1

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q/A

(MARK ONE)

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

FOR THE QUARTERLY PERIOD ENDED      MARCH 31, 2001

[ ]      TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE EXCHANGE ACT

FOR THE TRANSITION PERIOD FROM                TO
                               --------------    --------------

COMMISSION FILE NUMBER       0-26918
                      ---------------------------------------------------------

                          CYTOCLONAL PHARMACEUTICS INC.
        -----------------------------------------------------------------
        (EXACT NAME OF SMALL BUSINESS ISSUER AS SPECIFIED IN ITS CHARTER)


              DELAWARE                                        75-2402409
- ---------------------------------------------           -----------------------
(STATE OR OTHER JURISDICTION OF INCORPORATION           (I.R.S. EMPLOYER
  OR ORGANIZATION)                                      IDENTIFICATION NUMBER)

                2110 RESEARCH ROW, SUITE 621, DALLAS, TEXAS 75235
                -------------------------------------------------
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

                                 (214)-353-2922
                ------------------------------------------------
                (ISSUER'S TELEPHONE NUMBER, INCLUDING AREA CODE)


- --------------------------------------------------------------------------
(FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED SINCE LAST
REPORT)

         CHECK WHETHER THE ISSUER: (1) FILED ALL REPORTS REQUIRED TO BE FILED BY
SECTION 13 OR 15(d) OF THE EXCHANGE ACT DURING THE PAST 12 MONTHS (OR FOR SUCH
SHORTER PERIOD THAT THE REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2)
HAS BEEN SUBJECT TO SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS.

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


                      APPLICABLE ONLY TO CORPORATE ISSUERS

         STATE THE NUMBER OF SHARES OUTSTANDING OF EACH OF THE ISSUER'S CLASSES
OF COMMON EQUITY, AS OF THE LATEST PRACTICABLE DATE: 16,171,173 SHARES OF COMMON
STOCK, $.01 PAR VALUE, OUTSTANDING AS OF MAY 10, 2001.



   2




                          CYTOCLONAL PHARMACEUTICS INC.
                                TABLE OF CONTENTS





                                                                                                 Page(s)
                                                                                                 -------
                                                                                       
PART I.  FINANCIAL INFORMATION

          Item 1. --  Financial Statements:

                      Balance Sheets as of March 31, 2001 (unaudited)
                        and December 31, 2000                                                       3

                      Statements of Operations for the Three Months
                        Ended March 31, 2001 and 2000 (unaudited)                                   4

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

                      Notes to Financial Statements                                                 6

          Item 2. --  Management's Discussion and Analysis of Financial
                        Condition and Results of Operations                                         8


PART II.  OTHER INFORMATION

            Item 2. -- Changes in Securities and use of Proceeds                                   12

            Item 6. -- Exhibits and Reports on Form 8-K                                            12

Signatures                                                                                         12





   3

                                     PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

                          CYTOCLONAL PHARMACEUTICS INC.
                                 BALANCE SHEETS



                                                                                           MARCH 31,       DECEMBER 31,
                                                                                              2001             2000
                                        ASSETS                                            (unaudited)
                                                                                        --------------    --------------
                                                                                                    
Current assets:
   Cash and cash equivalents                                                            $   33,829,000    $   35,408,000
   Prepaid expenses and other current assets                                                   387,000           495,000
                                                                                        --------------    --------------

          Total current assets                                                              34,216,000        35,903,000

Equipment, net                                                                                 643,000           512,000
Patent rights, less accumulated amortization of
    $792,000 and $764,000                                                                      642,000           670,000
Notes receivable-officer/stockholder-9.75% due April 30, 2003                                  278,000           278,000
Other assets                                                                                    15,000            15,000
                                                                                        --------------    --------------
          TOTAL                                                                         $   35,794,000    $   37,378,000
                                                                                        ==============    ==============

                         LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

   Accounts payable and accrued expenses                                                       681,000           633,000
   Taxes payable                                                                                95,000            95,000
   Deferred revenue                                                                            556,000                 0
   Current portion of royalties payable                                                         93,000           125,000
                                                                                        --------------    --------------
           Total current liabilities                                                         1,425,000           853,000

Royalties payable less current portion                                                         750,000           750,000
                                                                                        --------------    --------------

          Total liabilities                                                                  2,175,000         1,603,000
                                                                                        --------------    --------------

Stockholders' equity:

    Preferred stock - $.01 par value, 10,000,000 shares authorized; 772,842 and
     718,353 shares of Series A convertible preferred issued and outstanding at
     March 31, 2001 and December 31, 2000, respectively (liquidation value
     $1,932,000 and $1,796,000 at March 31, 2001 and December 31, 2000, respectively)            8,000             7,000

    Common Stock - $.01 par value, 30,000,000 shares authorized: 16,164,043 and
     16,146,730 shares issued and outstanding at March 31, 2001 and December 31,
     2000, respectively                                                                        162,000           162,000

Additional paid-in capital                                                                  67,363,000        67,083,000
Subscription receivable                                                                        (51,000)          (51,000)
Unearned compensatory cost                                                                     (54,000)          (70,000)
Accumulated deficit                                                                        (30,872,000)      (29,354,000)
Treasury stock, 511,200 and 260,600 shares common stock, at cost
     at March 31, 2001 and December 31, 2000, respectively                                  (2,937,000)       (2,002,000)
                                                                                        --------------    --------------

          Total stockholders' equity                                                        33,619,000        35,775,000
                                                                                        --------------    --------------

          TOTAL                                                                         $   35,794,000    $   37,378,000
                                                                                        ==============    ==============





                                       3
   4




                          CYTOCLONAL PHARMACEUTICS INC.

                            STATEMENTS OF OPERATIONS
                                   (UNAUDITED)





                                                        Three Months Ended
                                                           March 31,
                                                --------------------------------
                                                     2001              2000
                                                --------------    --------------
                                                            
Revenue:
  Licensing & research collaborative
     agreement                                  $      333,000    $      344,000
                                                --------------    --------------
Operating Expenses:
  Research and development                      $    1,149,000    $      577,000
  General and administrative                           983,000         2,265,000
                                                --------------    --------------
                                                     2,132,000         2,842,000
                                                --------------    --------------
Operating (loss)                                    (1,799,000)       (2,498,000)
                                                --------------    --------------
Other (Income) expenses:
  Interest income                                     (461,000)          (81,000)
  Interest expense                                       2,000             2,000
                                                --------------    --------------
                                                      (459,000)          (79,000)
                                                --------------    --------------
NET LOSS                                            (1,340,000)       (2,419,000)
Preferred stock dividend                              (180,000)          (47,000)
                                                --------------    --------------
Net loss attributable to
  to common shareholders                        $(1,520,000.00)   $(2,466,000.00)
                                                ==============    ==============
Basic and diluted net loss per common share     $        (0.10)   $        (0.22)
                                                ==============    ==============

Weighted average number of
  shares outstanding - basic and
  diluted                                           16,148,937        11,156,000
                                                ==============    ==============



                                       4
   5



                          CYTOCLONAL PHARMACEUTICS INC.


                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)




                                                                                     THREE MONTHS ENDED
                                                                                          MARCH 31,
                                                                              --------------------------------
                                                                                   2001              2000
                                                                              --------------    --------------
                                                                                          
Cash flows from operating activities:
   Net loss                                                                   $   (1,340,000)   $   (2,419,000)
   Adjustments to reconcile net loss to net
      cash used in operating activities:
         Depreciation and amortization                                                84,000            40,000
         Value assigned to warrant, options and compensatory stock                   117,000         1,347,000
         Changes in:
         Prepaid expenses and other current assets                                   109,000           (36,000)
         Deferred revenue                                                            555,000           180,000
         Accounts payable and accrued expenses                                        16,000            58,000
                                                                              --------------    --------------
              Net cash used in operating activities                                 (459,000)         (830,000)
                                                                              --------------    --------------

Cash flows from investing activities:
   Purchase of equipment                                                            (185,000)          (63,000)
                                                                              --------------    --------------
          Net cash used in investing activities                                     (185,000)          (63,000)
                                                                              --------------    --------------

Cash flows from financing activities:
   Payment of royalties                                                                    0           (41,000)
   Proceeds from exercise of options and warrants                                                   14,220,000
   Purchase of treasury stock                                                       (935,000)                0
                                                                              --------------    --------------
            Net cash used in financing activities                                   (935,000)       14,179,000
                                                                              --------------    --------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                              (1,579,000)       13,286,000
Cash and cash equivalents at beginning of period                                  35,408,000         3,213,000
                                                                              --------------    --------------

CASH AND CASH EQUIVALENTS  AT END OF PERIOD                                   $   33,829,000    $   16,499,000
                                                                              ==============    ==============



                                       5


   6


                          CYTOCLONAL PHARMACEUTICS INC.
                          NOTES TO FINANCIAL STATEMENTS
                                 March 31, 2001
                                   (unaudited)



(1)      FINANCIAL STATEMENT PRESENTATION

         The unaudited financial statements of Cytoclonal Pharmaceutics Inc., a
         Delaware corporation (the "Company"), included herein have been
         prepared in accordance with the rules and regulations promulgated by
         the Securities and Exchange Commission and, in the opinion of
         management, reflect all adjustments (consisting only of normal
         recurring accruals) necessary to present fairly the results of
         operations for the interim periods presented. Certain information and
         footnote disclosures normally included in financial statements prepared
         in accordance with generally accepted accounting principles, have been
         condensed or omitted pursuant to such rules and regulations. However,
         management believes that the disclosures are adequate to make the
         information presented not misleading. These financial statements and
         the notes thereto should be read in conjunction with the financial
         statements and the notes thereto included in the Company's Annual
         Report on Form 10-K for the fiscal year ended December 31, 2000. The
         results for the interim periods are not necessarily indicative of the
         results for the full fiscal year.

 (2)     RESEARCH AND COLLABORATIVE AGREEMENT

         In June 1998, the Company entered into a license and research agreement
         with Bristol-Myers Squibb ("BMS") on two technologies related to
         production of paclitaxel, the active ingredient in BMS's largest
         selling cancer product, Taxol(R). The agreement includes fees,
         milestone payments, research and development support and minimum and
         sales based royalties.

(3)      LOSS PER COMMON SHARE

         Basic and diluted loss per common share is based on the net loss
         increased by dividends on preferred stock divided by the weighted
         average number of common shares outstanding during the period. No
         effect has been given to outstanding options, warrants or convertible
         preferred stock in the diluted computation, as their effect would be
         antidilutive.

(4)      STOCKHOLDERS' EQUITY

         The Company accounts for its stock-based compensation plans under
         Accounting Principles Board Opinion No. 25, "Accounting for Stock
         Issued to Employees." In October 1995, the Financial Accounting
         Standards Board issued Statement No. 123, "Accounting for Stock-Based
         Compensation" ("SFAS No. 123"), which establishes a fair value-based
         method of accounting for stock-based compensation plans. The Company
         has adopted the disclosure-only alternative under SFAS No. 123. The
         Company accounts for stock based compensation to nonemployees using the
         fair value method in accordance with SFAS No. 123 and Emerging Issues
         Task Force (EITF) Issue No. 96-18. The Company has recognized deferred
         stock compensation related to certain stock option and warrant grants.
         During the three months ended March 31, 2000 the Company granted 5,000
         options to purchase shares of its Common Stock at $7.188 per share, in
         return for consulting services. The Company valued these warrants based
         on the Black-Scholes option pricing model. In connection therewith the
         Company recorded a non-cash charge of $1,392 during the three months
         ended March 31, 2001. In connection with other option grants to


                                       6
   7

         consultants in previous years the Company recorded a non-cash charge of
         $115,694 during the three months ended March 31, 2001.

(5)      DEFERRED REVENUE

         The Company recognizes revenue from development agreements over the
         stated live of the agreement. Amounts received in advance of the
         services to be performed are recorded as deferred revenue. Accordingly,
         funds of $1,000,000 received February 2001, net of $444,000 in revenues
         recognized in the quarters ending December 31, 2000 and March 31,2001
         are recorded as deferred revenue of $556,000.




                                       7
   8




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

         The following discussion should be read in conjunction with, and is
qualified in its entirety by, the Financial Statements and the Notes thereto
included in this report. This discussion contains certain forward-looking
statements that involve substantial risks and uncertainties. When used in this
report, the words "anticipate," "believe," "estimate," "expect" and similar
expressions as they relate to the Company or its management are intended to
identify such forward-looking statements. The Company's actual results,
performance or achievements could differ materially from those expressed in, or
implied by, these forward-looking statements. Historical operating results are
not necessarily indicative of the trends in operating results for any further
period.

     We were organized and commenced operations in September 1991. Our efforts
have been principally devoted to research and development activities and
organizational efforts, including the development of products for the treatment
of cancer and infectious diseases, recruiting our scientific and management
personnel and advisors and raising capital. As we accelerate our efforts to
become a fully operational and profitable drug design and development company,
we will continue to review and refine our strategic plan. Our strong financial
position provides us with the resources necessary to move forward rapidly to
achieve our goals.

     We have enhanced our executive management team to ensure that we have
capable, experienced individuals in place to meet the increasing demands we face
as the Company continues its plans. Ronald Lane Goode, Ph.D. has joined the
Company as President and Chief Executive Officer. Dr. Goode is an accomplished
pharmaceutical executive who has held key management positions at G. D. Searle &
Co. and Pfizer Pharmaceuticals. He has an extensive record of success in
business development, having been responsible for many of Searle's acquisitions
and has supervised clinical development programs that led to the filing of over
a dozen New Drug Approval applications. After his tenure at Searle, Dr. Goode
was President and CEO of Unimed Pharmaceuticals, Inc. He positioned that company
for sale to Solvay. Most recently he formed the consulting company Pharma-Links
with the mission of being the "link" between pharmaceutical companies to help
them create alliances, form joint ventures and effect various transactions. Dr.
Goode succeeds founder Dr. Arthur P. Bollon who remains as non-executive Vice
Chairman.

     During the past year we have increased our focus on the expansion of our
two drug design platform technologies: Quantum Core Technologies(TM) (QCT(TM))
and OASIS(TM). We have strengthened and expanded our affiliations with
universities and other research institutions to ensure that we obtain the most
advanced scientific knowledge available. In addition, we have increased our
emphasis of identifying opportunities for collaborations, strategic alliances
and joint ventures with pharmaceutical and biotechnology companies for the
commercial development of our products.

     We have also increased the scientific staff, both in number and depth of
knowledge. We have added additional physical facilities, and we will continue to
provide the staff members and equipment necessary to accommodate the tasks
required by our expanding QCT(TM) and OASIS(TM) technologies. We are improving
our medicinal chemistry department, a function we feel is vital to our growth in
drug development. We are cognizant of the importance of obtaining new as well



                                       8
   9

as existing patents and intellectual property, and are developing new programs
to ensure successful operations in this area.

     We believe that we have a capable, focused Board and management team,
promising technology and strong financial resources. During the next twelve
months we plan on concentrating our efforts in the following areas:

     o    Designing drugs (using QCT(TM)) that inhibit specific, targeted
          proteins;

     o    Designing gene-regulating antisense reagents (using our
          OASIS(TM)genome library);

     o    Continuing our collaboration with Bristol-Myers Squibb Company, Inc.
          pursuant to our license and research and development agreements to
          utilize microbial fermentation and genetic engineering to develop
          Paclitaxel in commercial quantities and at lower costs; and

     o    Seeking to establish additional partnerships, strategic alliances and
          technology licenses for the development, manufacturing, marketing and
          sales of vaccines and pharmaceuticals for cancer detection and
          treatment, drug resistance, infectious diseases and genetic diseases.


          Our actual research and development and related activities may vary
significantly from current plans depending on numerous factors, including
changes in the costs of such activities from current estimates, the results of
our research and development programs, the results of clinical studies, the
timing of regulatory submissions, technological advances, determinations as to
commercial potential and the status of competitive products. The focus and
direction of our operations will also be dependent upon the establishment of
collaborative arrangements with other companies, the availability of financing
and other factors.

RESULTS OF OPERATIONS

Revenue

          We recognized revenues of $333,000 and $344,000 for the three months
ended March 2001, and 2000, respectively. Revenues in both quarters were
attributable to license and research and development payments from our
agreements with Bristol-Myers Squibb.

Research and Development Expenses

          We incurred research and development expenses of $1,149,000, and
$577,000 for the three months ended March 2001 and 2000, respectively. The
increase in research and development expenses in 2001 from 2000 was due to
increases in research and development salaries due to additional scientific
staff, increases in expenses for contract research and research consultants as
well as increases in laboratory expenses as we expanded our research and
development activities.

          We anticipate that we will incur increased research and development
expenses as we move products from pre-clinical to clinical trials and as we
expand our drug discovery efforts. We also expect to hire additional technical
staff to aid in the fulfillment of these goals.



                                       9
   10

General and Administrative Expenses

         We incurred general and administrative expenses of $983,000 and
$2,265,000 for the three months ended March 2001, and 2000, respectively. The
primary decrease in general and administrative expenses in 2001 from 2000 was
attributable to a decrease of $1,558,000 in public and financial relations
expenses, which included $1,267,000 in non-cash charges in 2000 related to
issuance of warrants to financial advisors offset by increases in salaries and
other operating expenses in 2001 related to the addition of personnel and
corporate activities.

         We anticipate that we will incur increased general and administrative
expenses as we expand our administrative staff to aid in our business
development.

Interest Income

         Interest income was $461,000 and $81,000 for the three months ended
March 2001 and 2000, respectively. The increase in interest income is due to the
increase in available cash balances resulting from the receipt of approximately
$12,953,000 and $25,742,000 for the redemption of 1,992,829 and 2,941,905 Class
C and D warrants, respectively, received from January 1, 2000 through April 14,
2000.


Net Losses

         We incurred a net loss of $1,520,000 and $2,419,000 for the three
months ended March 2001 and 2000, respectively. The decrease in net loss in 2001
from 2000 was attributable to an increase in interest income and a reduction in
general and administrative operating expenses, partially offset by in increase
in research and development expenses.

Liquidity and Capital Resources

          At March 31, 2001, we had cash and cash equivalents approximately
$33,829,000. Since inception we have financed our operations from debt and
equity financings as well as fees received from licensing and research and
development agreements. During the three months ended March 31, 2001, we used
cash of approximately $1,579,000 to fund our operating activities, principally
caused by the net loss of $1,520,000. In addition, during the three months ended
March 31, 2001 we used approximately $1,066,000 to fund our investing
activities, principally caused by the purchase of treasury stock.

The Company accounts for its stock-based compensation plans under Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees." In
October 1995, the Financial Accounting Standards Board issued Statement No. 123,
"Accounting for Stock-Based Compensation" ("SFAS No. 123"), which establishes a
fair value-based method of accounting for stock-based compensation plans. The
Company has adopted the disclosure-only alternative under SFAS No. 123. The
Company accounts for stock based compensation to nonemployees using the fair
value method in accordance with SFAS No. 123 and Emerging Issues Task Force
(EITF) Issue No. 96-18. The Company has recognized deferred stock compensation
related to certain stock option and warrant grants. During the three months
ended March 31, 2000 the Company granted 5,000 options to purchase shares of its
Common Stock at $7.188 per share, in return for consulting services. The Company
valued these warrants based on the Black-Scholes option pricing model. In
connection therewith the Company



                                       10
   11

recorded a non-cash charge of $1,392 during the three months ended March 31,
2001. In connection with other option grants to consultants in previous years
the Company recorded a non-cash charge of $115,694 during the three months ended
March 31, 2001.


          We have agreed to fund scientific research at academic institutions
and/or to make minimum royalty payments for licensing and collaborative
agreements of approximately $1,223,000 in 2001. We do not expect these
arrangements to have a significant impact on our liquidity and capital
resources. We intend to continue to maintain and develop relationships with
academic institutions and to establish licensing and collaborative agreements.

          We have no material capital commitments for the year ended December
31, 2001.

          We believe that we have sufficient cash and cash equivalents at March
31, 2001 to finance our plan of operation through March 31, 2002. However, there
can be no assurance that we will generate sufficient revenues, if any, to fund
our operations after such period or that any required financings will be
available, through bank borrowings, debt or equity offerings, or otherwise, on
acceptable terms or at all.


                                       11
   12




                           PART II. OTHER INFORMATION


Item 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS

          In January 2001, we issued 71,802 shares of Series A Preferred Stock
as full payment of the dividend due on the Series A Preferred Stock for the year
ended December 31, 2000 to the holders of such preferred stock. Such issuance
was pursuant to Section 3(a)(9) promulgated under the Securities Act.


Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

          None


                                   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.



                                            CYTOCLONAL PHARMACEUTICS INC.



Date: May 18, 2001                          /s/ Joan H. Gillett
                                            -----------------------------------
                                            Joan H. Gillett, C.P.A.
                                            Vice President/Controller
                                            Principal Accounting Officer














                                       12