SECURITIES AND EXCHANGE COMMISSION
                           Washington, DC  20549


                                 FORM 10-Q



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

For the quarterly period ended March 31, 2005, 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 0-17272


                             TECHNE CORPORATION
           (Exact name of registrant as specified in its charter)


         MINNESOTA                                 41-1427402
(State or other jurisdiction of       (I.R.S. Employer Identification No.)
incorporation or organization) 

614 MCKINLEY PLACE N.E.                         (612) 379-8854
   MINNEAPOLIS, MN         55413         (Registrant's telephone number,
(Address of principal   (Zip Code)           including area code)
executive offices)     


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  whether  the Registrant  is an  accelerated  filer
(as  defined in  Exchange Act Rule 12b-2). Yes (X)   No (  ) 

At May 3, 2005, 38,448,561 shares of the Company's Common Stock (par value 
$.01) were outstanding.
 




                             TECHNE CORPORATION
                                  FORM 10-Q
                               MARCH 31, 2005

                                   INDEX

                                                                    PAGE NO.
                                                                    -------- 
                     PART I. FINANCIAL INFORMATION 

ITEM 1.  FINANCIAL STATEMENTS

      Consolidated Balance Sheets as of March 31, 2005 
       (unaudited) and June 30, 2004                                   3
      Consolidated Statements of Earnings for the quarter 
       and nine months ended March 31, 2005 and 2004 (unaudited)       4
      Consolidated Statements of Cash Flows for the nine months 
       ended March 31, 2005 and 2004 (unaudited)                       5
      Notes to Consolidated Financial Statements (unaudited)           6

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS                                     11

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK    18

ITEM 4.  CONTROLS AND PROCEDURES                                       19

                   PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS                                             20

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS   20

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES                               21

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SHAREHOLDERS               21

ITEM 5.  OTHER INFORMATION                                             21

ITEM 6.  EXHIBITS                                                      21

SIGNATURES                                                             21

                                     2




                        PART I. FINANCIAL INFORMATION

                        ITEM 1 - FINANCIAL STATEMENTS

                     TECHNE CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
              (in thousands, except share and per share data)
                                (unaudited)

                                                           3/31/05    6/30/04
                                                          --------   --------
ASSETS
  Cash and cash equivalents                               $ 59,752   $ 51,201
  Short-term available-for-sale investments                 12,674     42,534
  Trade accounts receivable, net                            23,023     20,262
  Interest receivable                                          458        837
  Inventories                                                8,229      7,457
  Deferred income taxes                                      5,221      4,820
  Prepaid expenses                                             917        954
                                                          --------   --------
    Total current assets                                   110,274    128,065

  Available-for-sale investments                            48,148     82,858
  Property and equipment, net                               89,148     80,504
  Goodwill, net                                             12,540     12,540
  Intangible assets, net                                     1,903      2,819
  Deferred income taxes                                      7,080      7,843
  Investments                                                8,198      8,484
  Other long-term assets                                       697      2,347
                                                          --------   --------
                                                          $277,988   $325,460
                                                          ========   ========

LIABILITIES AND STOCKHOLDERS' EQUITY
  Trade accounts payable                                  $  3,811   $  2,695
  Salaries, wages and related accounts payable               4,571      3,416
  Other accounts payable and accrued expenses                2,160      1,152
  Income taxes payable                                       6,281      4,915
  Current portion of long-term debt                          1,257      1,281
                                                          --------   --------
    Total current liabilities                               18,080     13,459

  Long-term debt, less current portion                      13,661     14,576
                                                          --------   --------
     Total liabilities                                      31,741     28,035
                                                          --------   --------
  Commitments and contingencies

  Common stock, par value $.01 per share; 
     authorized 100,000,000; issued and outstanding 
     38,441,861 and 41,154,922, respectively                   384        412
  Additional paid-in capital                                72,330     68,960
  Retained earnings                                        166,518    222,728
  Accumulated other comprehensive income                     7,015      5,325
                                                          --------   --------
    Total stockholders' equity                             246,247    297,425
                                                          --------   --------
                                                          $277,988   $325,460
                                                          ========   ========

            See notes to consolidated financial statements (unaudited).

                                     3



                     TECHNE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF EARNINGS
                    (in thousands, except per share data)
                               (unaudited)
   
                                          QUARTER ENDED      NINE MONTHS ENDED
                                       ------------------   ------------------
                                        3/31/05   3/31/04    3/31/05   3/31/04
                                       --------  --------   --------  -------- 
Net sales                              $ 47,935  $ 42,541   $131,101  $118,798
Cost of sales                             9,138     8,946     26,966    26,050
                                       --------  --------   --------  --------
Gross margin                             38,797    33,595    104,135    92,748
                                       --------  --------   --------  --------
Operating expenses:
  Selling, general and administrative     6,379     5,456     18,303    16,058
  Research and development                4,631     5,082     13,938    15,495
  Amortization of intangible assets         305       400        916     1,199
                                       --------  --------   --------  --------
     Total operating expenses            11,315    10,938     33,157    32,752
                                       --------  --------   --------  --------
Operating income                         27,482    22,657     70,978    59,996
                                       --------  --------   --------  --------
Other expense (income):
  Interest expense                          193       167        616       514
  Interest income                          (938)     (853)    (3,180)   (2,341)
  Other non-operating expense 
   (income), net                            323       415      1,205       513
                                       --------  --------   --------  --------
      Total other income                   (422)     (271)    (1,359)   (1,314)
                                       --------  --------   --------  --------
Earnings before income taxes             27,904    22,928     72,337    61,310
Income taxes                              9,465     8,309     24,772    21,749
                                       --------  --------   --------  --------
Net earnings                           $ 18,439  $ 14,619   $ 47,565  $ 39,561
                                       ========  ========   ========  ========

Earnings per share:
 Basic                                 $   0.46  $   0.36   $   1.16  $   0.96
 Diluted                               $   0.45  $   0.35   $   1.15  $   0.95

Weighted average common shares outstanding:
  Basic                                  40,423    41,072     40,961    41,024
  Diluted                                40,896    41,752     41,423    41,668


    
           See notes to consolidated financial statements (unaudited).

                                     4



                     TECHNE CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (in thousands)
                                 (unaudited)
 
                                                           NINE MONTHS ENDED
                                                          -------------------
                                                           3/31/05    3/31/04
                                                          --------   --------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings                                            $ 47,565   $ 39,561
  Adjustments to reconcile net earnings to net cash 
   provided by operating activities:
       Depreciation and amortization                         4,551      4,541
       Deferred income taxes                                   374        197
       Losses by equity method investees                       232      2,150
       Other                                                   128        320
       Change in operating assets and operating liabilities:
         Trade accounts and interest receivable             (1,573)    (1,592)
         Inventories                                          (718)      (835)
         Prepaid expenses                                       51       (364)
         Trade and other accounts payable                    1,208       (395)
         Salaries, wages and related accounts                1,711      1,415
         Income taxes payable                                1,346      3,060
                                                          --------   --------
            Net cash provided by operating activities       54,875     48,058
                                                          --------   --------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property and equipment                      (10,229)    (3,452)
  Purchase of available-for-sale investments              (124,035)   (97,820)
  Proceeds from sales of available-for-sale investments    157,815     44,770
  Proceeds from maturities of available-for-sale 
   Investments                                              30,911     18,773
  Increase in other long-term assets                          (496)    (3,400)
                                                          --------   --------
            Net cash provided by (used in) investing 
             activities                                     53,966    (41,129)
                                                          --------   --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Issuance of common stock                                   2,779      3,011
  Purchase of common stock for stock bonus plans              (260)        --
  Repurchase of common stock, including related costs     (103,674)        --
  Payments on long-term debt                                  (939)      (918)
                                                          --------   --------
           Net cash (used in) provided by financing 
            activities                                    (102,094)     2,093
                                                          --------   --------

Effect of exchange rate changes on cash                      1,804      3,333
                                                          --------   --------
Net increase in cash and cash equivalents                    8,551     12,355
Cash and cash equivalents at beginning of period            51,201     39,371
                                                          --------   --------
Cash and cash equivalents at end of period                $ 59,752   $ 51,726
                                                          ========   ========

          See notes to consolidated financial statements (unaudited).
              
                                    5



                    TECHNE CORPORATION & SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)


A.   BASIS OF PRESENTATION:

The unaudited consolidated financial statements of Techne Corporation and 
Subsidiaries (the Company) have been prepared in accordance with accounting 
principles generally accepted in the United States of America and with 
instructions to Form 10-Q and Article 10 of Regulation S-X.  The accompanying 
unaudited consolidated financial statements reflect all adjustments which 
are, in the opinion of management, necessary to a fair presentation of the 
results for the interim periods presented.  All such adjustments are of a 
normal recurring nature.

A summary of significant accounting policies followed by the Company is 
detailed in the Annual Report to Shareholders for fiscal 2004.  The Company 
follows these policies in preparation of the interim unaudited consolidated 
financial statements.  Certain information and footnote disclosures normally 
included in financial statements prepared in accordance with accounting 
principles generally accepted in the United States of America have been 
condensed or omitted.  These unaudited consolidated financial statements 
should be read in conjunction with the Company's Consolidated Financial 
Statements and Notes thereto for the fiscal year ended June 30, 2004 included
in the Company's Annual Report to Shareholders for fiscal 2004.

Recent Accounting Pronouncements:  

In December 2004, the Financial Accounting Standards Board (FASB) issued 
Statement of Accounting Standards No. 123 (Revised 2004) (SFAS No. 123R), 
Share-Based Payment. SFAS No. 123R is a revision of FASB Statement No. 123, 
Accounting for Stock-Based Compensation and supersedes Accounting Principles 
Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees and its 
related implementation guidance. The Statement focuses primarily on 
accounting for transactions in which an entity obtains employee services 
through share-based payment transactions.  SFAS No 123R requires a public 
entity measure the cost of employee services received in exchange for the 
award of equity instruments based on the fair value of the award at the date 
of grant.  The cost will be recognized over the period during which an 
employee is required to provide services in exchange for the award.  SFAS No.
123R is effective as of the beginning of the first interim or annual 
reporting period that begins after June 15, 2005 and the Company will adopt 
the standard in the first quarter of fiscal 2006.  While the Company cannot 
precisely determine the impact on net earnings as a result of the adoption of
SFAS No 123R, estimated compensation expense related to prior periods can be 
found in Note E to the financial statements included in this Form 10-Q and 
Note A to the financial statements included in the Company's June 30, 2004 
Form 10-K.  The ultimate amount of increased compensation expense will be 
dependent on the number of option shares granted during the year, their 
timing and vesting period and the method used to calculate the fair value of
the awards, among other factors.  

In November 2004, the FASB issued SFAS No. 151, Inventory Costs.  The 
Statement amends Accounting Research Bulletin No. 43 to clarify the 
accounting for abnormal amounts of idle facility expense, freight, handling 
costs and spoilage.  The Statement also requires the allocation of fixed 
production overheads to inventory be based on normal production capacity.  
SFAS No. 151 is effective for the Company for inventory costs incurred 
beginning in fiscal 2006.  Adoption of the Statement is not expected to have
a significant impact on the Company's consolidated financial statements.

                                     6



In December 2004, the FASB issued Staff Position No. 109-1, Application of 
FASB Statement No. 109 (SFAS 109), Accounting for Income Taxes, to the Tax 
Deduction on Qualified Production Activities Provided by the American Jobs 
Creation Act of 2004 (FSP 109-1). FSP 109-1 clarifies that the manufacturer's
deduction provided for under the American Jobs Creation Act of 2004 (AJCA) 
should be accounted for as a special deduction in accordance with SFAS 109 
and not as a tax rate reduction. The adoption of FSP 109-1 will have no 
impact on the Company's results of operations or financial position for 
fiscal year 2005 because the manufacturer's deduction is not available to the
Company until fiscal year 2006. The Company is evaluating the effect that the
manufacturer's deduction will have in subsequent years.

The FASB also issued Staff Position No. 109-2, Accounting and Disclosure 
Guidance for the Foreign Earnings Repatriation Provision within the American
Jobs Creation Act of 2004 (FSP 109-2). The AJCA introduces a special one-time
dividends received deduction on the repatriation of certain foreign earnings
to a U.S. taxpayer provided certain criteria are met. The Company is 
currently evaluating the effect of repatriation of foreign earnings on 
consolidated financial results.  At the present time, deferred taxes have not
been recorded on undistributed earnings of foreign subsidiaries as the 
amounts are considered permanently invested.  If the Company decides to 
repatriate foreign earnings a one-time charge may be recorded for the 
deferred taxes.

Reclassification:  

Effective with the quarter ended September 30, 2004, the Company reclassified 
available-for-sale investments with contractual maturities of greater than 
one year at June 30, 2004, as long-term assets.  The reclassification had no 
impact on net earnings, earnings per share or stockholders' equity as 
previously reported.  

Certain consolidated balance sheet captions appearing in this interim report 
are as follows (in thousands):
                                                           3/31/05    6/30/04
                                                          --------   --------
TRADE ACCOUNTS RECEIVABLE
  Trade accounts receivable                               $ 23,193   $ 20,495
    Less allowance for doubtful accounts                       170        233
                                                          --------   --------
      NET TRADE ACCOUNTS RECEIVABLE                       $ 23,023   $ 20,262
                                                          ========   ========

INVENTORIES
  Raw materials                                           $  3,525   $  3,062
  Supplies                                                     123        138
  Finished goods                                             4,581      4,257
                                                          --------   --------
      TOTAL INVENTORIES                                   $  8,229   $  7,457
                                                          ========   ========

PROPERTY AND EQUIPMENT
  Land                                                    $  4,214   $  3,264
  Buildings and improvements                                87,065     77,333
  Building construction in progress                          8,617      8,329
  Laboratory equipment                                      17,940     17,081
  Office equipment                                           3,721      3,367
  Leasehold improvements                                       739        627
                                                          --------   --------
                                                           122,296    110,001
    Less accumulated depreciation and amortization          33,148     29,497
                                                          --------   --------
      NET PROPERTY AND EQUIPMENT                          $ 89,148   $ 80,504
                                                          ========   ========

GOODWILL                                                  $ 38,846   $ 38,846
    Less accumulated amortization                           26,306     26,306
                                                          --------   --------
      NET GOODWILL                                        $ 12,540   $ 12,540
                                                          ========   ========

                                        7



                                                           3/31/05    6/30/04
                                                          --------   --------
INTANGIBLE ASSETS
  Customer list                                           $ 18,010   $ 18,010
  Technology licensing agreements                              730        730
                                                          --------   --------
                                                            18,740     18,740
    Less accumulated amortization                           16,837     15,921
                                                          --------   --------
      NET INTANGIBLE ASSETS                               $  1,903   $  2,819
                                                          ========   ========


B.  EARNINGS PER SHARE:

Shares used in the earnings per share computations are as follows (in 
thousands):
                                          QUARTER ENDED      NINE MONTHS ENDED
                                        -----------------    -----------------
                                        3/31/05   3/31/04    3/31/05   3/31/04
                                        -------   -------    -------   -------
Weighted average common shares  
 outstanding-basic                       40,423    41,072     40,961    41,024
Dilutive effect of forward contract 
 (see note F)                               115        --         38        --
Dilutive effect of stock options and 
 Warrants                                   358       680        424       644
                                        -------   -------    -------   -------
Weighted average common shares 
outstanding-diluted                      40,896    41,752     41,423    41,668
                                        =======   =======    =======   =======

The dilutive effect of stock options and warrants in the above table excludes
all options for which the exercise price was higher than the average market 
price for the period.  The number of potentially dilutive option shares 
excluded from the calculation was 686,000 and 269,000 for the quarter and 
nine months ended March 31, 2005, respectively, and 61,000 and 362,000 for 
the same prior-year periods.  


C. SEGMENT INFORMATION:

Following is financial information relating to the Company's operating 
segments (in thousands):
                                          QUARTER ENDED      NINE MONTHS ENDED
                                       ------------------   ------------------
                                        3/31/05   3/31/04    3/31/05   3/31/04
                                       --------  --------   --------  --------
External sales
  Hematology                           $  3,652  $  4,069   $ 12,180  $ 12,804
  Biotechnology                          30,740    26,069     81,495    72,900
  R&D Systems Europe                     13,543    12,403     37,426    33,094
                                       --------  --------   --------  --------
Total external sales                   $ 47,935  $ 42,541   $131,101  $118,798
                                       ========  ========   ========  ========

Intersegment sales
  Biotechnology                        $  5,598  $  5,145   $ 15,606  $ 14,733
                                       --------  --------   --------  --------
Total intersegment sales               $  5,598  $  5,145   $ 15,606  $ 14,733
                                       ========  ========   ========  ========
  
Earnings before income taxes
  Hematology                           $    869  $  1,272   $  3,925  $  4,313
  Biotechnology                          21,722    17,892     55,311    48,616
  R&D Systems Europe                      5,980     5,105     15,709    12,502
  Corporate and other                      (667)   (1,341)    (2,608)   (4,121)
                                       --------  --------   --------  --------
Total earnings before income taxes     $ 27,904  $ 22,928   $ 72,337  $ 61,310
                                       ========  ========   ========  ========

                                      8



D.  STOCK OPTIONS:

As permitted through June 30, 2005 by Statement of Financial Accounting 
Standards (SFAS) No. 123, the Company has elected to continue following the 
guidance of Accounting Principles Board (APB) Opinion No. 25 for measurement 
and recognition of stock-based transactions with employees. No compensation 
cost has been recognized for stock options granted to employees under the 
plans because the exercise price of all options granted was at least equal to 
the fair value of the common stock at the date of grant. In December 2004, 
the Financial Accounting Standards Board issued Statement of Accounting 
Standards No. 123 (Revised 2004) (SFAS No. 123R), Share-Based Payment.  The 
Statement requires the recognition of compensation cost for equity 
instruments issued to employees based on the fair value at the date of grant. 
SFAS No. 123R is effective as of the beginning of the first interim or annual 
reporting period that begins after June 15, 2005 and the Company will adopt 
the standard in the first quarter of fiscal 2006.

If compensation cost for employee options granted under the Company's stock 
option plans had been determined based on the fair value at the grant dates, 
consistent with the methods provided in SFAS No. 123, the Company's net 
earnings and earnings per share would have been as follows (in thousands, 
except per share data):
                                         QUARTER ENDED      NINE MONTHS ENDED
                                       -----------------    -----------------
                                       3/31/05   3/31/04    3/31/05   3/31/04
                                       -------   -------    -------   -------
Net earnings:
  As reported                          $18,439   $14,619    $47,565   $39,561
  Less employee stock-based 
   compensation, net of tax effect         161       564      1,359     2,778
                                       -------   -------    -------   -------
  Pro forma                            $18,278   $14,055    $46,206   $36,783
                                       =======   =======    =======   =======

Basic earnings per share:
  As reported                          $  0.46   $  0.36    $  1.16   $  0.96
  Less employee stock-based 
   compensation, net of tax effect        0.01      0.02       0.03      0.06
                                       -------   -------    -------   -------
  Pro forma                            $  0.45   $  0.34    $  1.13   $  0.90
                                       =======   =======    =======   =======

Diluted earnings per share:
  As reported                          $  0.45   $  0.35    $  1.15   $  0.95
  Less employee stock-based 
   compensation, net of tax effect        0.00      0.01       0.03      0.07
                                       -------   -------    -------   -------
  Pro forma                            $  0.45   $  0.34    $  1.12   $  0.88
                                       =======   =======    =======   =======

No options were granted during the quarter ended March 31, 2005.  The fair 
value of options granted under the Company's stock option plans were 
estimated on the date of grant using the Black-Scholes option-pricing model 
with the following assumptions used: 

                                         QUARTER ENDED      NINE MONTHS ENDED
                                       -----------------    -----------------
                                       3/31/05   3/31/04    3/31/05   3/31/04
                                       -------   -------    -------   -------
Dividend yield                              --        --         --        --
Expected annualized volatility             N/A       48%    52%-56%   48%-53%
Risk free interest rates                   N/A      4.2%  3.2%-3.9% 3.9%-4.4%
Expected lives                             N/A   7 years    6 years   7 years

                                           
                                         9



E. PROPERTY ACQUISITION:

On January 3, 2005, the Company acquired property adjacent to its Minneapolis
facility for $10.4 million, $2 million of which was deposited in escrow in 
fiscal 2002.  The remaining purchase price was funded through cash on hand.  
A portion of the property is currently leased to third parties and the 
Company plans to continue to lease out the building until the space is needed
for its own operations.


F.  STOCK REPURCHASE:

In March 2005, the Company repurchased approximately 2.9 million shares of 
its common stock under an accelerated stock buyback ("ASB") transaction for 
an initial value of approximately $100 million ($34.45 per share). The 
transaction was completed under a privately negotiated contract with an 
investment bank.  The investment bank borrowed the 2.9 million shares to 
complete the transaction and will purchase the replacement shares in the open
market over a nine-month period beginning in March 2005. The ASB agreement is
subject to a market price adjustment provision based upon the volume weighted
average price during the nine-month period. At the settlement of the 
contract, expected in December 2005, the Company will receive or pay the 
price adjustment. The ASB agreement can be settled, at the Company's option, 
in cash or shares of the Company's common stock and, accordingly the contract
was classified as equity.  The purchase price adjustment will be reflected in
stockholders equity at the time of settlement.

Approximately 1.8 million of the shares repurchased are subject to a collar, 
which effectively sets a minimum and maximum price the Company will be 
obligated to pay for such shares. The collar was established in exchange for 
an up-front payment of $3.5 million. The minimum and maximum price for the 
1.8 million shares is approximately $39.00 and $41.00, respectively.  The 
maximum additional amount that could be required to be paid related to the 
shares subject to the collar is $8.5 million or about 215,000 shares.  The 
adjusted price of the remaining 1.1 million repurchased shares will be based 
upon the difference between the volume weighted average price during the 
nine-month period and the initial $34.45 per share payment. For each $1.00 
change in the average market price during the nine-month period, the 
Company's obligation under the uncollared portion of the agreement would 
increase or decrease by $1.1 million.  There is no limit on the number of 
shares that could potentially be required to be paid under the uncollared 
portion of the agreement.  Should the Company elect to settle the ASB 
agreement in shares, each $1.00 increase in the average market price over 
$40.00 during the nine-month period will increase the number of shares 
required for settlement under the uncollared portion of the agreement, but 
reduce the number of shares required by the collared portion of the contract 
by a net amount of about 15,000 shares.  At an average market price of $40.00 
(which approximated the average market price from the transaction date 
through March 31, 2005), the settlement amount for the contract would be 
approximately $14.8 million or about 370,000 shares.  

                                  10



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

 Results of Operations for the Quarter and Nine Months Ended March 31, 2005
           and the Quarter and Nine Months Ended March 31, 2004

Overview

TECHNE Corporation (the Company) has two operating subsidiaries: Research and 
Diagnostic Systems, Inc. (R&D Systems) and R&D Systems Europe Ltd. (R&D 
Europe). R&D Systems, located in Minneapolis, Minnesota, has two operating 
segments: its Biotechnology Division and its Hematology Division. The 
Biotechnology Division develops and manufactures purified cytokines 
(proteins), antibodies and assay kits which are sold to biomedical 
researchers and clinical research laboratories. The Hematology Division 
develops and manufactures whole blood hematology controls and calibrators 
which are sold to hospitals and clinical laboratories to check the 
performance of hematology instruments to assure the accuracy of hematology 
test results. R&D Europe, the Company's third operating segment, located in 
Abingdon, England, is the European distributor of R&D Systems' biotechnology 
products. R&D Europe has a sales subsidiary, R&D Systems GmbH, in Germany and 
a sales office in France.

Overall Results

Consolidated net earnings increased 26% and 20% for the quarter and nine 
months ended March 31, 2005 compared to the quarter and nine months ended 
March 31, 2004.  The primary reason for the increase was increased net sales 
and improved margins.  Net sales for the quarter and nine months ended March 
31, 2005, increased 13% and 10%, respectively, from the same periods in the 
prior year. Gross margins percentages for the quarter and nine months ended 
March 31, 2005 were 81% and 79%, respectively, compared to 79% and 78% for 
the same periods in the prior year.  The favorable impact on consolidated net 
earnings of the strengthening of the British pound as compared to the U.S. 
dollar for R&D Europe results was $115,000 and $735,000 for the quarter and 
nine months ended March 31, 2005, respectively.  The Company generated cash 
of $54.9 million from operating activities in the first nine months of fiscal 
2005 and repurchased 2.9 million shares of common stock for $104 million.  
Cash, cash equivalents and available-for-sale investments were $121 million 
at March 31, 2005 compared to $177 million at June 30, 2004.

Net Sales

Net sales for the quarter ended March 31, 2005 were $47.9 million, an 
increase of $5.4 million (13%) from the quarter ended March 31, 2004.  Net 
sales for the nine months ended March 31, 2005 were $131.1 million, an 
increase of $12.3 million (10%) from the prior-year period.  Excluding the 
effect of changes in foreign currency exchange rates, consolidated net sales 
increased 12% and 8% for the quarter and nine months ended March 31, 2005.  

R&D Systems' Biotechnology Division net sales increased $4.7 million (18%) 
and $8.6 million (12%), respectively for the quarter and nine months ended 
March 31, 2005. The Biotechnology Division sales increase for the quarter was 
the result of increased U.S. retail sales.  Sales for the quarter to 
pharmaceutical/biotechnology customers and academic customers, the two 
largest segments of the U.S. market, showed the greatest revenue growth over 
the prior year.  

R&D Europe net sales increased $1.1 million (9%) and $4.3 million (13%) for 
the quarter and nine months ended March 31, 2005, respectively.  
Approximately $400,000 and $2.6 million of the increase in R&D Europe net 
sales for the quarter and nine months was the result of favorable exchange 
rates used in converting British pounds to U.S. dollars.  In British pounds, 
R&D Europe net sales increased 6% and 5% for the quarter and nine months 
ended March 31, 2005.  

                                 11



R&D Systems' Hematology Division net sales decreased $417,000 (10%) and 
$624,000 (5%) for the quarter and nine months ended March 31, 2005.  During 
the second quarter of fiscal 2005 a large OEM customer notified the 
Hematology Division that they were changing to a new primary vendor for 
certain controls and calibrators.  Sales to this customer in the quarter 
ended March 31, 2005 decreased $428,000 from the prior-year third quarter. 
Although the Hematology Division continues to manufacture products for the 
customer as a secondary supplier, it is anticipated that the effect on 
revenues in the fourth quarter of fiscal 2005 will be a reduction of 
approximately $850,000.  The reduction in Hematology Division revenues is not 
expected to have a significant impact on consolidated earnings and revenues.

Cost of Sales

The manufacturing process for proteins and antibodies has and may continue to 
produce quantities in excess of forecasted usage. The Company values its 
manufactured protein and antibody inventory based on a two-year forecast. 
Protein and antibody quantities in excess of the two-year usage forecast are 
considered impaired and not included in the inventory value. The value of 
protein and antibody inventory does not change significantly from quarter to 
quarter.  Protein and antibody production is generally for high-volume 
products or for new products with limited initial sales. The Company 
capitalizes protein and antibody costs each period in inventory, however 
given the insignificant changes in these inventory balances each quarter, 
substantially all manufacturing costs for proteins and antibodies, consisting 
largely of wages, benefits, facility and equipment costs, are expensed each 
quarter.  A change in inventory value as a result of changes in the two-year 
forecast is reflected in cost of sales in the period of change.  
Manufacturing costs and changes in inventory value for proteins and 
antibodies charged to cost of sales were $1.6 million and $1.7 million for 
the quarters ended March 31, 2005 and 2004, respectively.  For the nine 
months ended March 31, 2005 and 2004, manufacturing costs and changes in 
inventory value for proteins and antibodies charged to cost of sales were 
$4.9 million and $4.8 million, respectively.

Gross Margins

Gross margins, as a percentage of net sales, were as follows:

                                         QUARTER ENDED      NINE MONTHS ENDED
                                        -----------------   -----------------
                                        3/31/05   3/31/04   3/31/05   3/31/04
                                        -------   -------   -------   -------
Hematology Division                       41.9%     45.1%     46.6%     45.9%
Biotechnology Division                    82.5%     80.4%     80.9%     80.0%
R&D Systems Europe                        54.8%     53.8%     53.6%     51.3%
Consolidated                              80.9%     79.0%     79.4%     78.1%

Consolidated gross margins for the quarter and nine months ended March 31, 
2005 improved from the quarter and nine months ended March 31, 2004 mainly as 
a result of higher Biotechnology Division margins.  The higher Biotechnology 
Division margins are primarily due to increased sales of proteins and 
antibodies for which the costs expensed for the periods have not changed 
significantly from the prior year as discussed above.  Consolidated gross 
margins for the quarter and nine months also improved as a result of higher 
margins at R&D Europe due to favorable exchange rates as a result of a weaker 
U.S. dollar to the British pound.  

                                  12



Selling, General and Administrative Expenses

Selling, general and administrative expenses for the quarter and nine months 
ended March 31, 2005, increased $923,000 (17%) and $2.2 million (14%), 
respectively, from the same periods of last year.  

                                         QUARTER ENDED      NINE MONTHS ENDED
                                        -----------------   -----------------
                                        3/31/05   3/31/04   3/31/05   3/31/04
                                        -------   -------   -------   -------
Hematology Division                     $   505   $   439   $ 1,350   $ 1,213
Biotechnology Division                    3,712     2,917    10,100     8,517
R&D Europe                                1,939     1,805     5,855     5,395
Corporate expenses                          223       295       998       933
                                        -------   -------   -------   -------
Total selling, general 
 and administrative                     $ 6,379   $ 5,456   $18,303   $16,058 
                                        =======   =======   =======   =======

Biotechnology Division selling, general and administrative expenses increased 
$795,000 (27%) and $1.6 million (19%) for the quarter and nine months ended 
March 31, 2005. The increase for the quarter and nine months was primarily 
the result of increased personnel costs related to annual wage increases and 
additional sales and marketing personnel  (increases of $82,000 and $334,000 
for the quarter and nine months, respectively), increased profit sharing 
accrual (increases of $370,000 and $556,000 for the quarter and nine months, 
respectively) and increased advertising and promotion expenditures (increases 
of $100,000 and $199,000 for the quarter and nine months, respectively).  

The increase in R&D Europe selling, general and administrative expenses of 
$134,000 and $460,000 for the quarter and nine months ended March 31, 2005, 
was primarily the result of the change in foreign currency exchange rates 
used to convert results from British pounds to U.S. dollars.  In British 
pounds, R&D Europe selling, general and administrative expenses increased 
44,000 British pounds (1,022,000 and 978,000 British pounds for the quarters 
ended March 31, 2005 and 2004, respectively) and 13,000 British pounds
(3,133,000 and 3,120,000 British pounds for the nine months ended 
March 31, 2005 and 2004, respectively).  

Research and Development Expenses

Research and development expenses are composed of the following (in 
thousands):
                                         QUARTER ENDED      NINE MONTHS ENDED
                                        -----------------   -----------------
                                        3/31/05   3/31/04   3/31/05   3/31/04
                                        -------   -------   -------   -------
Hematology Division expenses            $   199   $   203   $   576   $   584
Biotechnology Division expenses           4,432     4,290    13,362    12,761
ChemoCentryx, Inc. losses                    --       519        --     1,783
Hemerus Medical, LLC losses                  --        23        --        23
Discovery Genomics, Inc. losses              --        47        --       344
                                        -------   -------   -------   -------
Total research and development 
 expenses                               $ 4,631   $ 5,082   $13,938   $15,495
                                        =======   =======   =======   =======

Research and development expenses decreased $451,000 (9%) and $1.6 million 
(10%) for the quarter and nine months ended March 31, 2005, respectively.  
Included in research and development expenses for the quarter and nine months 
ended March 31, 2004 were the Company's share of losses by ChemoCentryx, Inc. 
(CCX), Discovery Genomics, Inc. (DGI) and Hemerus Medical, LLC (Hemerus), 
companies in which the Company has invested.  In May 2004, the Company 
changed from the equity method to the cost method of accounting for its 
investment in CCX and no longer records its share of CCX losses in its 
consolidated results.  The change to the cost method of accounting for CCX 
was the result of the Company's ownership percentage declining below 20% and 
qualitative factors which indicated that the Company does not exercise 
significant influence over the operations of CCX.  The Company's net 
investment in CCX at March 31, 2005 was $5.1 million.  In the fourth quarter 
of fiscal 2004, the Company wrote off its investment in DGI as an impairment 
loss.  Beginning in fiscal 2005, the Company's share of Hemerus losses is 
included in other non-operating expenses since the company began selling 
product and was no longer considered a development stage company.  Excluding 
CCX, DGI and Hemerus losses, research and development expenses for the 
quarter and nine months ended March 31, 2005 increased $138,000 (3%) and 
$593,000 (4%), respectively, mainly as a result of wage increases.

                                  13



Other Non-operating Expense and Income 

Other non-operating expense and income consists mainly of foreign currency 
transaction gains, rental income, real estate taxes, depreciation and utility 
expenses related to properties not used in operations, and the Company's 
fiscal 2005 share of losses by Hemerus Medical, LLC (Hemerus), in which the 
Company invested in January 2004.  As Hemerus is a limited liability 
corporation, the Company is required to account for its investment using the 
equity method of accounting.
                                         QUARTER ENDED      NINE MONTHS ENDED
                                        -----------------   -----------------
                                        3/31/05   3/31/04   3/31/05   3/31/04
                                        -------   -------   -------   -------
Foreign currency (gains)/losses         $    29   $    85   $    (6)  $  (128)
Rental income                              (318)      (20)     (390)      (85)
Real estate taxes, depreciation and 
 Utilities                                  527       350     1,369       726
Hemerus Medical, LLC losses                  85        --       232        --
                                        -------   -------   -------   -------
Total other non-operating expense 
 (income)                               $   323   $   415   $ 1,205   $   513
                                        =======   =======   =======   =======

The Company's net investment in Hemerus at March 31, 2005 was $2.7 million. 
The Company has financial exposure to the losses of Hemerus to the extent of 
its net investment in the company.  Hemerus' success is dependent, in part, 
upon receiving FDA clearance to market its products.  If such clearance is 
not received, the Company would potentially recognize an impairment loss to 
the extent of its remaining net investment.

Income Taxes

Income taxes for the quarter and nine months ended March 31, 2005 were 
provided at rates of approximately 33.9% and 34.2% of consolidated earnings 
before income taxes compared to 36.2% and 35.5% for the quarter and nine 
months ended March 31, 2004.  The decrease in the effective tax rate was due 
to the reduction of non-deductible losses by CCX and DGI.  U.S. federal taxes 
have been reduced by the credit for research and development expenditures and 
the benefit for extraterritorial income.  Foreign income taxes have been 
provided at rates which approximate the tax rates in the countries in which 
R&D Europe operates.  Without significant business developments, the Company 
expects income tax rates for the remainder of fiscal 2005 to range from 34% 
to 36%.

Liquidity and Capital Resources

At March 31, 2005, cash and cash equivalents and available-for-sale 
investments were $121 million compared to $177 million at June 30, 2004.  The 
Company believes it can meet its future cash, working capital and capital 
addition requirements through currently available funds, cash generated from 
operations and maturities of short-term available-for-sale investments.  The 
Company has an unsecured line of credit of $750,000.  The interest rate on 
the line of credit is at prime.  There were no borrowings on the line in the 
prior or current fiscal year.

Cash Flows From Operating Activities

The Company generated cash of $54.9 million from operating activities in the 
first nine months of fiscal 2005 compared to $48.1 million in the first nine 
months of fiscal 2004.  The increase was mainly the result of increased 
earnings in the current year partially offset by a smaller increase in income 
taxes payable.  For the nine months ended March 31, 2004 income taxes payable 
increased $3.1 million compared to $1.3 million in the nine months ended 
March 31, 2005.  The difference was mainly the result of increased tax 
payments made in fiscal 2005.  

                                    14



Cash Flows From Investing Activities

Capital expenditures for fixed assets for the first nine months of fiscal 
2005 and 2004 were $10.2 million and $3.5 million, respectively.  Included in 
fiscal 2005 capital expenditures was $8.4 million for property acquired in 
Minneapolis in January 2005.  The purchase total price of the property was 
$10.4 million, $2 million of which was deposited in escrow in fiscal 2002.  
The property purchase was financed through cash on hand.  Included in fiscal 
2004 capital additions was $2.2 million related to property in southeast 
Minnesota.  The Company acquired the property in fiscal 2003 and in fiscal 
2004 constructed additional facilities at this site.  The remaining capital 
additions in the first nine months of fiscal 2005 and 2004 were for 
laboratory and computer equipment and remodeling of laboratory space.

Remaining expenditures in fiscal 2005 for laboratory and computer equipment 
are expected to be approximately $800,000.  The Company also plans, in late 
fiscal 2005 and early fiscal 2006, an estimated $8 million build-out of 
laboratory space at its Minneapolis facility and construction of an $800,000 
barn on its property in southeast Minnesota.  These expenditures are expected 
to be financed through currently available funds and cash generated from 
operating activities.  

During the nine months ended March 31, 2005, the Company purchased $124 
million and had sales or  maturities of $189 million of available-for-sale 
investments.  During the nine months ended March 31, 2004, the Company 
purchased $97.8 million and had sales or maturities of $63.5 million of 
available-for-sale investments.  The Company's investment policy is to place 
excess cash in bonds and other investments with maturities of less than three 
years.  The objective of this policy is to obtain the highest possible return 
with minimal risk, while keeping the funds accessible.

Cash Flows From Financing Activities

Cash of $1.4 million was received during the nine months ended March 31, 2005 
for the exercise of warrants to purchase 120,000 shares of common stock.

Cash of $1.4 million and $3.0 million was received during the nine months 
ended March 31, 2005 and 2004, respectively, for the exercise of options for 
57,000 and 175,000 shares of common stock.  During the first nine months of 
fiscal 2005 and fiscal 2004, options for 16,120 and 1,000 shares of common 
stock were exercised by the surrender of 3,326 and 200 shares of the 
Company's common stock with fair market values of $131,000 and $9,000, 
respectively. 

In the first nine months of fiscal 2005, the Company purchased 6,410 shares 
of common stock for its employee Stock Bonus Plans.  These shares, along with 
17,411 previously purchased shares, were issued to the Company's Stock Bonus 
Plans on September 15, 2004 to settle the fiscal 2004 accrued liability 
balance of $966,000.

In March 2005, the Company repurchased approximately 2.9 million shares of 
its common stock under an accelerated stock buyback ("ASB") transaction for 
an initial value of approximately $100 million ($34.45 per share). The 
repurchase of the shares was funded with a portion of the Company's cash and 
available-for-sale investments. The ASB agreement is subject to a market 
price adjustment provision based upon the volume weighted average price 
during the nine-month period. At the settlement of the contract, expected in 
December 2005, the Company will receive or pay the price adjustment. The ASB 
agreement can be settled, at the Company's option, in cash or shares of the 
Company's common stock.

                                 15



Approximately 1.8 million of the shares repurchased are subject to a collar, 
which effectively sets a minimum and maximum price the Company will be 
obligated to pay for such shares. The collar was established in exchange for 
an up-front payment of $3.5 million. The minimum and maximum price for the 
1.8 million shares is approximately $39.00 and $41.00, respectively.  The 
maximum additional amount that could be required to be paid related to the 
shares subject to the collar is $8.5 million or about 215,000 shares.  The 
adjusted price of the remaining 1.1 million repurchased shares will be based 
upon the difference between the volume weighted average price during the 
nine-month period and the initial $34.45 per share payment. For each $1.00 
change in the average market price during the nine-month period, the 
Company's obligation under the uncollared portion of the agreement would 
increase or decrease by $1.1 million.  There is no limit on the number of 
shares that could potentially be required to be paid under the uncollared 
portion of the agreement.  Should the Company elect to settle the ASB 
agreement in shares, each $1.00 increase in the average market price over 
$40.00 during the nine-month period will increase the number of shares 
required for settlement under the uncollared portion of the agreement, but 
reduce the number of shares required by the collared portion of the contract 
by a net amount of about 15,000 shares.  At an average market price of $40.00 
(which approximated the average market price from the transaction date 
through March 31, 2005), the settlement amount for the contract would be 
approximately $14.8 million or about 370,000 shares.  

The Company has never paid cash dividends and has no plans to do so in fiscal 
2005. 

Critical Accounting Policies

The Company's significant accounting policies are discussed in the Company's 
Annual Report to Shareholders for fiscal 2004.  The application of certain of 
these policies requires judgments and estimates that can affect the results 
of operations and financial position of the Company.  Management believes the 
following accounting policies are critical to the preparation of the 
consolidated financial statements.  The following should be read in 
conjunction with the more complete discussion of the Company's accounting 
policies included in the Annual Report to Shareholders for fiscal 2004.

Accounts receivable.  The Company continually monitors collections from its 
customers and maintains a provision for estimated credit losses based upon 
historical experience and specific collection issues that have been 
identified.  If financial conditions of the Company's customers were to 
deteriorate, resulting in an impairment of their ability to make payments, 
additional allowances may be required.

Inventory.  The manufacturing process for proteins and antibodies has and may 
continue to produce quantities in excess of forecasted usage.  The Company 
values its manufactured protein and antibody inventory based on a two-year 
forecast.  Any protein and antibody quantities in excess of its two-year 
usage forecast is considered impaired and not included in the inventory 
value.  Any significant changes in product demand or market conditions could 
have an impact on the value of inventories and the change in value would be 
reflected in cost of sales in the period of the change.

Goodwill, intangible and other long-lived assets.  The Company periodically 
assesses the impairment of goodwill, intangible and other long-lived assets.  
If any such assets were determined to be impaired, the carrying value of the 
asset would be written down to its fair value. 

Investments.  The accounting treatment (cost or equity method) of the 
Company's equity investments in start-up and early development stage 
companies is dependent on a number of factors, including, but not limited to, 
the Company's ownership percentage and the Company's ability to exercise 
significant influence over the operations and financial policies of the 
investee.

                                16



Income taxes.  The Company's tax returns are subject to audit by various 
governmental entities in the normal course of business.  Audits can involve 
complex issues, which may require extended periods of time to resolve.  The 
Company believes that adequate provisions for income taxes have been made in 
the consolidated financial statements.

Recent Accounting Pronouncements:  

In December 2004, the Financial Accounting Standards Board (FASB) issued 
Statement of Accounting Standards No. 123 (Revised 2004) (SFAS No. 123R), 
Share-Based Payment. SFAS No. 123R is a revision of FASB Statement No. 123, 
Accounting for Stock-Based Compensation and supersedes Accounting Principles 
Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees and its 
related implementation guidance. The Statement focuses primarily on 
accounting for transactions in which an entity obtains employee services 
through share-based payment transactions.  SFAS No 123R requires a public 
entity measure the cost of employee services received in exchange for the 
award of equity instruments based on the fair value of the award at the date 
of grant.  The cost will be recognized over the period during which an 
employee is required to provide services in exchange for the award.  SFAS No. 
123R is effective as of the beginning of the first interim or annual 
reporting period that begins after June 15, 2005 and the Company will adopt 
the standard in the first quarter of fiscal 2006.  While the Company cannot 
precisely determine the impact on net earnings as a result of the adoption of 
SFAS No 123R, estimated compensation expense related to prior periods can be 
found in Note E to the financial statements included in this Form 10-Q and 
Note A to the financial statements included in the Company's June 30, 2004 
Form 10-K.  The ultimate amount of increased compensation expense will be 
dependent on the number of option shares granted during the year, their 
timing and vesting period and the method used to calculate the fair value of 
the awards, among other factors.  

In November 2004, the FASB issued SFAS No. 151, Inventory Costs.  The 
Statement amends Accounting Research Bulletin No. 43 to clarify the 
accounting for abnormal amounts of idle facility expense, freight, handling 
costs and spoilage.  The Statement also requires the allocation of fixed 
production overheads to inventory be based on normal production capacity.  
SFAS No. 151 is effective for the Company for inventory costs incurred 
beginning in fiscal 2006.  Adoption of the Statement is not expected to have 
a significant impact on the Company's consolidated financial statements.

In December 2004, the FASB issued Staff Position No. 109-1, Application of 
FASB Statement No. 109 (SFAS 109), Accounting for Income Taxes, to the Tax 
Deduction on Qualified Production Activities Provided by the American Jobs 
Creation Act of 2004 (FSP 109-1). FSP 109-1 clarifies that the manufacturer's 
deduction provided for under the American Jobs Creation Act of 2004 (AJCA) 
should be accounted for as a special deduction in accordance with SFAS 109 
and not as a tax rate reduction. The adoption of FSP 109-1 will have no 
impact on the Company's results of operations or financial position for 
fiscal year 2005 because the manufacturer's deduction is not available to the 
Company until fiscal year 2006. The Company is evaluating the effect that the 
manufacturer's deduction will have in subsequent years.

The FASB also issued Staff Position No. 109-2, Accounting and Disclosure 
Guidance for the Foreign Earnings Repatriation Provision within the American 
Jobs Creation Act of 2004 (FSP 109-2). The AJCA introduces a special one-time 
dividends received deduction on the repatriation of certain foreign earnings 
to a U.S. taxpayer provided certain criteria are met. The Company is 
currently evaluating the effect of repatriation of foreign earnings on 
consolidated financial results.  At the present time, deferred taxes have not 
been recorded on undistributed earnings of foreign subsidiaries as the 
amounts are considered permanently invested.  If the Company decides to 
repatriate foreign earnings a one-time charge may be recorded for the 
deferred taxes.

                                17



Forward Looking Information and Cautionary Statements:  

Statements in this filing, and elsewhere, which look forward in time involve 
risks and uncertainties which may affect the actual results of operations.  
The following important factors, among others, have affected and, in the 
future, could affect the Company's actual results:  the introduction and 
acceptance of new biotechnology and hematology products, the levels and 
particular directions of research by the Company's customers, the impact of 
the growing number of producers of biotechnology research products and 
related price competition, the retention of hematology OEM (private label) 
and proficiency survey business, the impact of changes in foreign currency 
exchange rates, and the costs and results of research and product development 
efforts of the Company and of companies in which the Company has invested or 
with which it has formed strategic relationships.  For additional information 
concerning such factors, see the Company's Annual Report on Form 10-K as 
filed with the Securities and Exchange Commission.


   ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

At March 31, 2005, the Company had a professionally managed investment 
portfolio of fixed income securities, excluding those classified as cash and 
cash equivalents, of $60.8 million.  These securities, like all fixed income 
instruments, are subject to interest rate risk and will decline in value if 
market interest rates increase. 

The Company operates internationally, and thus is subject to potentially 
adverse movements in foreign currency rate changes. The Company is exposed to 
market risk from foreign exchange rate fluctuations of the euro and the 
British pound to the U.S. dollar as the financial position and operating 
results of the Company's U.K. subsidiary and European operations are 
translated into U.S. dollars for consolidation. At the current level of R&D 
Europe operating results, a 10% increase or decrease in the average exchange 
rate used to translate operating results into U.S. dollars would have an 
approximate $1.4 million effect on consolidated operating income annually.

The Company's exposure to foreign exchange rate fluctuations also arises from 
transferring funds from the U.K. subsidiary to the U.S. subsidiary and from 
transferring funds from the German subsidiary and French sales office to the 
U.K. subsidiary. At March 31, 2005 and 2004, the Company had $31,000 and 
$26,000, respectively, of dollar denominated intercompany debt at its U.K. 
subsidiary.  At March 31, 2005 and 2004, the U.K. subsidiary had $326,000 and 
$420,000, respectively, of dollar denominated intercompany debt from its 
European operations. These intercompany balances are revolving in nature and 
are not deemed to be long-term balances. The Company's U.K. subsidiary 
recognized net foreign currency losses of 38,000 British pounds ($71,000) and 
46,000 British pounds($85,000) for the quarters ended March 31, 2005 and 2004, 
respectively.  For the nine months ended March 31, 2005 and 2004, the Company's
U.K. subsidiary recognized net foreign currency gains of 84,000 British pounds
($156,000) and 76,000 British pounds ($128,000), respectively.  The Company's 
German subsidiary recognized net foreign currency gains of 32,000 euros
($42,000) for the quarter ended March 31, 2005 and net foreign currency losses
of 121,000 euros ($150,000) for the nine months ended March 31, 2005. The 
Company does not enter into foreign exchange forward contracts to reduce its 
exposure to foreign currency rate changes on intercompany foreign currency 
denominated balance sheet positions.

As of March 31, 2005, the Company's long-term debt of $13.7 million consisted 
of a mortgage note payable with a floating interest rate at the one-month 
LIBOR rate plus 2.5% with a floor of 4%.  The floating interest rate on the 
mortgage note payable was 5.2% as of March 31, 2005. 

                               18



In March 2005, the Company repurchased approximately 2.9 million shares of 
its common stock under an accelerated stock buyback ("ASB") transaction for 
an initial value of approximately $100 million ($34.45 per share). The ASB 
agreement is subject to a market price adjustment provision based upon the 
volume weighted average price during the nine-month period. At the settlement 
of the contract, expected in December 2005, the Company will receive or pay 
the price adjustment. The ASB agreement can be settled, at the Company's 
option, in cash or shares of the Company's common stock.

Approximately 1.8 million of the shares repurchased are subject to a collar, 
which effectively sets a minimum and maximum price the Company will be 
obligated to pay for such shares. The collar was established in exchange for 
an up-front payment of $3.5 million. The minimum and maximum price for the 
1.8 million shares is approximately $39.00 and $41.00, respectively.  The 
maximum additional amount that could be required to be paid related to the 
shares subject to the collar is $8.5 million or about 215,000 shares.  The 
adjusted price of the remaining 1.1 million repurchased shares will be based 
upon the difference between the volume weighted average price during the 
nine-month period and the initial $34.45 per share payment. For each $1.00 
change in the average market price during the nine-month period, the 
Company's obligation under the uncollared portion of the agreement would 
increase or decrease by $1.1 million.  There is no limit on the number of 
shares that could potentially be required to be paid under the uncollared 
portion of the agreement.  Should the Company elect to settle the ASB 
agreement in shares, each $1.00 increase in the average market price over 
$40.00 during the nine-month period will increase the number of shares 
required for settlement under the uncollared portion of the agreement, but 
reduce the number of shares required by the collared portion of the contract 
by a net amount of about 15,000 shares.  At an average market price of $40.00 
(which approximated the average market price from the transaction date 
through March 31, 2005), the settlement amount for the contract would be 
approximately $14.8 million or about 370,000 shares.  


                    ITEM 4 - CONTROLS AND PROCEDURES

As of the end of the period covered by this report, the Company conducted an 
evaluation, under the supervision and with the participation of the principal 
executive officer and principal financial officer, of the Company's 
disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-
15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")).  Based 
on this evaluation, the principal executive officer and principal financial 
officer concluded that the Company's disclosure controls and procedures are 
effective to ensure that information required to be disclosed by the Company 
in reports that it files or submits under the Exchange Act is recorded, 
processed, summarized and reported within the time periods specified in 
Securities and Exchange Commission rules and forms. There was no changes in 
the Company's internal control over financial reporting during the Company's 
most recently completed fiscal quarter that has materially affected, or is 
reasonably likely to materially affect, the Company's internal control over 
financial reporting. 

                               19



                     PART II. OTHER INFORMATION


                     ITEM 1 - LEGAL PROCEEDINGS

See Item 3 of the Registrant's Annual Report of Form 10-K for the fiscal year 
ended June 30, 2004.


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

The following table sets forth the repurchases of Company common stock for 
the quarter ended March 31, 2005:
                                                                    Maximum
                                            Total Number of       Approximate
                                           Shares Purchased     Dollar Value of
                                              as Part of        Shares that May
                  Total Number  Average    Publicly Announced  Yet Be Purchased
                   of Shares    Price Paid     Plans or         Under the Plans
Period             Purchased    Per Share      Programs           or Programs
----------------  ------------  ---------- ------------------   ---------------
1/1/05 - 1/31/05       0           --             0               $6.8 million
2/1/05 - 2/28/05       0           --             0               $6.8 million
3/1/05 - 3/31/05   2,902,758    $34.45(1)      2,902,758          $6.8 million

In May 1995, the Company announced a plan to purchase and retire its common 
stock.  Repurchases of $40 million were authorized as follows:  May 1995 - $5
million; April 1997 - $5 million; January 2001 - $10 million; October 2002 - 
$20 million.  The plan does not have an expiration date.

 (1) On February 17, 2005, the Board of Directors of the Company approved the
repurchase of approximately 2.9 million shares of its common stock under an 
accelerated stock buyback ("ASB") transaction for an initial value of 
approximately $100 million ($34.45 per share). The transaction was completed 
under a privately negotiated contract with an investment bank.  The ASB 
agreement is subject to a market price adjustment provision based upon the 
volume weighted average price during the nine-month period. At the settlement
of the contract, expected in December 2005, the Company will receive or pay
the price adjustment. The ASB agreement can be settled, at the Company's 
option, in cash or shares of the Company's common stock.  The purchase price
adjustment will be reflected in stockholders equity at the time of 
settlement.

Approximately 1.8 million of the shares repurchased are subject to a collar, 
which effectively sets a minimum and maximum price the Company will be 
obligated to pay for such shares. The collar was established in exchange for 
an up-front payment of $3.5 million. The minimum and maximum price for the 
1.8 million shares is approximately $39.00 and $41.00, respectively.  The 
maximum additional amount that could be required to be paid related to the 
shares subject to the collar is $8.5 million or about 215,000 shares.  The 
adjusted price of the remaining 1.1 million repurchased shares will be based 
upon the difference between the volume weighted average price during the 
nine-month period and the initial $34.45 per share payment. For each $1.00 
change in the average market price during the nine-month period, the 
Company's obligation under the uncollared portion of the agreement would 
increase or decrease by $1.1 million.  There is no limit on the number of 
shares that could potentially be required to be paid under the uncollared 
portion of the agreement.  Should the Company elect to settle the ASB 
agreement in shares, each $1.00 increase in the average market price over 
$40.00 during the nine-month period will increase the number of shares 
required for settlement under the uncollared portion of the agreement, but 
reduce the number of shares required by the collared portion of the contract 
by a net amount of about 15,000 shares.  At an average market price of $40.00
(which approximated the average market price from the transaction date 
through March 31, 2005), the settlement amount for the contract would be 
approximately $14.8 million or about 370,000 shares.  

                                  20



              ITEM 3 - DEFAULTS UPON SENIOR SECURITIES

None.


        ITEM 4 - SUBMISSION OF MATTERS TO VOTE OF SHAREHOLDERS

None.


                    ITEM 5 - OTHER INFORMATION


None.

                       ITEM 6 - EXHIBITS

See exhibit index following. 



                           SIGNATURES

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

                                 
                                        TECHNE CORPORATION
                                                                       
                                        (Company)



Date:  May 9, 2005                      /s/ Thomas E. Oland
                                        ----------------------------------
                                                                         
                                        President, Chief Executive Officer


       May 9, 2005                      /s/ Gregory J. Melsen
                                        ----------------------------------
                                                                        
                                        Chief Financial Officer



                                 21



                                EXHIBIT INDEX
                                      TO
                                  FORM 10-Q

                              TECHNE CORPORATION


Exhibit #                               Description
---------                               -----------

10.1                                    Accelerated Share Repurchase Agreement

31.1                                    Section 302 Certification

31.2                                    Section 302 Certification

32.1                                    Section 906 Certification

32.2                                    Section 906 Certification


                                22