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

                                    FORM 10-Q

(Mark One)

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

         For the quarterly period ended June 30, 1996

                                       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:  1-11824


                                  ZONAGEN, INC.
        (Exact Name of Small Business Issuer as Specified in its Charter)


            Delaware                                          76-0233274
  (State or Other Jurisdiction                     (IRS Employer Identification
       of Incorporation or                                         No.)
          Organization)

                        2408 Timberloch Place, Suite B-4
                           The Woodlands, Texas 77380
                         (Address of principal executive
                                     office)

                                 (713) 367-5892
                           (Issuer's Telephone Number,
                              Including Area Code)

Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 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

As of July 30, 1996 there were outstanding 4,996,469 shares of Common Stock, par
value $.001 per share, of the issuer.


                                       -1-





                                  ZONAGEN, INC.
                          (A development stage company)

                       For the Quarter Ended June 30, 1996

                                      INDEX



                                                                           Page

PART I.   FINANCIAL INFORMATION  

Item 1    Financial Statements................................................3

          Consolidated Balance Sheets:  June 30, 1996 (Unaudited)
          and December 31, 1995...............................................4

          Consolidated Statements of Operations: (Unaudited) 
          For the three months ended June 30, 1996 and 1995, 
          six months ended June 30, 1996 and 1995 and from 
          Inception (August 20, 1987) through June 30, 1996...................5

          Consolidated Statements of Cash Flows:(Unaudited) 
          For the three months ended June 30, 1996 and 1995,
          six months ended June 30, 1996 and 1995
          and from Inception (August 20, 1987) through 
          June 30, 1996.......................................................6

          Notes to Consolidated Financial Statements..........................7

Item 2.   Management's Discussion and Analysis of Financial 
          Condition and Results of Operations................................11

PART II.  OTHER INFORMATION..................................................15
          -----------------




                               -2-





                          Part I. FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

         The following  unaudited  consolidated  financial  statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information  and with the  instructions  to Form  10-Q and Rule 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.  In the opinion of management,  all necessary adjustments
(which include only normal  recurring  adjustments)  considered  necessary for a
fair  presentation  have been included.  Operating results for the periods ended
June 30, 1996 are not necessarily indicative of the results that may be expected
for the year ended  December 31,  1996.  For further  information,  refer to the
financial  statements  and footnotes  thereto  included in the Company's  Annual
Report on Form 10-K for the year ended December 31, 1995.


                                       -3-





                                  ZONAGEN, INC.
                          (A development stage company)

                           CONSOLIDATED BALANCE SHEETS




                                                                  June 30            December 31
                                                                    1996                1995
                                                                    ----                ----
                           ASSETS                                (Unaudited)
                                                                            

Current Assets
    Cash and cash equivalents                                $     2,339,500     $    4,189,858
    Accounts receivable                                              318,904            327,975
    Accrued interest receivable                                        8,754             20,185
    Product inventory                                                244,330            230,380
    Deposits and other current assets                                222,926             49,047
                                                             ---------------     --------------
              Total Current Assets                                 3,134,414          4,817,445

Lab equipment, furniture and leasehold
    improvements, net of accumulated depreciation
    and amortization of $647,997 and $601,792, respectively          288,203            233,315

Excess of cost over fair value of tangible assets acquired,
    net of accumulated amortization of $341,329 and
    $240,845,
    respectively                                                   1,108,080          1,153,939

Other assets, net of accumulated amortization of
    $87,649 and $67,532, respectively                                733,333            446,856
                                                             ---------------     --------------
                                                             $     5,264,030     $    6,651,555
                                                             ===============     ==============



            LIABILITIES AND STOCKHOLDERS' EQUITY


                                                                          

Current Liabilities
Accounts payable                                             $     1,196,281     $      660,673
Accrued expenses                                                     492,324            499,631
Notes payable                                                         13,525                 --
                                                             ---------------     --------------
              Total Current Liabilities                            1,702,130          1,160,304
                                                             ---------------     --------------

Long term notes payable                                               91,801             66,125
                                                             ---------------     --------------

Commitments and Contingencies

Stockholders' Equity
Undesignated Preferred Stock, $.001 par value,
    5,000,000 shares authorized, none
    issued and outstanding                                                --                 --
Series A Preferred Stock, $.001 par value,
    700,000 shares authorized, 300,884
    and 504,850 shares issued and outstanding,
    respectively                                                         300                505
Common Stock, $.001 par value,
    20,000,000 shares authorized, 4,925,725 and
    4,098,124 shares issued and outstanding, respectively              4,926              4,098
Additional paid-in capital                                        23,639,978         22,473,074
Deferred compensation                                               (148,985)          (112,500)
Deficit accumulated during the development stage                 (20,026,120)       (16,940,051)
                                                             ----------------    ---------------
                                                                   3,470,099          5,425,126
                                                             ---------------     --------------
                                                             $     5,264,030     $    6,651,555
                                                             ===============     ==============


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


                                       -4-





                                  ZONAGEN, INC.
                          (A development stage company)

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)




                                                                                                     From Inception
                                                                                                    (August 20, 1987)
                                                Three Months Ended        Six Months Ended                 to
                                               --------------------      ------------------                
                                          June 30,       June 30,       June 30,      June 30,          June 30,  
                                            1996           1995          1996           1995              1996   
                                            ----           ----          ----           ----              ----   
                                                                                        
               
Revenues
   Product Sales                        $   640,437     $  683,607    $ 1,379,777    $ 1,541,170     $  5,019,056
   Licensing Fee                                 --             --             --             --          250,000
   Interest Income                           35,986         15,505         87,088         41,225          708,881
                                        -----------     ----------    -----------    -----------     ------------

         Total Revenues                     676,423        699,112      1,466,865      1,582,395        5,977,937

Costs and Expenses
   Cost of Products Sold                    438,756        537,882        956,115      1,161,547        3,688,284
   Research and Development                1,090,00        590,979      2,253,263      1,295,804       13,084,999
   Sales, General and Administrative        628,057        475,607     1,235,391       1,099,050        8,123,117
   Interest Expense & Financing Costs
     and amortization of intangibles         54,581         57,688        108,165        115,336          744,274
                                        -----------     ----------    -----------    -----------     ------------
         Total Costs & Expenses           2,211,394      1,662,156      4,552,934      3,671,737       25,640,674

                                         (1,534,971)      (963,044)    (3,086,069)    (2,089,342)     (19,662,737)
Loss from Discontinued Operations                --             --             --             --         (288,104)
Loss on Disposal                                 --             --             --             --          (75,279)
                                        -----------     ----------    -----------    -----------     ------------
Net Loss                                $(1,534,971)    $ (963,044)   $(3,086,069)   $(2,089,342)    $(20,026,120)
                                        -----------     ----------    -----------    -----------     ------------

Loss Per Common and
Common Equivalent Share:
   From Continuing Operations           $     (0.32)        $(0.25)        $(0.66)        $(0.55)   
   Discontinued Operations                       --             --            --             --
                                        -----------      -----------   ------------   ------------
         Net Loss                       $     (0.32)        $(0.25)        $ 0.66)        $(0.55)
                                        ===========      ===========   ============    ===========
                                              
                                     

Weighted Average Common                  
and Common Equivalent Shares              4,857,549      3,838,734      4,644,966      3,832,372


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


                                       -5-




                                  ZONAGEN, INC.
                          (A development stage company)


                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                                            From Inception
                                                                                                          (August 20, 1987)
                                                  Three Months Ended June 30,   Six Months Ended June 30,      through
                                                     1996             1995       1996              1995     June 30, 1996
                                                     ----             ----       ----              ----     -------------
                                                                                               

Operating Activities
Net Loss                                       $(1,534,971)    $ (963,044)   $(3,086,069)   $(2,089,342)   $(20,026,120)
Loss on disposal of discontinued operations             --             --             --             --          75,279
Adjustments to reconcile net loss to net 
cash used in operating activities
     Financing costs                                    --             --             --             --         315,984
     Depreciation and amortization                  87,701         85,283        168,806        169,989       1,029,442
     Options granted                               238,804          9,375        264,638         94,734         339,658
     Series B Preferred Stock
       issued for consulting services                   --             --             --             --          17,999
Changes in operating assets and liabilities                                                                          --
(net effects of purchase of businesses in 1988
and 1994):                                                                                                           --
     (Increase) decrease in receivables            171,080        121,950         20,502        163,334         (13,567)
     (Increase) decrease in inventory                  426         (2,749)       (13,950)       (79,008)         37,198
     (Increase) decrease in prepaid expenses
     and other current assets                     (122,432)        (2,234)      (173,879)        (9,169)       (190,587)
     (Decrease) increase in accounts payable
     and accrued expenses                          300,875        151,802        528,302        258,344       1,443,605
                                               -----------     ----------    -----------    -----------    ------------
Net cash used in operating activities             (858,517)      (599,617)    (2,291,650)    (1,491,118)    (16,971,109)

Investing Activities
     Capital expenditures                          (31,088)        (8,417)      (101,093)       (14,841)       (829,455)
     Purchase of technology rights and
     other assets                                 (341,141)       (59,524)      (363,219)       (85,394)       (830,590)
     Cash acquired in purchase of FTI                   --             --             --             --           2,695
     Proceeds from sales of subsidiary, less
         $12,345 for operating losses during
         1990 phase-out period                          --             --             --             --         137,646
     Increase in net assets held for disposal           --             --             --             --        (212,925)
                                               -----------     ----------    -----------    -----------    -------------
Net cash used in investing activities             (372,229)       (67,941)      (464,312)      (100,235)     (1,732,629)

Financing Activities
     Proceeds from issuance of Common Stock             --            923        866,403         13,939      10,538,616
     Proceeds from issuance of Preferred Stock          --             --             --             --       9,320,962
     Proceeds from issuance of notes payable        39,625             --         39,625             --       2,878,306
     Principal payments on notes payable              (424)      (125,000)          (424)      (125,000)     (1,694,646)
                                               -----------     ----------    -----------    -----------    ------------
Net cash provided by financing activities           39,201       (124,077)       905,604       (111,061)     21,043,238
Net increase (decrease) in cash and cash
  equivalent                                    (1,191,545)      (791,635)    (1,850,358)    (1,702,414)      2,339,500
Cash and cash equivalents at beginning of        3,531,045      1,536,991      4,189,858      2,447,770              --
  period                                        -----------     ----------    -----------    -----------    ------------
Cash and cash equivalents at end of period     $ 2,339,500     $  745,356    $ 2,339,500    $   745,356    $  2,339,500
                                               ===========     ==========    ===========    ===========    ============


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




                                       -6-




                                  ZONAGEN, INC.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1996
                                   (Unaudited)


NOTE 1  --  ORGANIZATION AND OPERATIONS

         Zonagen,  Inc.  (the  "Company")  was  organized  on  August  20,  1987
("Inception")  and is  engaged  in the  development  of  technologies  targeting
conditions or diseases  associated  with the human  reproductive  system.  These
technologies  include the development of products for the oral treatment of male
impotency  ("VASOMAX(TM)"),  alleviation  of urological  diseases such as benign
prosthetic hyperplasia ("BPH") and prostate cancer, and the treatment of female
conditions such as endometriosis.  The Company is also active in the research of
improved  methodologies  to  enhance  fertility  as  well as new  approaches  to
contraception  and  prophylaxis  of sexually  transmitted  disease.  The Company
currently  has  sales  through  its  subsidiary,  Fertility  Technologies,  Inc.
("FTI"),    a   marketing    and    distribution    organization    focused   on
obstetrics/gynecology and fertility specialists. The Company's goal is to become
a leader in the area of human reproductive  healthcare management by providing a
full array of innovative products and services. The Company's growth strategy is
to develop  products based on its own research as well as in-licensing  existing
and late stage  development  products  and  technologies  focused in the area of
human reproductive healthcare. From Inception through June 30, 1996, the Company
has  been  primarily  engaged  in  research  and  development  and is still in a
development stage.

         The  Company  requires   substantial  capital  for  research,   product
development  and market  development  activities.  The ability of the Company to
successfully  develop,  manufacture  and  market  its  proprietary  products  is
dependent  upon many factors.  The Company's  business is subject to significant
risks consistent with biotechnology  companies that are developing  products for
human   therapeutic   use.  These  risks  include,   but  are  not  limited  to,
uncertainties regarding research and development,  access to capital,  obtaining
and enforcing patents,  receiving regulatory approval and competition with other
biotechnology and pharmaceutical companies.  Other than through FTI, the Company
has not  generated  revenues  from  operations  nor is there  any  assurance  of
significant revenues in the future.

          The  Company  has  incurred  losses  since its  inception  in 1987 and
expects to  continue to incur  losses for the next  several  years.  The Company
previously  anticipated that its existing capital  resources would be sufficient
to fund its research and development  activities  through 1996 at  approximately
the  same  level  as 1995,  including  the  initiation  of  Phase  III  clinical
development of  VASOMAX(TM).  Management's  previous plans indicated that if the
Phase III clinical development of VASOMAX(TM) was accelerated, the Company would
be required to secure additional capital,  as the capital  requirements of Phase
III  clinical  trials are  significantly  greater than that of Phase II clinical
trials. On July 31, 1996, the Board of Directors authorized management, based on
encouraging early data from the Company's current  in-process  clinical trial in
Mexico  and  existing   competition,   to  accelerate  the  Phase  III  clinical
development  of  VASOMAX(TM)  prior to obtaining  additional  financing.  As the
Company's  existing  capital  resources  will  not be  sufficient  to fund  this
accelerated activity through 1996,  management's new plans and projections raise
substantial  doubt about the  Company's  ability to continue as a going  concern
absent  securing   additional   financing.   Although  the  unaudited  financial
statements  for the six  months  ended  June 30,  1996 have not been  audited or
reviewed by the Company's independent public


                                       -7-




                                  ZONAGEN, INC.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1996
                                   (Unaudited)


accountants,  they have informed the Company that if the  conditions  described
above  continue to exist at the time of their audit of the financial  statements
for the year ended  December 31, 1996,  their  report on those  statements  will
include an explanatory  fourth paragraph  because of the substantial doubt about
the Company's ability to continue as a going concern.

         The Company is currently in negotiations to license  European rights to
VASOMAX(TM) for up-front and milestone payments and future royalties and is also
pursuing   other   funding   options,   including  a  private   placement.   The
unavailability  of such  financing  could delay or prevent the  development  and
marketing of some or all of the Company's proposed products or cause the Company
to  cease  operations.  There  can be no  assurance  that  the  Company  will be
successful in obtaining  additional capital in amounts sufficient to continue to
fund its operations and product  development.  The Company can make no assurance
that even if additional  funds are secured,  that it will receive  approval from
the Food and Drug Administration  (FDA) to continue  development of VASOMAX(TM).
In addition,  even if such approval is received,  there can be no assurance that
VASOMAX(TM) will ever be approved by the FDA for  commercialization  or that the
Company can secure funds necessary to  commercialize  this technology or that it
will have the ability to commercialize this technology.

         There  can be no  assurance  that the  Company  will be able to  obtain
financing on  favorable  terms in the public or private  capital  markets in the
foreseeable  future. The Company is attempting to develop  additional  corporate
collaborations,  but has not entered into any letters of intent or agreements in
principal with respect to any collaborations. There can be no assurance that the
Company  will  be able to  consummate  any  corporate  collaborations  on  terms
favorable  to the Company or at all.  The failure or inability of the Company to
obtain  additional  financing on acceptable  terms would have a material adverse
effect on the Company.

NOTE 2  --  STOCKHOLDERS' EQUITY

Preferred Stock

         Through June 30, 1996,  297,966 shares of Series A Preferred  Stock had
been converted into 821,969 shares of Common Stock. As of June 30, 1996, 300,884
shares of Series A Preferred Stock were outstanding and convertible into 830,018
shares of Common Stock.


                                         -8-




                                  ZONAGEN, INC.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1996
                                   (Unaudited)



Common Stock

         During the first quarter of 1996 the Company issued an aggregate 16,500
shares of Common  Stock to an employee,  a consultant  and a former board member
for the  exercise  of stock  options  for total  proceeds  of  $68,200 at prices
ranging from $0.43 to $5.88 per share.

         On January 12, 1996 the Company  issued 5,000 shares of Common Stock to
a consultant as compensation  for services  through June 1996. At that date, the
Company's  stock was trading at $9.875 per share.  As a result,  the Company has
recorded this transaction as deferred compensation and will record an expense of
approximately $49,000 on a pro rata basis over the service period.

         On April 13, 1996,  the Company  issued 19,512  shares of  unregistered
Common  Stock to Gamogen,  Inc.  ("Gamogen")  for the second and final  purchase
payment relating to the original Assignment  Agreement entered into on April 13,
1994 in  order  to  retain  the  rights  for the  Company's  treatment  for male
impotency,  VASOMAX(TM).  The Common  Stock issued by the Company is included in
other assets and is amortized over an estimated expected life of 17 years.

Warrants

         During the first quarter of 1996,  219,776  warrants were exercised for
total proceeds of $798,000.

         During the second  quarter of 1996,  4,186  shares of Common Stock were
issued in exchange for a cashless  exercise of a warrant  originally issued with
the Company's private placement closed in October 1995.

NOTE 3  --  AGREEMENTS

          On June 7, 1996, Fertility  Technologies,  Inc. ("FTI"), the Company's
wholly owned  subsidiary,  purchased all of the assets of Zygotek Systems,  Inc.
("Zygotek"),  a  Massachusetts-based  company that  manufactures and distributes
proprietary products and distributes products manufactured by others to diagnose
and  facilitate  the treatment of  reproductive  disorders.  The purchase  price
consisted  of a lump sum  payment  of  $15,000  at the time of  closing  and the
execution of two notes payable. The first note payable is for $17,179 payable in
36 monthly  installments  at an interest  rate of 8%. The second note payable is
for $22,446  payable in 30 monthly  installments at an interest rate of 11%. The
Company   accounted  for  this   transaction  as  a  purchase.   The  excess  of
consideration paid over the estimated fair value of tangible assets acquired has
been recorded as "excess of cost over fair value of tangible assets acquired."

                                       -9-







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

          Except for the historical  information contained herein, the following
discussion   contains   forward-looking   statements   that  involve  risks  and
uncertainties.  The Company's actual results could differ  materially from those
discussed here.

Description of Business
        
         Zonagen,  Inc.  (the  "Company")  was  organized  on  August  20,  1987
("Inception")  and is  engaged  in the  development  of  technologies  targeting
conditions or diseases  associated  with the human  reproductive  system.  These
technologies  include the development of products for the oral treatment of male
impotency  ("VASOMAX(TM)"),  alleviation  of urological  diseases such as benign
prostatic  hyperplasia  and  prostate  cancer,  and  the  treatment  of  female
conditions such as endometriosis.  The Company is also active in the research of
improved  methodologies  to  enhance  fertility  as  well as new  approaches  to
contraception  and  prophylaxis  of sexually  transmitted  disease.  The Company
currently  has  sales  through  its  subsidiary,  Fertility  Technologies,  Inc.
("FTI"),    a   marketing    and    distribution    organization    focused   on
obstetrics/gynecology and fertility specialists. The Company's goal is to become
a leader in the area of human reproductive  healthcare management by providing a
full array of innovative products and services. The Company's growth strategy is
to develop  products based on its own research as well as in-licensing  existing
and late stage  development  products  and  technologies  focused in the area of
human reproductive healthcare. From Inception through June 30, 1996, the Company
has  been  primarily  engaged  in  research  and  development  and is still in a
development stage.

         The  Company  has  implemented  certain  changes  in the way  that  its
administrative   function  is  handled  by  consolidating   the   administration
requirements  of its  subsidiary,  FTI with its  corporate  headquarters.  These
changes occurred primarily in the quarter ended June 30, 1996.  Included in this
change  was the  reduction  of  rental  space  and  approximate  two year  lease
extension of its East coast rental office and the elimination of a second rental
property on the West coast whose lease  expired in the first quarter of 1996. In
addition,   the  Company  expanded  its  existing   corporate  rental  space  to
accommodate  the  administrative  consolidation  and  extended the lease on this
space for approximately three years.

RESULTS OF OPERATIONS

         Three Months Ended June 30, 1996 and 1995

         Product  sales  were  generated  through  the  Company's  wholly  owned
subsidiary,  FTI. Revenue from product sales for the quarter ended June 30, 1996
was  $640,000,  a 6% decrease  from $684,000 for the same period in the previous
fiscal year.  This decrease was  primarily  due to a change in the  relationship
with a manufacturer from a distribution relationship whereby FTI recognized 100%
of revenue and related cost of goods sold to a sales agent relationship  whereby
only commissions are recognized.

         Interest  income was $36,000 for the quarter  ended June 30,  1996,  an
increase of $20,000,  or 132%,  from $16,000 for the same period in the previous
fiscal year.  This increase was due to the


                                      -10-





Company carrying higher average cash balances  resulting from the sale of Series
A Preferred  Stock in the fourth  quarter of 1995 and exercise of stock warrants
and stock options in the first quarter of 1996.

         Cost of sales as a percentage  of sales for the quarter  ended June 30,
1996 was 69% as compared to the same period in the  previous  year of 79%.  This
decrease is primarily due to the elimination of certain less profitable products
and  the  change  in  the  relationship  of  a  specific  product  line  with  a
manufacturer  from a distribution  relationship  whereby FTI recognized  100% of
revenue and related  cost of goods sold to a sales  agent  relationship  whereby
only commissions are recognized.

         Research  and  development  expenses  increased  by  $499,000 or 84% to
$1,090,000  in the second  quarter of 1996  compared  with $591,000 for the same
period in the prior fiscal  year.  This  increase is  primarily  due to expenses
associated with the clinical  development of VASOMAX(TM) and associated expenses
with the  manufacturing  development of phentolamine,  the active  ingredient in
VASOMAX(TM) , the Company's oral treatment for male impotency.

         Sales,  general and administrative  expenses increased by $152,000,  or
32%,  in the second  quarter of 1996 to  $628,000 as compared to $476,000 in the
second  quarter of 1995. In an effort to increase  efficiency  and reduce future
administrative  operating  expenses the Company  consolidated the administrative
functions of its  subsidiary FTI into its corporate  headquarters.  In addition,
the  Company  reduced  the  office  space  of  FTI  by   approximately   67%  in
Massachusetts and closed its sales office in California. The expenses associated
with the consolidation,  such as moving,  breaking a lease,  brokers fees, etc.,
are included in the  operating  expenses for the quarter ended June 30, 1996. In
addition,  the Company engaged a new  public/investor  relations firm during the
first quarter of 1996 and increased its spending on these activities  during the
first six  months of 1996 as  compared  to the same  period in the prior  fiscal
year.  During the first  quarter  ended March 31, 1996 the Company  also hired a
Vice President of Corporate  Development to be responsible for the operations of
its subsidiary, FTI.

         Interest  expense,  financing  costs and  amortization  of  intangibles
decreased  from  $58,000 in the second  quarter of 1995 to $55,000 in the second
quarter of 1996.  Interest  expense  relates  to the debt  assumed  through  the
acquisition of FTI by Zonagen.

Six  Months Ended June 30, 1996 and 1995

         Product sales for the six months ended June 30, 1996 were $1,380,000, a
10% decrease from  $1,541,000  for the same period in the previous  fiscal year.
This  decrease  was  primarily  due  to a  change  in  the  relationship  with a
manufacturer  from a distribution  relationship  whereby FTI recognized  100% of
revenue and related  cost of goods sold to a sales  agent  relationship  whereby
only commissions are recognized.

          Interest income was $87,000 for the six months ended June 30, 1996, an
increase of $46,000,  or 111%,  from $41,000 for the same period in the previous
fiscal year.  This increase was due to the Company  carrying higher average cash
balances  resulting  from the sale of  Series A  Preferred  Stock in the  fourth
quarter of 1995 and exercise of stock  warrants  and stock  options in the first
quarter of 1996. 

          Cost of sales as a  percentage  of  product  sales  for the  first six
months  ended June 30, 1996 was 69% as  compared  to the  similar  period in the
previous  year of 75%.  This  decrease is primarily  due to the  elimination  of
certain  less  profitable  products  and the  change  in the  relationship  of a
specific product line


                                      -11-





with the manufacturer  from a distribution  relationship  whereby FTI recognized
100% of revenue  and related  cost of goods sold to a sales  agent  relationship
whereby only commissions are recognized.

         Research  and  development  expenses  increased  by  $957,000 or 74% to
$2,253,000  for the six months ended June 30, 1996 compared with  $1,296,000 for
the same period in the prior fiscal  year.  This  increase is  primarily  due to
expenses associated with the clinical development and manufacturing  development
of phentolamine, the active ingredient in VASOMAX(TM) .

         Sales,  general and administrative  expenses increased by $136,000,  or
12%,  from  $1,099,000 in the first six months ended June 30, 1995 to $1,235,000
for  the  same  period  in  1996.   This  increase  was  primarily  due  to  the
administrative  consolidation  which was  completed in the second  quarter ended
June 30, 1996,  the increase in  public/investor  relations  activities  and the
hiring of a Vice President of Corporate Development.

         Interest  expense,  financing  costs and  amortization  of  intangibles
decreased from $115,000 in the first six months of 1995 to $108,000 for the same
period  in 1996.  Interest  expense  relates  to the debt  assumed  through  the
acquisition of FTI by Zonagen.

LIQUIDITY AND CAPITAL RESOURCES

         Net cash for operating  activities  for the three months ended June 30,
1996 was $859,000 compared to $600,000 for the three months ended June 30, 1995,
and for the six month period was $2,292,000  compared to $1,491,000 for the same
period  in the  prior  year.  The  Company  had  cash and  cash  equivalents  of
$2,339,000 at June 30, 1996.  The increased use of cash for the six months ended
June 30, 1996 was  primarily  due to the  increase  in  expenses  related to the
clinical  development  of the Company's  oral  treatment for male  impotency and
capital expenditures of approximately  $101,000 for tenant improvements to 3,600
square  feet of  additional  space  that the  Company  leased in March  1996 and
additional research and administrative equipment purchases.

          The  Company  has  incurred  losses  since its  inception  in 1987 and
expects to  continue to incur  losses for the next  several  years.  The Company
previously  anticipated that its existing capital  resources would be sufficient
to fund its research and development  activities  through 1996 at  approximately
the  same  level  as 1995,  including  the  initiation  of  Phase  III  clinical
development of  VASOMAX(TM).  Management's  previous plans indicated that if the
Phase III clinical development of VASOMAX(TM) was accelerated, the Company would
be required to secure additional capital,  as the capital  requirements of Phase
III  clinical  trials are  significantly  greater than that of Phase II clinical
trials. On July 31, 1996, the Board of Directors authorized management, based on
encouraging early data from the Company's current in-process  clinical trials in
Mexico and current competition, to accelerate the Phase III clinical development
of  VASOMAX(TM)  prior  to  obtaining  additional  financing.  As the  Company's
existing  capital  resources  will not be  sufficient  to fund this  accelerated
activity through 1996,  management's new plans and projections raise substantial
doubt about the Company's ability to continue as a going concern absent securing
additional  financing.  Although the unaudited financial  statements for the six
months  ended June 30, 1996 have not been  audited or reviewed by the  Company's
independent  public  accountants,  they have  informed  the company  that if the
conditions  described  above continue to exist at the time of their audit of the
financial statements for the year ended December 31, 1996, their report on those
statements  will  include  an  explanatory   fourth  paragraph  because  of  the
substantial doubt about the Company's ability to continue as a going concern.


                                      -12-







         The Company is currently in negotiations to license  European rights to
VASOMAX(TM) for up-front and milestone payments and future royalties and is also
pursuing   other   funding   options,   including  a  private   placement.   The
unavailability  of such  financing  could delay or prevent the  development  and
marketing of some or all of the Company's proposed products or cause the Company
to  cease  operations.  There  can be no  assurance  that  the  Company  will be
successful in obtaining  additional capital in amounts sufficient to continue to
fund its operations and product  development.  The Company can make no assurance
that even if additional  funds are secured,  that it will receive  approval from
the Food and Drug Administration  (FDA) to continue  development of VASOMAX(TM).
In addition,  even if such approval is received,  there can be no assurance that
VASOMAX(TM) will ever be approved by the FDA for  commercialization  or that the
Company can secure funds necessary to  commercialize  this technology or that it
will have the ability to commercialize this technology.

         There  can be no  assurance  that the  Company  will be able to  obtain
financing on  favorable  terms in the public or private  capital  markets in the
foreseeable  future. The Company is attempting to develop  additional  corporate
collaborations,  but has not entered into any letters of intent or agreements in
principal with respect to any collaborations. There can be no assurance that the
Company  will  be able to  consummate  any  corporate  collaborations  on  terms
favorable  to the Company or at all.  The failure or inability of the Company to
obtain  additional  financing on acceptable  terms would have a material adverse
effect on the Company.

         During the first quarter of 1996 the Company received $798,000 from the
exercise of stock  warrants for 219,776  shares of Common Stock and $68,200 from
the exercise of stock options for 16,500 shares of Common Stock.

         Current  liabilities  were  $1,702,000  at June 30, 1996  compared with
$1,160,000  at December 31, 1995.  This increase of $542,000 is primarily due to
accrued expenses associated with the development of VASOMAX(TM).

FORWARD-LOOKING STATEMENTS

         This   Quarterly   Report  on  Form  10-Q   includes  "forward-looking
statements"  within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The
words  "anticipate,"  "believe,"  "expect,"  "estimate,"  "project"  and similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks, uncertainties and assumptions.  Should one or more
of these risks or uncertainties  materialize,  or should underlying  assumptions
prove  incorrect,  actual results may vary  materially  from those  anticipated,
believed,  expected,  estimated or projected.  For additional discussion of such
risks,  uncertainties  and  assumptions,  see "Item 1.  Business  - Patents  and
Proprietary   Information,"  "-   Manufacturing   Plans,"  "-  Competition,"  "-
Governmental  Regulations"  and  "Item 3.  Legal  Proceedings"  included  in the
Company's  Annual  Report on Form 10-K for the year ended  December 31, 1995, as
amended,  and "- Liquidity  and Capital  Resources"  included  elsewhere in this
report.



                                      -13-





                                  ZONAGEN, INC.

                           PART II - OTHER INFORMATION


ITEM 1.           LEGAL PROCEEDINGS

         On May 16, 1994,  Dr. Bonita Sue Dunbar  ("Dunbar")  filed in the 270th
District  Court of Harris  County,  Texas,  naming  Baylor  College of  Medicine
("BCM"), BCM Technologies,  Inc. ("BCMT"), Fulbright and Jaworski, The Woodlands
Venture Capital Company ("Woodlands"),  and Zonagen as defendants  (collectively
the  "Defendants").  Dunbar is a cellular and  molecular  biologist who has been
employed  by BCM as a teacher and  research  scientist  since  1981.  During the
course of her employment at BCM, Dunbar developed  technologies  relating to the
use of  certain  recombinant  zona  pellucida  peptides  that were  assigned  to
Zonagen.  Dunbar claimed,  among other things, that her assignment of the patent
rights was induced by statutory and constructive fraud and a civil conspiracy on
the part of the  Defendants,  seeking  damages and rescission of the assignment.
Dunbar also included a separate claim against Zonagen  alleging that Zonagen had
converted certain of her endometriosis research,  seeking unspecified damages in
connection with this conversion claim.

          BCM,  BCMT,  Fulbright & Jaworski,  and  Woodlands  filed  motions for
summary judgement on all of Dunbar's claims and received a favorable ruling from
the  Court.  Zonagen  filed a motion for  partial  summary  judgement  on all of
Dunbar's  claims  with the  exception  of the  conversion  claim and  received a
favorable ruling from the Court. As a result of these rulings,  Dunbar is unable
to rescind  the  assignment,  and is left only with her  conversion  claim.  The
conversion  claim has been severed from the  remainder of the lawsuit and abated
pending Dunbar's appeal of the Court's Orders granting  Defendants'  motions for
summary  judgement.  Dunbar's  appeal of the Court's order granting  Defendants'
motions for summary  judgement has been perfected.  Dunbar's  appellate brief is
expected during the month of August,  1996. The Company  believes the conversion
claim is groundless.

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

         On June 19, 1996, the Company held its annual  meeting of  stockholders
in The  Woodlands,  Texas and submitted  the following  matters to a vote of the
stockholders:  (i) the election of the six directors  listed below,  and (ii) to
consider  and act on such other  business as may  properly be  presented  at the
meeting.



                                      -14-





                  ELECTION OF DIRECTORS

         The following  nominees were elected as the Company's  Directors  until
the next annual meeting of  stockholders, with the following  numbers of shares
voting in favor of or abstaining from the election of such persons:




 Name of Nominee                    Voted For                     Votes Against           Withheld
 ---------------------------------------------------------------------------------------------------------
                                                                                 

 Martin P. Sutter                   3,827,178                          -0-                12,120
 Joseph S. Podolski                 3,826,978                          -0                 12,320
 David B. McWilliams                3,827,178                          -0-                12,120
 Steven Blasnik                     3,827,178                          -0-                12,120
 David W. Ortlieb                   3,827,178                          -0-                12,120
 Allan D. Rudzik                    3,826,978                          -0-                12,320



Item 6.           Exhibits and Reports on Form 8-K

                  a.       Exhibits

                           None.

                  b.       Reports on Form 8-K

                           None.





                                     -15-





                                  ZONAGEN, INC.

                                   SIGNATURES


         In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                                      ZONAGEN, INC.


Date:  August 1, 1996
                                       By:    /s/ Joseph S. Podolski
                                                Joseph S. Podolski
                                                President and
                                                Chief Executive Officer
                                                (Principal Executive Officer)

Date:  August 1, 1996
                                       By:    /s/ Louis Ploth
                                                Louis Ploth
                                                Vice President of Business 
                                                Development and Chief 
                                                Financial Officer
                                                (Principal Financial and
                                                Accounting Officer)


                                      -16-






                                  ZONAGEN, INC.
                                INDEX TO EXHIBITS


                                                                   Sequentially
                                                                       Numbered
Exhibit                  Identification of Exhibits                        Page
- -------                  --------------------------                        ----
 Number
 ------

  11.1       Statement regarding computation of net loss per share          18

  27.1       Financial Data Schedule           





                                      -17-