1

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20459

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

For the quarterly period ended March 31, 2001

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

For the transition period from ___________ to _____________.

                         Commission file number 0-20713
                                                -------

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


                                                                  
           Delaware                                                                58-1959440
           --------                                                                ----------
(State or other jurisdiction of                                       (I.R.S. Employer Identification No.)
incorporation or organization)



                            9640 Medical Center Drive
                               Rockville, Maryland
                               -------------------
                    (Address of principal executive offices)


                                      20850
                                      -----
                                   (Zip code)


                                 (301) 217-9858
                                 --------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the Registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

YES     X      NO
    --------      ------

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the most recent practicable date.


                                                                   
             Class                                                     Outstanding at May 11, 2001
- ------------------------------------                                   ---------------------------
Common Stock $.01 Par Value                                                     18,272,370



   2


                                 ENTREMED, INC.


                                Table of Contents



PART I.   FINANCIAL INFORMATION                                                              PAGE
                                                                                             ----
                                                                                        
Item 1 -- Financial Statements

Consolidated Balance Sheets
as of March 31, 2001 and December 31, 2000                                                    3

Consolidated Statements of
Operations for the Three Months Ended
March 31, 2001 and 2000                                                                       4

Consolidated Statements of Cash
Flows for the Three Months Ended March 31, 2001
and 2000                                                                                      5

Notes to Consolidated Financial
Statements                                                                                    6

Item 2 --  Management's Discussion and Analysis
           of Financial Condition and Results of
           Operations                                                                         7

Item 3 --  Quantitative and Qualitative Disclosures
           About Market Risk                                                                 10

Part II.  OTHER INFORMATION

Item 1 --  Legal Proceedings                                                                 11

Item 2 --  Changes in Securities                                                             11

Item 3 --  Defaults upon Senior Securities                                                   11

Item 4 --  Submission of Matters to Vote of
           Security Holders                                                                  11

Item 5 --  Other Information                                                                 11

Item 6 --  Exhibits and Reports on Form 8-K                                                  11

SIGNATURES                                                                                   12


                                       2
   3


                                 ENTREMED, INC.
                           CONSOLIDATED BALANCE SHEETS



                                                                    March 31,                December 31,
                                                                      2001                       2000
                                                              --------------------        ------------------
                                                                  (unaudited)
                                                                                    
ASSETS
Current assets:
   Cash and cash equivalents                                    $       40,841,934        $       24,503,886
   Interest receivable                                                      85,204                     5,086
   Accounts receivable                                                     980,147                 1,473,383
   Prepaid expenses and other                                            1,856,686                   494,011
                                                                ------------------        ------------------
Total current assets                                                    43,763,971                26,476,366

Furniture and equipment, net                                             4,493,686                 4,576,483

Other assets                                                               365,735                   357,563
                                                                ------------------        ------------------
     Total assets                                               $       48,623,392        $       31,410,412
                                                                ==================        ==================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                             $        8,457,606        $        8,562,671
   Accrued liabilities                                                   1,644,691                 1,787,416
   Deferred revenue                                                        -                          -
   Notes payable                                                         1,022,301                   997,096
                                                                ------------------        ------------------
Total current liabilities                                               11,124,598                11,347,183

Note payable, less current portion                                         740,504                 1,005,728
Long term convertible debt                                               2,078,591                   -
                                                                ------------------        ------------------
      Total liabilities                                                 13,943,693                12,352,911

Minority interest                                                           17,434                    17,556

Stockholders' equity:
   Convertible preferred stock, $1.00 par and $1.50
     Liquidation value: 5,000,000 shares authorized, none
     issued and outstanding at March 31, 2000 (unaudited)
     and December 31, 1999                                                     -                         -
   Common stock, $.01 par value:
    35,000,000 shares authorized, 18,790,436 (unaudited)
    and 17,237,155 shares issued and outstanding at
    March 31, 2001 and December 31, 2000, respectively                     187,904                   172,371
   Treasury stock, at cost: 583,333 shares held at
     March 31, 2001 (unaudited) and December 31, 2000                   (7,666,746)               (7,666,746)
   Additional paid-in capital                                          183,723,451               157,521,715
   Accumulated deficit                                                (141,582,344)             (130,987,395)
                                                                ------------------        ------------------
Total stockholders' equity                                              34,662,265                19,039,945
                                                                ------------------        ------------------
     Total liabilities and stockholders' equity                 $       48,623,392        $       31,410,412
                                                                ==================        ==================


    The accompanying notes are an integral part of the financial statements.

                                       3
   4


                                 ENTREMED, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)




                                                                                    Three Months Ended
                                                                                         March 31,
                                                                                2001                   2000
                                                                         -------------------------------------
                                                                                        
Revenues:
    Collaborative research and development                               $            -        $         -
    Licensing                                                                         -                  -
    Grants                                                                         117,992              92,507
    Royalties                                                                      765,960             524,927
    Other                                                                             -                109,265
                                                                         -----------------     ----------------

Total revenues                                                                     883,952             726,699
                                                                         -----------------     ---------------


Costs and expenses:
    Research and development                                                     8,587,227           9,071,204
    General and administrative                                                   3,234,886           2,697,016
                                                                           ---------------     ---------------
                                                                                11,822,113          11,768,220

Interest expense                                                                   (48,211)            (49,791)
Investment income                                                                  391,423             450,023
                                                                         -----------------     ---------------

Net loss                                                                 $     (10,594,949)    $   (10,641,289)
                                                                         =================     ===============

Net loss per share (basic and diluted)                                   $           (0.62)    $        ( 0.72)
                                                                         =================     ===============

Weighted average number of shares
     outstanding (basic and diluted)                                            17,126,520          14,831,911
                                                                         =================     ===============



    The accompanying notes are an integral part of the financial statements.

                                       4
   5


                                 ENTREMED, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)


                                                                        Three Months Ended
                                                                             March 31,
                                                                     2001                2000
                                                               -----------------------------------

                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES
     Net loss                                                  $(10,594,949)          $(10,641,289)
     Adjustments to reconcile net loss to net cash
         used in operating activities:
         Depreciation                                               316,477                242,285
         Loss on equity investment                                     -                    70,000
         Loss on disposal of furniture and equipment                   -                      -
         Minority interest                                             (122)                   186
         Changes in assets and liabilities:
           Accounts receivable                                      493,236                (81,780)
           Interest receivable                                      (80,118)               (24,535)
           Prepaid expenses and other                            (1,370,847)                41,899
           Accounts payable                                        (105,065)            (1,382,481)
           Accrued liabilities                                     (142,725)              (671,654)
           Deferred revenue                                            -                   (75,000)
                                                               ------------           ------------
          Net cash used in operating activities                 (11,484,113)           (12,522,369)
                                                               ------------           ------------

     CASH FLOWS FROM INVESTING ACTIVITIES
     Maturities of short-term investments                              -                      -
     Purchases of furniture and equipment                          (233,680)              (234,498)
                                                               ------------           ------------
          Net cash used in investing activities                    (233,680)              (234,498)
                                                               ------------           ------------

     CASH FLOWS FROM FINANCING ACTIVITIES
     Proceeds from option and warrant exercises                  26,217,269             16,493,952
     Proceeds from issuance of convertible debt                   2,078,591                   -
     Payment of note payable                                       (240,019)              (435,478)
                                                               ------------           ------------
          Net cash provided by financing activities              28,055,841             16,058,474
                                                               ------------           ------------

     Net increase in cash and cash equivalents                   16,338,048              3,301,607
     Cash and cash equivalents at beginning of period            24,503,886             26,027,235
                                                               ------------           ------------
     Cash and cash equivalents at end of period                $ 40,841,934           $ 29,328,842
                                                               ============           ============




    The accompanying notes are an integral part of the financial statements.

                                       5
   6


                                 ENTREMED, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MARCH 31, 2001 (UNAUDITED)



1.       BASIS OF PRESENTATION

         Our accompanying unaudited consolidated financial information includes
the accounts of our 85% owned subsidiary, Cytokine Sciences, Inc. and our 96.9%
owned subsidiary TheraMed Inc. Cytokine Sciences was formed in June 1996 and was
capitalized with $250,000 from us for the purpose of acquiring the assets of
Innovative Therapeutics, Inc., which acquisition was completed in July 1996 in
exchange for 15% of the common stock of Cytokine Sciences, Inc. TheraMed Inc.
was formed in July 1998 as a wholly owned subsidiary. On April 1, 2000 TheraMed
Inc. was capitalized with $39,000 from us and $1,000 from a minority investor.
We also agreed to contribute certain technology and to provide additional
funding in exchange for preferred stock. We have further agreed to provide
facility and administrative services for which TheraMed Inc. is obligated to
repay us. TheraMed Inc. will focus on the continued development and the
commercialization of blood cell permeation technology.

         The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and in accordance with the instructions to Form 10-Q and
Article 10 of Regulation S-X. Accordingly, such consolidated financial
statements do not include all of the information and disclosures required by
generally accepted accounting principles for complete financial statements. In
the opinion of our management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Operating results for the three month period ended March 31, 2001 are not
necessarily indicative of the results that may be expected for the year ending
December 31, 2001. For further information, refer to our audited financial
statements and footnotes thereto included in our Form 10-K for the year ended
December 31, 2000.

2.       CONTINGENCIES

         We are a defendant in a lawsuit initiated in August 1995 in the United
States District Court for the Eastern District of Tennessee by Bolling, McCool &
Twist ("BMT"), a consulting firm. In the suit, BMT asserts that we breached an
agreement between BMT and us by failing to pay BMT certain fees it asserts are
owed under the agreement. More specifically, BMT has asserted a claim for the
payment of services rendered in the approximate amount of $50,000 and seeks a
success fee in an unspecified amount in connection with the BMS Collaboration.
The judge in the case bifurcated the proceeding into two phases: an adjudication
of whether we breached our agreement with BMT and then a damage phase. After a
trial on the merits the jury found in favor of BMT on the breach of contract
claim. A trial to determine damages had been scheduled for April 14, 1998.
However, on April 6, 1998, the court issued an Order pursuant to which damages
were limited to those arising during the term of the Agreement, which terminated
on November 1, 1995. On May 6, 1999, the court confirmed its decision by
granting our motion for summary judgement and limiting our damages to
approximately $50,000 plus interest. Thus, this litigation at the trial level
had been concluded. BMT filed an appeal and we cross-appealed. On February 27,
2001, the United States Court of Appeals handed down a decision in the
aforementioned appeal and thereafter denied our request for a rehearing by a
full panel of the Court. The Court of Appeals effectively remanded the case back
to the district court for a trial on what were the basic issues, whether or not
Bolling, McCool and Twist was entitled to any percentage of anything of value
received by EntreMed from the Bristol-Myers Squibb agreement with EntreMed. We
intend to continue to contest any further action vigorously and believe that
this proceeding will not have a material adverse effect on us or on our
financial condition, although there can be no assurance that this will be the
case.


                                       6
   7

         On May 30, 2000, Abbott Laboratories filed a law suit against
Children's Medical Center Corporation and us in the Federal District Court in
Massachusetts requesting, among other things, that the court substitute Dr.
Donald Davidson as inventor on Children's U.S. Patent No. 4,854,221 which covers
use of the Kringle 5 region of the plasminogen molecule as an anti-angiogenic
agent and a declaratory judgement from the court to invalidate any agreement
between Children's Hospital and EntreMed regarding this patent. Abbott also
filed a claim for misappropriation of trade secrets related to the Kringle 5
molecule seeking actual and punitive damages from the defendants. On July 18,
2000, we filed counterclaims against Abbott Laboratories including tortuous
interference with contract and a declaratory judgement that Abbott's patent
covering Kringle 5 is invalid and that Children's patent covering Kringle 5 is
valid. The lawsuit is in the discovery phase. Although we do not currently
believe that the Abbott lawsuit will have a material impact on the operations of
the company, and we intend to vigorously contest the allegations raised in the
lawsuit, there is a risk that Children's patent or any agreement with Children's
with respect to the use of the patent could be invalidated or found not to
exist.

         The Abbott lawsuit is not directed to nor does the suit affect our
Angiostatin molecule, Kringles 1-3 of the plasminogen molecule, that is
currently in Phase I clinical trial.



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

Overview

         Since our inception in September 1991, we have devoted substantially
all of our efforts and resources to sponsoring and conducting research and
development on our own behalf and through collaborations. Through March 31,
2001, with the exception of license fees, research and development funding,
royalty payments, and certain research grants, we have not generated any revenue
from operations. We anticipate our primary revenue sources for the next few
years to include royalty revenues, research grants and collaboration payments
under current or future arrangements. The timing and amounts of such revenues,
if any, will likely fluctuate and depend upon the achievement of specified
research and development milestones, and results of operations for any period
may be unrelated to the results of operations for any other period.

Results of Operations

Three Months Ended March 31, 2000 and March 31, 2001

         Revenues increased approximately 22% from approximately $727,000 for
the three months ended March 31, 2000 ("2000 Three Months") to approximately
$884,000 for the three months ended March 31, 2001 ("2001 Three Months"). This
increase is primarily due to an increase in royalty income of approximately 46%
from approximately $525,000 for the 2000 Three Months to approximately $766,000
for the 2001 Three Months. We receive the majority of our royalty income from
Celgene on the sale of THALOMID(R).

         Research and development expenses decreased by approximately 5% from
approximately $9,071,000 for the 2000 Three Months to approximately $8,587,000
for the 2001 Three Months. Research and development expenditures include
sponsored research payments to academic collaborators,

                                       7
   8

including payments to Children's Hospital of $750,000 in 2001 and $700,000 in
2000 and expenses related to our internal research programs. The decrease, which
is primarily related to our internal research expenses, resulted from the
decreased manufacturing of our three product candidates in the first quarter of
2001. This decrease is partially offset by increases in personnel, clinical
trial programs and product development programs related to our antiangiogenesis
and blood cell permeation technologies. Overall, research personnel increased
from 67 as of March 31, 2000 to 84 as of March 31, 2001. Research and
development expenses are expected to increase in subsequent quarters as we
continue to expand our research and development efforts.

         General and administrative expenses increased approximately 20% from
approximately $2,697,000 for the 2000 Three Months to approximately $3,234,000
for the 2001 Three Months. The 2001 Three Months increase resulted primarily
from the increase in administrative costs associated with adding administrative
staff to support our research efforts and external collaborations we are
conducting, investigating potential strategic relationships, and obtaining
professional services.

         Investment income decreased approximately 13% from approximately
$450,000 for the 2000 Three Months to approximately $391,000 for the 2001 Three
Months.

Liquidity and Capital Resources

         At March 31, 2001, we had cash and cash equivalents of approximately
$40,842,000 with working capital of approximately $32,639,000, primarily
representing the net proceeds of our private placements of equity securities and
our public offerings, payments from BMS which include equity investments,
royalties received from Celgene, proceeds from secured borrowing and various
grants.

         We anticipate incurring substantial additional losses over at least the
next several years due to, among other factors, the need to expend substantial
amounts on our ongoing and planned clinical trials, additional research and
development activities, and related business development and general corporate
expenses. From inception through December 31, 2000, we have financed our
operations primarily from:

     -   the net proceeds of approximately $17,000,000 from private placements
         of equity securities;

     -   payments from BMS of approximately $29,200,000 (of which $11,500,000
         was an equity investment);

     -   various grants of approximately $1,692,000 from the World Health
         Organization and SBIR;

     -   net royalty revenues of approximately $4,997,000 recognized from
         Celgene's sales of THALOMID(R);

     -   net proceeds of approximately $43,541,000 from our initial public
         offering;

     -   net proceeds of approximately $28,400,000 from a private offering
         completed on July 27, 1999 of 1,478,118 shares of our common stock,
         Series 1 Warrants to purchase a total of 739,059 shares of common stock
         at an exercise price of $33.02 and Series 2 Warrants to purchase a
         total of 739,059 shares of common stock at an exercise price of $25.45;

     -   net proceeds of $17,818,000 from exercise of Series 2 Warrants and
         $6,402,000 from exercise of Series 1 Warrants issued in connection with
         the July 27, 1999 private offering;

     -   proceeds of $3,000,000 from a borrowing in December 1999 secured by our
         equipment;

                                       8
   9

     -   net proceeds of approximately $20,680,000 from a public offering
         completed on June 19, 2000 of 1,000,000 shares of our common stock;

     -   net proceeds of approximately $24,534,000 from a public offering
         completed on March 2, 2001 of 1,450,000 shares of our common stock; and

     -   net proceeds of approximately $1,692,000 from the March 28, 2001 sale
         of 100,000 shares of our common stock resulting from the exercise of
         the underwriter over-allotment pursuant to the public offering
         completed on March 2, 2001.

         In addition to the items detailed above, on March 15, 2001 our
subsidiary TheraMed, Inc. received net proceeds of approximately $2,185,000 from
the issuance of convertible promissory notes with a maturity date of December
31, 2003. The notes accrue simple interest at 8% per annum, payable upon
maturity. The notes, plus the accrued interest, are convertible to common stock
at any time at the option of the holder and are subject to a mandatory
conversion to Series B Convertible Preferred Stock upon the occurrence of
certain specified events. Holders of the promissory notes also received warrants
to purchase shares of common stock of EntreMed.

         The Series 1 Warrants issued in connection with the private offering
completed on July 27, 1999 are terminable by us at any time after January 27,
2002 if our common stock trades at a per share price greater than $61.91 for ten
consecutive trading days and such Warrants are not exercised within a specified
period after our delivery of a written notice. If the remaining Series 1
Warrants were fully exercised, they would result in us receiving $18,001,000 in
aggregate exercise proceeds. We terminated the remaining Series 2 Warrants under
a similar provision on June 1, 2000.

         Our cash resources have been used to finance research and development,
including sponsored research, drug manufacturing for clinical trials, stock
repurchases, capital expenditures, including leasehold improvements to our new
facility, and general and administrative expenses. Over the next several years,
we expect to incur substantial additional research and development costs,
including costs related to early-stage research, preclinical and clinical
trials, product candidate manufacturing, increased administrative expenses to
support our research and development operations and increased capital
expenditures for expanded research capacity, various equipment needs and
facility improvements.

         At March 31, 2001, we were a party to the following agreements
requiring our funding: sponsored research in an aggregate of approximately
$1,575,000 through 2001 (including $683,000 to Children's Hospital, Boston);
clinical trials of approximately $1,231,000; manufacturing of product candidates
for clinical trials of an estimated $9,000,000; future milestone payments of up
to $3,435,000 and additional payments upon attainment of regulatory milestones.

         In December 2000 and 1999, we exercised our option to repurchase shares
of our common stock from BMS for $13.143 per share. Shares repurchased totaled
291,666 and 291,667 for repurchase prices of $3,833,367 and $3,833,379 in 2000
and 1999 respectively. Shares repurchased from BMS are accounted for as treasury
stock. BMS' remaining 291,666 shares held in connection with the collaborative
research and development agreement are subject to certain restrictions and we
may exercise our right to repurchase these remaining shares for $13.143 per
share (approximately BMS' cost per share) at any time prior to November 30,
2001.

         We believe that our existing resources will be sufficient to meet our
planned expenditures for this fiscal year, although there can be no assurance we
will not require additional funds. Our working capital requirements will depend
upon numerous factors including:



                                       9
   10

     -   the progress of our research and development programs;

     -   our ability to contain our manufacturing costs;

     -   preclinical testing and clinical trials;

     -   achievement of regulatory milestones;

     -   the timing and cost of seeking regulatory approvals;

     -   the level of resources that we devote to the development of
         manufacturing, marketing and sales capabilities, if any;

     -   technological advances;

     -   the status of competing products; and

     -   our ability to maintain existing and establish new collaborative
         arrangements with other companies to provide us with funding to support
         these activities.

         We will require substantial funds in addition to the present existing
working capital to develop our product candidates and to fully meet our business
objectives. In addition to additional equity offerings, we are exploring other
opportunities to raise funds. We are negotiating a possible assignment of some
or all of our rights to receive future THALOMID(R) royalties. We cannot predict
whether our efforts will be successful.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The primary objective of our investment activities is to preserve our
capital until it is required to fund operations while at the same time
maximizing the income we receive from our investments without significantly
increasing the risk. Our investment income is sensitive to the general level of
U.S. interest rates. In this regard, changes in the U.S. interest rates affect
the interest earned on our cash and cash equivalents. Due to the short term
nature of our cash and cash equivalent holdings, a 10% movement in market
interest rates would not materially impact the total fair market value of our
portfolio as of March 31, 2001.



                                       10
   11

PART II.   OTHER INFORMATION

Item 1.    LEGAL PROCEEDINGS

           This information as set forth in Note 2 of "Notes to Consolidated
Financial Statements" appearing in Item 1 of Part I of this report is
incorporated herein by reference.

Item 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS

           The Company issued warrants covering 10,925 shares of common stock in
connection with the issuance by its subsidiary TheraMed, Inc. of convertible
promissory notes, $2,185,000 in aggregate principal amount, bearing an interest
rate of eight percent (8%) per annum and having a maturity date of December 31,
2003. The warrants are exercisable for a period of five years at a price per
share of $17 11/16. The warrants were issued to 12 accredited investors in a
transaction that the Company believes is exempt from registration under Section
4(2) of the Securities Act of 1933. The Company's issuance of the warrants is
treated as a capital contribution by the Company to TheraMed, Inc. for
accounting purposes. The proceeds received by TheraMed, Inc. will be used to
fund its business operations. The Company is not a guarantor or otherwise liable
for the notes issued by TheraMed, Inc.

Item 3.    DEFAULT UPON SENIOR SECURITIES

           Not applicable.

Item 4.    SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

           Not applicable.

Item 5.    OTHER INFORMATION

           Not applicable.

Item 6.    EXHIBITS AND REPORTS ON FORM 8-K

           (a) Exhibits

           Not applicable.

           (b) Reports on Form 8-K

           (i) On February 16, 2001, the Company filed a Form 8-K advising that
               the Company has commenced Phase II clinical trials for its
               anti-cancer agent 2-methoxyestradiol (2ME2), and that 2ME2 will
               now be known as PANZEM(TM).

          (ii) On February 27, 2001, the Company filed a Form 8-K advising of
               its agreement with Gerard Klauer Mattison & Co., Inc. to act as
               underwriter for its public offering completed March 2, 2001.




                                       11
   12



                                   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.





                                                                          ENTREMED, INC.
                                                                           (Registrant)
                                                          
Date:  May 15, 2001                                                    /s/ John W. Holaday
                                                              ---------------------------------------
                                                                       John W. Holaday, Ph.D.
                                                                       Chief Executive Officer




Date:  May 15, 2001                                                    /s/ Thomas P. Russo
                                                              ----------------------------------------
                                                                         Thomas P. Russo
                                                                      Chief Financial Officer






                                       12