UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q

     [ X ] QUARTERLY  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES
EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 2001

                                                         OR

     [ ]  TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES
EXCHANGE ACT OF 1934 For the transition period from __________ to __________

Commission file number 1-13638


                            MARVEL ENTERPRISES, INC.
- -----------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


     Delaware                                           13-3711775
- --------------------------------                       ---------------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                           Identification No.)



10 East 40th Street, New York, NY                               10016
- -----------------------------------------               ----------------------
(Address of principal executive offices)                     (Zip Code)

                                  917-472-2100
       ------------------------------------------------------------------
              (Registrant's telephone number, including area code)

- -----------------------------------------------------------------------------
 (Former name, former address and former fiscal year, if changed since
                                  last report)


     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

     At August 1, 2001,  the number of  outstanding  shares of the  registrant's
common stock, par value $.01 per share, was 34,464,536 shares of Common Stock.





PART I.  Financial Information


                            MARVEL ENTERPRISES, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)



                                                      June 30,     December 31,
                                                       2001          2000
                                                     -----------   ------------
                                                              (unaudited)
                                                             
ASSETS
Current assets
 Cash and cash equivalents.....................         $18,158       $22,803
 Accounts receivable, net......................          29,392        39,236
 Inventories, net..............................          25,425        42,780
 Income tax receivable.........................             334           334
 Deferred financing costs......................           1,344         1,372
 Prepaid expenses and other....................           9,057         6,918
                                                     -----------   -----------

     Total current assets......................          83,710       113,443

Restricted cash...............................            3,000          ---
Goodwill and other intangibles, net............         403,740       415,582
Molds, tools and equipment, net................           8,530         7,005
Product and package design costs, net..........           2,289         1,603
Income tax receivable..........................             ---         1,327
Deferred charges and other assets..............           7,495         8,343
Deferred financing costs.......................           7,360         7,981
                                                     -----------   -----------

     Total assets..............................        $516,124      $555,284
                                                     ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
 Accounts payable..............................          $4,470       $18,586
 Accrued expenses and other....................          31,957        38,673
 Administrative claims payable.................           7,033         7,444
 Unsecured creditors payable...................           5,173         7,000
                                                     -----------   -----------

     Total current liabilities.................          48,633        71,703
                                                     -----------   -----------

Long-term liabilities
 Senior notes..................................         250,000       250,000
                                                     -----------   -----------

     Total long-term liabilities...............         250,000       250,000
                                                     -----------   -----------

     Total liabilities.........................         298,633       321,703
                                                     -----------   -----------

Redeemable cumulative convertible
         exchangeable preferred stock..........          203,149      202,185
                                                     -----------   -----------

Stockholders' equity
 Common stock..................................             418           411
 Additional paid-in capital....................         223,049       216,068
 Retained deficit..............................        (176,170)     (152,128)
                                                     -----------   -----------

   Total stockholders' equity before treasury            47,297        64,351
        stock.................................
                                                     -----------   -----------
Treasury stock................................          (32,955)      (32,955)

     Total stockholders' equity...............           14,342        31,396
                                                     -----------   -----------

     Total liabilities, redeemable preferred stock and
             stockholders' equity..............        $516,124      $555,284
                                                     ===========   ===========


The accompanying Notes to Condensed  Consolidated  Financial Statements are
an integral part of these statements.

                                      -2-





                            MARVEL ENTERPRISES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)
                                   (unaudited)




                                                         Three Months                  Six Months
                                                        Ended June 30,                Ended June 30,
                                                        2001          2000          2001         2000
                                                     ----------    ----------     ---------    ----------
                                                                                   
Net sales.......................................     $ 45,932       $51,041        $88,604      $94,229

Cost of sales...................................       22,403        24,328         46,726       46,677
                                                     ----------    ----------      ---------   ----------
Gross profit....................................       23,529        26,713         41,878       47,552
                                                     ----------    ---------       ---------   ----------
Operating expenses:
     Selling, general and administrative.........      13,518        19,329         25,715       40,135
     Pre-acquisition litigation charge...........       3,000           --           3,000          --
     Depreciation and amortization...............       1,000         3,778          1,802        7,097
     Amortization of goodwill and other
     intangibles.................................       5,921         5,990         11,842       11,982
                                                     ----------    ---------       ---------   ----------
Total operating expenses.........................      23,439        29,097         42,359       59,214
                                                     ----------    ---------       ---------   ----------
Operating income (loss)..........................          90        (2,384)          (481)     (11,662)

Interest expense, net............................       7,760         7,216         15,627       14,416

Loss before (benefit)provision  for income           ---------     ---------       ---------   ---------
taxes............................................      (7,670)       (9,600)       (16,108)     (26,078)

Income tax (benefit)provision....................       (349)          724           (195)         893
                                                     ---------     ---------       ---------   ---------
Loss before equity in net loss of joint venture..      (7,321)      (10,324)       (15,913)     (26,971)

Equity in net loss of joint venture..............         (82)         (263)          (178)        (263)
                                                     ---------     ---------       ---------   ---------

Net loss.........................................      (7,403)      (10,587)       (16,091)     (27,234)

Less: preferred dividend requirement.............       3,983         3,810          7,951        7,545
                                                     ---------     ---------       ---------   ---------
Net loss attributable to Common Stock............    ($11,386)     ($14,397)      ($24,042)    ($34,779)
                                                      --------     ---------       ---------   ---------
Basic and dilutive earnings per share:
   Loss attributable to Common Stock.............      ($0.33)       ($0.43)        ($0.71)      ($1.03)

Weighted average number of basic and diluted
shares outstanding...............................      34,163        33,651         33,992       33,644
                                                      --------     ---------       ---------   ---------


The accompanying Notes to Condensed  Consolidated  Financial Statements are
an integral part of these statements.

                                      -3-



                            MARVEL ENTERPRISES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (unaudited)
                                   Six Months



                                                                           Ended June 30,
                                                                        2001          2000
                                                                    ----------    ----------
                                                                            
Cash flows from operating activities:
     Net loss...............................................        ($16,091)     ($27,234)
                                                                    ----------    ----------
Adjustments to reconcile net income to net cash provided by
      (used in) operating activities:
    Depreciation and amortization...........................           13,644        19,079
    Deferred financing costs................................              699           698
Equity in net loss of joint venture.........................              178           263
             Change in assets and liabilities:
      Decrease in accounts receivable.......................            9,844        26,861
      Decrease (increase) in inventories....................           17,355        (3,987)
      Increase in prepaid expenses and other................           (2,139)       (7,416)
      Decrease (increase) in deferred charges and
             other assets...................................              798          (395)
      Decrease in accounts payable..........................          (14,116)       (3,232)
      Decrease in accrued expenses and other................           (5,567)      (13,915)
                                                                    ----------    ----------
             Total adjustments..............................           20,696        17,956
                                                                    ----------    ----------
Net cash provided by (used in)  operating activities                    4,605        (9,278)

                                                                    ----------    ----------
Cash flows from investing activities:
     Increases in restricted cash...........................          (3,000)         ---
     Payment of administrative claims, net..................          (2,238)       (1,776)
     Purchases of molds, tools and equipment................          (2,527)       (4,073)
     Expenditures for product and package design costs......          (1,486)       (3,561)
     Other investments......................................             ---            (2)
                                                                    ----------    ----------

               Net cash used in investing activities........          (9,251)       (9,412)
                                                                    ----------    ----------

Cash flows from financing activities:
     Stock warrants exercised..............................                1             5
     Employee  stock options exercised.....................              ---           112
                                                                    ----------    ----------
               Net cash provided by financing
                  activities...............................                1           117
                                                                    ----------    ----------
Net decrease in cash and cash equivalents..................           (4,645)      (18,573)
Cash and cash equivalents, at beginning of period..........           22,803        64,814
                                                                    ----------    ----------
Cash and cash equivalents, at end of period................            18,158        46,241
                                                                    ----------    ----------

Supplemental disclosures of cash flow information
     Interest paid.........................................           $15,310      $15,193
     Income taxes, net paid (refunded).....................               157          (87)
Non-cash transaction
      Preferred stock dividends............................            $7,951       $7,545



The accompanying  Notes to Condensed  Consolidated  Financial  Statements are an
integral part of these statements.

                                      -4-



                            MARVEL ENTERPRISES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


1.       BASIS OF FINANCIAL STATEMENT PRESENTATION

     The accompanying  unaudited Condensed  Consolidated Financial Statements of
Marvel Enterprises, Inc. and its subsidiaries (collectively, the "Company") have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information and in accordance with the  instructions to Form
10-Q and Article 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
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included.  The Condensed  Consolidated  Statement of
Operations  and the  Condensed  Consolidated  Statement of Cash Flow for the six
months ended June 30, 2001 are not necessarily  indicative of those for the full
year ending December 31, 2001. Certain prior year amounts have been reclassified
to conform with current  year's  presentation.  For further  information  on the
Company's  historical  financial  results,  refer to the consolidated  financial
statements  and footnotes  thereto  contained in the Company's  Annual Report on
Form 10-K/A for the fiscal year ended December 31, 2000.

2.       RECENT ACCOUNTING PRONOUNCEMENTS

     In June 2001, the Financial Accounting Standards Board issued Statements of
Financial  Accounting  Standards  No. 141,  Business  Combinations  and No. 142,
Goodwill and Other Intangible Assets, effective for fiscal years beginning after
December 15, 2001. Under the new rules, goodwill and intangible assets deemed to
have indefinite  lives will no longer be amortized but will be subject to annual
impairment tests in accordance with the Statements. Other intangible assets will
continue to be amortized over their useful lives.

     The Company will apply the new rules on  accounting  for goodwill and other
intangible  assets  beginning in the first quarter of 2002. The Company recorded
$5.9 million and $11.7 million of goodwill  amorization  during the three months
and six months ended June 30, 2001, respectively.  During 2002, the Company will
perform the first of the required  impairment  tests of goodwill and  indefinite
lived  intangible  assets as of January 1, 2002 and has not yet determined  what
the effect of these tests will be on the earnings and financial  position of the
Company.


                                      -5-


                            MARVEL ENTERPRISES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

3.       DETAILS OF CERTAIN BALANCE SHEET ACCOUNTS



                                                                            June 30,            December 31,
                                                                              2001                2000
                                                                          -----------           ----------
                            Description
                                                                                          
Accounts receivable, net:
   Accounts receivable.........................................           $   39,001            $  63,171
   Less allowances for:
       Doubtful accounts.......................................              (2,228)               (4,542)
       Advertising, markdowns, returns, volume
         discounts and other...................................              (7,381)              (19,393)
                                                                          -----------           ----------
     Total                                                                $  29,392             $  39,236
                                                                          ===========           ==========

Inventories, net:
   Toys:
     Finished goods...........................................            $  15,917             $  31,026
     Component parts, raw materials and
         work-in-process......................................                5,365                 8,001
                                                                          -----------           ----------
     Total Toys...............................................            $  21,282             $  39,027

   Publishing:
     Finished goods...........................................            $     764             $     298
     Component parts, raw materials and
         work-in-process......................................                3,379                 3,455
                                                                          -----------           ----------
     Total Publishing........................................                 $4,143            $   3,753
                                                                          -----------           ----------
          Total..............................................             $   25,425            $  42,780
                                                                          ===========           ==========

Molds, tools and equipment, net:
   Molds, tools and equipment................................             $   32,040              $31,060
   Office equipment and other................................                 11,710               10,163
   Less accumulated depreciation and amortization............                (35,220)             (34,218)
                                                                          -----------           ----------
     Total...................................................             $    8,530            $   7,005
                                                                          ===========           ==========

Product and package design costs, net:
   Product design costs......................................             $   13,961              $13,065
   Package design costs......................................                  6,838                6,248
   Less accumulated amortization.............................                (18,510)             (17,710)
                                                                          -----------           ----------
      Total..................................................             $    2,289            $   1,603
                                                                          ===========           ==========

Goodwill and other intangibles, net:
   Goodwill..................................................             $  469,683             $469,683
   Patents and other intangibles.............................                  3,932                3,933
   Less accumulated amortization.............................                (69,875)             (58,034)
                                                                          -----------           ----------
     Total...................................................             $  403,740             $415,582
                                                                          ===========           ==========

Accrued expenses and other:
   Accrued advertising costs.................................                     $1               $6,802
   Accrued royalties.........................................                  3,888                6,064
   Inventory purchases.......................................                  5,062                3,630
   Income taxes payable......................................                  3,317                5,070
   Other accrued expenses....................................                 19,689               17,107
                                                                        -------------          -----------
      Total..................................................                $31,957              $38,673
                                                                        =============          ===========


                                      -6-




                            MARVEL ENTERPRISES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


4.       DEBT FINANCING

     On February 25, 1999, the Company  completed a $250.0  million  offering of
senior  notes  (the  "Senior  Notes")  in  a  private   placement   exempt  from
registration  under the Securities Act of 1933 ("the Act") pursuant to Rule 144A
under the Act. The Senior  Notes are due June 15, 2009 and bear  interest at 12%
per annum,  payable  semi-annually  on June 15th and December  15th.  The Senior
Notes may be redeemed  beginning June 15, 2004 for a redemption price of 106% of
the principal amount,  plus accrued interest.  The redemption price decreases 2%
each year  after 2004 and will be 100% of the  principal  amount,  plus  accrued
interest,  beginning on June 15, 2007. In addition, 35% of the Senior Notes may,
under  certain  circumstances,  be redeemed  before June 15, 2002 at 112% of the
principal amount,  plus accrued  interest.  Principal and interest on the Senior
Notes are  guaranteed  on a senior  basis  jointly and  severally by each of the
Company's domestic subsidiaries.

     On April 1, 1999, the Company and Citibank,  N.A. ("Citibank") entered into
a Revolving  Credit  Facility  ("Credit  Agreement")  which provided for certain
working capital  advances and the issuance of letters of credit to third parties
based on  available  collateral.  At March  31,  2001,  the  Company  was not in
compliance with certain covenants contained in the Credit Agreement.  On May 14,
2001, the parties entered into a Waiver  Agreement  which,  among other matters,
waived  the  covenant  failures  by  the  Company,  eliminated  working  capital
availability  and  limited  the amount  available  for  letters of credit to the
amount  currently  outstanding  which is $17.5 million.  In addition,  under the
terms of the  Waiver  Agreement,  the  Company  deposited  $3.0  million  and is
required to deposit an  additional  $1.0  million on the last day of each month,
from July 31, 2001 to November  30,  2001,  into a  restricted  cash  account to
collateralize the outstanding balances of the letters of credit. On November 30,
2001,  the Company is also  required  to deposit an amount  equal to 105% of the
outstanding letters of credit on that date less amounts previously  deposited (a
maximum of $11.4  million).  In the event the  Company  fails to make any of the
required  payments  under the  Waiver  Agreement,  the  waiver of the  company's
failure to comply with some of the  covenants  in the  Facility  Agreement  will
automatically terminate. The Waiver Agreement also required the Company to grant
a secured lien on all of the Company's copyrights and trademarks. The Company is
required to pay an additional 2% letter of credit fee (total of 4.75%)  annually
of the amount of the outstanding letters of credit. At June 30, 2001, there were
no working capital advances outstanding.

     On August 14, 2001, the Company  announced that it would be terminating its
revolving  credit  facility  with  Citibank and  replacing  the $17.5 million of
letters of credit outstanding under the Citibank facility with letters of credit
issued by Tot Funding Corp., a corporation  wholly-owned by Isaac Perlmutter,  a
director and majority  shareholder of the Company. The Company will grant to Tot
Funding a security  interest  in the same  assets  that are  granted as security
under the Citibank agreement.

5.       SHARES OUTSTANDING

     The Condensed  Consolidated  Statement of Operations presents operations of
the Company for the three months and six months ended June 30, 2001.  During the
first six months of 2001, there were 698,588  conversions of shares of preferred
stock into  725,829  shares of common  stock and 62 shares of common  stock were
issued upon the exercise of warrants. The total number of shares of common stock
outstanding  as of  June  30,  2001 is  34,428,169,  excluding  treasury  shares
(assuming no conversion of the 8% cumulative convertible  exchangeable preferred
stock ("8%  Preferred  Stock") and no exercise of any warrants or employee stock
options);  assuming  conversion of all of the 8% Preferred  Stock, the number of
shares  outstanding  at June 30,  2001  would  have  been  55,533,752;  assuming
conversion  of all of the 8%  Preferred  Stock and  exercise of all warrants and
employee stock options, the number of shares would have been 74,059,876.

6.       SEGMENT REPORTING

     Following  the  Company's  acquisition  of MEG, the Company  realigned  its
business  into four  divisions:  Licensing,  Publishing,  Toys  ("Toy  Biz") and
Corporate.  The Marvel Licensing division licenses the Marvel characters for use
in  television   programs,   motion  pictures,   publishing,   destination-based
entertainment  (such as theme  parks),  on-line  media,  consumer  products  and
promotions.  The Marvel Publishing division publishes comic books and paperbacks
based upon the  Company's  library of over 4,700  characters  as well as certain
licensed  material.  The  Toy  Biz  division  designs,   develops,  markets  and
distributes  both  innovative and traditional  toys worldwide.  The toy products
fall into three categories: toys based on the Company's characters,  proprietary
toys designed and developed by the Company and toys based on properties licensed
to the Company by third  parties.  The  Corporate  division  monitors  the three
operating divisions, manages external debt and equity holders, outlines business
strategy  and  generally  conducts  the  corporate  governance  functions of the
Company.

                                      -7-




                            MARVEL ENTERPRISES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)




Set forth below is certain operating information for the divisions of the Company.

Three months ended June 30, 2001
- ---------------------------------
                                           Licensing    Publishing         Toys      Corporate         Total
                                          -----------   ----------       ---------  -----------     ----------
                                                                    (in thousands)
                                                                                     
Net sales                                    $11,237       $11,157       $ 23,538   $    ---        $ 45,932
Gross profit                                  11,025         5,571          6,933        ---          23,529
Pre-acqusition litigation charge                 ---           ---            ---      (3,000)        (3,000)
Operating income (loss)                       4,053         1,980            (599)     (5,344)            90
EBITDA(1)                                      9,032         2,775            548      (5,344)         7,011

Three months ended June 30, 2000
- ----------------------------------
                                           Licensing    Publishing            Toys    Corporate         Total
                                          -----------   ----------       ---------  -----------     ----------
                                                                    (in thousands)
Net sales                                     $7,043       $11,411       $ 32,587   $     ---       $ 51,041
Gross profit                                   6,801         5,693         14,219         ---         26,713
Operating (loss) income                        (777)         1,898         (1,574)      (1,931)       (2,384)
EBITDA(1)                                      4,095         2,792          2,428       (1,931)        7,384

Six months ended June 30, 2001
- ----------------------------------
                                           Licensing    Publishing            Toys    Corporate         Total
                                          -----------   ----------       ---------  -----------     ----------
                                                                     (in thousands)
Net sales                                    $16,667        $21,374      $  50,563 $      ---       $ 88,604
Gross profit                                  16,375         10,432         15,071        ---         41,878
Pre-acquisition litigation charge               ---           ---              ---      (3,000)       (3,000)
Operating income (loss)                       1,927          3,924             665      (6,997)       (  481)
EBITDA(1)                                     11,884          5,514          2,762      (6,997)       13,163


Six months ended June 30, 2000
- ---------------------------------

                                           Licensing    Publishing            Toys    Corporate          Total
                                          -----------   ----------       ---------  -----------     ----------
                                                                     (in thousands)
Net sales                                     $9,370        $21,352      $  63,507     $  ---        $ 94,229
Gross profit                                   9,058         10,302         28,192        ---          47,552
Operating (loss) income                      (6,478)          3,541         (4,925)      (3,800)      (11,662)
EBITDA(1)                                      3,266          5,329          2,622       (3,800)        7,417



(1)  "EBITDA"  is defined  as  earnings  before  extraordinary  items,  interest
expense,  taxes,  depreciation and  amortization.  EBITDA does not represent net
income or cash flow from  operations  as those  terms are  defined by  generally
accepted  accounting  principles and does not necessarily  indicate whether cash
flow will be sufficient to fund cash needs.


                                      -8-


                            MARVEL ENTERPRISES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


7.       CONTINGENCIES

     The  Company  is a party to  certain  legal  actions  described  below.  In
addition,  the Company is involved in various other legal proceedings and claims
incident to the normal  conduct of its  business.  Although it is  impossible to
predict  the outcome of any  outstanding  legal  proceeding  and there can be no
assurances,   the  Company  believes  that  its  legal  proceedings  and  claims
(including those described  below),  individually and in the aggregate,  are not
likely to have a material adverse effect on its financial condition,  results of
operations or cash flows.

     Marvel v.  Simon.  In  December  1999,  Joseph H.  Simon  filed in the U.S.
Copyright Office written notices under the Copyright Act purporting to terminate
effective  December 7, 2001  alleged  transfers of copyright in 1940 and 1941 by
Simon of the Captain America character to the Company's predecessor. On February
24, 2000,  the Company  commenced an action  against  Simon in the United States
District Court for the Southern District of New York. The complaint alleges that
the  Captain  America  character  was created by Simon and others as a "work for
hire" within the meaning of the applicable  copyright statute and that Simon had
acknowledged  this fact in  connection  with the  settlement  of previous  suits
against the Company's  predecessors  in 1969. The suit seeks a declaration  that
Marvel  Characters,  Inc.,  not Mr. Simon is the  rightful  owner of the Captain
America character.

     X-Men  Litigation.  In April 2001,  Twentieth  Century Fox Film Corporation
sued  Marvel,  Tribune  Entertainment  Co.,  Fireworks  Communications,  Inc and
Fireworks  Television  (US), Inc. in the United States District Court,  Southern
District of New York,  seeking an injunction  and damages for alleged  breach of
the 1993 X-Men movie license,  unfair  competition,  copyright  infringement and
tortuous  interference  with the  contract  arising from the Mutant X television
show being produced by Tribune and Fireworks  under license from Marvel which is
scheduled  for  release  in the fall of 2001.  On the  same  day Fox  filed  the
foregoing suit, Marvel commenced an action against Fox in the same court seeking
a declaratory judgment that the license of the Mutant X title and certain Marvel
characters did not breach the 1993 X-Men movie license with Fox. Both suits were
consolidated.  On August 9, 2001,  in response to Fox's motion for a preliminary
injunction and defendants motion to dismiss Fox's claims,  the Court (i) granted
the motion to dismiss all of Fox's claims  except for its breach of contract and
copyright claims and (ii) granted Fox's motion for a preliminary  injunction but
only as to the  defendant's  use of (a) video  clips from the X-Men film  and/or
trailer  in order to  promote  the new  Mutant X series  and (b) a logo  that is
substantially similar to the logo used by Fox in connection with the X-Men film.
The Company is reviewing whether to appeal any portion of the Judges ruling.

     MacAndrews & Forbes v. Marvel. On July 25, 2001, a jury verdict was entered
in the Sedgwick  County,  Kansas  District Court the amount of $3.0 million on a
breach of contract  action  based on a 1994 toy license  between Toy Biz and The
Coleman  Company.  The  complaint  alleged  that  Toy Biz did  not  fulfill  its
obligation to spend certain monies on the advertising and promotion of Coleman's
products.  The Company intends to file and vigorously prosecute an appeal.

     Kimble v.  Marvel.  In  October  2000,  a jury trial was held in the United
States District Court of Arizona on the remaining  claims from an alleged breach
of  oral  contract  and a  patent  infringement  claim  concerning  the  Toy Biz
Spider-Man Web Blaster TM toy. The patent issues were  dismissed  prior to trial
on summary judgment . The jury awarded Kimble a royalty of 3.5% on past, present
and future sales of the abovementioned product. The Company is in the process of
appealing this matter.

     Administration  Expense  Claims  Litigation.   The  Company  has  initiated
litigation  contesting  the  amount of  certain  Administration  Expense  Claims
submitted to the Company for payment.  While the amounts claimed are material to
the  Company's  financial  position,  the  Company  believes  that the  ultimate
resolution  of these  matters  will not be material to the  Company's  financial
condition, results of operations or cash flows.


                                      -9-



 MANAGEMENT  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS OF
                                   OPERATIONS

     CAUTIONARY  STATEMENT FOR PURPOSES OF THE "SAFE  HARBOR"  PROVISIONS OF THE
                PRIVATE SECURTIES LITIGATION REFORM ACT OF 1995

     The  Private  Securities  Litigation  Reform  Act of 1995  provides a "safe
harbor" for certain  forward-looking  statements.  The factors  discussed  under
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" could cause actual results to differ materially from those contained
in  forward-looking  statements  made in this form 10-Q Quarterly  Report and in
oral  statements made by authorized  officers of the Company.  When used in this
Form 10-Q, the words  "intend",  "estimate",  "believe",  "expect",  and similar
expressions are intended to identify  forward-looking  statements.  In addition,
the  following  factors,  among  others,  could  cause the  Company's  financial
performance  to differ  materially  from that  expressed in any  forward-looking
statements  made by, or on behalf of, the Company:  (i) the Company's  potential
need  for  additional  financing,  (ii) the  Company's  potential  inability  to
integrate Toy Biz's operations with those of MEG, (iii) the Company's  potential
inability to successfully  implement its business  strategy,  (iv) a decrease in
the level of media exposure or popularity of the Company's  characters resulting
in declining  revenues from products based on those characters,  (v) the lack of
commercial  success of properties  owned by major  entertainment  companies that
have granted the Company toy licenses,  (vi) the lack of consumer  acceptance of
new product  introductions,  (vii) the  imposition  of quotas or tariffs on toys
manufactured in China as a result of a deterioration in trade relations  between
the U.S. and China, (viii) changing consumer preferences, (ix) production delays
or shortfalls,  (x) continued  pressure by certain of the Company's major retail
customers to significantly reduce their toy inventory levels, (xi) the impact of
competition and changes to the competitive environment on the Company's products
and services,  (xii) changes in technology (including  uncertainties  associated
with Year 2000 compliance), (xiii) changes in governmental regulation, and (xiv)
other  factors  detailed  from time to time in the  Company's  filings  with the
Securities and Exchange Commission.


General

     The  Company  operates  in the  licensing,  comic book  publishing  and toy
businesses.  The Company owns the copyrights to over 4,700 fictional characters,
including Spider-Man,  X-Men, Captain America, Fantastic Four and The Incredible
Hulk.  The Company  operates  through the following four  divisions:

     The Marvel  Licensing  division  licenses the Marvel  characters for use in
television   programs,    motion   pictures,    publishing,    destination-based
entertainment  (such as theme  parks),  on-line  media,  consumer  products  and
promotions.

     The Marvel Publishing  division  publishes comic books and paperbacks based
upon the Company's  library of over 4,700 characters as well as certain licensed
material.

     The Toy Biz  division  designs,  develops,  markets  and  distributes  both
innovative  and  traditional  toys  worldwide.  The toy products fall into three
categories:  toys based on the Company's  characters,  proprietary toys designed
and  developed  by the  Company  and toys based on  properties  licensed  to the
Company by third parties. The Company has been exploring for some time a variety
of  strategic  options  to  reduce  the  financial  risk  and   unpredictability
associated with its toy business. As part of this strategic  repositioning,  the
Company announced on August 14, 2001, that it entered into a worldwide licensing
agreement with an unrelated Hong Kong-based company, Toy Biz Worldwide Ltd., for
the sale and  manufacture  of toy action  figures and  accessories  that feature
Marvel  characters  other than those based upon the upcoming  Spider-Man  movie.
Marvel will earn  licensing and other fees under the agreement and will continue
to provide certain  services for Toy Biz Worldwide Ltd., but will have no equity
interest  in the new  company.  In  addition to  overseeing  this  relationship,
Marvel's Toy Biz division  will  continue to manage its other lines of business,
including  the Lord of the Rings toy license and the  Spectra(R)  line of flying
toys.


     The Corporate  division  monitors the three  operating  divisions,  manages
external  debt and equity  holders,  outlines  business  strategy and  generally
conducts the corporate governance functions of the Company.

                                      -10-



Results of Operations

     Three months ended June 30, 2001  compared with the three months ended June
30, 2000

     The Company's net sales  decreased 10% to  approximately  $45.9 million for
the three months  ended June 30, 2001 from  approximately  $51.0  million in the
corresponding  2000 period.  The decrease came from the Toy Biz division and was
primarily due to a decline in sales of Pokemon marbles and Marvel related action
figures and accessories,  specifically X-Men movie products.  This was partially
offset by a 60%  increase  in net sales from the  Licensing  division  which was
primarily due to the execution of several  domestic  licenses for the video game
and  collectible  markets.

     Gross profit  decreased  12% to  approximately  $23.5  million in the three
months ended June 30, 2001 from approximately $26.7 million in the corresponding
2000 period.  The  decrease was due  primarily to a decline in gross profit from
the Toy Biz division of approximately $7.3 million. Gross profit as a percentage
of net sales  decreased  slightly to  approximately  51% in the 2001 period from
approximately  52% in the 2000 period.  The Licensing and  Publishing  divisions
produced gross margins of  approximately  98% and 50%,  respectively.  The gross
profit margin for the Toy Biz division  decreased to 29% in the 2001 period from
44% in the 2000 period due primarily to a higher  percentage of close-out sales.

     Selling, general and administrative expenses decreased 15% to approximately
$16.5 million or  approximately  36% of net sales in the three months ended June
30, 2001 from  approximately  $19.3 million or approximately 38% of net sales in
the three months ended June 30, 2000.  The decrease was primarily due to reduced
spending  for  advertising  on  high-risk  toy  categories  which was one of the
strategic initiatives taken by management at the beginning of 2001. Expenses for
the Toy Biz division  decreased  approximately  46% to $6.4 million in the three
months ended June 30, 2001 from approximately $11.8 million in the corresponding
2000 period due  primarily to lower  advertising,  royalties  and other  selling
expenses.  This decrease was  partially  offset by a  pre-acqusition  litigation
charge  of $3.0  million  to the  Corporate  division  relating  to a breach  of
contract action. See "Note 7, Contingencies".

     Amortization  of goodwill and other  intangibles as well as depreciation of
fixed assets decreased to  approximately  $6.9 million in the quarter ended June
30, 2001 from  approximately  $9.8 million in the corresponding  quarter of 2000
due to additional amortization expense of $16.8 million in the fourth quarter of
2000 for  accelerated  write-offs of tooling and product and package  design and
development  for  discontinued   toy  lines.

     Net interest expense increased  approximately  $0.6 million to $7.8 million
in the three  months  ended June 30,  2001 as  compared  to $7.2  million in the
corresponding 2000 period primarily due to reduced interest income. Net interest
expense  consisted  of  approximately  $8.1  million in  interest  and  deferred
financing costs  attributable to the Senior Notes,  offset by approximately $0.3
million in interest and other  income.

Six months ended June 30, 2001 compared with the six months ended June 30, 2000

     The Company's net sales decreased 6% to approximately $88.6 million for the
six  months  ended  June  30,  2001  from  approximately  $94.2  million  in the
corresponding  2000 period. The decrease was due primarily to a decline in sales
of  Pokemon  marbles  and WCW  products  within the Toy Biz  division.  This was
partially  offset by a 78%  increase  in net sales from the  Licensing  division
which was primarily due to the  execution of several  domestic  licenses for the
video game and collectible  markets as well as an international  license for the
right to publish Marvel comics in foreign markets.

     Gross profit decreased 12% to approximately $41.9 million in the six months
ended June 30, 2001 from  approximately  $47.6 million in the corresponding 2000
period.  The  decrease  was due to a reduction  in gross margin from the Toy Biz
division of $13.1  million,  which was partially  offset by an increase in gross
margin from the Licensing  division of $7.3 million,  which was primarily due to
an increase in the number of licenses secured worldwide as well as the number of
film and television  studio deals signed versus the  corresponding  2000 period.
Gross profit as a percentage of net sales decreased to approximately  47% in the
2001  period  from  approximately  50% in the 2000  period.  The  Licensing  and
Publishing  divisions  produced  gross  margins  of  approximately  98% and 49%,
respectively.  The gross profit margin for the Toy Biz division decreased to 30%
in the 2001  period  from  44% in the  2000  period  due  primarily  to a higher
percentage of close-out  sales.

     Selling, general and administrative expenses decreased 28% to approximately
$28.7 million or approximately 32% of net sales in the six months ended June 30,
2001 from  approximately  $40.1 million or approximately 43% of net sales in the
six months  ended June 30,  2000.  The  decrease  was  primarily  due to reduced
spending  for  advertising  on  high-risk  toy  categories  which was one of the
strategic initiatives taken by management at the beginning of 2001. Expenses for
the Toy Biz division  decreased  approximately  52% to $12.3  million in the six
months ended June 30, 2001 from approximately $25.6 million in the corresponding
2000 period due primarily to lower advertising,  royalty and other selling costs
as well as  lower  payroll  costs.  This  decrease  was  partially  offset  by a
pre-acqusition  litigation  charge of $3.0  million  to the  Corporate  division
relating to a breach of contract action. See "Note 7, Contingencies".


     Amortization  of goodwill and other  intangibles as well as depreciation of
fixed assets  decreased to  approximately  $13.6 million in the six months ended
June 30, 2001 from  approximately  $19.1 million in the corresponding  period in
2000 due to  additional  amortization  expense  of $16.8  million  in the fourth
quarter of 2000 for  accelerated  write-offs  of tooling and product and package
design  and  development  for  discontinued  toy  lines.

     Net interest expense increased  approximately $1.2 million to $15.6 million
in the six  months  ended  June 30,  2001 as  compared  to $14.4  million in the
corresponding 2000 period primarily due to reduced interest income. Net interest
expense  consisted  of  approximately  $16.0  million in interest  and  deferred
financing costs  attributable to the Senior Notes,  offset by approximately $0.4
million in interest and other income.

                                      -11-


     The Company's effective tax rate for the six months ended June 30, 2001 was
higher than the statutory rate due primarily to tax benefit not being  provided.
Benefit was not  provided as the  utilization  of tax losses is  uncertain.  The
Company  estimates its Net Operating  Loss  Carryforwards  ("NOLs") to be $189.2
million at June 30, 2001 of which $95.6 million  relates to the  acquisition  of
MEG.  Benefits from these  acquired  NOLs,  if realized,  will be a reduction in
goodwill  in the  period  realized.

Liquidity  and  Capital  Resources

     Net cash provided by operating activities was approximately $4.6 million in
the first six months of 2001,  while net cash used in operating  activities  was
approximately  $9.3  million in the first six months of 2000.  On  February  25,
1999,  the Company  completed  a $250.0  million  offering of senior  notes (the
"Senior  Notes")  in a private  placement  exempt  from  registration  under the
Securities  Act of 1933 ("the  Act")  pursuant  to Rule 144A under the Act.  The
Senior Notes are due June 15, 2009 and bear  interest at 12% per annum,  payable
semi-annually  on June 15th and December  15th. The Senior Notes may be redeemed
beginning June 15, 2004 for a redemption price of 106% of the principal  amount,
plus accrued  interest.  The redemption  price decreases 2% each year after 2004
and will be 100% of the principal amount,  plus accrued  interest,  beginning on
June  15,  2007.  In  addition,  35% of the  Senior  Notes  may,  under  certain
circumstances, be redeemed before June 15, 2002 at 112% of the principal amount,
plus accrued interest. Principal and interest on the Senior Notes are guaranteed
on a senior  basis  jointly  and  severally  by each of the  Company's  domestic
subsidiaries.

     On  April 1,  1999,  the  Company  and  Citibank  entered  into the  Credit
Agreement  Credit  Agreement which provided for certain working capital advances
and the  issuance  of  letters  of credit to third  parties  based on  available
collateral.  At March 31, 2001,  the Company was not in compliance  with certain
covenants  contained  in the Credit  Agreement.  On May 14,  2001,  the  parties
entered into a Waiver Agreement which, among other matters,  waived the covenant
failures by the Company,  eliminated working capital  availability and limit the
amount available for letters of credit to the amount currently outstanding which
$17.5 million. In addition, under the terms of the Waiver Agreement, the Company
deposited $3.0 million and is required to deposit an additional  $1.0 million on
the last day of each month,  commencing  July 31, 2001 and ending  November  30,
2001, into a restricted cash account to collateralize  the outstanding  balances
of the letters of credit.  On November 30, 2001, the Company is also required to
deposit  an amount  equal to 105% of the  outstanding  letters of credit on that
date less  amounts  previously  deposited (a maximum of $11.4  million).  In the
event the Company  fails to make any of the required  payments  under the Waiver
Agreement,  the  waiver of the  Company's  failure  to  comply  with some of the
covenants in the Facility  Agreement will  automatically  terminate.  The Waiver
Agreement  also  required  the  Company  to grant a  secured  lien on all of the
Company's  copyrights  and  trademarks.  The  Company  is  required  to  pay  an
additional  2% letter of credit fee (total of 4.75%)  annually  of the amount of
the  outstanding  letters of  credit.  At June 30,  2001,  there were no working
capital advances outstanding,

     On August 14, 2001, the Company  announced that it would be terminating its
revolving  credit  facility  with  Citibank and  replacing  the $17.5 million of
letters of credit outstanding under the Citibank facility with letters of credit
issued by Tot Funding Corp., a corporation  wholly-owned by Isaac Perlmutter,  a
director and majority  shareholder of the Company. The Company will grant to Tot
Funding a security  interest  in the same  assets  that are  granted as security
under the Citibank agreement.


     The Company believes that it will have sufficient funds available from cash
and cash equivalents and operating activities to meet peak working capital needs
and capital expenditure requirements.  In addition, the Company has made certain
strategic  modifications in order to minimize cash outflow. For example, the toy
division has been  redirected  so that the majority of its business will require
its  customers  to produce  letters of credit  prior to delivery of goods.  Also
tooling,  which the Company  has  totally  funded  prior to the  manufacture  of
product,  will now be funded  through the cost of the goods  purchased  with the
Company retaining  ownership of the tooling.  These actions reduce the Company's
capital  needs  and  provides  for a more  cash  efficient  and  profitable  toy
business. PART II. Other Information.

Item 1.      Legal Proceedings

     The  Company  is a party to  certain  legal  actions  described  below.  In
addition,  the Company is involved in various other legal proceedings and claims
incident to the normal  conduct of its  business.  Although it is  impossible to
predict  the outcome of any  outstanding  legal  proceeding  and there can be no
assurances,   the  Company  believes  that  its  legal  proceedings  and  claims
(including those described  below),  individually and in the aggregate,  are not
likely to have a material adverse effect on its financial condition,  results of
operations or cash flows.

     Marvel v.  Simon.  In  December  1999,  Joseph H.  Simon  filed in the U.S.
Copyright Office written notices under the Copyright Act purporting to terminate
effective  December 7, 2001  alleged  transfers of copyright in 1940 and 1941 by
Simon of the Captain America character to the Company's predecessor. On February
24, 2000,  the Company  commenced an action  against  Simon in the United States
District Court for the Southern District of New York. The complaint alleges that
the  Captain  America  character  was created by Simon and others as a "work for
hire" within the meaning of the applicable  copyright statute and that Simon had
acknowledged  this fact in  connection  with the  settlement  of previous  suits
against the Company's  predecessors  in 1969. The suit seeks a declaration  that
Marvel  Characters,  Inc.,  not Mr. Simon is the  rightful  owner of the Captain
America  character.

                                      -12-



  X-Men  Litigation  Litigation.  In  April  2001,  Twentieth  Century  Fox Film
Corporation sued Marvel,  Tribune  Entertainment Co., Fireworks  Communications,
Inc and Fireworks  Television  (US),  Inc. in the United States  District Court,
Southern  District of New York,  seeking an  injunction  and damages for alleged
breach  of  the  1993  X-Men  movie  license,   unfair  competition,   copyright
infringement and tortuous  interference  with contract arising from the Mutant X
television  show being  produced by Tribune and  Fireworks  under  license  from
Marvel which is scheduled for release in the fall. On the same day Fox filed the
foregoing suit, Marvel commenced an action against Fox in the same court seeking
a declaratory judgment that the license of the Mutant X title and certain Marvel
characters did not breach the 1993 X-Men movie license with Fox. Both suits were
consolidated.  On August 9, 2001,  in response to Fox's motion for a preliminary
injunction and defendants motion to dismiss Fox's claims,  the Court (i) granted
the motion to dismiss all of Fox's claims  except for its breach of contract and
copyright claims and (ii) granted Fox's motion for a preliminary  injunction but
only as to the  defendant's  use of (a) video  clips from the X-Men film  and/or
trailer  in order to  promote  the new  Mutant X series  and (b) a logo  that is
substantially similar to the logo used by Fox in connection with the X-Men film.
The Company is reviewing whether to appeal any portion of the Judges ruling.

     MacAndrews & Forbes v. Marvel. On July 25, 2001, a jury verdict was entered
in the Sedgwick  County,  Kansas  District court the amount of $3.0 million on a
breach of contract  action  based on a 1994 toy license  between Toy Biz and The
Coleman  Company.  The  complaint  alleged  that  Toy Biz did  not  fulfill  its
obligation to spend certain monies on the advertising and promotion of Coleman's
products.  The Company intends to file and vigorously prosecute an appeal.

     Kimble v.  Marvel.  In  October  2000,  a jury trial was held in the United
States District Court of Arizona on the remaining  claims from an alleged breach
of  oral  contract  and a  patent  infringement  claim  concerning  the  Toy Biz
Spider-Man Web Blaster TM toy. The patent issues were  dismissed  prior to trial
on summary judgment . The jury awarded Kimble a royalty of 3.5% on past, present
and future sales of the abovementioned product. The Company is in the process of
appealing this matter.

     Administration  Expense  Claims  Litigation.   The  Company  has  initiated
litigation  contesting  the  amount of  certain  Administration  Expense  Claims
submitted to the Company for payment.  While the amounts claimed are material to
the  Company's  financial  position,  the  Company  believes  that the  ultimate
resolution  of these  matters  will not be material to the  Company's  financial
condition, results of operations or cash flows.


Item 2.  Exhibits and Reports on Form 8-K.

a) Exhibits. See the Exhibits Index immediately below.

     Exhibit 12   Statement re: Computation of Ratios dated as of June 30, 2001.


b) Reports on Form 8-K.

     The  Registrant  filed no reports on Form 8-K during the quarter ended June
30, 2001.

                                      -13-





                                   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, thereto duly authorized.

                            MARVEL ENTERPRISES, INC.
                                  (Registrant)


Dated: August 14, 2001                       By: /s/ F. Peter Cuneo
                                             -------------------------
                                             F. Peter Cuneo
                                             Chief Executive Officer