SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                   FORM 10-Q
                                        

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 1997, OR
                                               -----------------    



[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
    EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _____ TO ______

Commission file number          0-22025 
                      -------------------------------------------------

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


          Michigan                                   94-3096597
- -------------------------------           -------------------------------
(State or other jurisdiction of                   (I.R.S. employer
 incorporation or organization)                   identification no.)
 

   24 Frank Lloyd Wright Dr.
        P.O. Box 376
     Ann Arbor, Michigan                               48106
- -------------------------------           --------------------------------
(Address of principal executive                     (Zip code)
 offices)    
                                
                                (734) 930-5555
- --------------------------------------------------------------------------
             (Registrant's telephone number, including area code)

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


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

                                          [X] - Yes  [  ] - No

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



       COMMON STOCK, NO PAR VALUE                    13,278,983
                (Class)                     Outstanding at February 1, 1998

                                       

                                    Page 1

 
                           AASTROM BIOSCIENCES, INC.

                         Quarterly Report on Form 10-Q
                               December 31, 1997

                               TABLE OF CONTENTS



PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements                                         Page
                                                                     ----
        a) Condensed Balance Sheets as of June 30, 1997 and 
           December 31, 1997                                           3

        b) Condensed Statements of Operations for the three 
           and six months ended December 31, 1996 and 1997 
           and for the period from March 24, 1989 (Inception) 
           to December 31, 1997                                        4

        c) Condensed Statements of Cash Flows for the six 
           months ended December 31, 1996 and 1997 and for 
           the period from March 24, 1989 (Inception) to 
           December 31, 1997                                           5

        d) Notes to Condensed Financial Statements                     6

Item 2. Management's Discussion and Analysis of Financial 
        Condition and Results of Operations                            9

Item 3. Quantitative and Qualitative Disclosures About Market Risk     *

PART II -  OTHER INFORMATION

Item 1.    Legal Proceedings                                           *
Item 2.    Changes in Securities and Use of Proceeds                  15
Item 4.    Submission of Matters to a Vote of Security Holders        16
 
EXHIBIT INDEX                                                         19

* No information is provided due to inapplicability of the item.

                                    Page 2

 
                         PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements
 

                           AASTROM BIOSCIENCES, INC.
                         (a development stage company)

                            CONDENSED BALANCE SHEETS
                               


 
                                                  June 30,       December 31,
                                                    1997            1997
                                             -----------      -----------
ASSETS                                                           (Unaudited)
 
CURRENT ASSETS:
                                                                
  Cash and cash equivalents                       $ 1,943,000     $ 1,270,000
  Short-term investments                           15,064,000      18,511,000
  Receivables                                         229,000         244,000
  Prepaid expenses                                    126,000          53,000
                                                  -----------     -----------
    Total current assets                           17,362,000      20,078,000
 
PROPERTY, NET                                       1,048,000         834,000
                                                  -----------     -----------
         Total assets                             $18,410,000     $20,912,000
                                                  ===========     ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
 
  Accounts payable and accrued expenses            $1,508,000      $1,899,000
  Accrued employee expenses                           130,000          98,000
  Current portion of capital lease obligations        124,000          71,000
                                                   ----------      ----------
     Total current liabilities                      1,762,000       2,068,000
 
CAPITAL LEASE OBLIGATIONS                              65,000          30,000
 
SHAREHOLDERS' EQUITY:
  Preferred Stock, no par value; shares 
    authorized - 5,000,000; 2,200,000 issued 
    and outstanding at December 31, 1997                    -       9,930,000
  Common Stock, no par value; shares 
    authorized - 40,000,000; shares issued 
    and outstanding - 13,275,208  
    and 13,278,983, respectively                   58,073,000      57,992,000
 
  Deficit accumulated during the 
    development stage                             (41,313,000)    (49,394,000)
  Stock purchase warrants                                   -         284,000
  Shareholder notes receivable                       (167,000)              -
  Unrealized gains (losses) on investments            (10,000)          2,000
                                                   ----------      ----------
     Total shareholders' equity                    16,583,000      18,814,000
                                                   ----------      ----------
         Total liabilities and shareholders' 
            equity                                $18,410,000     $20,912,000
                                                  ===========     ===========
 

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

                                    Page 3

 
                           AASTROM BIOSCIENCES, INC.
                         (a development stage company)

                      CONDENSED STATEMENTS OF OPERATIONS
                                  (Unaudited)



                                                                                              March 24, 1989
                                           Three months ended        Six months ended        (Inception) to
                                              December 31,              December 31,           December 31,
                                         ----------------------      ---------------------   ----------------
                                           1996           1997          1996         1997           1997
                                         ---------      --------     ---------     --------     ------------
                                                                                   
 REVENUES:
   Research and development agreements   $      -       $       -     $  195,000   $    3,000     $ 2,020,000
   Grants                                     29,000        49,000        58,000       62,000       2,205,000
                                           ---------     ---------     ---------     --------     -----------
       Total revenues                         29,000        49,000       253,000       65,000       4,225,000
                                           =========     =========     =========     ========     =========== 
COSTS AND EXPENSES:
   Research and development                2,550,000     3,788,000     5,710,000    7,031,000      45,463,000
   General and administrative                439,000       883,000       891,000    1,496,000      10,538,000
                                           ---------     ---------     ---------    ---------      ----------
       Total costs and expenses            2,989,000     4,671,000     6,601,000    8,527,000      56,001,000
                                           ---------     ---------     ---------    ---------      ----------
 
LOSS FROM OPERATIONS                      (2,960,000)   (4,622,000)   (6,348,000)  (8,462,000)    (51,776,000)
                                           ----------   ----------    ----------   ----------      ----------

OTHER INCOME (EXPENSE):
   Interest income                            79,000       216,000       205,000      436,000       2,688,000
   Interest expense                           (8,000)       (2,000)      (19,000)      (7,000)       (258,000)
                                          ----------    ----------     ---------   ----------      ----------
        Other income                          71,000       214,000       186,000      429,000       2,430,000
                                          ----------    ----------     ---------   ----------      ----------

NET LOSS                                 $(2,889,000)  $(4,408,000)  $(6,162,000) $(8,033,000)   $(49,346,000)
                                         ============  ===========   ============  ===========   ============ 

COMPUTATION OF NET LOSS 
  APPLICABLE TO COMMON SHARES:
 
Net loss                                 $(2,889,000)  $(4,408,000)  $(6,162,000) $ (8,033,000)
   Dividends on Preferred Stock                    -       (47,000)            -       (47,000)
   Charge related to issuance of  
     Preferred Stock                               -    (3,439,000)            -    (3,439,000)
                                         ------------   ----------     ----------   ----------
 Net loss applicable to Common Shares    $(2,889,000)  $(7,894,000)  $(6,162,000) $(11,519,000)
                                         ===========   ===========   ===========  ============= 
 
NET LOSS PER COMMON SHARE (Basic 
   and Diluted)                          $      (.29)  $      (.59)  $      (.61) $       (.87)
                                         ===========   ===========   ===========  ============
Weighted average number of common 
   and common equivalent shares 
   outstanding                            10,109,000    13,268,000    10,108,000    13,273,000
                                         ===========   ===========   ===========   ===========
 
   The accompanying notes are an integral part of these financial statements.

                                    Page 4

 
                           AASTROM BIOSCIENCES, INC.
                         (a development stage company)

                       CONDENSED STATEMENTS OF CASH FLOWS
                                  (Unaudited)


                                                                                       Six months ended        March 24, 1989 
                                                                                          December 31,         (Inception) to 
                                                                                     ------------------------    December 31,   
                                                                                        1996          1997          1997
                                                                                     -----------  -----------   ------------
                                                                                                      
OPERATING ACTIVITIES:
     Net loss                                                                        $(6,162,000) $(8,033,000)  $(49,346,000)
     Adjustments to reconcile net loss to net cash used                           
        for operating activities: 
               Depreciation and amortization                                             274,000      303,000      2,134,000
               Loss on property held for resale                                                -            -        110,000
               Amortization of discounts and premiums on investments                           -      (82,000)      (285,000)
               Stock compensation expense                                                 66,000      320,000        450,000
               Changes in assets and liabilities:                       
                    Receivables                                                            7,000      (39,000)      (268,000)
                    Prepaid expenses                                                    (300,000)      73,000        (53,000)
                    Accounts payable and accrued expenses                               (214,000)     391,000      1,899,000
                    Accrued employee expenses                                             (8,000)     (32,000)        98,000
                    Deferred revenue                                                    (122,000)           -              -
                                                                                     -----------  -----------   ------------
     Net cash used for operating activities                                           (6,459,000) (7,099,000)    (45,261,000)
                                                                                     -----------  -----------   ------------
 
INVESTING ACTIVITIES:
     Organizational costs                                                                      -            -        (73,000)
     Purchase of short-term investments                                                        -  (10,353,000)   (41,491,000)
     Maturities of short-term investments                                                      -    7,000,000     23,267,000
     Capital purchases                                                                  (284,000)     (89,000)    (2,231,000)
     Proceeds from sale of property held for resale                                            -            -        400,000
                                                                                     -----------  -----------   ------------
      Net cash used for investing activities                                            (284,000)  (3,442,000)   (20,128,000)
                                                                                     -----------  -----------   ------------
  
FINANCING ACTIVITIES:
     Issuance of Preferred Stock                                                               -    9,930,000     44,148,000
     Issuance of Common Stock                                                              6,000       26,000     20,053,000
     Payments received for stock purchase rights                                               -            -      3,500,000
     Payments received under shareholder notes                                                 -            -         31,000
     Principal payments under capital lease obligations                                 (141,000)     (88,000)    (1,073,000)
                                                                                     -----------  -----------   ------------
     Net cash provided by (used for) financing activities                               (135,000)   9,868,000     66,659,000
                                                                                     -----------  -----------   ------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                  (6,878,000)    (673,000)     1,270,000
 
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                      10,967,000    1,943,000              -
                                                                                     -----------  -----------   ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                            $4,089,000   $1,270,000     $1,270,000
                                                                                      ----------  -----------   ------------
                                                                                      ----------  -----------   ------------  
SUPPLEMENTAL CASH FLOW INFORMATION:
     Interest paid                                                                   $    19,000  $     7,000   $   258,000
     Additions to capital lease obligations                                                    -            -     1,174,000


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

                                    Page 5

 
                           AASTROM BIOSCIENCES, INC.
                         (A DEVELOPMENT STAGE COMPANY)
                    NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)


1. ORGANIZATION

   Aastrom Biosciences, Inc. (the "Company") was incorporated in March 1989
   ("Inception") under the name Ann Arbor Stromal, Inc. The Company changed its
   name in 1991 concurrent with the commencement of employee-based operations.
   The Company is in the development stage with its principal business
   activities being research and product development, conducted principally on
   its own behalf, but also in connection with various collaborative research
   and development agreements with other companies, involving the development of
   processes and instrumentation for the ex vivo production of human stem cells
   and their progeny, and hematopoietic and other tissues. Successful future
   operations are subject to several technical and business risks, including
   satisfactory product development and obtaining regulatory approval and market
   acceptance of its products.

2. BASIS OF PRESENTATION

   The condensed financial statements included herein have been prepared by the
   Company without audit, according to the rules and regulations of the
   Securities and Exchange Commission. Certain information and footnote
   disclosures normally included in financial statements prepared in accordance
   with generally accepted accounting principles have been omitted pursuant to
   such rules and regulations. The financial statements reflect, in the opinion
   of management, all adjustments (which consist solely of normal recurring
   adjustments) necessary to present fairly the financial position and results
   of operations as of and for the periods indicated.  The results of operations
   for the three and six months ended December 31, 1997, are not necessarily
   indicative of the results to be expected for the full year or for any other
   period.

   These financial statements should be read in conjunction with the audited
   financial statements and the notes thereto included in the Company's Annual
   Report on Form 10-K, as amended and filed with the Securities and Exchange
   Commission.

3. SALE OF PREFERRED STOCK

   On December 2, 1997, the Company completed a directed placement of 2,200,000
   shares of its 5.5% Convertible Preferred Stock ("Preferred Stock") at a price
   of $5.00 per share. Proceeds from the offering, net of placement agent
   commissions and expenses, were approximately $9,930,000.  Each share of
   Preferred Stock is convertible into one share of Common Stock, subject to
   certain anti-dilution adjustments, and is convertible at the option of the
   holder at any time.  The Preferred Stock will automatically convert into
   Common Stock if at any time after December 2, 1999, the price of the
   Company's Common Stock is greater than $10 per share for 20 consecutive
   trading days, or upon the occurrence of certain other events.  The Preferred
   

                                    Page 6

 
   Stock accrues a dividend at an annual rate of 5.5%, which is declared and
   paid by the Company on a quarterly basis, and has a liquidation preference of
   $5 per share, plus accrued but unpaid dividends.  The Company has the option
   to pay dividends on the Preferred Stock in the form of a cash payment or by
   the issuance of shares of Common Stock.  If the Company elects to pay the
   dividend in Common Stock, such shares are valued at an average daily trading
   price of the Common Stock prior to the quarterly record date.  In December
   1997, the Company elected to issue 7,103 shares of Common Stock valued at
   approximately $47,000 in payment of this dividend.  Such shares are reflected
   as outstanding as of December 31, 1997 in the accompanying financial
   statements.

4. NET LOSS PER COMMON SHARE

   Net loss per share is computed using the weighted average number of common
   and common equivalent shares outstanding during the period. Common equivalent
   shares are not included in the per share calculation where the effect of
   their inclusion would be anti-dilutive.  However, common and common
   equivalent shares issued during the twelve-month period preceding the filing
   of the registration statement for the Company's initial public offering,
   which was completed in February 1997 (the "IPO"), at a price below the
   expected offering price are considered to be cheap stock and are included in
   the calculation for periods prior to the IPO, as if they were outstanding for
   all periods using the treasury stock method, as applicable, even though their
   inclusion is anti-dilutive. Due to the automatic conversion of all previously
   outstanding preferred stock into Common Stock upon the completion of the IPO,
   such preferred stock is assumed to have been converted into Common Stock at
   the time of issuance, except for those shares considered to be cheap stock
   which are treated as outstanding for all periods presented.

   The computations of net loss per common share for the three and six-month
   periods ended December 31, 1997 include an adjustment for dividends paid on
   the Preferred Stock and reflect a one-time charge of $3,439,000 related to
   the sale of the Preferred Stock in December 1997. The one-time charge and
   dividends affect only the computation of net loss per common share and are
   not included in the computation of net loss for the periods.

   During March 1997, the Financial Accounting Standards Board issued Statement
   of Financial Accounting Standards No. 128, "Earnings Per Share" ("SFAS 128"),
   which amended the standards for computing earnings per share previously set
   forth in Accounting Principles Board Opinion No. 15, "Earnings per Share"
   ("APB 15").  SFAS 128, which was adopted by the Company for the periods
   ending December 31, 1997, did not have a material effect on the computation
   of the Company's historical net loss per common share amounts.


5. RECENT PRONOUNCEMENT

   In June 1997, the Financial Accounting Standards Board issued Statement of
   Financial Accounting  Standards No. 130, "Reporting Comprehensive Income"
   ("SFAS 130"), which sets forth additional requirements for companies to
   report in the financial statements Comprehensive Income in addition to Net
   Income.  Upon adoption of SFAS 130, the Company 

                                    Page 7

 
   will present comprehensive income in its financial statements for earlier
   periods. The Company currently expects that adopting SFAS 130 for its
   previously issued financial statements will primarily affect the treatment of
   dividends and the one-time charge associated with the sale of the Preferred
   Stock. The Company will adopt SFAS 130 during its fiscal year ending June 30,
   1999 and has not yet determined the manner in which comprehensive income will
   be presented.

                                    Page 8

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

OVERVIEW

Since its inception, the Company has been in the development stage and engaged
in research and product development, conducted principally on its own behalf,
but also in connection with various collaborative research and development
agreements with other entities. The Company does not expect to generate positive
cash flows from operations for at least the next several years and, until
product sales commence, the Company expects that its revenue sources will
continue to be limited to grant revenue, research funding and milestone payments
and licensing fees from potential future corporate collaborators. The timing and
amount of such future cash payments and revenues, if any, will be subject to
significant fluctuations, based in part on the success of the Company's research
activities, the receipt of necessary regulatory approvals, the timing of the
achievement of certain other milestones and the extent to which associated costs
are reimbursed under grant or other arrangements. Substantially all of the
Company's revenues from product sales, if any, will be subject to the Company's
obligation to make aggregate royalty payments of up to 5% to certain licensors
of its technology. Further, under the Company's Distribution Agreement with Cobe
BCT, Inc. (collectively with Cobe Laboratories, Inc., "Cobe"), Cobe will perform
marketing and distribution activities and in exchange will receive approximately
38% to 42% of the Company's product sales in the area of stem cell therapy,
subject to negotiated discounts and volume-based adjustments. Research and
development expenses may fluctuate due to the timing of expenditures for the
varying stages of the Company's research and clinical development programs.
Research and development expenses will increase as product development programs
and applications of the Company's products progress through research and
development stages and the Company expects these expenses to continue to
increase until these programs are completed.  Under the Company's License
Agreement with Immunex, annual renewal fees of $1,000,000 are payable in March
of each of the next three years. Under the Company's Distribution Agreement with
Cobe, regulatory approval activities for the Company's products for stem cell
therapies outside of the United States will be conducted, and paid for, by Cobe.
As a result of these and other factors, the Company's results of operations have
fluctuated and are expected to continue to fluctuate significantly from year to
year and from quarter to quarter and therefore may not be comparable to or
indicative of the results of operations for any future periods.

Over the past several years, the Company's net loss has primarily increased,
consistent with the growth in the Company's scope and size of operations. In the
near term, the Company plans additional moderate growth in employee headcount
necessary to address increasing requirements in the areas of product
development, research, clinical and regulatory affairs, quality systems and
administration. Assuming capital is available to finance such growth, the
Company's operating expenses will continue to increase as a result. At least
until such time as the Company enters into arrangements providing research and
development funding or initiates product sales, the net loss will continue to
increase as well. The Company has never been profitable and does not anticipate
having net income for at least the next several years. Through December 31,
1997, the Company had an 

                                    Page 9


accumulated deficit of $49,394,000. There can be no assurance that the Company 
will be able to achieve profitability on a sustained basis, if at all.

This report contains, in addition to historical information, forward-looking
statements that involve risks and uncertainties. The Company's actual results
could differ materially from the results discussed in the forward-looking
statements. Factors that could cause or contribute to such differences include
those discussed under this caption, as well as those discussed under the caption
"Certain Business Considerations" and in the Company's Annual Report on Form 10-
K, as amended.

RESULTS OF OPERATIONS

Three and six months ended December 31, 1997 and 1996

Revenues for the quarter ended December 31, 1997, consisting primarily of grant
funding, increased to $49,000 from $29,000 for the same period in 1996.
Revenues for the six months ended December 31, 1997 decreased to $65,000
compared to $253,000 for the same period in 1996, reflecting the completion of a
research collaboration in September 1996. Grant revenues increased in 1997,
reflecting the timing of grant awards and related research activities, to the
extent that such associated costs are reimbursed under the grants.

Costs and expenses increased to $4,671,000 for the quarter ended December 31,
1997 from $2,989,000 for the same period in 1996, and increased to $8,527,000
for the six months ended December 31, 1997 compared to $6,601,000 for the same
period in 1996.  The increases in costs and expenses in 1997 were principally
the result of an increase in research and development expense to $3,788,000 and
$7,031,000 for the quarter and six months ended December 31, 1997, respectively,
from $2,550,000 and $5,710,000 for the same periods in 1996.  These increases
relate primarily to increased development activities for the Aastrom Cell
Production System (CPS) during 1997. General and administrative expenses
increased to $883,000 and $1,496,000 for the quarter and six months ended
December 31, 1997, respectively, from $439,000 and $891,000 for the same periods
in 1996, reflecting increased activities associated with the Company's efforts
to develop additional business opportunities for the Aastrom CPS in other
emerging cell therapies.

Interest income was $216,000 for the quarter ended December 31, 1997, compared
to $79,000 for the same period in 1996, and was $436,000 for the six months
ended December 31, 1997, compared to $205,000 for the same period in 1996.
These changes primarily reflect a fluctuation in the levels of cash, cash
equivalents and short-term investments during the periods.

The net loss for the quarter ended December 31, 1997 was $4,408,000, or $.59 per
common share, compared to a net loss of $2,889,000, or $.29 per common share,
for the same period in 1996. The net loss for the six months ended December 31,
1997 was $8,033,000, or $.87 per common share compared, to $6,162,000, or $.61
per common share, for the same period in 1996.  The computations of net loss per
common share in 1997 include an adjustment for dividends paid on the Preferred
Stock and reflect a one-time charge of $3,439,000 related to the sale of the
Preferred Stock.  The one-time charge and dividends affect only the computation
of net loss per common share and are not included in the net loss for the
periods.

                                    Page 10

 
Liquidity and capital resources

The Company has financed its operations since Inception primarily through public
and private sales of its equity securities, which from Inception through
December 31, 1997, have totaled approximately $67,922,000 and, to a lesser
degree, through grant funding, payments received under research agreements and
collaborations, interest earned on cash, cash equivalents, and short-term
investments, and funding under equipment leasing agreements. These financing
sources have historically allowed the Company to maintain adequate levels of
cash and other liquid investments.

The Company's combined cash, cash equivalents and short-term investments totaled
$19,781,000 at December 31, 1997, an increase of $2,774,000 from June 30, 1997.
In December 1997, the Company completed the sale of 2,200,000 shares of 5.5%
Convertible Preferred Stock that generated net proceeds to the Company of
approximately $9,930,000.  The primary uses of cash, cash equivalents and short-
term investments during the six months ended December 31, 1997, included
$7,017,000 to finance the Company's operations and working capital requirements,
$89,000 in capital equipment additions and $88,000 in scheduled debt payments.
The Company plans to continue its policy of investing excess funds in short-
term, investment-grade, interest-bearing instruments.

The Company's future cash requirements will depend on many factors, including
continued scientific progress in its research and development programs, the
scope and results of clinical trials, the time and costs involved in obtaining
regulatory approvals, the costs involved in filing, prosecuting and enforcing
patents, competing technological and market developments and the cost of product
commercialization. The Company does not expect to generate a positive cash flow
from operations for at least the next several years, due to the expected
increase in spending for research and development programs and the expected cost
of commercializing its product candidates. The Company intends to seek
additional funding through research and development agreements with suitable
corporate collaborators, grants and through public or private financing
transactions. The Company expects that its primary sources of capital for the
foreseeable future will be through collaborative arrangements and through the
public or private sale of its debt or equity securities. There can be no
assurance that such collaborative arrangements, or any public or private
financing, will be available on acceptable terms, if at all, or can be
sustained. Several factors will affect the Company's ability to raise additional
funding, including, but not limited to, market volatility of the Company's stock
and economic conditions affecting the public markets generally or some portion,
or all, of the technology sector.  If adequate funds are not available, the
Company may be required to delay, reduce the scope of, or eliminate one or more
of its research and development programs, which may have a material adverse
effect on the Company's business, financial condition and results of operations.

                                    Page 11

 
CERTAIN BUSINESS CONSIDERATIONS

Commercialization of the Company's technology and product candidates, including
its lead product candidate, the Aastrom/tm/ CPS, will require substantial
additional research and development by the Company as well as substantial
clinical trials.  There can be no assurance that the Company will successfully
complete development of the Aastrom/tm/ CPS or its other product candidates, or
successfully market its technologies or product candidates, which lack of
success would have a material adverse effect on the Company's business,
financial condition and results of operations.  The Company or its collaborators
may encounter problems or delays relating to research and development, market
development, clinical trials, regulatory approval and intellectual property
rights of the Company's technologies and product candidates.  The Company's
product development efforts are primarily directed toward obtaining regulatory
approval to market the Aastrom/tm/ CPS as an alternative to currently used stem
cell collection methods.  These existing stem cell collection methods have been
widely practiced for a number of years, and there can be no assurance that any
of the Company's technologies or product candidates will be accepted by the
marketplace as readily as these or other competing processes and methodologies,
or at all.

The approval of the United States Food and Drug Administration ("FDA") will be
required before any commercial sales of the Company's product candidates for
stem cell therapy may commence in the United States, and approvals from foreign
regulatory authorities will be required before international sales may commence.
The Company is currently conducting pre-pivotal clinical trials to demonstrate
the safety and biological activity of patient-derived cells or umbilical cord
blood cells produced in the Aastrom/tm/ CPS in a limited number of patients. If
the results from these pre-pivotal trials are successful, the Company intends to
seek clearance from the FDA to commence one or more pivotal clinical trials. The
patients enrolled in these pre-pivotal trials and future trials will have
undergone extensive chemotherapy or radiation therapy treatments prior to
infusion of cells produced in the Aastrom/tm/ CPS. Such treatments will have
substantially weakened these patients and may have irreparably damaged their
hematopoietic systems. Due to these and other factors, it is possible that these
patients may die or suffer severe complications during the course of the current
pre-pivotal trials or future trials. For example, in the trials to date,
patients who have been in the transplant recovery process have died from
complications related to the patient's clinical condition that, according to the
physicians involved, were unrelated to the Aastrom/TM/ CPS procedure. The
Company may experience delays in patient accruals in its current pre-pivotal
clinical trials or in future clinical trials, which could result in increased
costs associated with the clinical trials or delays in receiving regulatory
approvals and commercialization, if any. The results of preclinical studies and
early clinical trials of the Company's product candidates may not necessarily be
indicative of results that will be obtained from subsequent or more extensive
clinical trials. Further, there can be no assurance that pre-pivotal or pivotal
clinical trials of any of the Company's product candidates will demonstrate the
safety, reliability and efficacy of such products, or of the cells produced in
such products, to the extent necessary to obtain required regulatory approvals
or market acceptance. There can be no assurance that, even after the
expenditures of substantial time and financial resources, regulatory approval
will be obtained for any products developed by the Company.

                                    Page 12

 
The Company currently arranges for the manufacture of its product candidates and
their components, including certain cytokines, serum and media, with third
parties, and expects to continue to do so for the foreseeable future.  There can
be no assurance that the Company's supply of such key cytokines, components and
other materials will not become limited, be interrupted or become restricted to
certain geographic regions.  There can also be no assurance that the Company
will be able to obtain alternative components and materials from other
manufacturers of acceptable quality, or on terms or in quantities acceptable to
the Company, if at all.  Additionally, there can be no assurance that the
Company will not require additional cytokines, components and other materials to
manufacture, use or market its product candidates, or that necessary key
components will be available for use by the Company in the markets where it
intends to sell its products.  In the event that any of the Company's key
manufacturers or suppliers fail to perform their respective obligations or the
Company's supply of such cytokines, components or other materials becomes
limited or interrupted, the Company would not be able to market its product
candidates on a timely and cost-competitive basis, if at all, which would have a
material adverse effect on the Company's business, financial condition and
results of operations.  Certain of the compounds used by the Company in its
current stem cell expansion process involve the use of animal derived products.
The availability of these compounds for clinical and commercial use may become
limited by suppliers or restricted by regulatory authorities, which may impose a
potential competitive disadvantage for the Company's products compared to
competing products and procedures.  There can be no assurance that the Company
will not experience delays or disadvantages related to the future availability
of such materials.   In order for the Company to market its products in Europe,
it must obtain a CE Mark from a Notified Body to certify that the Company and
its operations comply with certain minimum quality standards and compliance
procedures, or, alternatively, that its manufactured products meet a more
limited set of requirements.  There can be no assurance that the Company and its
suppliers will be able to meet these minimum requirements, or, if met, that the
Company and its suppliers will be able to maintain such compliance, which would
have a material adverse effect on the Company's business, financial condition
and results of operations.

The Company is a development stage company and there can be no assurance that
its product candidates for cell therapy will be successful.  The Company has not
yet completed the development and clinical trials of any of its product
candidates and, accordingly, has not yet begun to generate revenues from the
commercialization of any of its product candidates.  The Company expects to
incur significant and increasing operating losses for at least the next several
years, primarily owing to the expansion of its research and development
programs, including preclinical studies and clinical trials.  The development of
the Company's products will require the Company to raise substantial additional
funds or to seek collaborative partners, or both, to finance related research
and development activities.  Because of the Company's potential long-term
funding requirements, it may attempt to access the public or private equity
markets if and whenever conditions are favorable, even if it does not have an
immediate need for additional capital at that time.  There can be no assurance
that any such additional funding will be available to the Company on reasonable
terms, or at all. Several factors will affect the Company's ability to raise
necessary additional funding, including market volatility of the Company's stock
and economic conditions affecting the public markets generally or some portion
or all of the technology sector.  If adequate funds are not available, the
Company may be required to delay or terminate research and development programs,
curtail capital expenditures, and reduce business development and other
operating activities.

                                    Page 13

 
The Company has established a strategic alliance with Cobe for the worldwide
distribution of the Aastrom/tm/ CPS for stem cell therapy. Cobe has the right to
terminate its Distribution Agreement with the Company upon twelve months' notice
if Cobe determines that commercialization of the Aastrom/tm/ CPS for stem cell
therapy on or prior to December 31, 1998 is unlikely, or upon a change of
control of the Company, other than to Cobe. There can be no assurance that Cobe
will pursue the marketing and distribution of the Company's products, continue
to perform its obligations under its agreements with the Company or that the
Company's strategic alliance with Cobe will result in the successful
commercialization and distribution of the Company's technologies and product
candidates. There can also be no assurance that Cobe will be successful in its
efforts to market and distribute the Company's products for stem cell therapy.

These business considerations, and others, are discussed in more detail and
should be read in conjunction with the Business Risks and Risk Factors discussed
in the Company's Annual Report on Form 10-K, as amended, and the Company's
Registration Statement on Form S-1 (File No. 333-37439) declared effective in
November 1997.

                                    Page 14

 
                          PART II - OTHER INFORMATION

Item 2.  Changes in Securities and Use of Proceeds


(b)  On December 2, 1997, the Company issued 2,200,000 shares of its 5.5% 
     Convertible Preferred Stock ("Preferred Stock") in a registered direct 
     placement at a price of $5.00 per share.

     Dividends on the Preferred Stock are cumulative, accrue on a quarterly
     basis (on the last day of March, June, September and December of each year)
     at an annual rate of $.275 per share and are payable within 30 days of each
     accrual date. The payment of such dividends shall be senior in priority to
     dividends on the Common Stock and shall be on at least a pari passu basis
     with any other series of preferred stock of the Company. At the Company's
     option, the Company may pay dividends in either cash or shares of Common
     Stock, valued on the basis of the then current market price of such shares.
     In December 1997, the Company elected to issue 7,103 shares of Common Stock
     valued at approximately $47,000 in payment of this dividend. Such shares
     have not been issued pursuant to a registration statement.

     The Preferred Stock is convertible into Common Stock at the option of the
     holder, and each share of Preferred Stock will automatically convert into
     Common Stock if, at any time after December 2, 1999, the closing bid price
     of the Common Stock exceeds $10.00 per share for twenty consecutive trading
     days. The Preferred Stock will also automatically convert into Common Stock
     in the event that less than 500,000 shares of Preferred Stock remain
     outstanding or upon a merger in which the Company or its shareholders
     receive consideration of at least $10.00 per share and either the Company
     is not the surviving entity or the holders of the Company's voting
     securities before the transaction own less than 50% of the voting
     securities of the combined entity. Each share of Preferred Stock is
     convertible into one share of Common Stock, subject to adjustment for stock
     splits, dividends, reclassifications and similar events. In addition, with
     certain exceptions relating to issuances of securities under stock option
     or employee stock purchase plans, pursuant to existing contractual
     obligations, in connection with acquisitions of other companies or in
     connection with strategic alliances, the conversion price of the Preferred
     Stock is subject to adjustment, pursuant to a weighted average anti-
     dilution formula, in the event that the Company shall issue shares of
     Common Stock, or securities convertible into or exchangeable or exercisable
     for shares of Common Stock, or rights to acquire shares of Common Stock,
     for consideration of less than $5.00 per share of Common Stock. The holders
     of the Preferred Stock are entitled to a liquidation preference of $5.00
     per share, plus accrued but unpaid dividends. The payment of such
     liquidation preference shall be senior in priority to any payment with
     respect to the Common Stock and shall be on at least a pari passu basis
     with any other series of preferred stock of the Company. There are no
     redemption or sinking fund provisions applicable to the Preferred Stock.

     The Preferred Stock is voted together with the Common Stock at any annual
     or special meeting of the shareholders of the Company, and each share of
     Preferred Stock has voting rights equal to the voting rights of that number
     of shares of Common Stock into which such share of Preferred Stock is then
     convertible. Except as required by law or in connection with any amendment
     to 

                                    Page 15

 
     the liquidation preference or other rights of the Preferred Stock, the
     shares of Preferred Stock shall not vote as a separate class on any matter
     submitted for shareholder approval.

     The Board of Directors of the Company is authorized, without further
     shareholder approval, to issue up to an additional 2,800,000 shares of
     preferred stock in one or more series and to fix the rights, preferences,
     privileges and restrictions granted or imposed upon any unissued shares of
     preferred stock and to fix the number of shares constituting any series and
     the designations of such series. The issuance of preferred stock may have
     the effect of delaying or preventing a change in control of the Company.
     The issuance of preferred stock could decrease the amount of earnings and
     assets available for distribution to the holders of Common Stock or could
     adversely affect the rights and powers, including voting rights, of the
     holders of the Common Stock. In certain circumstances, such issuance could
     have the effect of decreasing the market price of the Common Stock. The
     Company currently has no plans to issue any additional shares of preferred
     stock.

(d)  The Company completed its initial public offering of securities pursuant to
     a Registration Statement (File No. 333-15415) that was declared effective
     on February 3, 1997. Through December 31, 1997, the net offering proceeds
     have been applied in the following approximate amounts to the following
     categories.

 
 
                                          Amount of direct 
                                           or indirect 
                                             payments
                                           to directors, 
                                             officers,
                                          general partners
                                           or ten percent     Amount of
                                          shareholders or    payments to
                                            affiliates         others
                                         ------------------ --------------
                                                       
     Construction of plant, buildings 
       and facilities                    $             -     $          -
     Purchase and installation of 
       machinery and equipment                         -                -
     Purchase of real estate                           -                -
     Acquisition of other business(es)                 -                -
     Repayment of indebtedness                         -          155,000
     Working capital and general 
       corporate uses                             91,000        2,330,000
     Temporary investment                              -                -
     Product/clinical development                      -       10,329,000
     Research and development                          -        3,267,000
                                         ---------------     ------------
     Total                               $        91,000     $ 16,081,000
                                         ===============     ============      
 
Item 4.  Submission of Matters to a Vote of Security Holders

 
      (a) The Annual Meeting of Shareholders of Aastrom Biosciences, Inc. was
          held on November 12, 1997.
 

                                    Page 16

 
      (c) At the 1997 Annual Meeting of Shareholders, votes were cast on matters
         submitted to the shareholders, as follows:

            In the election of two Class III Directors with three-year terms
            ending at the 2000 Annual Meeting of Shareholders.
 
 
             
                      NOMINEE               IN FAVOR      WITHHELD
                --------------------       ----------     --------
                                                                 
                R. Douglas Armstrong       12,290,979      17,405
                Horst R. Witzel            12,290,404      17,980
 

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

(a)   Exhibits
      --------

         See Exhibit Index.

(b)   Reports on Form 8-K
      -------------------

         There were no reports on Form 8-K filed during the period.

                                    Page 17

 
                                  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.


                                  AASTROM BIOSCIENCES, INC.



Date: February 5, 1998            /s/ R. Douglas Armstrong
                                  ------------------------
                                  R. Douglas Armstrong, Ph.D.
                                  President, Chief Executive Officer
                                  (Principal Executive Officer)

Date: February 5, 1998            /s/ Todd E. Simpson
                                  -------------------
                                  Todd E. Simpson
                                  Vice President, Finance and Administration,
                                  Chief Financial Officer
                                  (Principal Financial and Accounting Officer)

                                    Page 18

 
                                 EXHIBIT INDEX

  Exhibit No.                       Description of Document
- --------------         -------------------------------------------------------- 
     3.1*              Restated Articles of Incorporation of the Company.

     3.2**             Bylaws of the Company.

     3.3***            Certificate of Designation of 5.5% Convertible Preferred 
                       Stock.

     4.1**             Amended and Restated Investors' Rights Agreement dated 
                       April 7, 1992.

     4.2***            Amendment to Amended and Restated Investors' Rights 
                       Agreement, dated April 22, 1997.

     10.1***           Strategic Planning Consulting Services and Collaboration 
                       Agreement, dated October 7, 1997, between the Company 
                       and Burrill & Company, LLC.

     10.2***           Employment Agreement, dated October 24, 1997, between 
                       the Company and Bruce W. Husel.

     10.3              5.5% Convertible Preferred Stock Purchase Agreement, 
                       dated November 25, 1997, between the Company and the 
                       purchasers set forth therein.

     27.1              Financial Data Schedule.
 
- --------------
     *                 Incorporated by reference to the Coimpany's Report on 
                       Form 10-Q for the quarter ended December 31, 1996, as 
                       filed on March 7, 1997.

     **                Incorporated by reference to the Company's Registration 
                       Statement on Form S-1 (File No. 333-15415), declared 
                       effective on February 3, 1997.

     ***               Incorporated by reference to the Company's Registration 
                       Statement on Form S-1 (File No. 333-37439), declared 
                       effective on November 25, 1997.