hologic and Vivid Technologies, Inc.       P-10.16
10.18  Secured Promissory Note                                                                                  R-10.23
10.19  Mortgage, Security Agreement and assignment of Leases and Rents (Danbury)                                R-10.24
10.20  Mortgage, Security Agreement and assignment of Leases and Rents (Bedford)                                R-10.25
10.21  Guaranty                                                                                                 R-10.26
10.22  Supply Agreement                                                                                         R-10.27
10.23  Facility Lease (Littleton)                                                                               Q-10.89
10.24  Facility Lease (Danbury)                                                                                 Q-10.14
10.25  Loan and Security Agreement                                                                              filed herewith
10.26  Parent Pledge Agreement                                                                                  filed herewith
10.27  Guaranty and Security Agreement                                                                          filed herewith
10.28  Mortgage and Security Agreement                                                                          filed herewith
10.29  First Amendment to the Loan and Security Agreement                                                       filed herewith
21.01  Subsidiaries of the Company                                                                              filed herewith
23.01  Consent of Arthur Andersen LLP                                                                           filed herewith

_________________________
*  Management compensation plan or arrangement


A    We previously filed this exhibit on January 24, 1990 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form S-1
     (Registration No. 33-33128), and the previously filed exhibit is
     incorporated herein by reference.

B    We previously filed this exhibit on January 31, 1990 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A, and
     the previously filed exhibit is incorporated herein by reference.

C    We previously filed this exhibit on January 29, 1993 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A, and
     the previously filed exhibit is incorporated herein by reference.

D    We previously filed this exhibit on December 22, 1993 with the referenced
     exhibit number as an exhibit to our 1993 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 25, 1993, and the
     previously filed exhibit is incorporated herein by reference.



E    We previously filed this exhibit on December 22, 1994 with the referenced
     exhibit number as an exhibit to our 1994 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 24, 1994, and the
     previously filed exhibit is incorporated herein by reference.

F    We previously filed this exhibit on December 26, 1995, with the referenced
     exhibit number as an exhibit to our 1995 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 30, 1995, and the
     previously filed exhibit is incorporated herein by reference.

G    We previously filed this exhibit on December 27, 1996 with the referenced
     exhibit number as an exhibit to our 1996 Annual Report on Form 10-K (SEC
     File No. 000-18281) for the fiscal year ended September 28, 1996, and the
     previously filed exhibit is incorporated herein by reference.

H    We previously filed this exhibit on January 17, 1997 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A/A,
     and the previously filed exhibit is incorporated herein by reference.

I    We previously filed this exhibit on August 7, 1998 with the referenced
     exhibit number as an exhibit to our 1998 Third Quarter Report on Form 10-Q
     (SEC File No. 000-18281) for the quarter ended June 27, 1998, and the
     previously filed exhibit is incorporated herein by reference.

J    We previously filed this exhibit on December 23, 1998 with the referenced
     exhibit number as an exhibit to our 1998 Annual Report on Form 10-K  (SEC
     File No. 000-18281) for the fiscal year ended September 26, 1998, and the
     previously filed exhibit is incorporated herein by reference.

K    We previously filed this exhibit on May 11, 1999 with the referenced
     exhibit number as an exhibit to our 1999 Second Quarter Report on Form 10-Q
     (SEC File No. 000-18281) for the quarter ended March 27, 1999, and the
     previously filed exhibit is incorporated herein by reference.

L    We previously filed this exhibit on May 20, 1999 with the referenced
     exhibit number as an exhibit to our Registration Statement on Form 8-A/A,
     and the previously filed exhibit is incorporated herein by reference.

M    We previously filed this exhibit on June 18, 1999 with the referenced
     exhibit number as an exhibit to our Current Report on Form 8-K  (SEC File
     No. 000-18281) dated as of June 3, 1999, and the previously filed exhibit
     is incorporated herein by reference.

N    We previously filed this exhibit on October 1, 1999 with the referenced
     exhibit number as an exhibit to our Current Report on Form 8-K  (SEC File
     No. 000-18281) dated as of September 29, 1999, and the previously filed
     exhibit is incorporated herein by reference.

O    We previously filed this exhibit on October 2, 2000 with the referenced
     exhibit number as an exhibit to our Current Report on Form 8-K (SEC File
     No. 000-18281) dated as of September 15, 2000, and the previously filed
     exhibit is incorporated herein by reference.

P    We previously filed this exhibit on December 23, 1999 with the referenced
     exhibit number as an exhibit to our Annual Report on Form 10-K (SEC File
     No. 000-18281) for the fiscal year ended September 25, 1999, and the
     previously filed exhibit is incorporated by reference.

Q    Trex Medical Corporation previously filed this exhibit with the referenced
     exhibit number as an Exhibit to its Registration Statement on Form S-1
     (Reg. No. 333-2926), and the previously filed exhibit is incorporated by
     reference.

R    We previously filed this exhibit on December 22, 2000 with the referenced
     exhibit number as an exhibit to our Annual Report on Form 10-K (SEC File
     No. 000-18281) for the fiscal  year ended September 30, 2000, and the
     previously filed exhibit is incorporated by reference.