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

             Quarterly Report Pursuant to Section 13 or 15(d)
                of the Securities Exchange Act of 1934

For the Quarterly Period Ended March 31, 2003

Commission File Number: 0-27072

                        HEMISPHERx BIOPHARMA, INC.
- ------------------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

           Delaware                                    52-0845822
- ------------------------------                    -------------------
(State or other jurisdiction of                  (I.R.S. Employer
incorporation or organization)                    Identification No.)

1617 JFK Boulevard, Suite 660, Philadelphia, PA 19103
- ------------------------------------------------------------------------------
(Address of principal executive offices)  (Zip Code)

(215) 988-0080
- ------------------------------------------------------------------------------
(Registrant's telephone number, including area code)

Not Applicable
- ------------------------------------------------------------------------------
(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.
            /X/ Yes        / / No
32,978,252 shares of common stock issued and outstanding as of March 31, 2003.






                         PART I - FINANCIAL INFORMATION

ITEM 1:   Financial Statements

               HEMISPHERx BIOPHARMA, INC. AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEETS
                             (in thousands)


                                                December 31,    March 31,
                                                    2002          2003
                                                 -----------    ----------
                                                                (Unaudited)
                              ASSETS
                                                              
Current assets:

  Cash and cash equivalents                         $ 2,256      $  3,409
  Short Term investments                                555            -
  Inventory                                              -          1,829
  Other receivables                                   1,507         1,519
  Prepaid expenses and other current assets              71           142

                                                 -----------    ----------
    Total current assets                              4,389         6,899

  Property and equipment, net                           155           133
  Patent and trademark rights, net                      995           978
  Investments in unconsolidated affiliates              408           408
  Deferred financing costs                                            260
  Other assets                                           93            51
                                                 -----------    ----------
      Total assets                                  $ 6,040      $  8,729
                                                 ===========    ==========

                LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

  Accounts payable                                  $    786     $  1,588
  Accrued expenses                                       678          668
  Current portion of long-term debt                       -           570
                                                 -----------    ----------
    Total current liabilities                          1,464        2,826
Long-Term Debt-net of current portion                      -          638

Commitments and contingencies:
Minority interest in subsidiary (Note 5)                 946           -
Redeemable Common Stock                                    -          662

Stockholders' equity:
  Common stock                                            33           33
  Additional paid-in capital                         107,155      108,977
  Accumulated other comprehensive income                  35           -
  Treasury stock - at cost                           (4,520)      (3,716)
  Accumulated deficit                                (99,073)    (100,691)
                                                 -----------    ----------
    Total stockholders' equity                         3,630        4,603
                                                 -----------    ----------
     Total liabilities and stockholders' equity      $ 6,040    $   8,729
                                                 ===========    ==========

See accompanying notes to condensed consolidated financial statements.




                HEMISPHERx BIOPHARMA, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS
              (in thousands, except share and per share data)


                                              For the Three months ended
                                                      March 31,
                                               -------------------------
                                                     (Unaudited)
                                                  2002            2003
                                               ---------       ---------
                                                             
Revenues:

Sales of product                                $    -         $    19
Clinical treatment programs                         68              47
License fee income                                 545               -
                                               ---------      ---------
                                                   613              66

Costs and expenses:

Production                                                         118
Research and development                         1,292             873
General and administrative                         829             667
                                               ----------     ---------
    Total cost and expenses                      2,121           1,658

Interest and other income                           42              50
Interest and related expenses                       -              (75)
Equity in loss of unconsolidated affiliate         (22)              -

                                               ----------     ---------

   Net loss                                    $(1,488)        $(1,617)
                                               ==========     =========




Basic and diluted loss per share                $  (.05)         $ (.05)
                                               ==========     ==========

Basic and diluted weighted
average common shares outstanding             32,072,092       32,393,754
                                               ==========     ==========


See accompanying notes to condensed consolidated financial statements.



                HEMISPHERx BIOPHARMA, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (in thousands)


                                                        (Unaudited)
                                                  For the Three months ended
                                                         March 31,
                                                  --------------------------
                                                      2002          2003
                                                    --------     ---------
                                                                
Cash flows from operating activities:

 Net loss                                           $(1,488)      $(1,617)
 Adjustments to reconcile net loss to net cash
 used in operating activities:
 Depreciation of property and equipment                  24            22
 Amortization of patents rights                          29            36
 Amortization of deferred financing costs                 -            57
 Equity in loss of unconsolidated affiliates             22             -

Changes in assets and liabilities:

Accounts receivable                                      (9)          (12)
License fee receivable                                  (545)           -
Prepaid expenses and other current assets               (389)          (72)
Accounts payable                                         213           189
Accrued expenses                                        (108)         (336)
Other assets                                              -             41
                                                     -------     ---------
Net cash used in operations                           (2,251)       (1,692)
                                                     -------     ---------


Cash flows from investing activities:
 Additions to patent rights                             (29)          (18)
 Maturity of short term investments                   5,293           520
 Purchase of short term investments                  (2,711)           -
                                                   ---------    ---------
 Net cash  provided by investing activities           2,553           502
                                                   ---------    ---------
Cash flows from financing activities:
 Proceeds from issuance of common stock                   5             -
 Proceeds from exercise of warrants                      59             -
 Proceeds from long-term borrowings                      -          3,100
 Payments on long-term borrowings                        -           (440)
 Deferred financing costs                                -           (268)
 Purchase of treasury stock                               -           (49)
                                                    --------     ---------
  Net cash provided by financing activities              64         2,343
                                                    --------     ---------
Net increase in cash and cash equivalents               366         1,153
Cash and cash equivalents at beginning of period      3,107         2,256
                                                    --------     ---------
Cash and cash equivalents at end of period           $3,473        $3,409
                                                    ========     =========


See accompanying notes to condensed consolidated financial statements.




                   HEMISPHERx BIOPHARMA, INC. AND SUBSIDIARIES
          NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1: BASIS OF PRESENTATION

The  accompanying  consolidated  financial  statements  include the  accounts of
Hemispherx  BioPharma,  Inc., a Delaware  corporation and its subsidiaries.  All
significant intercompany accounts and transactions have been eliminated.

In the opinion of management,  all adjustments necessary for a fair presentation
of such consolidated  financial statements have been included.  Such adjustments
consist  of  normal  recurring  items.   Interim  results  are  not  necessarily
indicative of results for a full year.

The interim consolidated financial statements and notes thereto are presented as
permitted by the Securities and Exchange  Commission  (SEC),  and do not contain
certain information which will be included in our annual consolidated  financial
statements and notes thereto.

These consolidated  financial  statements should be read in conjunction with our
year 2002 consolidated  financial  statements included in amendment no. 1 to our
annual  report on Form 10-K for the year ended  December 31, 2002, as filed with
the SEC on May 20, 2003.

NOTE 2: STOCK COMPENSATION

Stock Based Compensation

The Company follows Statement of Financial  Accounting  Standards(SFAS) No. 123,
"Accounting  for  Stock-Based   Compensation."  We  chose  to  apply  Accounting
Principal Board Opinion 25 and related  interpretations  in accounting for stock
options granted to our employees.

The Company provides proforma disclosures of compensation expense under the fair
value method of SFAS No. 123,  "Accounting  for Stock-Based  Compensation,"  and
SFAS  No.  148,  "Accounting  for  Stock-Based   Compensation-   Transition  and
Disclosure."

The weighted average assumptions used for the period presented are as follows:


                          March 31, 2003
                          --------------
Risk-free interest rate          5.23%
Expected dividend yield            -
Expected lives                    2.5 years
Expected volatility             63.17%


Had  compensation  cost for the Company's option plans been determined using the
fair value method at the grant dates,  the effect on the  Company's net loss and
loss per share for the three  months  ended  March 31,  2003  would have been as
follows:


                               Three Months Ended
                                 March 31, 2003
                                --------------
                                                   (In Thousands)
                                                  ----------------
Net (loss) as reported                               $ (1,617)
Add: Stock based employee compensation expense
     Included in reported net loss, net of
     Related tax effects                                   -

Deduct: Total stock based employee compensation determined
        under fair value method for all awards, net
        of related tax effects                           (137)
                                                         -----

Proforma net loss                                    $ (1,754)
                                                       =======

Basic and diluted loss per share
As reported                                          $   (.05)
Proforma                                             $   (.05)














 Note 3: INVESTMENTS

Investments in unconsolidated affiliates

Investments  include  an  initial  equity  investment  of  $290,625  in  Chronix
Biomedical ("Chronix").  Chronix focuses upon the development of diagnostics for
chronic  diseases.  This  initial  investment  was  made in May 31,  2000 by the
issuance of 50,000 shares of Hemispherx  Biopharma,  Inc.  common stock from the
treasury. On October 12, 2000, the Company issued an additional 50,000 shares of
Hemispherx Biopharma,  Inc. common stock and on March 7, 2001 the Company issued
12,000 more shares of Hemispherx Biopharma,  Inc. common stock from the treasury
to Chronix for an  aggregate  equity  investment  of  $700,000.  The  percentage
ownership in Chronix is  approximately  5.4% and is accounted for under the cost
method of accounting.  During the quarter ended December 31, 2002, we recorded a
non cash charge of $292,000  with  respect to our  investment  in Chronix.  This
impairment  reduces  our  carrying  value to  reflect  a  permanent  decline  in
Chronix's market value based on their current investment offerings.

Note 4:  REVENUE AND LICENSING FEE INCOME

On March 20, 2002 our European  Subsidiary  Hemispherx  Biopharma  Europe,  S.A.
("Hemispherx,  S.A.")  entered  into a Sales  and  Distribution  agreement  with
Laboratorios  del Dr.  Esteve  S.A.  ("Esteve").  Pursuant  to the  terms of the
Agreement, Esteve was granted the exclusive right to market Ampligen(R)in Spain,
Portugal and Andorra for the treatment of Myalgic  Encephalitis/Chronic  Fatigue
Syndrome  ("ME/CFS").  Esteve paid the initial and non refundable fee of 625,000
Euros (approximately $545,000) to Hemispherx S.A. on April 24, 2002.


The  terms  of  the  agreement   granting  the  licensee  marketing  rights  for
Ampligen(R) for the treatment of myalgic/chronic  fatigue syndrome ("ME/CFS") in
Spain,  Portugal and Andorra  require the Company to provide the  licensee  with
technical,  scientific and  commercial  information.  The Company  fulfilled the
requirements  during the first quarter of 2002. The agreement  terms required no
additional performance on the part of the Company.

The  agreement  also  requires the licensee to pay of 1,000,000  Euros after FDA
approval of Ampligen(R) for the treatment of ME/CFS and a fee of 1,000,000 after
issuance in Spain of final marketing approval  authorization for Ampligen(R) for
the treatment of ME/CFS.

Revenues for  non-refundable  license fees are recognized  under the Performance
Method-Expected  Revenue.  This method  considers  the total  amount of expected
revenue  during  the  performance  period,  but  limits  the  amount of  revenue
recognized  in a period to total  non-refundable  cash  received  to date.  This
limitation is appropriate  because future  milestone  payments are contingent on
future events.

Upon receipt, the upfront non-refundable payment is deferred. The non-refundable
upfront  payments plus  non-refundable  payments arising from the achievement of
defined  milestones are recognized as revenue over the performance  period based
on the lesser of (a) percentage of completion or  (b)non-refundable  cash earned
(including the upfront payment).

This method  requires  the  computation  of a ratio of cost  incurred to date to
total expected costs and then apply that ratio to total  expected  revenue.  The
amount  of  revenue  recognized  is  limited  to the total  non-refundable  cash
received to date.


The  percentage  of  expenses  incurred  to date to total  expected  expenses in
connection with the research and development  project,  exceed the percentage of
license  fees  received  compared  to total  license  fees to be earned  per the
agreement. Therefore the amount of revenue recognized by the Company was limited
to the total  non-refundable  cash received to date of  approximately  $545,000,
inclusive of foreign exchange effects.


Revenue from the sale of  Ampligen(R)  under cost  recovery  clinical  treatment
protocols  approved by the FDA is  recognized  when the treatment is provided to
the patient.

Revenues from the sale of product are recognized when the product is shipped, as
title is  transferred  to the  customer.  The  Company  has no other  obligation
associated with its products once shipment has occurred.

Note 5: MINORITY SHAREHOLDER INTEREST

On March 20, 2002 our European Subsidiary Hemispherx,  S.A. entered into a Sales
and  Distribution  agreement  Esteve.  Pursuant  to the terms of the  Agreement,
Esteve was granted the exclusive  right to market  Ampligen(R) in Spain Portugal
and Andorra for the treatment of Myalgic  Encephalitis/Chronic  Fatigue Syndrome
("ME/CFS"). In addition to other terms and other projected payments, Esteve paid
an initial and non refundable fee of 625,000 Euros  (approximately  $545,000) to
Hemispherx  S.A.  on April 24,  2002 as the first part of a series of  milestone
based payments.

During March 2002,  Hemispherx,  S.A. was  authorized  to issue up to 22,000,000
Euros of seven percent (7%) convertible  preferred  securities.  Such securities
will be guaranteed by the parent  company and will be converted into a specified
number  of shares of  Hemispherx  S.A.  pursuant  to the  securities  agreement.
Conversion  is to  occur  on  the  earlier  of an  initial  public  offering  of
Hemispherx S.A. on a European stock exchange or September 30, 2003.

Esteve purchased  1,000,000 Euros of Hemispherx,  S.A.'s  convertible  preferred
equity  certificates  on May 23, 2002.  During 2002, the terms and conditions of
these securities were changed so that these preferred equity  certificates would
be  converted  into the common stock of the Company in the event that a European
IPO is not completed by September  30, 2003.  The  conversion  rate is to be 300
shares of the Company's common shares for each 1,000 Euro convertible  preferred
certificate. As a result the Company recorded approximately $946,000 as minority
interest in subsidiary on its balance sheet.

On December 18, 2002, we proposed that Esteve convert its convertible  preferred
equity  certificates  into  Company  common  stock  pursuant to the terms of the
agreement and all unpaid  dividends at the market price on that conversion date.
On January 9, 2003, Esteve accepted our proposal.

On March 13, 2003, we issued  347,445 shares of our common stock to Provesan SA,
an  affiliate  of Esteve,  in exchange for the  1,000,000  Euros of  convertible
preferred equity certificates issued to Esteve and any unpaid dividends.  We are
in the process of  registering  these shares for public sale. As a result of the
exchange,  minority and subsidiary was transfer to stockholders'  equity on such
date.


The  contingent  conversion  price  was more than the then  market  value of the
parent  company's  or  subsidiaries'  common  stock  at each  of the  respective
measurement dates. As a result and in accordance with Emerging Issues Task Force
(EITF) No. 00-27  "Application  of Issue No. 98-5  (Accounting  for  Convertible
Securities  with  Beneficial  Conversion  Features  or  Contingently  Adjustable
Conversion  Ratios) to Certain  Convertible  Instruments",  the  Company did not
ascribe any value to any contingent conversion feature.



Note 6: RECENT ACCOUNTING STANDARDS AND PRONOUNCEMENTS

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB statements No.
4,44 and 64,  Amendment of FASB  statement  No. 13, and  Technical  Corrections"
("SFAS 145").  FASB No. 4 required that gains and losses from  extinguishment of
debt that were included in the determination of net income be aggregated and, if
material,  be classified as an  extraordinary  item,  net of related income tax.
Effective January 1, 2003,  pursuant to SFAS 145, the treatment of debt is to be
included in "Other  Income" in the Financial  Statements.  Currently the Company
believes that the adoption of SFAS 145 will not have an impact on it's financial
position and results of operations.

In January 2003, FASB issued  Interpretation No. 46,  "Consolidation of Variable
Interest Entities".  ("Interpretation  No. 46"), which clarifies the application
of Accounting Research Bulletin No. 51, "Consolidated  Financial Statements," to
certain entities in which equity investors do not have the  characteristics of a
controlling  financial interest or do not have sufficient equity at risk for the
entity to finance  its  activities  without  additional  subordinated  financial
support from other parties.  Interpretation No. 46 is applicable immediately for
variable interest entities created after January 31, 2003. For variable interest
entities created prior to January 31, 2003, the provision of Interpretation  No.
46  are  applicable  no  later  than  July  1,  2003.  We  do  not  expect  this
Interpretation to have an effect on the consolidated financial statements.

Note 7: ACQUISITION OF ASSETS OF INTERFERON SCIENCES, INC.

On March 11, 2003, we executed two agreements  with  Interferon  Sciences,  Inc.
(ISI) to purchase certain of its assets.

In the first agreement with ISI, the Company acquired ISI's inventory of ALFERON
N  Injection(R),  and a limited license for the  production,  manufacture,  use,
marketing and sale of this product. For these assets, the Company:

(i)      issued 487,028 shares of its common stock; and
(ii)     agreed to pay ISI 6 % of the net sales of the Product.

The  Company  also is required to pay ISI a service fee and pay certain of ISI's
obligations related to the product.

In the second  agreement  with ISI, ISI has agreed to sell to the Company all of
ISI's rights to the product and other assets  related to the product  including,
but not limited to, real estate and  machinery.  For these  assets,  the Company
will:

(i)      issue an additional 487,028 shares of its common stock; and
(ii)     continue to pay ISI 6 % of the net sales of the product.

In addition,  the Company will be required to satisfy three  obligations of ISI.
The Company  will  satisfy  two of these  obligations,  pursuant to  forbearance
agreements with The American  National Red Cross and GP Strategies  Corporation,
two of ISI's  creditors,  by issuing an  aggregate  of 581,761  shares of common
stock to these creditors.  The third obligation is approximately $521,000 and is
secured by a lien on the property.

Second  agreement  with ISI is contingent on the Company  receiving  appropriate
governmental approval for the real estate transaction.

Pursuant to the  agreements  with ISI and its  creditors,  the Company is in the
process of  registering  the foregoing  shares  issued to ISI in a  registartion
statement on form S-3, and has agreed to register  the  additional  shares to be
issued to ISI and its creditors for public sale. Except for 62,500 of the shares
issued to ISI,  the  Company  has  guaranteed  the  market  value of the  shares
retained by ISI as of September 11, 2005, the termination  date, to be $1.59 per
share.  Except  for 62,500 of the shares to be issued to ISI,  the  Company  has
guaranteed  the market  value of the shares  retained by ISI from the second ISI
asset  purchase  and the  shares to be issued to the  creditors  to be $1.59 per
share as of a specified  date.  The specified  date  ("termination  date") is 18
months  after the issuance of the  additional  shares to ISI and the issuance of
the shares to GP  Strategies  and 12 months  after the issuance of the shares to
American National Red Cross. ISI and the creditors are permitted to periodically
sell certain  amounts of their shares.  If, within 30 days after the  respective
termination  dates,  holders of the  guaranteed  shares request that the Company
honor the  guarantee,  the Company will be  obligated to reacquire  the holders'
remaining  guaranteed  shares and pay the holders  $1.59 per share.  Accordingly
certain shares issued in connection with the agreements are and will be recorded
outside of stockholders' equity.

We will account for these transactions as a Business Combination under Statement
of  Financial  Accounting  Standards  ("SFAS") No. 141  Accounting  for Business
Combinations.

As a result of the first agreement,  the following table summarize the estimated
fair values of the assets and liabilities assumed at the acquisition date.
                            At March 11, 2003
                            -----------------
Inventory                    $ 1,840,762.00

Fair Value of liabilities
Assumed                       (1,081,041.72)
                             ---------------
Fair Value of Common Shares
Issued                        $  759,720.00
                             ===============

The above table is subject to further  adjustment  upon final  determination  of
estimated  fair values as well as the  additional  accounting for the effects of
the second agreement as described above.


The following table  represents the unaudited  proforma results of operations as
though the acquisition,  described in the first agreement, of certain net assets
of ISI occurred on January 1, 2002.

                  Three Months ended March 31,
                  -----------------------------
                       2002           2003
                      -----          ------
               (in thousands except for share data)

Net revenues      $   1,397          $ 308

Operating             3,761          2,471
                      -----          ------
Net loss          $  (2,364)        (2,163)
                      =====          ======
Basic and
diluted loss
per share         $   (0.07)        $(0.07)
                      -----          ------
Weighted average
Shares
Outstanding      32,559,092      32,767,121
                 ----------      ----------

In giving  effect to the  shares  that would be issued as a result of the second
agreement  with ISI the weighted  average  shares  outstanding  during the three
months ending March 31, 2002 and 2003 would have been  33,046,092 and 33,254,121
resulting in a proforma loss per share as adjusted of $(.07) and $(.07) for said
periods respectively.


Note 8: CONVERTIBLE DEBENTURES

On March 12, 2003, We issued an aggregate of  $5,426,000 in principal  amount of
6% Senior  Convertible  Debentures  due  January 31,  2005 and an  aggregate  of
743,288  Warrants  to  two  investors  in  a  private  placement  for  aggregate
anticipated  gross  proceeds  of  $4,650,000.  Pursuant  to  the  terms  of  the
Debentures, $1,550,000 of the proceeds from the sale of the Debentures have been
held back and will be released to us if, and only if, we acquire ISI's  facility
with in a set timeframe (see the  discussion  below).  The Debentures  mature on
January 31, 2005 and bear  interest at 6% per annum,  payable  quarterly in cash
or, subject to satisfaction of certain  conditions,  common stock. Any shares of
common stock issued to the  investors as payment of interest  shall be valued at
95% of the average closing price of the common stock during the five consecutive
business  days  ending on the  third  business  day  immediately  preceding  the
applicable  interest  payment date.  Pursuant to the terms and conditions of the
Senior  Convertible  Debentures,  we have  pledged all of our assets  other than
intellectual  property,  as  collateral  and are subject to comply with  certain
financial  and  negative  covenants,  which  include  but are not limited to the
repayment of principal balances upon achieving certain revenue milestone.

The  Debentures  are  convertible  at the  option of the  investors  at any time
through January 31, 2005 into shares of our common stock.  The conversion  price
under the  Debentures  is fixed at $1.46 per share,  subject to  adjustment  for
anti-dilution  protection for issuance of common stock or securities convertible
or exchangeable into common stock at a price less than the conversion price then
in effect.

The investors  also  received  Warrants to acquire at any time through March 12,
2008 an  aggregate  of  743,288  shares of common  stock at a price of $1.68 per
share.  On March 12, 2004,  the exercise price of the Warrants will reset to the
lesser of the  exercise  price then in effect or a price equal to the average of
the daily price of the common  stock  between  March 13, 2003 and March 11, 2004
(but in no event less than $1.176 per share).  The exercise price (and the reset
price)  under  the  Warrants  also  is  subject  to  similar   adjustments   for
anti-dilution protection.

In  accordance  with EITF  98-5:  Accounting  for  convertible  securities  with
beneficial  conversion  features or contingency  adjustable  conversion and with
EITF No. 00-27: Application of issue No. 98-5 to Certain convertible instrument,
the Company  determined  the fair values to be ascribed to  detachable  warrants
issued with the convertible debentures utilizing the Black-Scholes method.

These  pronouncements  also  provide  for fair values of  contingent  conversion
features of  convertible  debt  securities to be determined  when the contingent
conversion  price of is less  than the  market  value of the  underlying  parent
company or subsidiary common stock at the measurement date.

As a result the Company recorded debt discount of $1.5 million.  These costs are
deferred and charge to interest expense over the life of the debentures.


In  addition,  the  Company,  in  connection  with the  issuance of  Debentures,
recorded  an  Original  Issue  Discount  (OID)  of  approximately   $554,000  as
additional  cost of the offering.  These costs are also deferred and expensed as
interest over the life of the debentur

We entered into a registration rights agreement with the investors in connection
with the issuance of the Debentures and the Warrants.  The  registration  rights
agreement  requires  that we register the shares of common stock  issuable  upon
conversion of the  Debentures,  as interest  shares under the Debenture and upon
exercise  of the  Warrants.  In  accordance  with  this  agreement,  we  filed a
registration  statement on form S-3 with the Securities and Exchange Commission.
The  Debentures  mature on March 12,  2005 and bear  interest  at 6% per  annum,
payable  quarterly in cash or common stock. Any shares of common stock issued to
the investors as payment shall be valued at 95% of the average  closing price of
the common stock during common stock during the five  consecutive  business days
ending on the third business day immediately  preceding the applicable  interest
payment date.


In connection with the debenture agreement,  the Company has outstanding letters
of credit  of $1  million  as  additional  collateral.  Included  in $1  million
outstanding  letters  of  credit,  is a $250,000  letter of credit  acquired  by
William A. Carter, CEO, on behalf of the Company.

In addition,  as of April 30, 2003, the Company has $750,000 in restricted  cash
under the letter of credit agreements.

ITEM 2: Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

Certain  statements  in this  Report  on Form  10-Q  ("Form  10-Q"),  constitute
"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,   and  the  Private  Securities   Litigation  Reform  Act  of  1995
(collectively,  the "Reform Act").  Certain,  but not  necessarily  all, of such
forward-looking  statements  can be  identified  by the  use of  forward-looking
terminology  such  as  "believes,"   "expects,"   "may,"  "will,"  "should,"  or
"anticipates" or the negative thereof or other variations  thereon or comparable
terminology, or by discussions of strategy that involve risks and uncertainties.
Such forward-looking  statements involve known and unknown risks,  uncertainties
and other  factors,  including  but not limited to, the risk  factors  discussed
below,  which may cause the  actual  results,  performance  or  achievements  of
Hemispherx Biopharma, Inc.and its subsidiaries (collectively, the "Company", "we
or "us") to be materially  different  from any future  results,  performance  or
achievements  expressed or implied by such forward-looking  statements and other
factors  referenced  in this  Form  10Q.  The  Company  does not  undertake  and
specifically  declines  any  obligation  to publicly  release the results of any
revisions which may be made to any  forward-looking  statement to reflect events
or circumstances  after the date of such statements or to reflect the occurrence
of anticipated or unanticipated events.

Overview
We have established a strong foundation of laboratory, pre-clinical and clinical
data with  respect to the  development  of nucleic  acid to enhance  the natural
antiviral  defense  system  of  the  human  body  and  the  development  of  the
therapeutic  products for the treatment of chronic  disease.  Our strategy is to
obtain  the  required  regulatory  approval  which  will  allow the  progressive
introduction  of  Ampligen(R)  (our  proprietary   drug)  for  treating  Myalgic
encephalomyelitis  Chronic  Syndrome  ("ME/CFS"),  HIV,  hepatitis C ("HCV") and
hepatitis  B ("HBV")  in the U.S.,  Canada,  Europe and  Japan.  Ampligen(R)  is
currently  in phase III  clinical  trials in the U.S.  for use in  treatment  of
ME/CFS and is in Phase IIb  Clinical  trials in the U.S.  for the  treatment  of
newly emerged  multi-drug  resistant HIV, and for the induction of Cell mediated
immunity in HIV patients  that are under control  using  potentially  toxic drug
cocktail.

Our proprietary drug technology  utilizes  specifically  configured  ribonucleic
acid ("RNA") and is protected by more than 350 patents  worldwide.  With over 80
additional patent applications pending to provide further proprietary protection
in  various  international  markets.   Certain  patents  apply  to  the  use  of
Ampligen(R)  alone  and  certain  patents  apply  to the use of  Ampligen(R)  in
combination with certain other drugs. Some composition of matter patents pertain
to other new medication, which have a similar mechanism of action.


In March, 2003, the Company acquired from Interferon Sciences, Inc. ("ISI"), all
of ISI's raw  materials,  work-in-progress  and  finished  product  of Alferon N
Injection, together with a limited license for the production, manufacture, use,
marketing  and sale of the  product.  Alferon  N  [interferon  alfa-  n3  (human
derived)] is a natural alpha  interferon that has been approved by the U.S. Food
and Drug  Administration  ("FDA") for the  commercial  sale for the treatment of
certain types of genital  warts.  We intend to market this product in the United
States through sales  facilitated via third party marketing  agreements.  In the
future,  we expect to  implement  studies,  beyond  those  conducted by ISI, for
testing the  potential  treatment  of HIV,  Hepatitis  C and other  indications,
including  multiple  sclerosis.  This acquisition not withstanding,  our primary
focus  remains  the  development  to  Ampligen(R)  for  treating  ME/CFS and HIV
diseases.

We are  incorporated in Maryland in 1996 under the name HEM research,  Inc., and
originally served as a supplier of research support  products.  Our business was
redirected in the early 1980's to the development of nucleic acid pharmaceutical
technology and the  commercialization  of RNA drugs.  We are  reincorporated  in
Delaware  and  changed  our  name to Hem  Pharmaceutical  Corp.  in 1991  and to
Hemispherx  Biopharma,  Inc. in June 1995. We have three  domestic  subsidiaries
BioPRo  Copr.,  BioAegean  Corp.,  and Core  Biotech  Corp.,  all of  which  are
incorporated in Delaware.  Our foreign subsidiaries include Hemispherx Biopharma
Europe N.V./S.A.  established in Belgium in 1998 an Hemispherx  Biopharma Europe
S.A. incorporated in Luxembourg in 2002.




                                  RISK FACTORS

The following cautionary  statements identify important factors that could cause
our  actual   result  to  differ   materially   from  those   projected  in  the
forward-looking  statements made in this Form 10-K/A. Among the key factors that
have a direct bearing on our results of operations are:

No assurance of successful product development

         Ampligen(R)  and related  products.  The development of Ampligen(R) and
our  other  related  products  is  subject  to a number  of  significant  risks.
Ampligen(R) may be found to be ineffective or to have adverse side effects, fail
to receive  necessary  regulatory  clearances,  be difficult to manufacture on a
commercial   scale,   be   uneconomical   to   market  or  be   precluded   from
commercialization  by proprietary  right of third  parties.  Our products are in
various stages of clinical and  pre-clinical  development  and,  require further
clinical studies and appropriate  regulatory  approval processes before any such
products can be marketed.  We do not know when, or if ever,  Ampligen(R)  or our
other  products  will  be  generally  available  for  commercial  sale  for  any
indication. Generally, only a small percentage of potential therapeutic products
are  eventually  approved by the U.S. Food and Drug  Administration  ("FDA") for
commercial sale.

         ALFERON N  Injection(R).  Although  ALFERON N Injection is approved for
marketing for the treatment of genital  warts,  to date it has not been approved
for other  applications.  We face many of the risks discussed above, with regard
to  developing  this  product for use to treat other  ailments  such as multiple
sclerosis and cancer.

Our drug and related  technologies are investigational and subject to regulatory
approval. If we are unable to obtain regulatory approval, our operations will be
significantly affected.

         All of our drugs  and  associated  technologies  other  than  ALFERON N
Injection  are  investigational  and must receive prior  regulatory  approval by
appropriate  regulatory  authorities  for general use and are currently  legally
available only through  clinical  trials with specified  disorders.  At present,
ALFERON N Injection is only approved for the treatment of genital warts.  Use of
ALFERON N Injection for other applications will require regulatory approval.  In
this regard,  Interferon Sciences,  Inc., the Company from which we obtained our
rights to  ALFERON N  Injection,  conducted  clinical  trials  related to use of
ALFERON N Injection for treatment of HIV and Hepatitis C. In both instances, the
FDA determined that additional studies were necessary in order to fully evaluate
the efficacy of ALFERON N  Injection(R)  in the treatment of HIV and Hepatitis C
diseases.  We have no obligation or plans to conduct these additional studies at
this  time.  Our  principal   development   efforts  are  currently  focused  on
Ampligen(R),  which has not been  approved for  commercial  use.  Our  products,
including   Ampligen(R),   are  subject  to  extensive  regulation  by  numerous
governmental  authorities in the U.S. and other  countries,  including,  but not
limited to, the FDA in the U.S., the Health Protection  Branch("HPB") of Canada,
and the  European  Medical  Evaluation  Agency  ("EMEA")  in  Europe.  Obtaining
regulatory  approvals  is a  rigorous  and  lengthy  process  and  requires  the
expenditure  of  substantial  resources.  In order to  obtain  final  regulatory
approval  of a new  drug,  we  must  demonstrate  to  the  satisfaction  of  the
regulatory  agency that the product is safe and  effective for its intended uses
and  that  we are  capable  of  manufacturing  the  product  to  the  applicable
regulatory  standards.  We  require  regulatory  approval  in  order  to  market
Ampligen(R)  or any other  proposed  product  and  receive  product  revenues or
royalties. We cannot assure you that Ampligen(R) will ultimately be demonstrated
to be safe or efficacious.  In addition, while Ampligen(R) is authorized for use
in clinical  trials in the United States and other  countries,  we cannot assure
you that  additional  clinical trial  approvals will be authorized in the United
States or in other  countries,  in a timely  fashion or at all,  or that we will
complete these clinical trials. If Ampligen(R) or one of our other products does
not receive regulatory approval in the U.S. or elsewhere, our operations will be
materially adversely effected.

We may  continue to incur  substantial  losses and our future  profitability  is
uncertain.

         We began  operations  in 1966 and last  reported  net profit  from 1985
through 1987. Since 1987, we have incurred  substantial  operating losses, as we
pursued our clinical  trial  effort and  expanded  our efforts in Europe.  As of
March 31, 2003 our accumulated deficit was approximately  $101,000,000.  We have
not  yet  generated  significant  revenues  from  our  products  and  may  incur
substantial  and increased  losses in the future.  We cannot assure that we will
ever achieve  significant  revenues from product sales or become profitable.  We
require, and will continue to require,  the commitment of substantial  resources
to develop our products.  We cannot assure that our product  development efforts
will be  successfully  completed or that required  regulatory  approvals will be
obtained or that any products will be manufactured and marketed successfully, or
profitability.

We may require additional financing which may not be available.

         The  development  of  our  products  will  require  the  commitment  of
substantial  resources  to  conduct  the  time-consuming  research,  preclinical
development,  and clinical  trials that are  necessary  to bring  pharmaceutical
products to market. Based upon our current operating plan, we anticipate that we
will  need  approximately  $5,400,000  over the  next 12  months,  inclusive  of
revenues and financing,  to sustain our  operations.  In March 2003, we received
$2,873,000 in initial net proceeds from the sale of the  Debentures and Warrants
and, pursuant to the terms of the Debentures, if and when we close on the second
Interferon  Sciences asset acquisition,  we will receive additional net proceeds
of $1,550,000.  We anticipate receipt of revenues and proceeds from the sales of
Ampligen(R) under the Cost Recovery Clinical Programs and, possibly,  funds from
the exercise of outstanding  non-public warrants. We also anticipate significant
revenues from our recently acquired commercial product,  Alferon N. As of May 1,
2003, we had approximately  $3.6 Million in cash and short term investments.  We
believe that these funds plus 1) the anticipated infusion of approximately $1.55
million in  remaining  net  proceeds  from the  Debenture  placement  and 2) the
projected  net cash flow from the sale of ALFERON N should be sufficient to meet
our  operating  requirement  for  the  next 12  months.  We may  need  to  raise
additional  funds  through  additional  equity or debt  financing  or from other
sources in order to complete the necessary  clinical  trials and the  regulatory
approval processes and begin commercializing  Ampligen(R) products. There can be
no assurances  that we will raise  adequate  funds from these or other  sources,
which may have a material  effect on our  ability to develop  our  products.  In
addition,  if we do not timely  complete the second ISI asset  acquisition,  our
financial  condition  could be materially  and adversely  affected (see the next
risk  factor).  If we do not  complete  the  second  Interferon  Sciences  asset
acquisition,  our  ability  to  generate  revenues  from the sale of  ALFERON  N
Injection and our financial condition will be adversely affected.

     In March,  2003 we executed two agreements with Interferon  Sciences,  Inc.
("ISI") to purchase  certain  assets of ISI. In the first  agreement we acquired
ISI's  inventory  of  ALFERON  N  Injection(R)  and a  limited  license  for the
production, manufacture, use, marketing and sale of this product. Our ability to
generate sustained revenues from sales of this product is dependent, among other
things,  on our  completing  the terms of the second  agreement  to acquire  the
balance of ISI's rights to its product as well as ISI's production facility used
to  formulate  and purify the drug  concentrate  of ALFERON N  Injection(R).  In
addition,  pursuant to the terms of the  Debentures,  we are required to acquire
ISI's  facility  within 90 days from  March 12,  2003 and,  unless  and until we
acquire the facility, $1,550,000 of the proceeds from the sale of the Debentures
has been held back.  Consummation of the second agreement requires,  among other
things,  approval by ISI's shareholders and certain environmental approvals with
regard  to the  sale  of the  facility.  As of the  date  hereof,  there  is the
possibility  that  either  or both  approvals  may not be  obtained  within  the
required 90 day period.  Our failure to complete the  acquisition  within the 90
day period  would be a  technical  default of the terms of the  Debentures  and,
absent consent from the Debenture holders for additional time, most likely would
result  in our  having  to  redeem  the  securities.  If we do not  receive  the
additional  Debenture  funds as planned  and,  especially  if we are required to
redeem the Debentures, our financial condition would be materially and adversely
affected and we would  probably have to reduce or possibly  curtail  operational
spending including some critical clinical effort.

The limited number of unissued and unreserved  authorized shares of Common Stock
severely  restricts  our  ability  to  raise  funds  through  the  sale  of  our
securities.

         We have a limited  number of shares of Common Stock  authorized but not
issued or reserved  for  issuance  upon  conversion  or exercise of  outstanding
convertible and exercisable securities such as debentures, options and warrants.
As of May 1, 2003, only approximately 809,000 shares of our authorized shares of
Common  Stock will not be issued or reserved for  issuance.  Unless and until we
are able to  increase  the  number of  authorized  shares of Common  Stock,  our
ability to raise funds through the sale of Common Stock or instruments  that are
convertible  into or exercisable  for Common Stock will be severely  restricted.
Although we intend to ask our stockholders at our next annual meeting to approve
an  amendment  to our  Certificate  of  Incorporation  to increase the shares of
Common Stock we are  authorized  to issue,  we cannot assure you that we will be
able to obtain this approval.

We have  guaranteed the value of a number of shares issued and to be issued as a
result of our acquisition of assets from Interferon Sciences. If our share price
is not above $1.59 per share 12 or 18 months  after the dates of issuance of the
guaranteed shares, our financial condition could be adversely affected.

         In March 2003 we issued 487,028 shares to Interferon Sciences and, upon
the  completion of the second  Interferon  Sciences asset  acquisition,  we will
issue an additional  487,028  shares to Interferon  Sciences and an aggregate of
581,761 shares to two of Interferon  Sciences'  creditors.  We  anticipate,  but
cannot  assure,  that  we  will  close  the  second  Interferon  Sciences  asset
acquisition by mid June,  2003. We have  guaranteed the value of up to 1,430,817
of these  shares to be $1.59 per share or  $2,275,000  in the  aggregate  on the
relevant  termination dates. The termination dates are 18 months after the dates
of issuance of the  guaranteed  shares to ISI and GP  Strategies,  and 12 months
after the date of issuance of the guaranteed shares to the American National Red
Cross.  The  guarantee  relates only to those  shares  still held by  Interferon
Sciences and the two creditors on the applicable termination date. If, within 30
days after the  relevant  termination  date,  holders of the  guaranteed  shares
request that we honor the guarantees,  we will reacquire the holders'  remaining
guaranteed  shares  and pay the  holders  $1.59 per  share.  By way of  example,
assuming  that all 1,430,817  shares are still held on the relevant  termination
dates,  we would be  obligated  to pay to  Interferon  Sciences  and  these  two
creditors  an  aggregate of  $2,275,000.  The  reported  last sale price for our
common stock on the American Stock Exchange on May 16, 2003 was $2.84 per share.
If, during the 31 days commencing on the relevant  termination dates, the market
price of our  stock is not  above  $1.59  per  share,  we most  likely  would be
requested and obligated to pay the guaranteed  amount on the  guaranteed  shares
outstanding  on the relevant  termination  dates.  We believe that the number of
guaranteed shares still outstanding on the relevant  termination dates will be a
factor of the market  price and sales  volume of our common  stock during the 18
month period prior to the relevant termination date.

         If the  holders  of the  guaranteed  shares  do not sell a  significant
amount of their guaranteed  shares prior to the relevant  termination  dates and
the  price of our  common  stock  during  the 31 day  period  commencing  on the
relevant  termination dates is not above $1.59 per share, we most likely will be
required  to  repurchase  a  significant  number of  guaranteed  shares  and our
financial condition could be materially and adversely affected.

We may not be  profitable  unless we can  protect  our  patents  and/or  receive
approval for additional pending patents.

         We need to preserve and acquire enforceable patents covering the use of
Ampligen(R) for a particular disease in order to obtain exclusive rights for the
commercial  sale of  Ampligen(R)  for such  disease.  If and when we obtain  all
rights to ALFERON N Injection,  we will need to preserve and acquire enforceable
patents covering its use for a particular  disease too. Our success depends,  in
large part,  on our ability to preserve  and obtain  patent  protection  for our
products and to obtain and preserve our trade secrets and expertise.  Certain of
our know-how and technology is not patentable,  particularly  the procedures for
the  manufacture of our drug product which are carried out according to standard
operating procedure manuals. We have been issued certain patents including those
on the use of Ampligen(R)  and  Ampligen(R)  in  combination  with certain other
drugs for the  treatment of HIV. We also have been issued  patents on the use of
Ampligen(R) in combination with certain other drugs for the treatment of chronic
hepatitis  B virus,  chronic  hepatitis  C virus,  and a  patent  which  affords
protection on the use of Ampligen(R) in patients with chronic fatigue  syndrome.
We have not yet been  issued any  patents  in the  United  States for the use of
Ampligen(R)  as a sole  treatment for any of the cancers which we have sought to
target.  With regard to ALFERON N  Injection,  Interferon  Sciences,  Inc. has a
patent  for  Natural  Alpha  Interferon  produced  from human  peripheral  blood
leukocytes and its production  process and has  additional  patent  applications
pending. We will acquire this patent and related patent applications if and when
we close on the second  Interferon  Sciences asset  acquisition We cannot assure
you that any of these applications will be approved or that our competitors will
not seek and obtain  patents  regarding  the use of our products in  combination
with various other agents, for a particular target indication prior to us. If we
cannot  protect our patents  covering  the use of our  products for a particular
disease,   or  obtain  additional  pending  patents,  we  may  not  be  able  to
successfully market our products.

The  patent  position  of  biotechnology  and  pharmaceutical  firms  is  highly
uncertain and involves complex legal and factual questions.

         To date,  no  consistent  policy has emerged  regarding  the breadth of
protection afforded by pharmaceutical and biotechnology patents. There can be no
assurance  that new patent  applications  relating to our products or technology
will result in patents being issued or that, if issued, such patents will afford
meaningful  protection  against  competitors  with  similar  technology.  It  is
generally  anticipated that there may be significant  litigation in the industry
regarding patent and intellectual property rights. Such litigation could require
substantial  resources  from  us and we may not  have  the  financial  resources
necessary to enforce the patent  rights that we hold.  No assurance  can be made
that our patents will provide  competitive  advantages  for our products or will
not be successfully  challenged by  competitors.  No assurance can be given that
patents do not exist or could not be filed which would have a materially adverse
effect on our ability to develop or market our products or to obtain or maintain
any  competitive  position the we may achieve with respect to our products.  Our
patents also may not prevent others from developing  competitive  products using
related technology.

There can be no assurance that we will be able to obtain  necessary  licenses if
we cannot enforce  patent rights we may hold. In addition,  the failure of third
parties from whom we currently license certain proprietary information or may be
required to obtain such  licenses in the future,  to  adequately  enforce  their
rights to such proprietary information, could adversely affect the value of such
licenses to us.

         If we cannot  enforce  the patent  rights we  currently  hold we may be
required to obtain  licenses from others to develop,  manufacture  or market our
products.  There can be no  assurance  that we would be able to obtain  any such
licenses on  commercially  reasonable  terms,  if at all. We  currently  license
certain proprietary  information from third parties, some of which may have been
developed  with  government  grants  under  circumstances  where the  government
maintained certain rights with respect to the proprietary information developed.
No assurances can be given that such third parties will  adequately  enforce any
rights they may have or that the rights, if any, retained by the government will
not adversely affect the value of our license.

There is no guarantee  that our trade  secrets will not be disclosed or known by
our competitors.

         To protect our rights,  we require certain employees and consultants to
enter into  confidentiality  agreements  with us. There can be no assurance that
these  agreements  will  not be  breached,  that  we  would  have  adequate  and
enforceable  remedies for any breach, or that any trade secrets of ours will not
otherwise become known or be independently developed by competitors.

If our distributors do not market our product successfully, we may not
generate significant revenues or become profitable.

         We have limited marketing and sales  capability.  We need to enter into
marketing agreements and third party distribution agreements for our products in
order to generate significant revenues and become profitable. To the extent that
we  enter  into  co-marketing  or other  licensing  arrangements,  any  revenues
received by us will be dependent on the efforts of third  parties,  and there is
no assurance that these efforts will be  successful.  Our agreement with Gentiva
Health  Services  offers the  potential  to provide  significant  marketing  and
distribution  capacity  in the  United  States  while  licensing  and  marketing
agreements  with certain foreign firms should provide an adequate sales force in
South  America,  Africa,  United  Kingdom,  Australia  and New Zealand,  Canada,
Austria, Spain and Portugal.

         We cannot  assure that our domestic or our foreign  marketing  partners
will be able to successfully distribute our products, or that we will be able to
establish  future  marketing  or third party  distribution  agreements  on terms
acceptable to us, or that the cost of establishing  these  arrangements will not
exceed any product  revenues.  The failure to continue these  arrangements or to
achieve other such  arrangements on  satisfactory  terms could have a materially
adverse effect on us.

No Guaranteed Source Of Required Materials.

A  number  of  essential  materials  are used in the  production  of  ALFERON  N
Injection,  including  human white blood cells,  and we have a limited number of
sources from which to obtain such materials. We do not have long-term agreements
for the supply of any of such materials.  There can be no assurance we can enter
into long-term supply agreements  covering  essential  materials on commercially
reasonable  terms,  if at all.  If we are  unable to  obtain  the  required  raw
materials, we may be required to scale back our operations or stop manufacturing
ALFERON N Injection.  The costs and  availability  of products and  materials we
need for the  commercial  production of ALFERON N Injection  and other  products
which we may  commercially  produce are subject to  fluctuation  depending  on a
variety of factors beyond our control, including competitive factors, changes in
technology,  and FDA and  other  governmental  regulations  and  there can be no
assurance  that we will be able to obtain such  products and  materials on terms
acceptable to us or at all.

There is no assurance that  successful  manufacture of a drug on a limited scale
basis  for  investigational  use  will  lead  to  a  successful   transition  to
commercial, large-scale production.

Small changes in methods of manufacturing  may affect the chemical  structure of
Ampligen(R) and other RNA drugs,  as well as their safety and efficacy.  Changes
in methods of manufacture, including commercial scale-up may affect the chemical
structure of  Ampligen(R)  and, can,  among other  things,  require new clinical
studies and affect orphan drug status, particularly, market exclusivity rights ,
if any,  under the Orphan Drug Act. The  transition  from limited  production of
pre-clinical  and clinical  research  quantities  to  production  of  commercial
quantities  of our  products  will involve  distinct  management  and  technical
challenges and will require  additional  management and technical  personnel and
capital to the extent such manufacturing is not handled by third parties.  There
can be no assurance that our manufacturing  will be successful or that any given
product  will  be  determined  to  be  safe  and  effective,  capable  of  being
manufactured economically in commercial quantities or successfully marketed.

We have limited manufacturing experience and capacity.

Ampligen(R)  is currently  produced  only in limited  quantities  for use in our
clinical  trials and we are dependent upon certain third party suppliers for key
components of our products and for substantially all of the production  process.
The failure to continue these arrangements or to achieve other such arrangements
on  satisfactory  terms could have a material  adverse affect on us. Also, to be
successful,  our products  must be  manufactured  in  commercial  quantities  in
compliance with regulatory  requirements and at acceptable  costs. To the extent
we are  involved  in the  production  process,  our current  facilities  are not
adequate  for  the   production  of  our  proposed   products  for   large-scale
commercialization,  and we currently do not have  adequate  personnel to conduct
commercial-scale  manufacturing.  We intend to utilize third-party facilities if
and when the need  arises  or, if we are  unable  to do so, to build or  acquire
commercial-scale   manufacturing   facilities.  We  will  need  to  comply  with
regulatory requirements for such facilities,  including those of the FDA and HPB
pertaining to current Good Manufacturing  Practices ("cGMP") regulations.  There
can be no assurance  that such  facilities  can be used,  built,  or acquired on
commercially  acceptable  terms,  or that such  facilities,  if used,  built, or
acquired, will be adequate for our long-term needs.

The purified drug concentrate utilized in the formulation of ALFERON N Injection
is  manufactured  in  Interferon  Science's  facility and ALFERON N Injection is
formulated and packaged at a production facility operated by Abbott. if and when
we close on the second Interferon  Sciences asset  acquisition,  we will acquire
this  facility.  We still will be  dependent  upon  Abbott  Laboratories  and/or
another third party for product formulation and packaging.

We may not be profitable unless we can produce  Ampligen(R) or other products in
commercial quantities at costs acceptable to us.

        We have  never  produced  Ampligen(R)  or any other  products  in large
commercial  quantities.  Ampligen(R)  is currently  produced for use in clinical
trials.   We  must  manufacture  our  products  in  compliance  with  regulatory
requirements in large commercial quantities and at acceptable costs in order for
us to be  profitable.  We intend to  utilize  third-party  manufacturers  and/or
facilities  if and when the need  arises or, if we are unable to do so, to build
or acquire commercial-scale  manufacturing  facilities. If we cannot manufacture
commercial  quantities of Ampligen(R)  or enter into third party  agreements for
its manufacture at costs  acceptable to us, our operations will be significantly
affected.

Rapid technological change may render our products obsolete or non-competitive.

         The  pharmaceutical  and biotechnology  industries are subject to rapid
and   substantial   technological   change.   Technological   competition   from
pharmaceutical and biotechnology companies, universities,  governmental entities
and others  diversifying  into the field is intense and is expected to increase.
Most of these  entities  have  significantly  greater  research and  development
capabilities than us, as well as substantial marketing, financial and managerial
resources,  and  represent  significant  competition  for  us.  There  can be no
assurance  that   developments  by  others  will  not  render  our  products  or
technologies  obsolete  or  noncompetitive  or that we will be able to keep pace
with technological developments.

Our products may be subject to substantial competition.

Ampligen(R).  Competitors  may be  developing  technologies  that are, or in the
future  may be,  the basis for  competitive  products.  Some of these  potential
products  may have an  entirely  different  approach  or means of  accomplishing
similar  therapeutic  effects to products being developed by us. These competing
products may be more  effective and less costly than our products.  In addition,
conventional drug therapy,  surgery and other more familiar treatments may offer
competition  to  our  products.   Furthermore,  many  of  our  competitors  have
significantly  greater  experience  than us in  pre-clinical  testing  and human
clinical trials of  pharmaceutical  products and in obtaining FDA, HPB and other
regulatory  approvals of products.  Accordingly,  our competitors may succeed in
obtaining FDA, HPB or other regulatory  product  approvals more rapidly than us.
There are no drugs approved for commercial  sale with respect to treating ME/CFS
and we have no  knowledge of any ME/CFS  drugs being  developed  by others.  The
dominant   competitors   with  drugs  to  treat  HIV  diseases   include  Gilead
Pharmaceutical,  Pfizer,  Bristol-Myers,  Abbott Labs and Schering-Plough  Corp.
("Shering").  These potential  competitors are among the largest  pharmaceutical
companies in the world, are well known to the public and the medical  community,
and have substantially  greater financial resources,  product  development,  and
manufacturing and marketing  capabilities than we have.  Although we believe our
principal  advantage is the unique mechanism action of Ampligen(R) on the immune
system, we cannot assure that we will be able to compete.

         ALFERON  N  Injection(R).  Many  potential  competitors  are  among the
largest pharmaceutical  companies in the world, are well known to the public and
the medical  community,  and have  substantially  greater  financial  resources,
product development,  and manufacturing and marketing capabilities than we have.
ALFERON N Injection  currently competes with Schering's  injectable  recombinant
alpha  interferon  product  (INTRON(R) A) for the treatment of genital warts. 3M
Pharmaceuticals  also  received FDA approval for its  immune-response  modifier,
Aldara(R),  a  self-administered  topical  cream,  for the treatment of external
genital and perianal  warts.  ALFERON N Injection  also competes with  surgical,
chemical,  and other  methods of treating  genital  warts.  We cannot assess the
impact products  developed by our  competitors,  or advances in other methods of
the treatment of genital warts, will have on the commercial viability of ALFERON
N Injection. If and when we obtain additional approvals of uses of this product,
we  expect  to  compete  primarily  on the  basis of  product  performance.  Our
potential  competitors have developed or may develop products (containing either
alpha or beta  interferon or other  therapeutic  compounds)  or other  treatment
modalities for those uses. In the United States,  two recombinant  forms of beta
interferon have been approved for the treatment of relapsing-remitting  multiple
sclerosis.  There can be no assurance that, if we are able to obtain  regulatory
approval of ALFERON N Injection for the treatment of new indications, we will be
able to achieve any  significant  penetration  into those markets.  In addition,
because  certain  competitive  products  are not  dependent on a source of human
blood cells, such products may be able to be produced in greater volume and at a
lower cost than ALFERON N Injection.  Currently,  Interferon Sciences' wholesale
price on a per unit basis of ALFERON N Injection  is  substantially  higher than
that of the competitive recombinant alpha and beta interferon products.

         General.  Other  companies may succeed in developing  products  earlier
than we do, obtaining approvals for such products from the FDA more rapidly than
we do, or developing products that are more effective than those we may develop.
While we will  attempt  to expand  our  technological  capabilities  in order to
remain  competitive,  there can be no assurance that research and development by
others or other  medical  advances  will not render our  technology  or products
obsolete or  non-competitive  or result in treatments  or cures  superior to any
therapy we develop.

Possible side effects from the use of Ampligen(R)  or ALFERON N Injection  could
adversely effect potential revenues and  physician/patient  acceptability of our
product.

          Ampligen(R).  We believe  that  Ampligen(R)  has been  generally  well
tolerated  with a low  incidence of clinical  toxicity,  particularly  given the
severely  debilitating or life  threatening  diseases that have been treated.  A
mild  flushing  reaction  has been  observed  in  approximately  15% of patients
treated in our various studies.  This reaction is occasionally  accompanied by a
rapid heart beat,  a tightness of the chest,  urticaria  (swelling of the skin),
anxiety,  shortness of breath, subjective reports of "feeling hot," sweating and
nausea.  The  reaction is usually  infusion-rate  related and can  generally  be
controlled  by slowing the infusion  rate.  Other  adverse side effects  include
liver enzyme level elevations,  diarrhea,  itching,  asthma, low blood pressure,
photophobia,   rash,  transient  visual  disturbances,   irregular  heart  rate,
decreased  visual  activity in platelets  and white blood cell  counts,  anemia,
dizziness,  confusion,  elevation of kidney function tests, occasional temporary
hair loss and various  flu-like  symptoms,  including  fever,  chills,  fatigue,
muscular aches, joint pains, headaches, nausea and vomiting. These flu-like side
effects  typically  subside within several months.  One or more of the potential
side effects might deter usage of Ampligen(R) in certain clinical situations and
therefore,  could  adversely  effect  potential  revenues and  physician/patient
acceptability of our product.

         ALFERON N  Injection(R).  At present,  ALFERON N Injection is only sold
for the intralesional  (with in the lesion) treatment of refractory or recurring
external genital warts in adults. In clinical trials conducted for the treatment
of genital warts with ALFERON N Injection,  patients did not experience  serious
side effects; however, there can be no assurance that unexpected or unacceptable
side  effects  will not be found in the future  for this use or other  potential
uses of  ALFERON N  Injection  which  could  threaten  or limit  such  product's
usefulness.


We may be subject to product  liability  claims from the use of  Ampligen(R)  or
other of our products which could negatively affect our future operations.

         We face an inherent  business  risk of  exposure  to product  liability
claims in the event that the use of Ampligen(R) or other of our products results
in adverse  effects.  This  liability  might result from claims made directly by
patients,  hospitals, clinics or other consumers, or by pharmaceutical companies
or others  manufacturing these products on our behalf. Our future operations may
be negatively  effected from the litigation costs,  settlement expenses and lost
product  sales  inherent to these  claims.  While we will continue to attempt to
take appropriate  precautions,  we cannot assure that we will avoid  significant
product  liability  exposure.  Although we currently  maintain product liability
insurance  coverage,  there can be no assurance that this insurance will provide
adequate  coverage  against  product  liability  claims.  A  successful  product
liability claim against us in excess of our $1,000,000 in insurance  coverage or
for which coverage is not provided could have a negative  effect on our business
and financial condition.


The loss of Dr. Carter's services could hurt our chances for success.


         Our success is dependent  on the  continued  efforts of Dr.  William A.
Carter  because of his position as a pioneer in the field of nucleic acid drugs,
his being the  co-inventor  of  Ampligen(R),  and his  knowledge  of our overall
activities,  including  patents,  clinical  trials.  The  loss  of Dr.  Carter's
services could have a material  adverse effect on our operations and chances for
success. While we have an employment agreement with Dr. Carter, and have secured
key man life  insurance  in the amount of $2 million on the life of Dr.  Carter,
the loss of Dr. Carter or other personnel,  or the failure to recruit additional
personnel  as needed could have a  materially  adverse  effect on our ability to
achieve our objectives.

Uncertainty of health care reimbursement for our products.

         Our ability to successfully  commercialize our products will depend, in
part,  on the extent to which  reimbursement  for the cost of such  products and
related  treatment  will be  available  from  government  health  administration
authorities,   private  health  coverage   insurers  and  other   organizations.
Significant  uncertainty exists as to the reimbursement status of newly approved
health care products,  and from time to time legislation is proposed,  which, if
adopted,   could  further   restrict  the  prices   charged  by  and/or  amounts
reimbursable to  manufacturers  of  pharmaceutical  products.  We cannot predict
what,  if any,  legislation  will  ultimately  be  adopted or the impact of such
legislation  on us.  There  can  be no  assurance  that  third  party  insurance
companies will allow us to charge and receive  payments for products  sufficient
to realize an appropriate return on our investment in product development.

There are  risks of  liabilities  associated  with  handling  and  disposing  of
Hazardous materials.

         Our  business  involves  the  controlled  use of  hazardous  materials,
carcinogenic  chemicals and various radioactive  compounds.  Although we believe
that our safety  procedures for handling and disposing of such materials  comply
in  all  material   respects  with  the   standards   prescribed  by  applicable
regulations, the risk of accidental contamination or injury from these materials
cannot be completely eliminated. In the event of such an accident or the failure
to comply with applicable  regulations,  we could be held liable for any damages
that result,  and any such liability  could be  significant.  We do not maintain
insurance coverage against such liabilities.

The market price of our stock may be adversely affected by market volatility.

The      market price of our common stock has been and is likely to be volatile.
         In addition to general economic,  political and market conditions,  the
         price  and  trading  volume  of our  stock  could  fluctuate  widely in
         response to many factors, including:

o        announcements of the results of clinical trials by us or our
         competitors;
o        adverse reactions to products;
o        governmental  approvals,  delays in expected governmental  approvals or
         withdrawals of any prior governmental approvals or public or regulatory
         agency concerns regarding the safety or effectiveness of our products;
o        changes in U.S. or foreign regulatory policy during the period of
         product development;
o        developments in patent or other proprietary rights, including any
         third party challenges of  our intellectual property rights;
o        announcements of technological innovations by us or our competitors;
o        announcements of new products or new contracts by us or our
         competitors;
o        actual or anticipated variations in our operating results due to the
         level  of  development  expenses  and  other  factors;  o  changes  in
         financial  estimates by  securities  analysts and whether our earnings
         meet  or  exceed  the  estimates;  o  conditions  and  trends  in  the
         pharmaceutical and other industries; o new accounting standards; and o
         the occurrence of any of the risks described in these "Risk Factors."

         Our  common  stock  is  listed  for  quotation  on the  American  Stock
Exchange.  For the  12-month  period ended  December 31, 2002,  the price of our
common  stock has ranged from $0.74 to $4.95.  We expect the price of our common
stock to remain  volatile.  The average daily trading volume in our common stock
varies  significantly.  Our relatively low average volume and low average number
of transactions per day may affect the ability of our stockholders to sell their
shares in the public  market at  prevailing  prices and a more active market may
never develop.

In the  past,  following  periods  of  volatility  in the  market  price  of the
securities of companies in our industry,  securities class action litigation has
often been instituted  against companies in our industry.  If we face securities
litigation in the future, even if without merit or unsuccessful, it would result
in  substantial  costs and a diversion of management  attention  and  resources,
which would negatively impact our business.

Our stock price may be adversely  affected if a significant amount of shares are
sold in the public market.

         As of May 1, 2003,  approximately  834,445  shares of our common stock,
constituted  "restricted securities" as defined in Rule 144 under the Securities
Act of 1933. In addition,  we are registering 5,967,820 shares issuable upon the
conversion of 135% of the Debentures and as payment of interest thereon.  All of
these  shares  are  being  registered  in the  form S-3  registration  statement
discussed  above  pursuant to  agreements  between us and the  purchasers in our
recent  private  placements,  requiring  us to register  their shares for resale
under the Securities  Act. This permits the sale of registered  shares of common
stock  in the  open  market  or in  privately  negotiated  transactions  without
compliance with the requirements of Rule 144. In addition, as of May 1, 2003, we
had  options and  warrants  outstanding  for the  purchase  of an  aggregate  of
approximately  9,710,035 shares of our common stock,  which includes 135% of the
shares issuable upon exercise of the Warrants.  To the extent the exercise price
of the options and warrants is less than the market  price of the common  stock,
the holders of the options and warrants are likely to exercise them and sell the
underlying  shares of common stock and to the extent that the  conversion  price
and exercise price of these  securities are adjusted  pursuant to  anti-dilution
protection,  the securities  could be  exercisable or convertible  for even more
shares of common  stock.  Moreover,  we  anticipate  that we will be issuing and
registering for public resale 1,068,789 shares if and when we acquire additional
assets from Interferon Sciences, Inc. and, possibly,  additional shares to raise
funding or compensate employees,  consultants and/or directors. We are unable to
estimate  the amount,  timing or nature of future  sales of  outstanding  common
stock.  Sales of  substantial  amounts of our common stock in the public  market
could cause the market price for our common stock to  decrease.  Furthermore,  a
decline in the price of our common  stock  would  likely  impede our  ability to
raise capital through the issuance of additional shares of common stock or other
equity securities.

Provisions of our  Certificate of  Incorporation  and Delaware law could defer a
change of our management, which could discourage or delay offers to acquire us.
         Provisions of our  Certificate  of  Incorporation  and Delaware law may
make  it  more  difficult  for  someone  to  acquire  control  of us or for  our
stockholders to remove existing  management,  and might discourage a third party
from offering to acquire us, even if a change in control or in management  would
be beneficial to our stockholders. For example, our Certificate of Incorporation
allows us to issue shares of preferred  stock without any vote or further action
by our  stockholders.  Our  Board  of  Directors  has the  authority  to fix and
determine the relative rights and preferences of preferred  stock.  Our Board of
Directors  also has the  authority  to issue  preferred  stock  without  further
stockholder  approval.  As a result,  our Board of Directors could authorize the
issuance  of a series  of  preferred  stock  that  would  grant to  holders  the
preferred right to our assets upon  liquidation,  the right to receive  dividend
payments before dividends are distributed to the holders of common stock and the
right to the  redemption of the shares,  together  with a premium,  prior to the
redemption of our common stock. In this regard,  in November,  2002 we adopted a
shareholder  rights plan and, under the Plan, our Board of Directors  declared a
dividend distribution of one Right for each outstanding share of Common Stock to
stockholders of record at the close of business on November 29, 2002. Each Right
initially  entitles  holders to buy one unit of preferred stock for $30.00.  The
Rights generally are not  transferable  apart from the common stock and will not
be exercisable unless and until a person or group acquires or commences a tender
or exchange offer to acquire,  beneficial ownership of 15% or more of our common
stock.  However,  for William A. Carter,  M.D., our chief executive officer, who
already beneficial owns 11.4% of the our common stock, the Plan's threshold will
be 20%,  instead of 15%. The Rights will expire on November 19, 2012, and may be
redeemed prior thereto at $.01 per Right under certain circumstances.

         Because the risk factors  referred to above could cause actual  results
or outcomes to differ  materially  from those  expressed in any  forward-looking
statements  made  by us,  you  should  not  place  undue  reliance  on any  such
forward-looking  statements.  Further, any forward-looking statement speaks only
as of the date on which it is made and we undertake no  obligation to update any
forward-looking statement or statements to reflect events or circumstances after
the  date on  which  such  statement  is  made  or  reflect  the  occurrence  of
unanticipated  events.  New  factors  emerge  from  time to time,  and it is not
possible for us to predict which will arise.  In addition,  we cannot assess the
impact of each  factor on our  business  or the extent to which any  factor,  or
combination of factors, may cause actual results to differ materially from those
contained in any  forward-looking  statements.  Our research in clinical efforts
may continue for the next several  years and we may continue to incur losses due
to clinical  costs incurred in the  development  of  Ampligen(R)  for commercial
application.  Possible  losses may fluctuate from quarter to quarter as a result
of  differences in the timing of  significant  expenses  incurred and receipt of
licensing fees and/or cost recovery treatment revenues in Europe,  Canada and in
the United States.


New Accounting Pronouncements

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB statements No.
4,44 and 64,  Amendment of FASB  statement  No. 13, and  Technical  Corrections"
("SFAS 145").  FASB No. 4 required that gains and losses from  extinguishment of
debt that were included in the determination of net income be aggregated and, if
material,  be classified as an  extraordinary  item,  net of related income tax.
Effective January 1, 2003,  pursuant to SFAS 145, the treatment of debt is to be
included in "Other  Income" in the Financial  Statements.  Currently the Company
believes that the adoption of SFAS 145 will not have an impact on it's financial
position and results of operations.

In January 2003, FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("Interpretation No. 46"), which clarifies
the application of Accounting Research Bulletin No. 51, "Consolidated
Financial Statements", to certain entities in which equity inventors
do not have the characteristic of a controlling interest or do not
have sufficient equity at risk for the entity to finance its
activities without subordinated financial support from other parties.
Interpretation No. 46 is applicable immediately for variable interest
entities created after January 31, 2003. For variable interest
entities created prior to January 31, 2003, the provision of
Interpretation No. 46 are applicable no later than July 1, 2003. We do
not expect Interpretation No. 46 to have an effect on the consolidated
financial statements.

RESULTS OF OPERATIONS

Three months ended March 31, 2003 versus Three months ended March
31, 2002

Our net  losses  were  approximately  $1,617,000  or $.05 per share in the three
months ended March 31, 2003  compared to losses of  approximately  $1,488,000 or
$.05 per share for the same period in 2002. Our losses in 2003 include net costs
of approximately  $170,000  relating to our newly acquired assets and operations
pertaining to ALFERON N Injection(R) ("ALFERON N").

Revenues  were $66,000 in the first three months of 2003 compared to revenues of
$613,000 in the first three months of 2002.  Revenues in 2002 included  $545,000
of license fee income which was not  repeated in 2003.  Revenues in 2003 include
$47,000  in ME/CFS  Cost  Recovery  Income  and  $19,000  in sales of  Alferon N
Injection  ("Alferon")  that were recorded from March 12 through March 31, 2003.
March 12, 2003 is the date that we completed and executed the first agreement to
acquire the inventory and limited  marketing  rights of Alferon N. Overall costs
and  expenses   were  lower  in  the  three  months  ended  March  31,  2003  by
approximately  $463,000  compared to the first three months of 2002. Total costs
and expenses in 2003 were  $1,658,000  versus  $2,121,000 in 2002. In 2003,  our
costs  consisted  of  $118,000  for  Alferon  N  related  costs,   $873,000  for
Ampligen(R)  research  and  development  costs  and  $667,000  for  general  and
administrative expenses.

Production  costs were  $118,000 in the first three months of 2003.  These costs
reflect  approximately  $12,000  for the cost of sales of  Alferon N during  the
period of March 12,  2003  through  March 31,  2003.  In  addition,  we recorded
$106,000 for excess/idle  production reflecting the fixed costs of production at
the New  Brunswick  facility.  This  was due to the  lack of  production  at the
facility  during March 12, 2003 through March 31, 2003. We expect to ramp up the
facility in April, 2003 and start production on the work in process inventory.


Research and  Development  costs of $873,000 in the three months ended March 31,
2003 compared  research and  development  costs of $1,292,000 in the first three
months of 2002.  These costs primarily  reflect the direct costs associated with
our effort to developed our lead product,  Ampligen(R), as a therapy in treating
chronic  diseases and cancers.  At this time, this effort consists of conducting
clinical  trials  involving  patients  with ME/CFS and  patients  with HIV.  Our
research and  development  costs are $419,000 lower in 2003 due to reduced costs
associated with the development of Ampligen(R) to treat ME/CFS patients.  In the
first three  months of 2002,  our ME/CFS  Phase III  clinical  trial was in full
force therefore increasing our manufacturing and clinical support expenses.

 As of March 31, 2003 our ME/CFS  Phase III  clinical  trial was fully  enrolled
with over 230 patients participating in the study. Approximately 18 patients are
still in  process.  We expect to  finalize  this study by the fourth  quarter of
2003. At that time we will complete data  collection and start the data analysis
process with the  expectation of filing an NDA (New Drug  Application)  with the
FDA by the second  quarter of 2004. As with any  experimental  drug being tested
for use in  treating  human  diseases,  the FDA must  approve  the  testing  and
clinical  protocols  employed and must render their decision based on the safety
and efficacy of the drug being  tested.  Historically  this is a long and costly
process.  Our ME/CFS AMP 516 clinical study is a Phase III study, which based on
favorable results, will serve as the basis for us to file a new drug application
with the FDA. The FDA review  process  could take 18-24 months and result in one
of the following events;  1) approval to market  Ampligen(R) for use in treating
ME/CFS patients, 2) required more research,  development,  and clinical work, 3)
approval  to  market  as  well  as  conduct  more  testing,  or  4)  reject  our
application.  Given these  variable,  we are unable to project when material net
cash inflows are expected to commence from the sale of Ampligen(R).

Our efforts in using  Ampligen(R)  to treat HIV  patients  currently  consist of
conducting  two  clinical  trials.  As of March  31,  2003,  we had 58  patients
enrolled in both  studies.  Its is our  objective  to enroll an aggregate of 230
patients  in these two  studies.  As more  patients  are  enrolled,  the related
clinical  costs  will  continue  to  increase  with some  offset to our  overall
expenses  due to the  diminishing  cost  of the  ME/CFS  clinical  trial.  It is
difficult  to estimate  the  duration or  projected  costs of these two clinical
trials  due  to  the  many  variables  involved,  ie:  patient  drop  out  rate,
recruitment  of clinical  investigators,  etc. The length of the study and costs
related to our clinical trials cannot be determined at this time as such will be
materially  influenced  by (a) the number of  clinical  investigators  needed to
recruit and treat the required  number of  patients,  (b) the rate of accrual of
patients and (c) the retention of patients in the studies and their adherence to
the  study  protocol  requirements.   Under  optimal  conditions,  the  cost  of
completing the studies could be approximately $3.0 to $4.0 million.  The rate of
enrollment  depends  on  patient  availability  and on other  products  being in
clinical  trials for the treatment of HIV, as there is competition  for the same
patient  population.  At  present,  more  than  18 FDA  approved  drugs  for HIV
treatment may compete for available  patients.  The length, and subsequently the
expense of these studies,  will also be determined by an analysis of the interim
data by the FDA,  which will decide when  completion of the ongoing Phase IIb is
appropriate  and whether a Phase III trial will have to be  conducted or not. In
case of Phase III study is required;  the FDA might require a patient population
exceeding  the current one which will  influence the cost and time of the trial.
Accordingly,  the number of  "unknowns"  is  sufficiently  great to be unable to
predict when, or whether, the Company may obtain revenues from its HIV treatment
indications.

General and Administrative ("G&A") were $667,000 in 2003 compared to $829,000 in
2002.  The $162,000  decrease in G&A expenses in 2003 is  attributable  to lower
legal expenses. In the three months ending March 3, 2002 we incurred significant
legal costs associated with the Asensio trial.

In the three months ended March 31, 2003 we incurred  expenses of  approximately
$75,000 in connection with our $5.4 million Debentures placed on March 11, 2003.
These Securities are Senior Convertible  debentures due January 31, 2005 and pay
6%  interest.  As of March  31,  2003,  expenses  relating  to there  debentures
consisted  of $17,000 for  interest  and $49,000  for  amortization  of deferred
financing charges.

LIQUIDITY AND CAPITAL RESOURCES

On March 12, 2003, We issued an aggregate of  $5,426,000 in principal  amount of
6% Senior  Convertible  Debentures  due  January 31,  2005 and an  aggregate  of
743,288  Warrants  to  two  investors  in  a  private  placement  for  aggregate
anticipated  gross  proceeds  of  $4,650,000.  Pursuant  to  the  terms  of  the
Debentures, $1,550,000 of the proceeds from the sale of the Debentures have been
held back and will be released to us if, and only if, we acquire ISI's  facility
with in a set timeframe (see the  discussion  below).  The Debentures  mature on
January 31, 2005 and bear  interest at 6% per annum,  payable  quarterly in cash
or, subject to satisfaction of certain  conditions,  common stock. Any shares of
common stock issued to the  investors as payment of interest  shall be valued at
95% of the average closing price of the common stock during the five consecutive
business  days  ending on the  third  business  day  immediately  preceding  the
applicable  interest  payment date.  Pursuant to the terms and conditions of the
Senior  Convertible  Debentures,  we have  pledged all of our assets  other than
intellectual  property,  as  collateral  and are subject to comply with  certain
financial  and  negative  covenants,  which  include  but are not limited to the
repayment of principal balances upon achieving certain revenue milestone.

The  Debentures  are  convertible  at the  option of the  investors  at any time
through January 31, 2005 into shares of our common stock.  The conversion  price
under the  Debentures  is fixed at $1.46 per share,  subject to  adjustment  for
anti-dilution  protection for issuance of common stock or securities convertible
or exchangeable into common stock at a price less than the conversion price then
in effect.

The investors  also  received  Warrants to acquire at any time through March 12,
2008 an  aggregate  of  743,288  shares of common  stock at a price of $1.68 per
share.  On March 12, 2004,  the exercise price of the Warrants will reset to the
lesser of the  exercise  price then in effect or a price equal to the average of
the daily price of the common  stock  between  March 13, 2003 and March 11, 2004
(but in no event less than $1.176 per share).  The exercise price (and the reset
price)  under  the  Warrants  also  is  subject  to  similar   adjustments   for
anti-dilution protection.

In  accordance  with EITF  98-5:  Accounting  for  convertible  securities  with
beneficial  conversion  features or contingency  adjustable  conversion and with
EITF No. 00-27: Application of issue No. 98-5 to Certain convertible instrument,
both of which  provide  for the  company  to  determine  the fair  values  to be
ascribed to detachable warrants issued with the convertible debentures utilizing
the Black-Scholes method.

These  pronouncements  also  provide  for fair values of  contingent  conversion
features of  convertible  debt  securities to be determined  when the contingent
conversion price is less than the market value of the underlying  parent company
or subsidiary common stock at the measurement date.

As a result the Company recorded debt discount of $1.5 million.  These costs are
deferred and charge to interest expense over the life of the debentures.


In  addition,  the  Company,  in  connection  with the  issuance of  Debentures,
recorded  an  Original  Issue  Discount  (OID)  of  approximately   $554,000  as
additional  cost of the offering . These costs are also deferred and expensed as
interest over the life of the debentures.


We entered into a registration rights agreement with the investors in connection
with the issuance of the Debentures and the Warrants.  The  registration  rights
agreement  requires  that we register the shares of common stock  issuable  upon
conversion of the  Debentures,  as interest  shares under the Debenture and upon
exercise  of the  Warrants.  In  accordance  with  this  agreement,  we  filed a
registration  statement on form S-3 with the Securities and Exchange Commission.
The  Debentures  mature on March 12,  2005 and bear  interest  at 6% per  annum,
payable  quarterly in cash or common stock. Any shares of common stock issued to
the investors as payment shall be valued at 95% of the average  closing price of
the common stock during common stock during the five  consecutive  business days
ending on the third business day immediately  preceding the applicable  interest
payment date.

In connection with the debenture agreement,  the Company has outstanding letters
of credit  of $1  million  as  additional  collateral.  Included  in $1  million
outstanding  letters  of  credit,  is a $250,000  letter of credit  acquired  by
William A. Carter, on behalf of the Company.

In addition,  as of April 30, 2003, the Company has $750,000 in restricted  cash
under letter of credit agreements in relation to issuance of debentures.

On March 11, 2003, we executed two agreements  with  Interferon  Sciences,  Inc.
(ISI) to purchase certain of its assets.

In the first agreement with ISI, the Company acquired ISI's inventory of ALFERON
N  Injection(R),  and a limited license for the  production,  manufacture,  use,
marketing and sale of this product. For these assets, the Company:

(iii)    issued 487,028 shares of its common stock; and
(iv)     agreed to pay ISI 6 % of the net sales of the Product.

The  Company  also is required to pay ISI a service fee and pay certain of ISI's
obligations related to the product.

In the second  agreement  with ISI, ISI has agreed to sell to the Company all of
ISI's rights to the product and other assets  related to the product  including,
but not limited to, real estate and  machinery.  For these  assets,  the Company
will:

(iii) issue an additional  487,028 shares of its common stock; and (iv) continue
to pay ISI 6 % of the net sales of the product.

In addition,  the Company will be required to satisfy three  obligations of ISI.
The Company  will  satisfy  two of these  obligations,  pursuant to  forbearance
agreements with The American  National Red Cross and GP Strategies  Corporation,
two of ISI's  creditors,  by issuing an  aggregate  of 581,761  shares of common
stock to these creditors.  The third obligation is approximately $521,000 and is
secured by a lien on the property.

The second agreement with ISI is contingent on the Company receiving appropriate
governmental approval for the real estate transaction.

Pursuant to the  agreements  with ISI and its  creditors,  the Company is in the
process of  registering  the foregoing  shares  issued to ISI in a  registartion
statement on form S-3, and has agreed to register  the  additional  shares to be
issued to ISI and its creditors for public sale. Except for 62,500 of the shares
issued to ISI,  the  Company  has  guaranteed  the  market  value of the  shares
retained by ISI as of September 11, 2005, the termination  date, to be $1.59 per
share.  Except  for 62,500 of the shares to be issued to ISI,  the  Company  has
guaranteed  the market  value of the shares  retained by ISI from the second ISI
asset  purchase  and the  shares to be issued to the  creditors  to be $1.59 per
share as of a specified  date.  The specified  date  ("termination  date") is 18
months  after the issuance of the  additional  shares to ISI and the issuance of
the shares to GP  Strategies  and 12 months  after the issuance of the shares to
American National Red Cross. ISI and the creditors are permitted to periodically
sell certain  amounts of their shares.  If, within 30 days after the  respective
termination  dates,  holders of the  guaranteed  shares request that the Company
honor the  guarantee,  the Company will be  obligated to reacquire  the holders'
remaining  guaranteed  shares and pay the holders $1.59 per share.  Accordingly,
certain  shares  issued in  connection  with  these  agreements  are and will be
recorded outside of stockholds' equity.

     We will  account for these  transactions  as a Business  Combination  under
Statement of Financial  Accounting  Standards  ("SFAS") No. 141  Accounting  for
Business Combinations.

As of March 31, 2003,  we had  approximately  $3,409,000  in cash and short term
investments   and   $1,519,000  in  accounts   receivable,   including   amounts
representing an insurance  settlement  received subsequent to March 31, 2003. We
believe  that  these  funds  plus an  additional  net  amount of  $1,550,000  of
debenture  funds  to  be  received  upon  completion  of  the  ISI  real  estate
transaction  and the projected net cash flow from the acquisition of the ALFERON
N business will be sufficient to meet our operating  requirement during the next
12  months.  Also,  we have  the  ability  to  curtail  discretionary  spending,
including  some  research and  development  activities,  if required to conserve
cash.  If we do not  timely  complete  the  second  ISI asset  acquisition,  our
financial  condition  could be materially  and adversely  affected (see the risk
factor "If we do not complete the second Interferon  Sciences asset acquisition,
our ability to generate  revenues  from the sale of ALFERON N Injection  and our
financial condition will be adversely affected").


Because of our long-term capital requirements,  we may seek to access the public
equity  market  whenever  conditions  are  favorable,  even if we do not have an
immediate need for additional  capital at that time. Any additional  funding may
result in significant dilution and could involve the issuance of securities with
rights  which are  senior to those of  existing  stockholders.  We may also need
additional  funding  earlier than  anticipated,  and our cash  requirements,  in
general, may vary materially from those now planned, for reasons including,  but
not limited to,  changes in our  research  and  development  programs,  clinical
trials,  competitive and technological  advances,  the regulatory  process,  and
higher  than  anticipated  expenses  and lower than  anticipated  revenues  from
certain of our clinical  trials for which cost  recovery from  participants  has
been approved.



ITEM 3:   Quantitative and Qualitative Disclosures About Market Risk

Excluding  obligations  to pay us for various  licensing  related  fees,  we had
approximately $3,409,000 in cash, cash equivalents and short term investments at
March 31, 2003. To the extent that our cash and cash equivalents exceed our near
term funding needs, we invest the excess cash in three to six month high quality
interest  bearing  financial   instruments.   The  Company  employs  established
conservative  policies  and  procedures  to manage  any risks  with  respect  to
investment exposure.


Item 4: Controls and Procedures

Our  management,  including the Chairman of the Board  (serving as the principal
executive officer) and the Chief Financial Officer, have conducted an evaluation
of the effectiveness of disclosure  controls and procedures pursuant to Exchange
Act Rule  13a-14.  Based on that  evaluation,  the Chairman of the Board and the
Chief Financial  Officer  concluded that the disclosure  controls and procedures
are effective in ensuring that all material  information required to be filed in
this  quarterly  report has been made known to them in a timely  fashion.  There
have been no significant changes in internal controls,  or in other factors that
could  significantly  affect  internal  controls,  subsequent  to the  date  the
Chairman of the Board and Chief Financial Officer completed their evaluation.


                           Part II - OTHER INFORMATION

ITEM 1:   Legal Proceedings
On September  30, in 1998, we filed a multi-count  complaint  against  Manuel P.
Asensio,  Asensio &  Company,  Inc.("Asensio").  The action  included  claims of
defamation,  disparagement,  tortious interference with existing and prospective
business  relations  and  conspiracy,  arising  out of the  Asensio's  false and
defamatory  statements.  The complaint  further alleged that Asensio defamed and
disparaged  us  in  furtherance  of  a  manipulative,   deceptive  and  unlawful
short-selling scheme between August and September,  1998. In 1999, Asensio filed
an answer and  counterclaim  alleging that in response to Asensio's  strong sell
recommendation  and other press releases,  we made defamatory  statements  about
Asensio. We denied the material  allegations of the counterclaim.  In July 2000,
following dismissal in federal court for lack of subject matter jurisdiction, we
transferred  the action to the  Pennsylvania  State  Court.  In March 2001,  the
defendants  responded  to the  complaints  as amended and a trial  commenced  on
January 30, 2002. A jury verdict  disallowed  the claims  against the defendants
for defamation and  disparagement and the court granted us a directed verdict on
the  counterclaim.  On July 2, 2002 the Court entered an order granting us a new
trial against  Asensio for defamation  and  disparagement.  Thereafter,  Asensio
appealed the granting of a new trial. This appeal is now pending in the Superior
Court of Pennsylvania.

In June 2002 a former  ME/CFS  clinical  trial  patient and her husband  filed a
claim in the Superior Court of New Jersey,  Middlesex County, against us, one of
our clinical trial  investigators and others alleging that she was harmed in the
ME/CFS  clinical trial as a result of negligence  and breach of  warranties.  We
believe the claim is without  merit and we are  defending  the claim  against us
through our product liability insurance carrier.

In June 2002, a former ME/CFS clinical trial patient in Belgium filed a claim in
Belgium, against Hemispherx Biopharma Europe, NV/SA, our Belgium subsidiary, and
one of our  clinical  trial  investigators  alleging  that she was harmed in the
Belgium  ME/CFS  clinical  trial  as  a  result  of  negligence  and  breach  of
warranties. We believe the claim is without merit and we are defending the claim
against us through our product liability insurance carrier.

In July 2002, we filed suit in the United States  District Court for the Eastern
District of Pennsylvania  against Federal Insurance Company  ("Federal") seeking
(1) a judicial order  declaring our rights and the  obligations of Federal under
the  insurance  policy  Federal  sold to us (2)  monetary for breach of contract
resulting  from  Federal's  refusal to fully  defend us in  connection  with the
Asensio  litigation (3) monetary damage to compensate us for Federal's breach of
its fiduciary duty faith and dealing and (4) monetary damages,  interest, costs,
and attorneys fees to compensate us for Federal's  violation of the Pennsylvania
Bad Faith Statute.  On March 31, 2003 we settled our outstanding  claim with our
insurance  company  relating to  reimbursement of expense in connection with our
Asensio law suits.  The net  settlement  amount of  approximately  $1,050,000 is
recorded as a reduction in General and Administrative  expenses in our statement
of operations for the year ended December 31, 2002.

In March 2003, the law firm of Schnader,  Harrison,  Segal & Lewis,  LLP filed a
complaint in the Court of Common  Pleas of  Philadelphia  County  against us for
alleged legal fees in the sum of $65,051.  We believe the claim is without merit
and we are defending the claim.

ITEM 2:   Changes in Securities and Use of Proceeds

None

ITEM 3:   Defaults in Senior Securities

None

ITEM 4:   Submission of Matters to a Vote of Security Holders

None

ITEM 5:   Other Information

         We  have  received  and  responded  to an  informal  inquiry  from  the
Securities  and  Exchange  Commission   regarding  our  acquisition  of  certain
Interferon  Sciences,  Inc.  ("ISI")  assets and in particular  the value of the
Alferon N(R)  inventory we purchased  from ISI. When  announcing  the agreements
with ISI we valued the Alferon N(R)  inventory  based upon the wholesale  prices
received  by ISI from its  customers,  whereas,  for  accounting  purposes,  the
inventory will be valued in accordance  with  Statement of Financial  Accounting
Standards No. 141 which utilizes a number of factors,  including the price paid,
in establishing value.


ITEM 6:   Exhibits and Reports on Form 8K

(a)Exhibits
   99.1  Certification of Chief Executive Officer pursuant to 18 U.S.C.  Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
   99.2  Certification of Chief Financial Officer pursuant to 18 U.S.C.  Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(b)Reports on Form 8-K

          Form 8-K filed on March 13, 2003








                                                     SIGNATURES

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


                                      HEMISPHERx BIOPHARMA, INC.


                                     /S/ William A. Carter
                                     ---------------------------
Date: May 19, 2003                   William A. Carter, M.D.
                                     Chief Executive Officer & President



                                     /S/ Robert E. Peterson
                                     --------------------------
Date: May 19, 2003                   Robert E. Peterson
                                     Chief Financial Officer









                                  EXHIBIT 99.1

              CERTIFICATIONS PURSUANT OT RULE 13A-14 AND 15D-14 OF
                     THE SECURITIES AND EXCHANGE ACT OF 1934

     I, William A. Carter, Chief Executive Officer of Hemispherx Biopharma, Inc.
(the "Registrant"), certify that:

1.       I have reviewed this quarterly report on Form 10-Q of the Registrant;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material  respects the financial  condition,  results of operation and cash
     flow of the  registrant  as of,  and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers and I are responsible for
     establishing and maintaining  disclosure  controls and procedures (as
     defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
     we have;

a)            Designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

b)            Evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls  and  procedures  as of a date  within  90 days  prior to
              filing date of this quarterly report (the "Evaluation Date"); and

c)            Presented in this quarterly report our conclusions about the
              effectiveness of the disclosure controls and procedures based
              on our evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation  , to the  registrant's  auditors and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

a)        All  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

b)        Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls: and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weakness.

Date:  May 19, 2003

                                    /s/ William A. Carter
                                    -----------------------
                                    William A. Carter
                                    Chief Executive Officer






                                                    EXHIBIT 99.2

     I, Robert E. Peterson,  Chief  Financial  Officer of Hemispherx  Biopharma,
Inc. (the "Registrant"), certify that:

1.       I have reviewed this quarterly report on Form 10-Q of the Registrant;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material  respects the financial  condition,  results of operation and cash
     flow of the  registrant  as of,  and for,  the  periods  presented  in this
     quarterly report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as
     defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
     we have;

a.                Designed  such  disclosure  controls and  procedures to ensure
                  that  material   information   relating  to  the   registrant,
                  including its consolidated  subsidiaries,  is made known to us
                  by others  within  those  entities,  particularly  during  the
                  period in which this quarterly report is being prepared;

b.                Evaluated the effectiveness of the registrant's disclosure
                  controls and procedures as of a date within 90 days prior to
                  filing date of this quarterly report (the "Evaluation Date");
                  and

c.                Presented in this quarterly report our conclusions about the
                  effectiveness of the disclosure controls and procedures based
                  on our evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation  , to the  registrant's  auditors and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

a.                All  significant  deficiencies  in the design or  operation of
                  internal   controls   which   could   adversely   affect   the
                  registrant's ability to record, process,  summarize and report
                  financial  data  and  have  identified  for  the  registrant's
                  auditors any material weaknesses in internal controls; and

b.                Any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal controls: and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weakness.

Date:  May 19, 2003

                                    /s/Robert E. Peterson
                                    ----------------------
                                    Robert E. Peterson
                                    Chief Financial Officer