ASCENT PEDIATRICS INC
10-Q, 2000-08-14
PHARMACEUTICAL PREPARATIONS
Previous: SOUTHERN INVESTMENTS UK PLC, 10-Q, EX-27, 2000-08-14
Next: MARKWEST HYDROCARBON INC, 10-Q, 2000-08-14



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                       FOR THE QUARTER ENDED JUNE 30, 2000

                        COMMISSION FILE NUMBER 000-22347
                                               ---------


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


     Delaware     04-3047405
     --------     ----------
     (State  or  other  jurisdiction  of     (IRS  Employer
     incorporation  or  organization)     Identification  No.)


     187  Ballardvale  Street,  Suite  B125,  Wilmington,  MA     01887
     --------------------------------------------------------     -----
     (Address  of  principle  executive  offices)     (Zip  Code)


        Registrant's telephone number, including area code (978) 658-2500
                                                           --------------




     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 number of shares outstanding of the registrant's Common Stock:  As
of  August  8,  2000,  there  were 9,764,158 depositary shares outstanding, each
depositary  share representing one share of common stock, $0.00004 par value per
share,  and  represented  by  a  depositary  receipt.

<PAGE>
                             ASCENT PEDIATRICS, INC.
                                TABLE OF CONTENTS



<TABLE>
<CAPTION>


                                                                                             Page
                                                                       -------------------------------------------------
<S>                                                                    <C>
Part I.  Financial Information
Item 1 - Unaudited Condensed Financial Statements
    Unaudited Condensed Balance Sheets
                                                                                                                       1
    Unaudited Condensed Statements of Operations
                                                                                                                       2
    Unaudited Condensed Statements of Cash Flows
                                                                                                                       3
    Notes to Unaudited Condensed Financial Statements
                                                                                                                       4
  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
Part II.  Other Information
  Item 2 - Changes in Securities and Use of Proceeds
                                                                                                                      18
  Item 4 - Submission of Matters to a Vote of Security Holders
                                                                                                                      18
  Item 5 - Other Information
                                                                                                                      19
  Item 6 - Exhibits and Reports on Form 8-K
                                                                                                                      19
Signature
                                                                                                                      20
Exhibit Index . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                                 21
</TABLE>

PART  I.  FINANCIAL  INFORMATION

ITEM  1  -  UNAUDITED  CONDENSED  FINANCIAL  STATEMENTS


                             ASCENT PEDIATRICS, INC.
                       UNAUDITED CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>

                                         JUNE 30,     DECEMBER 31,

                                                                           2000           1999
                                                                       -------------  -------------
ASSETS
<S>                                                                    <C>            <C>            <C>
Current assets
     Cash and cash equivalents. . . . . . . . . . . . . . . . . . . .  $    395,844   $  1,067,049
     Accounts receivable, less allowance for doubtful accounts of
     $67,000 at June 30, 2000 and December 31, 1999 . . . . . . . . .       556,523        759,098
     Inventory. . . . . . . . . . . . . . . . . . . . . . . . . . . .     1,358,015      1,012,430
     Other current assets . . . . . . . . . . . . . . . . . . . . . .       183,023        132,555
                                                                       -------------  -------------
          Total current assets. . . . . . . . . . . . . . . . . . . .     2,493,405      2,971,132

Fixed assets, net . . . . . . . . . . . . . . . . . . . . . . . . . .       534,015        516,165
Debt issue costs, net . . . . . . . . . . . . . . . . . . . . . . . .     1,701,245      1,882,365
Intangibles, net. . . . . . . . . . . . . . . . . . . . . . . . . . .     9,527,989      9,857,648
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . .        45,300         45,300
                                                                       -------------  -------------
          Total assets. . . . . . . . . . . . . . . . . . . . . . . .  $ 14,301,954   $ 15,272,610
                                                                       =============  =============

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities
     Accounts payable . . . . . . . . . . . . . . . . . . . . . . . .  $    908,175   $  1,645,302
     Interest payable . . . . . . . . . . . . . . . . . . . . . . . .       724,378        523,023
     Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . .       820,766      1,520,591
     Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . .       707,606              -
     Other current liabilities. . . . . . . . . . . . . . . . . . . .        25,838         80,264
                                                                       -------------  -------------
          Total current liabilities . . . . . . . . . . . . . . . . .     3,186,763      3,769,180

Subordinated secured notes. . . . . . . . . . . . . . . . . . . . . .    27,426,484     21,461,041
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . .        14,080              -
                                                                       -------------  -------------
          Total liabilities . . . . . . . . . . . . . . . . . . . . .    30,627,327     25,230,221

Stockholders' deficit
     Preferred stock, $.01 par value; 5,000,000 shares authorized; no
          shares issued and outstanding at June 30, 2000 and December
                                                                           31, 1999              -   -
     Common stock, $.00004 par value; 60,000,000 shares authorized;
          9,764,158 and 9,643,883 shares issued and outstanding at
          June 30, 2000 and December 31, 1999, respectively . . . . .           389            385
     Additional paid-in capital . . . . . . . . . . . . . . . . . . .    57,251,333     56,304,465
     Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . .   (73,577,095)   (66,262,461)
                                                                       -------------  -------------
          Total stockholders' deficit . . . . . . . . . . . . . . . .   (16,325,373)    (9,957,611)
                                                                       -------------  -------------
          Total liabilities and stockholders' deficit . . . . . . . .  $ 14,301,954   $ 15,272,610
                                                                       =============  =============
</TABLE>

       See accompanying notes to unaudited condensed financial statements.

                                     Page 1
<PAGE>


                             ASCENT PEDIATRICS, INC.
                  UNAUDITED CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>


                        Three Months Ended June 30,     Six Months Ended June 30,
                        ---------------------------     -------------------------

                                                 2000          1999          2000          1999
                                             ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>
Product revenue, net. . . . . . . . . . . .  $   662,620   $   505,459   $ 1,236,912   $ 1,746,858
Co-promotional revenue. . . . . . . . . . .      445,106     1,235,000       980,520     1,850,000
                                             ------------  ------------  ------------  ------------
Total net revenue . . . . . . . . . . . . .    1,107,726     1,740,459     2,217,432     3,596,858

Costs and expenses
     Costs of product sales . . . . . . . .      288,772       320,003       619,860       901,427
     Selling, general and administrative. .    3,328,654     3,700,615     6,346,965     7,590,576
     Research and development . . . . . . .      538,348       988,654     1,282,679     1,821,647
                                             ------------  ------------  ------------  ------------
     Total costs and expenses . . . . . . .    4,155,774     5,009,272     8,249,504    10,313,650

          Loss from operations. . . . . . .   (3,048,048)   (3,268,813)   (6,032,072)   (6,716,792)

Interest income . . . . . . . . . . . . . .       16,842        15,832        27,419        41,729
Interest expense. . . . . . . . . . . . . .     (705,824)     (308,937)   (1,330,555)     (563,640)
Other income. . . . . . . . . . . . . . . .       20,564             -        20,574             -
                                             ------------  ------------  ------------  ------------
          Net loss. . . . . . . . . . . . .   (3,716,466)   (3,561,918)   (7,314,634)   (7,238,703)

Preferred stock dividend. . . . . . . . . .            -       199,402             -       391,903
                                             ------------  ------------  ------------  ------------
          Net loss to common stockholders .  $(3,716,466)  $(3,761,320)  $(7,314,634)  $(7,630,606)
                                             ============  ============  ============  ============

Results per common share:
    Historical - basic and diluted:
          Net loss. . . . . . . . . . . . .  $     (0.38)  $     (0.51)  $     (0.75)  $     (1.03)
          Preferred stock dividend. . . . .  $         -   $     (0.03)  $         -   $     (0.06)
                                             ------------  ------------  ------------  ------------
          Net loss to common stockholders
                                             $     (0.38)  $     (0.54)  $     (0.75)  $     (1.09)
                                             ============  ============  ============  ============
Weighted average shares outstanding - basic
   and diluted. . . . . . . . . . . . . . .    9,764,158     7,026,445     9,720,753     7,018,676
                                             ============  ============  ============  ============
</TABLE>

See  accompanying  notes  to  unaudited  condensed  financial  statements.

                                     Page 2
<PAGE>


                             ASCENT PEDIATRICS, INC.
                  UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                     Six Months Ended June 30,
                                     -------------------------

                                                                        2000          1999
                                                                    ------------  ------------
<S>                                                                 <C>           <C>
Cash flows from operating activities:
     Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . .  $(7,314,634)  $(7,238,703)
     Adjustments to reconcile net loss to net cash used
        in operating activities:
          Depreciation and amortization. . . . . . . . . . . . . .      491,729       516,384
          Non-cash interest expense. . . . . . . . . . . . . . . .      315,741        74,998
          Provision for bad debts. . . . . . . . . . . . . . . . .            -        11,817
          Inventory write-off. . . . . . . . . . . . . . . . . . .      (16,620)      (79,037)
          Changes in operating assets and liabilities:
              Accounts receivable. . . . . . . . . . . . . . . . .      202,575      (479,874)
              Inventory. . . . . . . . . . . . . . . . . . . . . .     (328,965)      130,514
              Other assets . . . . . . . . . . . . . . . . . . . .      (50,468)      (54,942)
              Accounts payable . . . . . . . . . . . . . . . . . .     (737,127)    1,471,766
              Interest payable . . . . . . . . . . . . . . . . . .      201,355       455,372
              Accrued expenses . . . . . . . . . . . . . . . . . .     (699,825)      (10,193)
              Deferred revenue . . . . . . . . . . . . . . . . . .      707,606             -
              Other current liabilities. . . . . . . . . . . . . .      (54,426)      148,424
              Other liabilities. . . . . . . . . . . . . . . . . .       14,080             -
                                                                    ------------  ------------
                   Net cash used in operating activities . . . . .   (7,268,979)   (5,053,474)

Cash flows from investing activities:
     Purchase of property and equipment. . . . . . . . . . . . . .     (179,920)     (121,139)
                                                                    ------------  ------------
                   Net cash used in investing activities . . . . .     (179,920)     (121,139)

Cash flows from financing activities:
     Proceeds from issuance of common stock, net of issuance costs      277,694        76,893
     Proceeds from issuance of debt. . . . . . . . . . . . . . . .    5,849,797     6,000,000
     Proceeds from issuance of debt related warrants . . . . . . .      650,203             -
     Cash paid for debt issue costs. . . . . . . . . . . . . . . .            -    (1,012,923)
                                                                    ------------  ------------
                    Net cash provided by financing activities. . .    6,777,694     5,063,970

Net decrease in cash and cash equivalents. . . . . . . . . . . . .     (671,205)     (110,643)
Cash and cash equivalents, beginning of period . . . . . . . . . .    1,067,049     2,171,777
                                                                    ------------  ------------
Cash and cash equivalents, end of period . . . . . . . . . . . . .  $   395,844   $ 2,061,134
                                                                    ============  ============

</TABLE>

       See accompanying notes to unaudited condensed financial statements.

                                     Page 3
<PAGE>


                             ASCENT PEDIATRICS, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS


1.     NATURE  OF  BUSINESS

Ascent Pediatrics, Inc. ("Ascent" or the "Company"), incorporated in Delaware on
March  16, 1989, is a drug development and marketing company focused exclusively
on  the  pediatric  market.  From  its  inception  to  July 9, 1997, the Company
operated  as  a  development stage enterprise, devoting substantially all of its
efforts  to  establishing  a  new  business  and  to  carrying  on  development
activities. On July 10, 1997, the Company closed the acquisition of the Feverall
line  of acetaminophen rectal suppositories from Upsher-Smith Laboratories, Inc.
and  subsequently  commenced  sales of the Feverall line of products. In October
1997,  the  Company also commenced sales of Pediamist nasal saline spray. During
February 1999, the Company began marketing Omnicef(R) (cefdinir) oral suspension
and  capsules  to  pediatricians  in  the  United States pursuant to a promotion
agreement with Warner-Lambert Company, which agreement was terminated in January
2000.  During  May  1999, the Company began marketing Pediotic(R) (a combination
corticosteroid/antibiotic)  to  pediatricians in the United States pursuant to a
one-year co-promotion agreement with King Pharmaceuticals, Inc., which agreement
expired  in  April  2000.  During  February  2000,  the  Company began marketing
Primsol(R)  solution,  an  internally  developed prescription antibiotic for the
treatment  of  middle  ear  infections,  in  the  United  States.

The  Company  has  incurred  net losses since its inception and expects to incur
additional  operating  losses in the future as the Company continues its product
development  programs  and  introduces  products  to  the market. The Company is
subject  to  a  number  of  risks  similar  to  other companies in the industry,
including  rapid  technological  change,  uncertainty  of  market  acceptance of
products,  uncertainty  of  regulatory  approval,  limited  sales  and marketing
experience,  competition  from  substitute  products  and  larger  companies,
customers'  reliance on third-party reimbursement, the need to obtain additional
financing,  compliance  with  government  regulations, protection of proprietary
technology, dependence on third-party manufacturers, distributors, collaborators
and  limited  suppliers,  product  liability  and dependence on key individuals.

2.     BASIS  OF  PRESENTATION

The  accompanying  interim  financial  statements  are  unaudited  and have been
prepared  by  the  Company  in  accordance  with  generally  accepted accounting
principles  for interim financial information and with instructions to Form 10-Q
and  Article 10 of Regulation S-X. Accordingly, certain information and footnote
disclosures  normally  included  in  financial statements prepared in accordance
with  generally  accepted  accounting  principles have been condensed or omitted
pursuant  to  such  rules  and  regulations.  The  interim  financial statements
include, in the opinion of management, all adjustments (consisting of normal and
recurring adjustments) that are necessary for a fair presentation of the results
for  the  interim  periods  ended  June  30,  2000 and 1999. The results for the
interim  periods  presented  are  not  necessarily  indicative  of results to be
expected  in  the  full  fiscal  year.  Certain  prior  period  items  have been
reclassified  to  conform  with  current  period  presentation.

These  financial  statements  should  be  read  in  conjunction with the audited
financial  statements  and  notes  thereto  for the year ended December 31, 1999
included  in  the  Company's  Annual  Report  on  Form  10-K  as  filed with the
Securities  and  Exchange  Commission.

                                     Page 4
<PAGE>
3.     SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

Revenue  Recognition

Product  revenue  is  recognized upon shipment of the product when the terms are
F.O.B. shipping point or upon customer receipt of the product when the terms are
F.O.B.  destination  and  provided  that  no  significant  obligations  remain
outstanding  and  the  resulting receivable is deemed collectible by management.
Co-promotion  revenue  is  recognized  as  earned  based  upon  the  performance
requirements  of  the  respective  agreement.

During February 2000, the Company launched a new product, Primsol solution, with
extended  payment  terms and certain rights of return.  The Company is deferring
the  recognition  of revenue from the sale of Primsol solution until the product
is  no  longer  returnable or sufficient information becomes available to make a
reasonable and reliable estimate of returns.  Through June 30, 2000, the Company
has  deferred  $708,000  in  Primsol  revenue.

Net  Loss  Per  Common  Share
Options,  warrants  and  preferred  stock  to  purchase  or  convert  to 649,275
depositary  shares  and 2,110,081 shares of common stock, outstanding as of June
30, 2000 and 1999, respectively, were not included in the computation of diluted
net  loss  per  common  share because the Company is in a loss position, and the
inclusion  of  such  shares,  therefore,  would  be  antidilutive.

Similarly,  options,  warrants  and  debt  to  purchase  or convert to 1,416,590
depositary  shares  and  4,148,571 shares of common stock outstanding as of June
30, 2000 and 1999, respectively, were not included in the computation of diluted
net  loss per common share because the options and warrants have exercise prices
greater than the average market price of the common shares and, therefore, would
be  antidilutive  under  the  treasury  stock  method.

Recent  Accounting  Pronouncements

In  December  1999,  the  Staff of the Securities and Exchange Commission issued
Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements"
("SAB  101").  SAB  101  summarizes  certain  of  the  Staff's views in applying
generally  accepted  accounting  principles  to  revenue  recognition  issues in
financial  statements.  The  application  of  the  guidance  in  SAB 101 will be
required  in  the  Company's  fourth  quarter  of  fiscal  2000.  The Company is
currently  assessing  the impact that the provisions of SAB 101 will have on its
financial  statements.

In  March  2000,  the  Financial  Accounting  Standard  Board  issued  FASB
Interpretation  No.  44,  "Accounting  for  Certain Transactions Involving Stock
Compensation  -  an  interpretation  of  APB Opinion No. 25" ("FIN 44").  FIN 44
clarifies the application of APB Opinion No. 25 to certain issues including: the
definition  of  an  employee  for  purposes  of applying APB Opinion No. 25; the
criteria  for  determining  whether a plan qualifies as a non-compensatory plan;
the  accounting  consequence of various modifications to the terms of previously
fixed  stock  options  or  awards;  and the accounting for the exchange of stock
compensation  awards  in  a  business  combination.  FIN 44 is effective July 1,
2000, but certain conclusions in FIN 44 are applicable retroactively to specific
events  occurring  after  either  December  15,  1998  or January 12, 2000.  The
Company  does  not expect the application of FIN 44 to have a material impact on
the  Company's  financial  position  or  results  of  operations.

                                     Page 5
<PAGE>
4.     INVENTORIES

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

<TABLE>
<CAPTION>

                              June 30,     December 31,

                   2000        1999
                ----------  ----------
<S>             <C>         <C>
Raw materials.  $  947,496  $  375,719
Finished goods     410,519     636,711
                ----------  ----------
 Total . . . .  $1,358,015  $1,012,430
                ==========  ==========
</TABLE>

5.     INTANGIBLE  ASSETS

Intangible  assets  consist of goodwill, patents, trademarks and a manufacturing
agreement  and  are  being  amortized using the straight-line method over useful
lives  of  fifteen  to  twenty  years.  The  Company  periodically  reviews  the
propriety  of  carrying  amounts  of  its  intangible  assets  as  well  as  the
amortization  periods  to  determine  whether  current  events and circumstances
warrant  adjustment  to  the  carrying  value  or  estimated useful lives.  This
evaluation  compares  the expected future cash flows against the net book values
of  related  intangible  assets.  If  the  sum of the expected future cash flows
(undiscounted  and without interest charges) is less than the carrying amount of
the  asset,  the  Company  would  recognize  an  impairment  loss as a charge to
operations.  If  impaired,  the  intangible  asset  would be written down to the
present  value  of  estimated  expected  future cash flows using a discount rate
commensurate  with  the  risks  involved.  Impairment  of  goodwill,  if any, is
measured periodically on the basis of whether anticipated undiscounted operating
cash  flows  generated  by the acquired businesses will recover the recorded net
goodwill  balances  over  the  remaining  amortization  period.

6.     ACCRUED  EXPENSES

Accrued  expenses  consisted  of  the  following:

<TABLE>
<CAPTION>

                              June 30,     December 31,

                                  2000       1999
                                --------  ----------
<S>                             <C>       <C>
Employee compensation expenses  $312,137  $1,033,187
Legal and accounting expenses.    75,485      81,726
Selling fees and chargebacks .    89,280      78,071
Preferred stock dividend . . .   323,082     323,082
Other. . . . . . . . . . . . .    20,782       4,525
                                --------  ----------
         Total . . . . . . . .  $820,766  $1,520,591
                                ========  ==========
</TABLE>

6.     ALPHARMA  STRATEGIC  ALLIANCE

On  February  16,  1999,  the  Company  entered into a series of agreements with
Alpharma, Inc. and its wholly-owned subsidiary, Alpharma USPD Inc. ("Alpharma").
This  strategic alliance contemplates a number of transactions, including a loan
agreement  under  which  Alpharma agreed to loan Ascent up to $40.0 million from
time  to time, $12.0 million of which may be used for general corporate purposes
and  $28.0  million  of  which  may  only  be  used  for  specified projects and
acquisitions  intended  to  enhance  the  Company's  growth.  This agreement was
amended  as  described  below.

On  July  23,  1999,  following  the  approval  by the Company's stockholders of
certain  resolutions  relating  to  the  strategic  alliance  with Alpharma, the
Company  consummated  its  strategic alliance with Alpharma.  In connection with
this  closing,  the  Company  obtained  a  call  option  to  acquire  all of its
outstanding  common  stock  and  assigned the option to Alpharma, thereby giving
Alpharma the option, exercisable in 2002 (delayed to 2003 pursuant to the second

                                     Page 6
<PAGE>
supplemental agreement described below), to purchase all of the Company's common
stock  then  outstanding at a purchase price to be determined by a formula based
on  the Company's 2001 earnings (delayed to the Company's 2002 earnings pursuant
to  the  second supplemental agreement described below).  In connection with the
closing  of  these  transactions,  the  Company  consummated  a  merger  with  a
wholly-owned  subsidiary  pursuant  to  which  each share of common stock of the
Company  was  converted  into  one  depositary  share, representing one share of
common stock, subject to Alpharma's call option, and represented by a depositary
receipt.

On  February 19, 1999, the Company borrowed $4.0 million from Alpharma under the
loan  agreement  and issued Alpharma a 7.5% convertible subordinated note in the
principal  amount  of  up  to  $40.0  million.  As  of June 30, 2000, Ascent has
borrowed  the entire $12.0 million available for general corporate purposes. The
principal  terms  of  the  Alpharma  note  are  set  forth  below.

PAYMENT  OF PRINCIPAL AND INTEREST.   The Alpharma note bears interest at a rate
of 7.5% per annum. Interest is due and payable quarterly, in arrears on the last
day  of  each  calendar  quarter.  If the call option terminates or expires, the
Company  does  not otherwise prepay the principal amount of the note outstanding
and  Alpharma  does  not  otherwise convert the note, the Company will repay the
outstanding  principal  amount  under the note over a 15 month period commencing
March  30,  2004  and  ending  June  30,  2005.

PREPAYMENT.   On or before June 30, 2001, the Company may repay all or a portion
of  the  outstanding  principal  amount  due  under  the  note.  The Company may
re-borrow  any  repaid amounts on or before December 31, 2001. At any time after
the  expiration  or termination of the call option and on or before December 31,
2002  (extended  to  December  31,  2003  pursuant  to  the  second supplemental
agreement  described  below),  the  Company  may  prepay  all of the outstanding
principal  amount under the note, together with any accrued and unpaid interest,
if  it  also  pays  a  conversion  termination fee equal to 25% of the principal
amount  of  the  note  outstanding  as of December 31, 2001. The Company may not
otherwise  prepay  the  note.  Following  a  change  in  control of the Company,
Alpharma may require the Company to repay all outstanding principal and interest
under  the  note.

CONVERSION.   Alpharma  may  convert  all  or  a portion of the then outstanding
principal  amount  of  the note into common stock of the Company on one occasion
after a change in control of the Company and at any time after December 31, 2002
at a conversion price of $7.125 per share (subject to adjustment). After January
1,  2003  and  on or before February 28, 2003, Alpharma may cause the Company to
borrow  all remaining amounts available under the loan agreement (increasing the
principal  amount  of  the note to $40.0 million), but only if Alpharma converts
all  of the principal amount of the note into common stock of the Company within
three  business  days  after the increase.  On October 15, 1999, pursuant to the
second  supplemental  agreement described below, the Company and Alpharma agreed
to change the foregoing dates to December 31, 2003, January 1, 2004 and February
28,  2004,  respectively.

ALPHARMA FIRST SUPPLEMENTAL AGREEMENT. On July 1, 1999, the Company entered into
a  first  supplemental  agreement  with  Alpharma amending the terms of the loan
agreement  and  the  other strategic alliance agreements between the Company and
Alpharma.  Under the first supplemental agreement, the Company agreed to certain
additional restrictions on its ability to borrow additional funds under the loan
agreement,  including a prohibition, prior to the approval and commercial launch
of  both the Company's Primsol and Orapred products, on the use of any funds for
any  purpose  other than normal operating expenses and expenses relating to such
products  as set forth in the Company's internal operating plan, as updated from
time  to time. In addition, the Company may only use the additional $8.0 million
allocated for general corporate purposes under the loan agreement as of the date
of  the first supplemental agreement for the purposes set forth in the Company's
internal  operating  plan,  as  updated  from time to time, and may only use the
$28.0  million  allocated for acquisitions and research and development projects
for  those  acquisitions  and  projects that are approved by screening committee
comprised  of two nominees of Ascent, one nominee of Alpharma and one nominee of

                                     Page 7
<PAGE>
ING  Furman  Selz.  This  screening committee was established for the purpose of
approving  any  changes  to  the  Company's  internal  operating  plan involving
materially  increased  expenditures  and reviewing and approving acquisitions of
companies, products or product lines or rights to sell a product or product line
and  research and development projects. The Company's two representatives on the
screening  committee together have one vote, and the representatives of Alpharma
and ING Furman Selz each have one vote.  Since the resignation of Alan R. Fox as
the  Company's  chief  executive  officer  in  December  1999,  the  Company has
maintained  only  one  representative  on the screening committee. The screening
committee  must  act  by unanimous approval prior to the approval and commercial
launch  of  the  Company's Primsol and Orapred products and by majority approval
following  the  approval  and  commercial  launch  of  these  products.

ALPHARMA SECOND SUPPLEMENTAL AGREEMENT. On October 15, 1999, the Company entered
into  a  second  supplemental  agreement with Alpharma amending the terms of the
loan  agreement  and the other strategic alliance agreements between the Company
and Alpharma. Under the second supplemental agreement, the Company agreed, among
other  things, (i) to extend by 12 months the exercise period of Alpharma's call
option to the first half of year 2003, (ii) to change the fiscal year upon which
the  exercise  price of Alpharma's call option is based from 2001 to 2002, (iii)
to  change  the  minimum aggregate exercise price of Alpharma's call option from
$140  million  to $150 million and (iv) to modify certain conditions on Ascent's
access  to funds under the loan agreement relating to the granting of a security
interest in any business or product acquired by the Company using such funds and
to  the performance by the Company and the funds affiliated with ING Furman Selz
of  their  respective  obligations  under  the  fourth amendment to the May 1998
Securities  Purchase Agreement described below.  In addition, the Company agreed
that,  to the extent it borrowed funds from Alpharma under the loan agreement to
finance  the  acquisition  of  products or businesses, it would grant Alpharma a
security interest in such products or businesses.  The modification of the terms
of  Alpharma's  call  option was approved by Ascent's stockholders at the annual
meeting  of  its  stockholders  held  on  June  14,  2000.

SERIES  G  AMENDMENT.  In  connection with the Company's strategic alliance with
Alpharma,  on  February 16, 1999, the Company entered into a second amendment to
the May 1998 Securities Purchase Agreement dated as of May 13, 1998 by and among
the Company, BancBoston Ventures, Inc., Flynn Partners and funds affiliated with
ING  Furman Selz Investments LLC (the "May 1998 Securities Purchase Agreement"),
providing  for,  among other things, (a) the Company's agreement to exercise its
right  to  exchange  all  outstanding  shares  of  Series  G preferred stock for
convertible  subordinated  notes  in  accordance  with the terms of the Series G
preferred stock, (b) the reduction in the exercise price of warrants to purchase
2,116,958  shares  of  common stock of the Company from $4.75 per share to $3.00
per  share  and  the  agreement  of  the  Series  G purchasers to exercise these
warrants,  (c)  the issuance and sale to the Series G purchasers of an aggregate
of  300,000  shares of common stock of the Company at a price of $3.00 per share
and  (d)  the cancellation of approximately $7.25 million of principal under the
subordinated  notes held by the Series G purchasers to pay the exercise price of
the  warrants  and the purchase price of the additional 300,000 shares of common
stock.  In  addition,  the  Company  entered  into  an  amendment to a financial
advisory  services fee agreement with ING Furman Selz whereby the Company agreed
to  issue  150,000  shares  of  common  stock  to ING Furman Selz in lieu of the
payment  of  certain  financial  advisory  fees. On July 23, 1999, following the
approval by the Company's stockholders of the reduction in the exercise price of
the  warrants  and  the issuance of the additional shares of common stock to the
Series G purchasers and ING Furman Selz, and in connection with the consummation
of  the Company's strategic alliance with Alpharma, the Company and the Series G
purchasers  consummated  the  transactions  contemplated  above.

DEBT  ISSUE  COSTS.   In  connection  with the Company's strategic alliance with
Alpharma,  the  Company  had  incurred  $1,348,000  in  legal,  accounting  and
consulting  fees  as  of  June 30, 2000. These fees have been capitalized on the
balance  sheet  as debt issue costs and are being amortized over the life of the
debt.

                                     Page 8
<PAGE>
8.     ING  FURMAN  SELZ  LOAN  ARRANGEMENTS

$4.0  MILLION  FACILITY.  On  June  30,  1999,  the Company issued and sold 7.5%
demand  promissory  notes  in  the  principal  amount  of  $2.0 million to funds
affiliated  with ING Furman Selz Investments LLC ("ING Furman Selz"). On July 1,
1999,  the Company and the Series G purchasers entered into a third amendment to
the May 1998 Securities Purchase Agreement under which funds affiliated with ING
Furman  Selz  agreed  to loan the Company up to $4.0 million. Upon executing the
third  amendment,  the Company issued 7.5% convertible subordinated notes in the
aggregate  principal  amount  of  up  to  $4.0  million and warrants to purchase
300,000 shares of Ascent common stock at an exercise price of $3.00 per share to
the funds affiliated with ING Furman Selz and cancelled the $2.0 million of 7.5%
demand promissory notes issued on June 30, 1999. Of the $2.0 million convertible
subordinated  notes  issued  and  sold by Ascent on July 1, 1999, $1,804,495 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt)  and $195,505 was allocated to the relative fair value of
the  warrants  (classified as additional paid in capital). Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $1,804,495 to the maturity
amount  of  $2,000,000  as  interest  expense  over  the term of the convertible
subordinated  notes. The obligation of the funds affiliated with ING Furman Selz
to loan the Company the remaining $2.0 million was subject to the fulfillment to
their  reasonable  satisfaction  or  the  waiver  by  the  funds  of conditions,
including  that Ascent had or expected to have a stockholders' deficit reflected
on  the  balance sheet (calculated in a manner that treats as equity any amounts
outstanding  under  the 8% subordinated notes, the 7.5% convertible subordinated
notes and any amounts outstanding under any debt securities issued upon exchange
of  the  Series  G preferred stock) and either the requested loan from the funds
affiliated  with  ING  Furman  Selz  would  have  prevented  or  eliminated such
stockholders'  deficit  or  Alpharma  agreed  in  writing that it would not deny
Ascent's  next  borrowing  request  under the Alpharma loan agreement because of
such  stockholders'  deficit.

On December 30, 1999, the Company borrowed an additional $1.0 million under this
loan  arrangement  and  issued  additional  warrants  to purchase 150,000 Ascent
depositary  shares  to  the  funds affiliated with ING Furman Selz.  Of the $1.0
million  of convertible subordinated notes issued and sold by Ascent on December
30,  1999,  $933,000 was allocated to the relative fair value of the convertible
subordinated  notes  (classified  as  debt),  and  $67,000  was allocated to the
relative  fair value of the warrants (classified as additional paid in capital).
Accordingly,  the  7.5%  convertible  subordinated  notes  will be accreted from
$933,000  to the maturity amount of $1,000,000 as interest expense over the term
of  the  convertible  subordinated  notes.

On  February  14,  2000,  the Company borrowed the final $1.0 million under this
loan  arrangement  and  issued  additional  warrants  to purchase 150,000 Ascent
depositary  shares  to  the  funds affiliated with ING Furman Selz.  Of the $1.0
million  of convertible subordinated notes issued and sold by Ascent on February
14,  2000,  $868,000 was allocated to the relative fair value of the convertible
subordinated  notes  (classified  as  debt),  and  $132,000 was allocated to the
relative  fair value of the warrants (classified as additional paid in capital).
Accordingly,  the  7.5%  convertible  subordinated  notes  will be accreted from
$868,000  to the maturity amount of $1,000,000 as interest expense over the term
of  the  convertible  subordinated  notes.

All  of the warrants issued by Ascent under the third amendment have an exercise
price  of  $3.00  per  share  and  expire  on  July  1,  2006.

$10.0  MILLION  FACILITY.  On  October  15,  1999,  the Company and the Series G
purchasers  entered  into a fourth amendment to the May 1998 Securities Purchase
Agreement  under  which funds affiliated with ING Furman Selz agreed to loan the
Company  up to an additional $10.0 million. Upon executing the fourth amendment,
the  Company  issued  7.5%  convertible  subordinated  notes  in  the  aggregate
principal  amount  of  up  to  $10.0  million and warrants to purchase 1,000,000
Ascent  depositary  shares  at an exercise price of $3.00 per share to the funds

                                     Page 9
<PAGE>
affiliated  with  ING  Furman Selz.  The obligation of the funds affiliated with
ING  Furman  Selz  to  loan  the  Company  the  $10.0  million is subject to the
fulfillment  to  their  reasonable  satisfaction  or  the waiver by the funds of
certain  conditions.  The Company has agreed to issue warrants to purchase up to
an  additional  4,000,000 Ascent depositary shares in connection with borrowings
under  this credit facility. All of the warrants issued by the Company under the
fourth  amendment will have an exercise price of $3.00 per share and will expire
on  October  15,  2006.  The  Company  has  agreed that, to the extent it grants
Alpharma  a  security interest in products or businesses acquired by the Company
using funds borrowed under the Alpharma loan agreement, the Company will grant a
junior  security interest in such assets to the funds affiliated with ING Furman
Selz  to  secure  the  Company's  indebtedness  under  the  $10.0 million credit
facility.

On  March 13, 2000, the Company borrowed $1.5 million under the fourth amendment
and  issued  warrants  to purchase 375,000 Ascent depositary shares to the funds
affiliated  with  ING  Furman  Selz.  Of  the  $1.5  million  of  convertible
subordinated  notes  issued and sold by Ascent on March 13, 2000, $1,215,000 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt), and $285,000 was allocated to the relative fair value of
the  warrants (classified as additional paid in capital).  Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $1,215,000 to the maturity
amount  of  $1,500,000  as  interest  expense  over  the term of the convertible
subordinated  notes.

On  May  8,  2000,  the  Company  borrowed an additional $1.25 million under the
fourth  amendment  to  the  May  1998  Securities  Purchase Agreement and issued
additional  warrants  to  purchase 312,500 Ascent depositary shares to the funds
affiliated  with  ING  Furman  Selz.  Of  the  $1.25  million  of  convertible
subordinated  notes  issued  and  sold  by Ascent on May 8, 2000, $1,100,000 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt), and $150,000 was allocated to the relative fair value of
the  warrants (classified as additional paid in capital).  Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $1,100,000 to the maturity
amount  of  $1,250,000  as  interest  expense  over  the term of the convertible
subordinated  notes.

On  June  5,  2000,  the  Company borrowed an additional $1.25 million under the
fourth  amendment  to  the  May  1998  Securities  Purchase Agreement and issued
additional  warrants  to  purchase 312,500 Ascent depositary shares to the funds
affiliated  with  ING  Furman  Selz.  Of  the  $1.25  million  of  convertible
subordinated  notes  issued  and  sold by Ascent on June 5, 2000, $1,167,000 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt),  and $83,000 was allocated to the relative fair value of
the  warrants (classified as additional paid in capital).  Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $1,167,000 to the maturity
amount  of  $1,250,000  as  interest  expense  over  the term of the convertible
subordinated  notes.

PAYMENT  OF  PRINCIPAL  AND  INTEREST;  CONVERSION.  The  7.5%  convertible
subordinated notes issued pursuant to the third and fourth amendments to the May
1998  Securities  Purchase  Agreement expire on July 1, 2004 and are convertible
into  shares  of Ascent common stock at a conversion price of $3.00 per share in
accordance  with  the  terms  of  the May 1998 Securities Purchase Agreement, as
amended.  Interest  on  these notes is due and payable quarterly, in arrears, on
the  last  day  of  each  calendar quarter, and the outstanding principal on the
notes  is  payable  in  full  on  July  1,  2004.

9.     SUBSEQUENT  EVENTS

On  July  7,  2000,  the  Company  borrowed an additional $1.5 million under the
fourth  amendment  to  the  May  1998  Securities  Purchase Agreement and issued
additional  warrants  to  purchase 500,000 Ascent depositary shares to the funds
affiliated  with  ING  Furman  Selz.  Of  the  $1.5  million  of  convertible
subordinated  notes  issued  and  sold by Ascent on July 8, 2000, $1,382,000 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt), and $118,000 was allocated to the relative fair value of
the  warrants (classified as additional paid in capital).  Accordingly, the 7.5%

                                    Page 10
<PAGE>
convertible  subordinated notes will be accreted from $1,382,000 to the maturity
amount  of  $1,500,000  as  interest  expense  over  the term of the convertible
subordinated  notes.

On  August  7,  2000,  the Company borrowed an additional $1.5 million under the
fourth  amendment  to  the  May  1998  Securities  Purchase Agreement and issued
additional  warrants  to  purchase 500,000 Ascent depositary shares to the funds
affiliated  with  ING  Furman  Selz.  Of  the  $1.5  million  of  convertible
subordinated  notes  issued and sold by Ascent on August 7, 2000, $1,282,000 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt), and $218,000 was allocated to the relative fair value of
the  warrants (classified as additional paid in capital).  Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $1,282,000 to the maturity
amount  of  $1,500,000  as  interest  expense  over  the term of the convertible
subordinated  notes.  Following  this borrowing, $3.0 million remained available
for  borrowing  under  the  $10  million  credit  facility.

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

GENERAL

Ascent  is  a  drug development and marketing company focused exclusively on the
pediatric  market.  Ascent  commenced operations in March 1989 and, prior to the
quarter  ended  September  30,  1997,  was  engaged  primarily in developing its
products  and  product  candidates  and  in  organizational  efforts,  including
recruiting  scientific  and  management  personnel  and  raising capital. Ascent
introduced  its  first product, Feverall acetaminophen suppositories, during the
quarter  ended September 30, 1997 and its second product, Pediamist nasal saline
spray,  during  the  quarter  ended December 31, 1997.  During the quarter ended
March 31, 1999, Ascent began marketing Omnicef(R) (cefdinir) oral suspension and
capsules to pediatricians in the United States pursuant to a promotion agreement
with  Warner-Lambert Company. Following the sale by Warner-Lambert of its assets
with respect to Omnicef(R) to Abbott Laboratories in January 2000, Ascent ceased
promoting  this  product.  During  the  quarter ended June 30, 1999, the Company
began  marketing  Pediotic(R)  (a  combination  corticosteroid/antibiotic)  to
pediatricians  in the United States under a one-year co-promotion agreement with
King  Pharmaceuticals,  Inc., which agreement expired in April 2000. In February
2000,  Ascent  began  marketing  Primsol  solution,  an  internally-developed
prescription  antibiotic  for  the  treatment  of  middle  ear  infections.

Ascent  has  incurred  net  losses  since  its  inception  and  expects to incur
additional  operating  losses  at  least  into  2001 as it continues its product
development  programs  and  introduces  products  to  the market. Ascent expects
cumulative  losses  to  increase over this period. Ascent has incurred a deficit
from  inception  through  June  30,  2000  of  $73,577,000.

In December 1999, Ascent modified its short-term strategy.  Specifically, Ascent
determined to focus on introducing Primsol to the market, obtaining FDA approval
for  Orapred  and  introducing  it  to  the  market  and  seeking  appropriate
co-promotional opportunities.  In connection with the adoption of this strategy,
Ascent  suspended  its  other product development activities until its financial
condition  has  adequately  improved.

RESULTS  OF  OPERATIONS

THREE  AND  SIX  MONTHS  ENDED  JUNE 30, 2000 COMPARED WITH THREE AND SIX MONTHS
ENDED  JUNE  30,  1999

REVENUE:  Ascent  had  total  net  revenue  of $1,108,000 and $2,217,000 for the
three  and six months ended June 30, 2000, respectively, compared with total net
revenue of $1,740,000 and $3,597,000 for the three and six months ended June 30,
1999,  respectively.  The  decrease  in revenue of $632,000 for the three months

                                    Page 11
<PAGE>
ended  June  30,  2000,  was primarily attributable to a decrease of $790,000 in
co-promotional  revenue  due  to  the termination of the Omnicef(R) agreement in
January  2000  and  the  termination  of the Pediotic(R) agreement in April 2000
which  was partially offset by $74,000 of revenue from sales of Primsol Solution
which  Ascent introduced to the market in February 2000. The decrease in revenue
of $1,380,000 for the six months ended June 30, 2000, was primarily attributable
to  a  decrease  of $870,000 in co-promotional revenue due to the termination of
the  Omnicef(R) agreement in January 2000 and the termination of the Pediotic(R)
agreement  in  April  2000 and a decrease of $466,000 in Feverall revenue due to
the  loss  of  a  large  retail customer and the loss of institutional contracts
which was partially offset by $74,000 of revenue from sales of Primsol Solution.

COST OF PRODUCT SALES:   Cost of product sales was $289,000 and $620,000 for the
three  and  six months ended June 30, 2000, respectively, compared with $320,000
and  $901,000  for  the  three and six months ended June 30, 1999, respectively.
The decrease in cost of product sales of $31,000 for the three months ended June
30,  2000,  was primarily due to a prior year raw material write-off of $25,000.
The  decrease in cost of product sales of $281,000 for the six months ended June
30,  2000,  was  primarily the result of a decrease of $237,000 in manufacturing
costs  associated  with  the production of Feverall as a result of a decrease in
sales  volume  of  this  product.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:   Ascent incurred selling, general
and  administrative  expenses of $3,329,000 and $6,347,000 for the three and six
months  ended  June  30,  2000,  respectively,  compared  with  $3,701,000  and
$7,591,000  for  the  three  and  six  months ended June 30, 1999, respectively,
representing  decreases  of  $372,000  and  $1,244,000,  respectively.

Selling  and marketing expenses were $2,730,000 and $5,213,000 for the three and
six  months  ended  June  30,  2000,  respectively,  compared  with  expenses of
$2,815,000 and $5,878,000 for the three and six months ended June 30, 1999.  The
decrease in selling and marketing expenses of $85,000 for the three months ended
June  30,  2000,  was  primarily  the  result  of  decreases  of (i) $100,000 in
personnel expenses mainly due to a restructured commission policy, (ii) $136,000
in expenses related to maintaining a sales force due to cost containment efforts
with respect to the operations of the sales force, and (iii) $136,000 in samples
expenses  reflecting the termination of the Omnicef(R) co-promotion agreement by
Warner-Lambert  Company in January 2000 and the termination of the sampling that
the  Company  was conducting under the agreement, which decreases were offset by
an  increase  of $260,000 in samples, selling materials, trade promotions, media
and  telesales  for  the  Primsol  Solution product. The decrease in selling and
marketing  expenses  of  $665,000  for  the  six months ended June 30, 2000, was
primarily  the  result of decreases of (i) $374,000 in personnel expenses mainly
due  to  a  restructured commission policy, (ii) $210,000 in expenses related to
maintaining a sales force due to cost containment efforts, and (iii) $226,000 in
samples  and  trade  promotions  due  to  the  termination  of  the  Omnicef(R)
co-promotion  agreement  by  Warner-Lambert  Company  in  January 2000, and (iv)
$166,000  in  samples  and  trade promotions due to lower sales for the Feverall
product line, which decreases were offset by an increase of $308,000 in samples,
selling  materials  and  direct  mailings  for  the  Primsol  Solution  product.

General  and  administrative expenses were $599,000 and $1,134,000 for the three
and  six  months  ended  June  30, 2000, respectively, compared with expenses of
$886,000  and  $1,713,000  for  the  three  and  six months ended June 30, 1999,
respectively. The decrease of $287,000 for the three months ended June 30, 2000,
was primarily attributable to decreases of (i) $77,000 in personnel expenses due
to  reduced headcount, (ii) $143,000 due to changes in the Company's bonus plan,
and  (iii)  $72,000  in  consulting expenses due to the non-renewal of contracts
that  ended  in 1999. The decrease of $579,000 for the six months ended June 30,
2000,  was  primarily  attributable  to  decreases  of (i) $130,000 in personnel
expenses due to reduced headcount, (ii) $230,000 due to changes in the Company's
bonus  plan,  (iii)  $158,000  in  consulting expenses due to the non-renewal of
contracts  that  ended  in  1999,  and  (iv)  $47,000  in  recruiting  expenses.

                                    Page 12
<PAGE>
RESEARCH AND DEVELOPMENT:   Ascent incurred research and development expenses of
$538,000  and  $1,283,000  for  the  three  and  six months ended June 30, 2000,
respectively,  compared  with  expenses of $989,000 and $1,822,000 for the three
and  six months ended June 30, 1999, respectively.  The decrease of $451,000 for
the three months ended June 30, 2000, was primarily attributable to (i) $282,000
less  in  expenses  associated  with the Pediavent and Feverall Extended Release
products'  research  and development programs due to the Company's suspension of
product  development for its products other that Primsol and Orapred in December
1999,  (ii) a decrease of $83,000 in expenses for the Orapred product's research
and development program due to timing differences in  expenses while the Company
waited for the FDA's response on its Abbreviated New Drug Applications and (iii)
a  decrease  of  $48,000  in  consulting  expenses due to the reduced use of the
consultants'  time.  The  decrease of $539,000 for the six months ended June 30,
2000,  was  primarily  attributable  to (i) $399,000 less in expenses associated
with  the  Pediavent  and  Feverall  Extended  Release  products'  research  and
development  programs due to the Company's suspension of product development for
its products other that Primsol and Orapred in December 1999, (ii) a decrease of
$134,000  in expenses for the Orapred product's research and development program
due  to  timing  differences in  expenses while the Company waited for the FDA's
response  on  its  Abbreviated  New  Drug  Applications  and (iii) a decrease of
$105,000 in consulting expenses due to the reduced use of the consultants' time.
These  decreases  were  offset  by  an  increase  of  $105,000  in  research and
development  expenses  related  to the production of Primsol solution batches in
anticipation  of  receiving  FDA  market  approval.

INTEREST:   Ascent  had interest income of $17,000 and $27,000 for the three and
six  months  ended June 30, 2000, respectively, compared with interest income of
$16,000  and  $42,000  for  the  three  and  six  months  ended  June  30, 1999,
respectively.  The  decrease  of $15,000 for the six months ended June 30, 2000,
was  primarily  due  to  a  lower  average  cash investment balance.  Ascent had
interest  expense  of $706,000 and $1,331,000 for the three and six months ended
June  30,  2000,  respectively,  compared  with interest expense of $309,000 and
$564,000  for  the  three  and six months ended June 30, 1999, respectively. The
increases of $397,000 and $767,000, respectively, were primarily attributable to
the  additional  $5  million  and  $7  million  of subordinated notes issued and
outstanding  during  the three and six months ended June 30, 2000, respectively,
compared  to  the  three  and  six  months  ended  June  30,  1999.

LIQUIDITY  AND  CAPITAL  RESOURCES

Since  its  inception, Ascent has financed its operations primarily from private
sales  of  preferred  stock,  the private sale of subordinated secured notes and
related  common stock purchase warrants and, in 1997, an initial public offering
of  shares of common stock. As of June 30, 2000, Ascent had raised approximately
$33,560,000  (net  of  issuance  costs)  from  the  sales  of  preferred  stock,
approximately  $34,818,000 (net of issuance costs and deferred charges) from the
issuance  of  subordinated  secured  notes  and  related  warrants  (including
approximately  $10.7  million  borrowed  under  the  Alpharma loan agreement and
approximately  $17.8  under  the  ING  Furman Selz facilities) and approximately
$17,529,000  (net  of  issuance  costs)  from  the  initial  public  offering of
2,240,000  shares  of  common  stock.  In  addition, in the second half of 1997,
Ascent  began  shipping  its  first  two  products,  Feverall  acetaminophen
suppositories  and  Pediamist nasal saline spray. In February 1999, Ascent began
promoting  Omnicef(R)  pursuant  to  a  promotion  agreement with Warner-Lambert
Company  that  was subsequently terminated in January 2000.  In May 1999, Ascent
began  promoting  Pediotic(R) pursuant to a one-year co-promotion agreement with
King  Pharmaceuticals, Inc. that expired in April 2000. In February 2000, Ascent
began  marketing  Primsol  solution  in  the  United  States.

ALPHARMA STRATEGIC ALLIANCE.  On February 16, 1999, Ascent entered into a series
of  agreements with Alpharma.   This strategic alliance contemplates a number of
transactions,  including  a  loan  agreement under which Alpharma agreed to loan
Ascent up to $40.0 million from time to time, $12.0 million of which may be used
for  general  corporate purposes and $28.0 million of which may only be used for
specified  projects  and  acquisitions  intended to enhance Ascent's growth.  In

                                    Page 13
<PAGE>
addition,  Ascent  has  obtained  a  call  option  to  acquire  all  of its then
outstanding  common  stock  and  assigned the option to Alpharma, thereby giving
Alpharma the option, exercisable in 2002 (delayed to 2003 pursuant to the second
supplemental  agreement  described  below), to purchase all of the Ascent common
stock  then  outstanding at a purchase price to be determined by a formula based
on  Ascent's  2001  earnings  (delayed to Ascent's 2002 earnings pursuant to the
second  supplemental  agreement  described  below).

On  February 19, 1999, the Company borrowed $4.0 million from Alpharma under the
loan  agreement  and issued Alpharma a 7.5% convertible subordinated note in the
principal  amount  of  up  to  $40.0  million.  As  of June 30, 2000, Ascent has
borrowed  the entire $12.0 million available for general corporate purposes. The
principal  terms  of  the Alpharma note are set forth below.  The loan agreement
prohibits,  among  other  things,  Ascent's  ability  to  make  distributions of
property  or  cash,  including  dividends,  in  respect  of  its  capital stock.

PAYMENT  OF  PRINCIPAL AND INTEREST.  The Alpharma note bears interest at a rate
of  7.5%  per  annum.  Interest  is due and payable quarterly, in arrears on the
last  day  of  each calendar quarter.  If the call option terminates or expires,
Ascent  does  not  otherwise prepay the principal amount of the note outstanding
and  Alpharma  does  not  otherwise  convert  the  note,  Ascent  will repay the
outstanding  principal  amount  under the note over a 15 month period commencing
March  30,  2004  and  ending  June  30,  2005.

PREPAYMENT.  On  or  before  June 30, 2001, Ascent may repay all or a portion of
the  outstanding  principal  amount  under  the  note.  Ascent may re-borrow any
repaid amounts on or before December 31, 2001.  At any time after the expiration
or  termination  of the call option and on or before December 31, 2002 (extended
to  December  31,  2003  pursuant to the second supplemental agreement described
below),  Ascent  may  prepay  all  of the outstanding principal amount under the
note,  together  with  any  accrued  and  unpaid  interest,  if  it  also pays a
conversion  termination  fee  equal  to  25% of the principal amount of the note
outstanding  as of December 31, 2001.  Ascent may not otherwise prepay the note.
Following  a  change  in control of Ascent, Alpharma may require Ascent to repay
all  outstanding  principal  and  interest  under  the  note.

CONVERSION.  Alpharma  may  convert  all  or  a  portion of the then outstanding
principal  amount  of  the note into Ascent common stock on one occasion after a
change  in  control  of  Ascent  and  at  any  time after December 31, 2002 at a
conversion  price of $7.125 per share (subject to adjustment).  After January 1,
2003 and on or before February 28, 2003, Alpharma may cause Ascent to borrow all
remaining  amounts  available under the loan agreement (increasing the principal
amount  of  the note to $40.0 million), but only if Alpharma converts all of the
principal amount of the note into Ascent common stock within three business days
after  the  increase.  On  October 15, 1999, pursuant to the second supplemental
agreement  described  below,  Ascent and Alpharma agreed to change the foregoing
dates to December 31, 2003, January 1, 2004 and February 28, 2004, respectively.

ALPHARMA  FIRST  SUPPLEMENTAL  AGREEMENT. On July 1, 1999, Ascent entered into a
first  supplemental  agreement  with  Alpharma  amending  the  terms of the loan
agreement  and  the  other  strategic  alliance  agreements  between  Ascent and
Alpharma.  Under  the  first  supplemental  agreement,  Ascent agreed to certain
additional restrictions on its ability to borrow additional funds under the loan
agreement,  including a prohibition, prior to the approval and commercial launch
of  both  Ascent's Primsol and Orapred products, on the use of any funds for any
purpose  other  than  normal  operating  expenses  and expenses relating to such
products  as set forth in Ascent's internal operating plan, as updated from time
to  time. In addition, Ascent may only use the additional $8.0 million allocated
for  general  corporate  purposes under the loan agreement as of the date of the
first  supplemental  agreement  for  the  purposes  set  forth  in  its internal
operating plan, as updated from time to time, and may only use the $28.0 million
allocated  for  acquisitions  and  research  and  development projects for those
acquisitions  and  projects that are approved by a screening committee comprised
of two nominees of Ascent, one nominee of Alpharma and one nominee of ING Furman

                                    Page 14
<PAGE>
Selz.  This screening committee was established for the purpose of approving any
changes  to  Ascent's  internal  operating  plan  involving materially increased
expenditures  and reviewing and approving acquisitions of companies, products or
product  lines  or  rights  to  sell  a product or product line and research and
development  projects.  Ascent's  two representatives on the screening committee
together  have one vote, and the representatives of Alpharma and ING Furman Selz
each  have one vote. Since the resignation of Alan R. Fox as the Company's chief
executive  officer  in  December  1999,  the  Company  has  maintained  only one
representative  on  the screening committee. The screening committee must act by
unanimous  approval  prior  to  the  approval  and commercial launch of Ascent's
Primsol and Orapred products and by majority approval following the approval and
commercial  launch  of  these  products.

ALPHARMA  SECOND  SUPPLEMENTAL  AGREEMENT.  On  October 15, 1999, Ascent entered
into  a  second  supplemental  agreement with Alpharma amending the terms of the
loan  agreement  and  the other strategic alliance agreements between Ascent and
Alpharma.  Under  the  second supplemental agreement, Ascent agreed, among other
things,  (i) to delay by 12 months the exercise period of Alpharma's call option
to  the  first  half of year 2003, (ii) to change the fiscal year upon which the
exercise  price  of  Alpharma's call option is based from 2001 to 2002, (iii) to
change  the minimum aggregate exercise price of Alpharma's call option from $140
million to $150 million and (iv) to modify certain conditions on Ascent's access
to  funds  under  the  loan  agreement  relating  to  the granting of a security
interest  in  any business or product acquired by Ascent using such funds and to
the performance by Ascent and the funds affiliated with ING Furman Selz of their
respective  obligations  under  the  fourth amendment to the May 1998 Securities
Purchase  Agreement  described  below.  In  addition, Ascent agreed that, to the
extent  it  borrowed funds from Alpharma under the loan agreement to finance the
acquisition  of  products  or  businesses,  it  would  grant Alpharma a security
interest  in  such  products  or  businesses.  The  modification of the terms of
Alpharma's  call  option  was  approved  by  Ascent's stockholders at the annual
meeting  of  its  stockholders  held  on  June  14,  2000.

ING  FURMAN  SELZ  LOAN  ARRANGEMENTS
$4.0  MILLION  FACILITY.  On  June  30, 1999, Ascent issued and sold 7.5% demand
promissory  notes  in  the  principal amount of $2.0 million to funds affiliated
with  ING  Furman  Selz.  On  July  1,  1999, Ascent and the Series G purchasers
entered  into  a  third  amendment to the May 1998 Securities Purchase Agreement
under  which  funds  affiliated with ING Furman Selz agreed to loan Ascent up to
$4.0 million. Upon executing the third amendment, Ascent issued 7.5% convertible
subordinated  notes  in the aggregate principal amount of up to $4.0 million and
warrants  to  purchase  300,000 Ascent depositary shares at an exercise price of
$3.00  per  share to the funds affiliated with ING Furman Selz and cancelled the
$2.0  million  of  7.5%  demand  promissory  notes  issued on June 30, 1999. The
obligation  of  the  funds  affiliated  with  ING Furman Selz to loan Ascent the
remaining  $2.0  million  was  subject  to  the  fulfillment to their reasonable
satisfaction or the waiver by the funds of conditions, including that Ascent had
or  expected  to  have  a  stockholders'  deficit reflected on the balance sheet
(calculated  in a manner that treats as equity any amounts outstanding under the
8%  subordinated  notes, the 7.5% convertible subordinated notes and any amounts
outstanding  under  any  debt  securities  issued  upon exchange of the Series G
preferred  stock)  and  either the requested loan from the funds affiliated with
ING Furman Selz would have prevented or eliminated such stockholders' deficit or
Alpharma  agreed  in  writing  that  it  would  not deny Ascent's next borrowing
request under the Alpharma loan agreement because of such stockholders' deficit.
On December 30, 1999, Ascent borrowed an additional $1.0 million under this loan
arrangement and issued additional warrants to purchase 150,000 Ascent depositary
shares  to  the  funds  affiliated  with  ING Furman Selz. On February 14, 2000,
Ascent  borrowed  the  final $1.0 million under this loan arrangement and issued
additional  warrants  to  purchase 150,000 Ascent depositary shares to the funds

                                    Page 15
<PAGE>
affiliated with ING Furman Selz. All of the warrants Ascent has issued under the
third  amendment  have  an  exercise price of $3.00 per share and will expire on
July  1,  2006.

$10.0  MILLION FACILITY. On October 15, 1999, Ascent and the Series G purchasers
entered  into  a  fourth amendment to the May 1998 Securities Purchase Agreement
under which funds affiliated with ING Furman Selz agreed to loan Ascent up to an
additional  $10.0  million.  Upon  executing the fourth amendment, Ascent issued
7.5%  convertible  subordinated notes in the aggregate principal amount of up to
$10.0  million  and  warrants  to  purchase  1,000,000  depositary  shares at an
exercise  price of $3.00 per share to the funds affiliated with ING Furman Selz.
Under the fourth amendment Ascent borrowed $1.5 million on March 13, 2000, $1.25
million  on  May 8, 2000, $1.25 million on June 5, 2000, $1.5 million on July 7,
2000,  and  $1.5  million  on  August  7,  2000.  The  obligation  of  the funds
affiliated  with  ING  Furman  Selz  to  loan Ascent the remaining $3 million is
subject to the fulfillment to their reasonable satisfaction or the waiver by the
funds  of certain conditions. Ascent has agreed to issue warrants to purchase up
to an additional 4,000,000 depositary shares in connection with borrowings under
this  credit  facility. In addition to the warrants issued upon execution of the
fourth  amendment,  Ascent  has  issued warrants exercisable for an aggregate of
2,000,000  depositary  shares  in  connection  with  borrowings under the fourth
amendment  to  date.  All  of the warrants Ascent has issued or will issue under
the  fourth amendment have or will have an exercise price of $3.00 per share and
expire  on  October  15,  2006.  Ascent has agreed that, to the extent it grants
Alpharma  a security interest in products or businesses acquired by Ascent using
funds  borrowed  under  the  Alpharma loan agreement, Ascent will grant a junior
security interest in such assets to the funds affiliated with ING Furman Selz to
secure  Ascent's  indebtedness  under  the  $10.0  million  credit  facility.

PAYMENT OF PRINCIPAL AND INTEREST; CONVERSION. The 7.5% convertible subordinated
notes  issued  pursuant  to  the  third  and  fourth  amendments to the May 1998
Securities  Purchase  Agreement  expire on July 1, 2004 and are convertible into
shares  of  Ascent  common  stock  at  a  conversion price of $3.00 per share in
accordance  with  the  terms  of  the May 1998 Securities Purchase Agreement, as
amended.  Interest  on  these notes is due and payable quarterly, in arrears, on
the  last  day  of  each  calendar quarter, and the outstanding principal on the
notes  is  payable  in  full  on  July  1,  2004.

FUTURE  CAPITAL  REQUIREMENTS.  Ascent  anticipates that, based upon its current
operating  plan  and its existing capital resources, it will have enough cash to
fund  operations  through  December 31, 2000.  Through June 30, 2000, Ascent had
borrowed  $4 million under the $10 million financing arrangement with ING Furman
Selz  and  during July and August 2000, Ascent borrowed an additional $3 million
under  the same financing arrangement. Ascent expects to borrow the remaining $3
million  available  under  the $10 million financing arrangement with ING Furman
Selz  by December 31, 2000.  Ascent will need to raise additional funds in order
to  operate  its business beyond December 31, 2000.  Ascent expects to seek such
funds  through collaborative relationships, transactions relating to one or more
of  its product lines and public or private financings. The additional financing
may  not  be available to Ascent or may not be available on acceptable terms. If
adequate  funds  are  not  available,  Ascent  may  be required to significantly
curtail its product commercialization efforts beyond the actions the Company has
already  taken, obtain funds through arrangements with collaborative partners or
others  on  unfavorable  terms  that  may require Ascent to relinquish rights to
certain  of  its technologies, product candidates or products which Ascent would
otherwise  pursue  on  its  own or that would significantly dilute the Company's
stockholders,  or  significantly  scale  back  or  terminate  operations.

Ascent's  future capital requirements will depend on many factors, including the
timing  of  FDA  approval  of  Orapred,  the  costs  and margins on sales of its
products,  success  of  its  commercialization  activities  and  arrangements,
particularly the level of product sales, its ability to acquire and successfully
integrate  business  and products, continued progress in its product development

                                    Page 16
<PAGE>
programs,  the  magnitude of these programs, the results of pre-clinical studies
and  clinical  trials,  the  time  and  cost  involved  in  obtaining regulatory
approvals,  the  costs  involved in filing, prosecuting, enforcing and defending
patent  claims,  competing technological and market developments, the ability of
Ascent to maintain and, in the future, expand its sales and marketing capability
and  product  development,  manufacturing  and  marketing relationships, and the
ability  of  Ascent  to  enter  into  and  maintain  promotion  agreements.

As  noted  above,  Ascent  is  currently  focusing on introducing Primsol to the
market,  obtaining FDA approval for Orapred and introducing it to the market and
seeking  appropriate  co-promotional  opportunities.  In  connection  with  the
adoption  of  this  strategy,  Ascent  suspended  its  other product development
activities until its financial condition has adequately improved. In April 2000,
the  FDA  issued  a minor deficiency letter with respect to Ascent's Abbreviated
New  Drug  Applications for Orapred. Ascent still believes, based on the matters
raised  in  the letter and communications with the third party manufacturer that
produces this product for Ascent, that it is reasonable to expect that marketing
approval  of  Orapred  will be granted by the end of year 2000.  In August 2000,
Ascent  reduced  its  sales  force  and  in  conjunction  with  this  reduction
approximately  $213,000  in  severance  costs  will be incurred during the third
quarter.

RECENT  ACCOUNTING  PRONOUNCEMENTS

In  December  1999,  the  Staff of the Securities and Exchange Commission issued
Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements"
("SAB  101").  SAB  101  summarizes  certain  of  the  Staff's views in applying
generally  accepted  accounting  principles  to  revenue  recognition  issues in
financial  statements.  The  application  of  the  guidance  in  SAB 101 will be
required  in  the  Company's  fourth  quarter  of  fiscal  2000.  The Company is
currently  assessing  the impact that the provisions of SAB 101 will have on its
financial  statements.

In  March  2000,  the  Financial  Accounting  Standard  Board  issued  FASB
Interpretation  No.  44,  "Accounting  for  Certain Transactions Involving Stock
Compensation  -  an  interpretation  of  APB Opinion No. 25" ("FIN 44").  FIN 44
clarifies the application of APB Opinion No. 25 to certain issues including: the
definition  of  an  employee  for  purposes  of applying APB Opinion No. 25; the
criteria  for  determining  whether a plan qualifies as a non-compensatory plan;
the  accounting  consequence of various modifications to the terms of previously
fixed  stock  options  or  awards;  and the accounting for the exchange of stock
compensation  awards  in  a  business  combination.  FIN 44 is effective July 1,
2000, but certain conclusions in FIN 44 are applicable retroactively to specific
events  occurring  after  either  December  15,  1998  or January 12, 2000.  The
Company  does  not expect the application of FIN 44 to have a material impact on
the  Company's  financial  position  or  results  of  operations.

CERTAIN  FACTORS  THAT  MAY  AFFECT  FUTURE  RESULTS

This  quarterly report on Form 10-Q contains certain forward-looking statements.
For  this  purpose  any  statements herein that are not statements of historical
fact  may  be  deemed  to  be  forward-looking  statements. Without limiting the
foregoing, the words "believes," anticipates," "plans," "expects," "intends" and
similar  expressions  are intended to identify forward-looking statements. There
are  a number of important factors that could cause the Company's actual results
to  differ  materially  from those indicated by such forward-looking statements.
These  factors  include,  without  limitation,  those  set  forth  in  "Item 7 -
Management's  Discussion  and  Analysis  of  Financial  Condition and Results of
Operations  -  Certain  Factors That May Affect Future Results" of the Company's
Annual  Report on Form 10-K for the fiscal year ended December 31, 1999 as filed
with the Securities and Exchange Commission, which are expressly incorporated by
reference  herein.

                                    Page 17
<PAGE>
ITEM  3  -  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

In  January  1997,  the  Securities  and  Exchange  Commission  issued Financial
Reporting  Release  48, also known as FRR 48, "Disclosure of Accounting Policies
for  Derivative  Financial Instruments and Derivative Commodity Instruments, and
Disclosure  of  Quantitative  and  Qualitative  Information  About  Market  Risk
Inherent  in  Derivative  Financial Instruments, Other Financial Instruments and
Derivative Commodity Instruments". FRR 48 requires disclosure of qualitative and
quantitative  information  about  market  risk  inherent in derivative financial
instruments,  other  financial instruments, and derivative commodity instruments
beyond  those  required  under  generally  accepted  accounting  principles.

In  the ordinary course of business, Ascent is exposed to interest rate risk for
its  subordinated  and  convertible  subordinated  notes and the promissory note
issued by Ascent to Alpharma under its loan agreement with Alpharma. At June 30,
2000, the fair value of these notes was estimated to approximate carrying value.
Market risk was estimated as the potential increase in fair value resulting from
a  hypothetical  10%  decrease  in  the  Company's  weighted  average short-term
borrowing  rate  at  June  30, 2000, which was not materially different from the
year-end  carrying  value.

PART  II.  OTHER  INFORMATION

ITEM  2  -  CHANGES  IN  SECURITIES  AND  USE  OF  PROCEEDS

a)     See  Part  I, "Item 2 - Management's Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources - Alpharma
Second  Supplemental  Agreement,"  for  a  description  of  certain  changes  to
Alpharma's  call option which affect Ascent depositary shares, which information
is  incorporated  herein  by  reference.

b)     See  Part  I, "Item 2 - Management's Discussion and Analysis of Financial
Condition  and  Results  of Operations - Liquidity and Capital Resources," for a
description  of  (i)  equity  securities of Ascent sold by Ascent which were not
registered  under  the  Securities  Act  of 1933, as amended, (each of which was
issued  pursuant to Section 4(2) of the Securities Act) and (ii) working capital
and  restrictions  and  other  limitations  upon  payment  of  dividends,  which
information  is  incorporated  herein  by  reference.

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

At  the  Company's  Annual  Meeting  of  Stockholders held on June 14, 2000, the
following  proposals  were  adopted  by  the  vote  specified  below:

a)     The  election  of  the  following  Class  III  directors:

<TABLE>
<CAPTION>


                            For     Withhold
                         ---------  --------
<S>                      <C>        <C>
Emmett Clemente, Ph.D..  7,207,737    22,657
Nicholas Daraviras. . .  7,210,084    20,310
Andre L. Lamotte, Sc.D.  7,209,558    20,836
</TABLE>

In addition, the following directors' terms in office continued after the Annual
Meeting:  Thomas  L.  Anderson,  Raymond  F.  Baddour, Sc.D., Robert E. Baldini,
James  L.  Luikart,  and  Lee  J.  Schroeder.  On December 16, 1999, Alan R. Fox
resigned  as a director.  On April 12, 2000, Joseph R. Ianelli, former President
and  CEO  of  Renaissance  Pharmaceuticals,  Inc.,  and  its  Internet Affiliate
PharmaConnect,  Inc.,  was  appointed  to  the  Board  of Directors to fill this
vacancy.

                                    Page 18
<PAGE>
a)     Approval  of  (i) certain amendments to the Depositary Agreement dated as
of  February  16,  1999, as amended, among the Company, Alpharma USPD, Inc., and
State  Street  Bank  and  Trust  Company,  (ii)  certain  amendments to the Loan
Agreement dated as of February 16, 1999, as amended, among the Company, Alpharma
USPD,  Inc.,  and  Alpharma, Inc., and (iii) the delay by one year, from 2002 to
2003,  of  the  period  during  which the call option assigned by the Company to
Alpharma  UPSD,  Inc.,  to  purchase  all  of  the  Company's  common stock then
outstanding  may  be  exercised.

<TABLE>
<CAPTION>

For        Against  Abstain  Broker Non-Votes
---------  -------  -------  ----------------
<S>        <C>      <C>      <C>
5,029,187    8,388    3,437         2,189,382
</TABLE>

a)     Approval  of  an  amendment  to  the Company's 1999 Stock Incentive Plan.

<TABLE>
<CAPTION>

For        Against  Abstain  Broker Non-Votes
---------  -------  -------  ----------------
<S>        <C>      <C>      <C>
4,820,472  218,380    2,160         2,189,382
</TABLE>

a)     Ratification  of  Selection  of PricewaterhouseCoopers LLP as independent
accountants  of  the  Company  for  the  current  fiscal  year.

<TABLE>
<CAPTION>



For        Against
---------  -------
<S>        <C>
7,229,144    1,250
</TABLE>

ITEM  5  -  OTHER  INFORMATION

a)     On  July 7, 2000, Eliot M. Lurier, Chief Financial Officer, resigned from
the  Company.  On July 14, 2000, Gregory A. Vannatter, Executive Vice President,
Sales  and  Marketing,  resigned  from  the Company.  Currently, Emmett Clemente
remains  the  only  corporate  officer.

ITEM  6  -  EXHIBITS  AND  REPORTS  ON  FORM  8-K

a)     Exhibits

See  the  Exhibit  Index on Page 21 for a list of exhibits filed as part of this
Quarterly  Report  on  Form  10-Q, which Exhibit Index is incorporated herein by
reference.

b)     Reports  on  Form  8-K

None.

                                    Page 19
<PAGE>
                                   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.

<TABLE>
<CAPTION>


ASCENT PEDIATRICS, INC.
<S>                                                        <C>
Date: August 14, 2000 . . . . . . . . . . . . . . . . . .  By: /s/ EMMETT CLEMENTE
                                                           -----------------------
  Emmett Clemente
  President, Chairman and Treasurer
  (Principal Executive, Financial and Accounting Officer)
</TABLE>

                                    Page 20
<PAGE>
                                  Exhibit Index

<TABLE>
<CAPTION>



Exhibit Number  Description

<C>             <S>

            27    Financial Data Schedule

                99(1)     Pages 30 through 37 of the Company's Annual Report on Form 10-K
for the year ended December 31, 1999 as filed with the SEC (which is not deemed filed except
to the extent that portions thereof are expressly incorporated by reference herein)

                (1) Incorporated herein by reference to the exhibits to the Registrant's
Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2000, filed with the
Securities and Exchange Commission on May 15, 2000.
</TABLE>

                                    Page 21
<PAGE>
[ARTICLE]  5
[MULTIPLIER]  1
<TABLE>

<CAPTION>


<S>                                     <C>
[PERIOD-TYPE]                           6-MOS
[FISCAL-YEAR-END]                       DEC-31-2000
[PERIOD-START]                          JAN-01-2000
[PERIOD-END]                            JUN-30-2000
[CASH]                                     395,844
[SECURITIES]                                     0
[RECEIVABLES]                              623,479
[ALLOWANCES]                                66,956
[INVENTORY]                              1,358,015
[CURRENT-ASSETS]                         2,493,405
[PP&E]                                   1,657,133
[DEPRECIATION]                           1,123,118
[TOTAL-ASSETS]                          14,301,954
[CURRENT-LIABILITIES]                    3,186,763
[BONDS]                                 27,426,484
[PREFERRED-MANDATORY]                            0
[PREFERRED]                                      0
[COMMON]                                       389
[OTHER-SE]                              57,251,333
[TOTAL-LIABILITY-AND-EQUITY]            14,301,954
[SALES]                                  1,236,912
[TOTAL-REVENUES]                         2,217,432
[CGS]                                      321,145
[TOTAL-COSTS]                              619,860
[OTHER-EXPENSES]                         7,629,644
[LOSS-PROVISION]                                 0
[INTEREST-EXPENSE]                       1,330,555
[INCOME-PRETAX]                         (7,314,634)
[INCOME-TAX]                                     0
[INCOME-CONTINUING]                              0
[DISCONTINUED]                                   0
[EXTRAORDINARY]                                  0
[CHANGES]                                        0
[NET-INCOME]                            (7,314,634)
[EPS-BASIC]                                (.750)
[EPS-DILUTED]                                (.750)
</TABLE>




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