Page 1


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20459

                                    FORM 10-Q

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

                      FOR THE QUARTER ENDED MARCH 31, 2001

                        COMMISSION FILE NUMBER 000-22347
                                               ---------


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


     Delaware     04-3047405
     --------     ----------
     (State  or  other  jurisdiction  of     (IRS  Employer
     incorporation  or  organization)     Identification  Number)


     187  Ballardvale  Street,  Suite  B125,  Wilmington,  MA     01887
     --------------------------------------------------------     -----
     (Address  of  principle  executive  offices)     (Zip  Code)


        Registrant's telephone number, including area code (978) 658-2500
                                                           --------------


                                      None
                                      ----
                        (Former name, former address, and
                former fiscal year if changed since last report)


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

                               Yes X         No _
                                   -


     Indicate number of shares outstanding of the registrant's Common Stock:  As
of  May  11,  2001,  there  were  17,009,722 depositary shares outstanding, each
depositary  share representing one share of common stock, $0.00004 par value per
share,  and  represented  by  a  depositary  receipt.

Page 2

                             ASCENT PEDIATRICS, INC.
                                TABLE OF CONTENTS







                             

Part I.  Financial Information

    Item 1 - Unaudited Condensed Financial Statements

             Unaudited Condensed Balance Sheets                            1

             Unaudited Condensed Statements of Operations                  2

             Unaudited Condensed Statements of cash Flows                  3

             Notes to Unaudited Condensed Financial Statements             4

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

    Item 3 - Quantitative and Qualitative Disclosures About Market Risk   21

Part II.  Other Information

    Item 2 - Changes in Securities and Use of Proceeds                    22

    Item 6 - Exhibits and Reports on Form 8-K                             22

Signature                                                                 23



Page 3


Part  I.  Financial  Information

Item  1  -  Unaudited  Condensed  Financial  Statements


                             ASCENT PEDIATRICS, INC.
                       UNAUDITED CONDENSED BALANCE SHEETS






                                                                                     March 31,     December 31,
                                                                                            
                                                                                           2001            2000
                                                                                   -------------  --------------
ASSETS

Current assets
     Cash and cash equivalents. . . . . . . . . . . . . . . . . . . . . . . . . .  $    963,771   $     260,882
     Accounts receivable, less allowance for doubtful accounts of $141,000 and
          $137,000 at March 31, 2001 and December 31, 2000, respectively. . . . .     3,057,248         812,373
     Inventory. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     1,612,024       1,624,766
     Other current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .       255,691         410,129
                                                                                   -------------  --------------
          Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . .     5,888,734       3,108,150

Fixed assets, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       467,034         378,879
Debt issue costs, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6,819,554       1,267,433
Assets contingently transferred to Alpharma . . . . . . . . . . . . . . . . . . .    10,493,146      10,493,146
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        45,300          45,300
                                                                                   -------------  --------------
          Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 23,713,768   $  15,292,908
                                                                                   =============  ==============

LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT

Current liabilities
     Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $  1,440,567   $   1,309,124
     Interest payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       955,168       1,270,240
     Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     1,053,089         927,537
     Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     2,612,159         738,544
     Series H redemption price. . . . . . . . . . . . . . . . . . . . . . . . . .    10,000,000               -
     Other current liabilities. . . . . . . . . . . . . . . . . . . . . . . . . .        52,083          33,884
                                                                                   -------------  --------------
          Total current liabilities . . . . . . . . . . . . . . . . . . . . . . .    16,113,066       4,279,329

Subordinated secured notes. . . . . . . . . . . . . . . . . . . . . . . . . . . .    25,845,186      20,706,113
Debt contingently extinguished by Alpharma. . . . . . . . . . . . . . . . . . . .    12,000,000      12,000,000
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        14,080          14,080
                                                                                   -------------  --------------
          Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . .    53,972,332      36,999,522

Redeemable preferred stock, $.01 par value; 5,000,000 shares authorized;
     1 and 0 shares, designated as Series H preferred stock, issued and
     outstanding at March 31, 2001 and December 31, 2000, respectively. . . . . .         1,000               -

Stockholders' deficit
     Common stock, $.00004 par value; 60,000,000 shares authorized;
          17,009,722 and 9,781,814 shares issued and outstanding at
          March 31, 2001 and December 31, 2000, respectively. . . . . . . . . . .           680             390
     Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . .    60,650,004      58,894,821
     Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   (90,910,248)    (80,601,825)
                                                                                   -------------  --------------
          Total stockholders' deficit . . . . . . . . . . . . . . . . . . . . . .   (30,258,564)    (21,706,614)
                                                                                   -------------  --------------
          Total liabilities, redeemable preferred stock and stockholders' deficit  $ 23,713,768   $  15,292,908
                                                                                   =============  ==============


       See accompanying notes to unaudited condensed financial statements.

                                         Page 1
Page 4



                             ASCENT PEDIATRICS, INC.
                  UNAUDITED CONDENSED STATEMENTS OF OPERATIONS





                                                  Three Months Ended March 31,
                                                 ------------------------------
                                                              2001                   2000
                                                 ------------------------------  ------------
                                                                           
Product revenue, net. . . . . . . . . . . . . .  $                   1,023,544   $   574,292
Co-promotional revenue. . . . . . . . . . . . .                              -       535,414
                                                 ------------------------------  ------------
Total net revenue . . . . . . . . . . . . . . .                      1,023,544     1,109,706

Costs and expenses
     Costs of product sales . . . . . . . . . .                        260,729       331,088
     Selling, general and administrative. . . .                      3,816,428     3,018,311
     Research and development . . . . . . . . .                        345,262       744,332
                                                 ------------------------------  ------------
     Total costs and expenses . . . . . . . . .                      4,422,419     4,093,731

          Loss from operations. . . . . . . . .                     (3,398,875)   (2,984,025)

Interest income . . . . . . . . . . . . . . . .                         12,025        10,587
Interest expense. . . . . . . . . . . . . . . .                     (6,921,573)     (624,730)
                                                 ------------------------------  ------------
          Net loss. . . . . . . . . . . . . . .  $                 (10,308,423)  $(3,598,168)
                                                 ==============================  ============

          Net loss per share, basic and diluted  $                       (0.98)  $     (0.37)
                                                 ==============================  ============
Weighted average shares outstanding - basic
   and diluted. . . . . . . . . . . . . . . . .                     10,513,886     9,677,349
                                                 ==============================  ============


       See accompanying notes to unaudited condensed financial statements.

                                         Page 2

Page 5


                             ASCENT PEDIATRICS, INC.
                  UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS





                                                                        Three Months Ended March 31,
                                                                       ------------------------------
                                                                                                 
                                                                                                2001          2000
                                                                       ------------------------------  ------------
Cash flows from operating activities:
     Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $                 (10,308,423)  $(3,598,168)
     Adjustments to reconcile net loss to net cash used
        in operating activities:
          Depreciation and amortization . . . . . . . . . . . . . . .                         73,458       242,171
          Non-cash interest expense . . . . . . . . . . . . . . . . .                      6,412,217       147,905
          Stock based compensation. . . . . . . . . . . . . . . . . .                          9,693             -
          Provision for bad debts . . . . . . . . . . . . . . . . . .                          4,000        (4,400)
          Inventory write-off . . . . . . . . . . . . . . . . . . . .                         (1,857)       (3,936)
          Changes in operating assets and liabilities:
              Accounts receivable . . . . . . . . . . . . . . . . . .                     (2,248,875)   (1,449,484)
              Inventory . . . . . . . . . . . . . . . . . . . . . . .                         14,599      (194,214)
              Other assets. . . . . . . . . . . . . . . . . . . . . .                        154,438        24,819
              Accounts payable. . . . . . . . . . . . . . . . . . . .                        131,443      (195,311)
              Interest payable. . . . . . . . . . . . . . . . . . . .                       (315,072)      190,225
              Accrued expenses. . . . . . . . . . . . . . . . . . . .                        125,552      (611,525)
              Deferred revenue. . . . . . . . . . . . . . . . . . . .                      1,873,615     1,044,953
              Other current liabilities . . . . . . . . . . . . . . .                         18,199        10,333
                                                                       ------------------------------  ------------
                   Net cash used in operating activities. . . . . . .                     (4,057,013)   (4,396,632)

Cash flows from investing activities:
     Purchase of property and equipment . . . . . . . . . . . . . . .                       (161,613)     (133,998)
                                                                       ------------------------------  ------------
                   Net cash used in investing activities. . . . . . .                       (161,613)     (133,998)

Cash flows from financing activities:
     Proceeds from issuance of common stock, net of issuance costs. .                         15,229       277,695
     Proceeds from issuance of preferred stock, net of issuance costs                          1,000             -
     Proceeds from issuance of debt . . . . . . . . . . . . . . . . .                      5,000,000     3,582,701
     Proceeds from issuance of debt related warrants. . . . . . . . .                              -       417,299
     Cash paid for debt issue costs . . . . . . . . . . . . . . . . .                        (94,714)            -
                                                                       ------------------------------  ------------
                    Net cash provided by financing activities . . . .                      4,921,515     4,277,695

Net increase (decrease) in cash and cash equivalents. . . . . . . . .                        702,889      (252,935)
Cash and cash equivalents, beginning of period. . . . . . . . . . . .                        260,882     1,067,049
                                                                       ------------------------------  ------------
Cash and cash equivalents, end of period. . . . . . . . . . . . . . .  $                     963,771   $   814,114
                                                                       ==============================  ============



       See accompanying notes to unaudited condensed financial statements.

                                         Page 3

Page 6


                             ASCENT PEDIATRICS, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS


1.     NATURE  OF  BUSINESS

Ascent  Pediatrics,  Inc.  ("Ascent"  or  the  "Company"),  formerly  Ascent
Pharmaceuticals,  Inc., incorporated in Delaware on March 16, 1989, is currently
focused  on  marketing  products  exclusively to the pediatric market. Since its
inception,  until  July  9,  1997,  Ascent  has  operated as a development stage
enterprise  devoting  substantially  all  of  its  efforts to establishing a new
business.  We  introduced  our  first  two  products,  Feverall  acetaminophen
suppositories and Pediamist nasal saline spray, to the market in the second half
of  1997.  Ascent  introduced  Primsol(R)  trimethoprim solution, a prescription
antibiotic,  to  the  market  in  February  2000  and Orapred(R) syrup, a liquid
steroid for the treatment of inflammation, including inflammation resulting from
respiratory  conditions,  to  the  market  in  January  2001.

On  December  29,  2000,  we  sold the Feverall product line in an asset sale to
Alpharma  USPD  Inc.  ("Alpharma  USPD")  in  exchange  for  the cancellation by
Alpharma  USPD  of  $12.0  million  of indebtedness owed to Alpharma USPD by us,
although  we  have  maintained  the right to repurchase the product line through
December  2001  at  the  same  price.  The Company also terminated its strategic
alliance  with  Alpharma,  Inc.  and  Alpharma  USPD.  As part of this strategic
alliance,  which  the  Company  consummated  on July 23, 1999, Alpharma USPD had
agreed  to  loan  us up to $40.0 million from time to time for certain corporate
purposes,  and  we  assigned  to Alpharma USPD a call option, exercisable in the
first  half  of 2003, to purchase all of the Ascent common stock then issued and
outstanding  at  a  price  to  be determined by an earnings-based formula. As of
December  29,  2000,  we had borrowed an aggregate of $12.0 million in principal
under  our  loan agreement with Alpharma USPD, dated as of February 16, 1999, as
amended, by and among Ascent, Alpharma USPD and Alpharma, Inc., all of which was
cancelled  in connection with the sale of the Feverall product line. On December
29,  2000,  in  addition  to  the  product purchase agreement, pursuant to which
Ascent  sold  the  Feverall product line, we entered into a series of agreements
with  Alpharma  USPD  terminating  the  strategic  alliance,  including the loan
agreement. As part of these agreements, Alpharma USPD agreed not to exercise its
call  option.

 Ascent  has  incurred  net  losses  since  its  inception  and expects to incur
additional  operating losses in the future as Ascent seeks to maintain its sales
and  marketing  organization and promotion of Orapred and Primsol to the market.
In  December 1999, we modified our strategy until such time as we determine that
our financial condition has adequately improved. Specifically, we are focused on
Orapred  and Primsol and on seeking appropriate co-promotional opportunities. We
have  suspended  all product development activities until such time, if ever, as
our  financial  condition  has  adequately  improved.

Ascent  is  subject  to  a  number  of  risks  similar to other companies in the
industry, including the need to obtain additional financing, rapid technological
change,  uncertainty of market acceptance of products, uncertainty of regulatory
approval,  limited  sales  and marketing experience, competition from substitute
products and larger companies, customers' reliance on third-party reimbursement,
compliance  with  government  regulations, protection of proprietary technology,
dependence on third-party manufacturers, distributors, collaborators and limited
suppliers,  product  liability,  and  dependence  on  key  individuals.

ING Furman Selz beneficially owns approximately 65% of our securities, including
depositary  shares  issuable upon conversion of outstanding convertible notes as
of  March  31,  2001.  Accordingly,  ING  Furman Selz, by virtue of its majority
ownership of our securities, has the power, acting alone, to elect a majority of
our board of directors over a three year period and has the ability to determine
the  outcome  of any corporate actions requiring stockholder approval, including
without  limitation  a  sale  of  the  Company,  regardless  of  how  our  other
stockholders  may  vote.  ING  Furman  Selz's  interests could conflict with the
interests  of  our other stockholders. For instance, in the event of any sale of
the Company, the first $27.7 million in proceeds will be paid to ING Furman Selz
as  repayment  of debt, plus additional payments required under the terms of the
securities.

                                         Page 4

Page 7



2.     BASIS  OF  PRESENTATION

The  accompanying  interim  financial  statements  are  unaudited  and have been
prepared  by  Ascent in accordance with generally accepted accounting principles
for interim financial information and with instructions to Form 10-Q and Article
10  of Regulation S-X. Accordingly, 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. The interim financial statements include, in the opinion
of  management, all adjustments (consisting of normal and recurring adjustments)
that  are  necessary  for  a  fair  presentation  of the results for the interim
periods  ended  March  31,  2001  and  2000. The results for the interim periods
presented  are  not necessarily indicative of results to be expected in the full
fiscal  year.  Certain prior period items have been reclassified to conform with
current  period  presentation.

These  financial  statements  should  be  read  in  conjunction with the audited
financial  statements  and  notes  thereto  for the year ended December 31, 2000
included in Ascent's Annual Report on Form 10-K as filed with the Securities and
Exchange  Commission.

3.     SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

Revenue  Recognition

Product  revenue is recognized upon evidence of an arrangement, when the related
fee  is  fixed  or determinable and collection of the fee is reasonably assured.
Additionally,  revenues  for any product that is subject to a right of return is
deferred  until  such  time  that the right of return lapses, generally when the
Ascent's  customers  fulfill prescriptions to the consumer. Co-promotion revenue
is  recognized  as  earned  based  upon  the  performance  requirements  of  the
respective  agreement.

Net  Loss  Per  Common  Share

Basic  net  income  (loss)  per  common  share is computed based on the weighted
average  number  of  common  and common equivalent shares outstanding during the
period.  Diluted net income (loss) per common share gives effect to all dilutive
potential  common  shares  outstanding  during  the  period.  The computation of
diluted  earnings  per  share does not assume the issuance of common shares that
have  an  antidilutive  effect  on  net  income  (loss)  per  common  share.

Options  and  warrants outstanding to purchase or convert to 964,604 and 292,313
depositary shares as of March 31, 2001 and 2000, respectively, were not included
in  the  computation of diluted net loss per common share because Ascent is in a
loss  position,  and  the  inclusion  of  such  shares,  therefore,  would  be
antidilutive.

Similarly,  options,  warrants  and  convertible debt outstanding to purchase or
convert  to  8,524,873  and 6,898,306 depositary shares as of March 31, 2001 and
2000, respectively, were not included in the computation of diluted net loss per
common share because the options, warrants and convertible debt have exercise or
conversion  prices  greater  than the market price at March 31 of the depositary
shares  and,  therefore,  would be antidilutive under the treasury stock method.

                                         Page 5

Page 8


Recent  Accounting  Pronouncements

Financial  Accounting  Standards  Board  Statement  No.  133,  "Accounting  for
Derivative  Instruments  and  Hedging Activities" ("SFAS 133") requires that all
derivative  investments  be  recorded in the balance sheet at fair value. During
1999,  Financial  Accounting  Standards Board Statement No. 137, "Accounting for
Derivative  Instruments and Hedging Activities deferral of the Effective Date of
the  Statement  of  Financial  Accounting  Standards  No.  133" ("SFAS 137") was
issued.  This  statement  amended  SFAS  133  by deferring the effective date to
fiscal  quarters beginning after June 15, 2001.  The Company adopted SFAS 133 on
January  1,  2001.  The  Company  has not historically entered into transactions
involving  derivative  instruments,  nor  has  it  hedged  any  of  its business
activities, and the adoption of SFAS 133 did not effect its financial statements
for  the  period  ended  March  31,  2001.

4.     INVENTORIES

Inventories  are stated at the lower of cost or market using the first in, first
out  (FIFO)  method  and  consist  of  the  following:





                March 31,   December 31,
                      
                      2001           2000
                ----------  -------------
Raw materials.  $  915,250  $     965,538
Finished goods     696,774        659,228
                ----------  -------------
 Total . . . .  $1,612,024  $   1,624,766
                ==========  =============


1.     ACCRUED  EXPENSES

Accrued  expenses  consisted  of  the  following:





                                March 31,   December 31,
                                      
                                      2001           2000
                                ----------  -------------
Employee compensation expenses  $  537,767  $     342,296
Legal and accounting expenses.      97,054         74,910
Selling fees and chargebacks .      92,850        171,743
Preferred stock dividend . . .     323,082        323,082
Other. . . . . . . . . . . . .       2,336         15,506
                                ----------  -------------
         Total . . . . . . . .  $1,053,089  $     927,537
                                ==========  =============



1.     ING  FURMAN  SELZ  LOAN  ARRANGEMENTS

$4.0  Million  Credit  Facility.  On  July  1,  1999,  Ascent  entered  into  an
arrangement  with  certain funds affiliated with ING Furman Selz Investments LLC
under  which  such  funds  agreed to loan Ascent up to $4.0 million. Pursuant to
this  agreement, Ascent issued to the funds affiliated with ING Furman Selz 7.5%
convertible subordinated notes in the aggregate principal amount of $4.0 million
and  warrants  to  purchase  an  aggregate  of  600,000  depositary shares at an
exercise  price  of $3.00 per share, which, as described below, was subsequently
decreased  to  $0.05 per share, and which expire on July 1, 2006. As of February
2000, Ascent had borrowed the entire $4.0 million under this credit facility. Of
the  $4.0 million convertible subordinated notes issued and sold, $3,605,700 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt)  and $394,300 was allocated to the relative fair value of
the  warrants  (classified as additional paid-in-capital). Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $3,605,700 to the maturity
amount  of  $4,000,000  as  interest  expense  over  the term of the convertible
subordinated  notes.  The  notes mature on July 1, 2004 and are convertible into
depositary  shares  at  a conversion price of $3.00 per share. Interest on these
notes is due and payable quarterly, in arrears, on the last day of each calendar
quarter,  and  the outstanding principal on the notes is payable in full on July
1,  2004.  In  connection  with this arrangement, a second representative of ING
Furman  Selz  Investments  was  added  to  Ascent's  board  of  directors.

                                         Page 6

Page 9


$10.0  Million  Credit  Facility.  On  October  15, 1999, Ascent entered into an
arrangement  with certain funds affiliated with ING Furman Selz under which such
funds  agreed to loan Ascent up to an additional $10.0 million. Pursuant to this
agreement,  Ascent  issued  to  the  funds  affiliated with ING Furman Selz 7.5%
convertible  subordinated  notes  in  the  aggregate  principal  amount of $10.0
million  and warrants to purchase an aggregate of 5,000,000 depositary shares at
an  original  exercise  price of $3.00 per share, which, as described below, was
subsequently decreased to $0.05 per share, and which expire on October 15, 2006.
As  part of the right to draw down the $10.0 million, Ascent issued to the funds
affiliated with ING Furman Selz 1,000,000 warrants which were valued at $513,500
(classified  as  debt issue costs). As of December 31, 2000, Ascent had borrowed
an  aggregate  of $10.0 million under this credit facility. Of the $10.0 million
of  convertible  subordinated notes issued and sold, $8,540,187 was allocated to
the  relative  fair  value  of the convertible subordinated notes (classified as
debt),  and  $1,459,813 was allocated to the relative fair value of the warrants
(classified  as  additional  paid-in-capital). Accordingly, the 7.5% convertible
subordinated  notes  will  be accreted from $8,540,187 to the maturity amount of
$10.0  million as interest expense over the term of the convertible subordinated
notes.  The  notes  mature  on  July  1,  2004  and  are convertible into Ascent
depositary  shares  at  a conversion price of $3.00 per share. Interest on these
notes is due and payable quarterly, in arrears, on the last day of each calendar
quarter,  and  the outstanding principal on the notes is payable in full on July
1,  2004.

$10.25  Million  Credit  Facility.  On  December 29, 2000, Ascent entered into a
loan  agreement  with  FS  Ascent  Investments LLC, which is affiliated with ING
Furman  Selz Investments ("FS Investments"), and a fifth amendment to the Series
G  securities  purchase agreement.  Pursuant to the loan agreement and the fifth
amendment,  Ascent  will  receive  up  to  $10.25  million  in financing from FS
Investments.  The  financing is comprised of $6.25 million of 7.5% secured notes
($5.0  million  of  which has been advanced to Ascent in the quarter ended March
31,  2001)  and  $4.0  million  of Series H preferred stock ($1,000 of which was
advanced  in  the  quarter  ended March 31, 2001). Under the terms of the notes,
Ascent  will  pay  interest quarterly and repay the outstanding principal of the
notes  on  June  30,  2001,  unless  extended  to no later than June 30, 2002 at
Ascent's  election,  or earlier upon a change in control (as defined in the loan
agreement)  of  Ascent or certain other conditions. The notes will be secured by
Ascent's  Primsol product line, including intellectual property rights of Ascent
pertaining  to  Primsol,  pursuant to a security agreement, dated as of December
29,  2000,  by  and  between  Ascent and FS Investments. The $6.25 million to be
advanced  to  Ascent under the loan agreement will be obtained by FS Investments
from  Alpharma  USPD  under a loan agreement between FS Investments and Alpharma
USPD.  Under  the terms of the Series H preferred stock, Ascent will be entitled
to,  and  the  holders of the Series H preferred stock will be entitled to cause
Ascent  to  redeem  the  Series  H  preferred  stock  for  a  price equal to the
liquidation  amount  ($1,000  per  share)  of the Series H preferred stock, plus
$10.0  million.  The  $10.0  million  redemption price was recorded as a current
liability  and  as  debt  issue  costs  as  an  asset on the balance sheet to be
amortized to interest expense over the six month term of the loan agreement with
FS  Investments.  In  connection  with  the  financing,  Ascent  agreed to issue
warrants  to  FS  Investments  to purchase up to 10,950,000 depositary shares of
Ascent  at  an  exercise  price of $.05 per share (of which warrants to purchase
1,950,000  depositary  shares  have  been issued during the fiscal quarter ended
March  31, 2001) and reduced the exercise price of previously issued outstanding
warrants  to  purchase  a  total of 5,600,000 depositary shares issued under the
Series  G  securities  purchase  agreement  from  $3.00  to $0.05 per share. The
warrants  issued to FS Investments to purchase 1,950,000 shares of Ascent common
stock expire on December 29, 2007. The fair value of these warrants was recorded
as  a contribution to additional paid in capital of $1,689,019.  The incremental
value  of  the  repriced  5.6 million warrants was recorded as a contribution to
additional  paid  in  capital of $599,476 and as debt issue costs as an asset on
the balance sheet to be amortized to interest expense over the six month term of
the  new  loan  agreement.  The remaining warrants, issuable for an aggregate of
9,000,000 depositary shares will be issued upon the extension of the due date of
the  principal  of the note. The due date on the note can be extended in monthly
increments  with  the  first three extensions requiring the issuance of warrants
exercisable  for  an  aggregate of 1,000,000 depositary shares, and with each of
the  fourth,  fifth  and  sixth  extensions  requiring  the  issuance  upon each
extension  of  warrants  exercisable  for  an  aggregate of 2,000,000 depositary
shares.

                                         Page 7

Page 10


The  Series H preferred stock is entitled to cumulative annual dividends payable
on  December  31,  2001  at  the  rate of 7.5% of the liquidation preference (as
defined  in  the loan agreement dated as of December 29, 2000 between Ascent and
FS  Investments  LLC).  The  Series  H  preferred  stock  is  redeemable  at the
redemption price at any time after the demand date or the occurrence of a change
in  control  (each as defined in such loan agreement) of Ascent at the option of
the  holders  of the Series H preferred stock holding at least 80% of the shares
of  such stock then outstanding. Ascent may redeem all of the Series H preferred
stock  at  the  redemption  price at any time. The holders of Series H preferred
stock  generally  do  not  have  any  voting  rights.

On  March 23, 2001, the funds affiliated with ING Furman Selz and Flynn Partners
exercised all of their outstanding warrants, on a cashless basis, which resulted
in  the  issuance  of  7,211,528  depositary  shares.

2.     SUBSEQUENT  EVENT

On  April  10,  2001,  Ascent  borrowed  an  additional  $750,000 under the loan
agreement  with  FS  Ascent  Investments  LLC.

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

GENERAL

We  are  engaged in the marketing of pharmaceuticals for use in the treatment of
common  pediatric  illnesses.  We  introduced  our  first two products, Feverall
acetaminophen  suppositories  and Pediamist nasal saline spray, to the market in
the  second  half  of  1997.  We  introduced  Primsol  trimethoprim  solution, a
prescription  antibiotic,  to  the  market in February 2000 and Orapred syrup, a
liquid  steroid  for  the  treatment  of  inflammation,  including  inflammation
resulting  from  respiratory  conditions,  to  the  market  in  January 2001. On
December  29,  2000,  we  sold  the  Feverall  product  line in an asset sale to
Alpharma USPD in exchange for the cancellation by Alpharma USPD of $12.0 million
owed  to  Alpharma  USPD by us under the loan agreement between the two parties,
although  we  have  maintained  the right to repurchase the product line through
December  2001  at  the  same  price.

We  leverage our marketing and sales capabilities, including our sales force, by
seeking  to  enter  into  arrangements  to  promote  third  party pharmaceutical
products  to  pediatricians. Since July 1997, when we established a sales force,
we  have  entered  into  co-promotion  agreements  under  which  we promoted the
combination  corticosteroid/antibiotic,  Pediotic(R), Omnicef(R) (cefdinir) oral
suspension  and  capsules,  and  Duricef(R)  (cefadroxil  mono  hydrate)  oral
suspension.  All  of  these  agreements  have either expired or been terminated.

We  have  incurred net losses since our inception and expect to incur additional
operating  losses  at  least  through  2001 as we seek to maintain our sales and
marketing  organization  and  promotion of Orapred and Primsol to the market. We
expect  cumulative  losses  to  increase  over  this  period. We have incurred a
deficit  from  inception  through  March  31,  2001  of  $90,910,000.

In  December 1999, we modified our strategy until such time as we determine that
our financial condition has adequately improved. Specifically, we are focused on
Orapred  and Primsol and on seeking appropriate co-promotional opportunities. We
have  suspended  all product development activities until such time, if ever, as
our  financial  condition  has  adequately  improved.

                                         Page 8

Page 11


RESULTS  OF  OPERATIONS

THREE  MONTHS  ENDED  MARCH  31, 2001 COMPARED WITH THREE MONTHS ENDED MARCH 31,
2000

REVENUE:  Ascent  had total net revenue of $1,024,000 for the three months ended
March  31,  2001,  compared  with  total net revenue of $1,110,000 for the three
months  ended  March 31, 2000.  The decrease in revenue of $86,000 was primarily
attributable  to the absence of Feverall revenue due to the sale of the Feverall
product line in December 2000 to Alpharma USPD and the absence of co-promotional
revenue  due  to  the  termination  of the Omnicef(R) agreement in January 2000.
Total  net  revenues for the three months ended March 31, 2000 included $562,000
in Feverall revenue and $535,000 in co-promotional revenue. The reduced revenues
were  offset by $744,000 in Orapred syrup revenue and an increase of $270,000 in
Primsol  solution  revenue.

COST OF PRODUCT SALES:   Cost of product sales was $261,000 for the three months
ended  March  31,  2001, compared with $331,000 for the three months ended March
31,  2000.  The  decrease  in cost of product sales of $70,000 was primarily the
result  of  a  decrease  of  $152,000  in  manufacturing costs and a decrease of
$83,000  in  amortization  expense  related  to  the termination of the Feverall
manufacturing  agreement  due  to  the sale of Feverall offset by an increase of
$109,000  in  manufacturing  and testing costs associated with the production of
Orapred  syrup  and  Primsol  solution.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:   Ascent incurred selling, general
and  administrative  expenses of $3,816,000 for the three months ended March 31,
2001,  compared  with  $3,018,000  for  the  three  months ended March 31, 2000,
representing  an  increase  of  $798,000.

Selling  and marketing expenses were $3,299,000 for the three months ended March
31,  2001, compared with expenses of $2,482,000 for the three months ended March
31,  2000.  The  increase  in  selling  and  marketing  expenses of $817,000 was
primarily the result of $955,000 for the launch of Orapred syrup, which included
a national sales meeting, samples and selling materials, direct mail, media, and
trade  promotions.  These  expenses  were  offset  by  decreases  of $133,000 in
personnel  expenses  due  to reduced headcount and $42,000 in samples due to the
termination  of  the Omnicef(R) co-promotion agreement by Warner-Lambert Company
in  January  2000  and the sale of the Feverall product line to Alpharma USPD in
December  2000.

General  and  administrative  expenses  were $517,000 for the three months ended
March  31,  2001,  compared with expenses of $536,000 for the three months ended
March  31, 2000. The decrease of $19,000 was primarily attributable to increases
of (i) $70,000 due to changes in Ascent's bonus plan, (ii) $38,000 in consulting
expenses  due  to  agreements  with  members of Ascent's board of directors, and
(iii)  $23,000  in  legal,  accounting  and  investor  relations expenses. These
increases  were  offset  by  a  decrease of $75,000 in personnel expenses due to
reduced  headcount  from  the  first  fiscal  quarter  of 2000 and a decrease of
$81,000  in  amortization expense for trademarks and goodwill due to the sale of
Feverall  assets  to  Alpharma  USPD.

RESEARCH AND DEVELOPMENT:   Ascent incurred research and development expenses of
$345,000  for  the  three months ended March 31, 2001, compared with expenses of
$744,000  for  the  three months ended March 31, 2000.  The decrease of $399,000
was primarily attributable to decreases of (i) $46,000 for the Pediavent product
research and development program that was terminated in December 1999, but which
had  certain  outstanding  obligations,  (ii)  $41,000 for the Orapred product's
research  and  development  program  due to timing differences in expenses while
Ascent  waited  for  the FDA's response on its Abbreviated New Drug Application,
(iii)  $87,000 in research and development expenses related to the production of
Primsol  solution  batches in anticipation of receiving FDA market approval, and
(iv)  167,000  in  personnel  expenses  due  to  reduced  headcount.

                                         Page 9

Page 12


INTEREST:   Ascent  had  interest  income  of $12,000 for the three months ended
March  31,  2001,  compared with interest income of $11,000 for the three months
ended  March  31,  2000. Ascent had interest expense of $6,922,000 for the three
months  ended March 31, 2001, compared with interest expense of $625,000 for the
three  months  ended  March  31,  2000. The increase of $6,297,000 was primarily
attributable  to  the amortization of $5.0 million of the $10.0 million Series H
redemption  price,  as  well  as  $1,297,000  in  interest  expense  due  to the
additional $13.5 million of subordinated notes issued and outstanding during the
first  quarter  of  2001  compared  to  the  first  quarter  of  2000.

LIQUIDITY  AND  CAPITAL  RESOURCES

Since  its  inception, Ascent has financed its operations primarily from private
sales  of  preferred stock, with net proceeds of $33.6 million, the private sale
of  subordinated  secured  notes  and  related common stock and depositary share
purchase  warrants, with net proceeds of $46.3 million, and, in 1997, an initial
public  offering  of shares of common stock, with net proceeds of $17.5 million.
As  of  March  31,  2001,  Ascent  had $964,000 in cash and cash equivalents, an
increase  of  $703,000 from $261,000 as of December 31, 2000. As of May 1, 2001,
Ascent  has  borrowed  $5.75  million  from  FS Ascent Investments LLC under its
$10.25 million credit facility described below. We will need additional funds to
repay  debt, including interest payments, and to fund operations beyond December
31,  2001.

Ascent  used $4.1 million of cash in operations for the three months ended March
31,  2001  compared  to  $4.4 million for the three months ended March 31, 2000.
Net  cash  used  in  operations  for  the  three months ended March 31, 2001 was
primarily  attributable to a $10.3 million net loss generated during the period,
an  increase  in accounts receivable of $2.2 million, and a decrease in interest
payable  of  $315,000.  This  was offset in part by non-cash interest expense of
$6.4  million  and  increases  in  deferred  revenue  of  $1.9 million. Ascent's
investing  activities resulted in net cash used of $162,000 for the three months
ended  March  31, 2001 compared to $134,000 for the three months ended March 31,
2000.  Ascent's  capital expenditures consist primarily of purchases of property
and  equipment,  including computer equipment and software.  Ascent expects that
its  capital  expenditures  will  remain steady in the future.  Cash provided by
financing  activities was $4.9 million for the three months ended March 31, 2001
compared  to  $4.3  million  for  the  three  months  ended March 31, 2000.  The
principal  source of financing for the three months ended March 31, 2001 was the
FS  Ascent  Investments  credit  facility  discussed  below,  which  yielded net
proceeds  of  $5.0  million.

Outstanding  Indebtedness  to  ING  Furman  Selz  and  Other  Entities

As  of  March  31,  2001, Ascent had notes outstanding in the aggregate original
principal  amount  of  $27.7  million  under its financing arrangements with the
former  holders of Series G preferred stock and funds affiliated with ING Furman
Selz.  The  notes  currently  outstanding  are  as  follows:

- -     8%  seven-year subordinated notes issued on June 1, 1998 to the holders of
Series G preferred stock pursuant to the May 1998 securities purchase agreement,
of  which $1.7 million of principal amount was outstanding as of March 31, 2001.
The  principal  is  shown  on  the  balance  sheet  net of the fair market value
allocated  to the warrants associated with the notes. These notes mature in June
2005.

- -     8%  seven-year  convertible  subordinated notes issued on July 23, 1999 to
the  holders of Series G preferred stock pursuant to the second amendment to the
May  1998  securities purchase agreement, as amended, upon the conversion of the
Series  G  preferred  stock,  of  which  $7.0  million  of  principal amount was
outstanding  as  of  March 31, 2001. The principal is shown on the balance sheet
net  of  the  fair  market  value  allocated to the warrants associated with the
notes.  These  notes  mature  in  June  2005.

                                         Page 10

Page 13


- -     7.5%  convertible subordinated notes in the principal amount of up to $4.0
million issued on July 1, 1999 to funds affiliated with ING Furman Selz pursuant
to  the  third  amendment  to  the  May  1998  securities purchase agreement, as
amended,  of  which $4.0 million of principal amount was outstanding as of March
31,  2001.  The  principal  is shown on the balance sheet net of the fair market
value allocated to the warrants associated with the notes. These notes mature in
July  2004.

- -     7.5% convertible subordinated notes in the principal amount of up to $10.0
million  issued  on  October  15,  1999 to funds affiliated with ING Furman Selz
pursuant  to the fourth amendment to the May 1998 securities purchase agreement,
as  amended,  of  which  $10.0 million of principal amount was outstanding as of
March  31,  2001.  The  principal  is shown on the balance sheet net of the fair
market  value  allocated  to the warrants associated with the notes. These notes
mature  in  July  2004.

- -     7.5% convertible subordinated notes in the principal amount of up to $6.25
million issued on January 2, 2001 to FS Ascent Investments of which $5.0 million
of the principal amount was outstanding as of March 31, 2001. These notes mature
in  June  2001.

In  addition  from  April  1, 2001 to May 1, 2001, Ascent borrowed an additional
$750,000  under  the  $10.25  credit  facility  it  entered  into with FS Ascent
Investments  on  December  29,  2000.

Ascent's  financing  arrangements, including the material terms of the foregoing
notes,  are  described  in  more  detail  below.

Series  G  Financing. On May 13, 1998, Ascent entered into a Series G Securities
Purchase  Agreement  with  funds affiliated with ING Furman Selz Investments LLC
and  BancBoston  Ventures,  Inc.  In  accordance with this agreement, on June 1,
1998,  Ascent  issued  and  sold  to these funds an aggregate of 7,000 shares of
Series G convertible exchangeable preferred stock, $9.0 million of 8% seven-year
subordinated notes and seven-year warrants to purchase an aggregate of 2,116,958
shares  of Ascent common stock at a per share exercise price of $4.75 per share,
which, as discussed below, was subsequently decreased, for an aggregate purchase
price of $16.0 million. Of the $9.0 million of subordinated secured notes issued
and  sold  by Ascent, $8,652,515 was allocated to the relative fair value of the
subordinated  notes and $347,485 was allocated to the relative fair value of the
warrants.  Accordingly,  the  8%  subordinated  notes  will  be  accreted  from
$8,652,515  to  the  maturity  amount of $9,000,000 as interest expense over the
term  of  the  notes.  The  $347,485  allocated  to the warrants was included in
additional  paid-in-capital.  Ascent  used  a portion of the net proceeds, after
fees  and  expense,  of  $14.7  million  to  repay  $5.3  million  in  existing
indebtedness  and used the balance for working capital. As a result of the early
repayment  of  subordinated  notes, Ascent accelerated the unaccreted portion of
the  discount  amounting  to $842,000. In addition, $325,000 of unamortized debt
issue  costs  were  written  off.

In  connection with Ascent's strategic alliance with Alpharma USPD and Alpharma,
Inc.,  which,  as  discussed  below, was subsequently terminated, Ascent entered
into  a  second  amendment to the May 1998 securities purchase agreement in July
1999.  The  second  amendment  provided  for,  among  other things, (a) Ascent's
agreement  to  exercise its right to exchange all outstanding shares of Series G
preferred  stock for convertible subordinated notes in accordance with the terms
of  the  Series  G  preferred  stock, (b) the reduction in the exercise price of
warrants  to  purchase  an  aggregate of 2,116,958 shares of Ascent common stock
from  $4.75  per  share  to  $3.00  per  share and the agreement of the Series G
purchasers to exercise these warrants, (c) the issuance and sale to the Series G
purchasers  of  an aggregate of 300,000 shares of Ascent common stock at a price
of  $3.00  per  share and (d) the cancellation of approximately $7.25 million of
principal  under  the  subordinated notes held by the Series G purchasers to pay
the  exercise  price  of  the  warrants and the purchase price of the additional
300,000  shares.

                                         Page 11

Page 14


The  subordinated  notes and convertible notes bear interest at a rate of 8% per
annum,  payable  semiannually  in  June  and  December  of each year, commencing
December  1998.  Ascent  deferred  forty  percent  of  the  interest  due on the
subordinated  notes  and  fifty  percent  of  the  dividend  interest due on the
convertible  notes  in  each of December 1998, June 1999, December 1999 and June
2000  for  a  period  of  three  years.

In  the  event  of  a change in control or unaffiliated merger of Ascent, Ascent
could  redeem  the  convertible  notes  issued  upon  exchange  of  the Series G
preferred  stock at a price equal to the liquidation preference plus accrued and
unpaid  dividends,  although  Ascent would be required to issue new common stock
purchase  warrants  in connection with such redemption. In the event of a change
of  control  or  unaffiliated  merger  of Ascent, the holders of the convertible
notes and the subordinated notes could require Ascent to redeem these notes at a
price  equal  to  the  unpaid principal plus accrued and unpaid interest on such
notes. In connection with the Series G financing, a representative of ING Furman
Selz  Investments  was  added  to  Ascent's  board  of  directors.

$4.0  Million  Credit  Facility.  On  July  1,  1999,  Ascent  entered  into  an
arrangement  with  certain funds affiliated with ING Furman Selz Investments LLC
under  which  such  funds  agreed to loan Ascent up to $4.0 million. Pursuant to
this  agreement,  Ascent  issued  7.5%  convertible  subordinated  notes  in the
aggregate principal amount of $4.0 million and warrants to purchase an aggregate
of  600,000 depositary shares at an exercise price of $3.00 per share, which, as
described below, was subsequently decreased to $0.05 per share, and which expire
on  July  1,  2006, to the funds affiliated with ING Furman Selz. As of February
2000, Ascent had borrowed the entire $4.0 million under this credit facility. Of
the  $4.0 million convertible subordinated notes issued and sold, $3,605,700 was
allocated  to  the  relative  fair  value  of the convertible subordinated notes
(classified  as  debt)  and $394,300 was allocated to the relative fair value of
the  warrants  (classified as additional paid-in-capital). Accordingly, the 7.5%
convertible  subordinated notes will be accreted from $3,605,700 to the maturity
amount  of  $4,000,000  as  interest  expense  over  the term of the convertible
subordinated  notes.  The  notes mature on July 1, 2004 and are convertible into
depositary  shares  at  a conversion price of $3.00 per share. Interest on these
notes is due and payable quarterly, in arrears, on the last day of each calendar
quarter,  and  the outstanding principal on the notes is payable in full on July
1,  2004.  In  connection  with this arrangement, a second representative of ING
Furman  Selz  Investments  was  added  to  Ascent's  board  of  directors.

$10.0  Million  Credit  Facility.  On  October  15, 1999, Ascent entered into an
arrangement  with certain funds affiliated with ING Furman Selz under which such
funds  agreed to loan Ascent up to an additional $10.0 million. Pursuant to this
agreement,  Ascent  issued  to  the  funds  affiliated with ING Furman Selz 7.5%
convertible  subordinated  notes  in  the  aggregate  principal  amount of $10.0
million  and warrants to purchase an aggregate of 5,000,000 depositary shares at
an  original  exercise  price of $3.00 per share, which, as described below, was
subsequently decreased to $0.05 per share, and which expire on October 15, 2006.
As  part of the right to draw down the $10.0 million, Ascent issued to the funds
affiliated with ING Furman Selz 1,000,000 warrants which were valued at $513,500
(classified  as  debt issue costs). As of December 31, 2000, Ascent had borrowed
an  aggregate  of $10.0 million under this credit facility. Of the $10.0 million
of  convertible  subordinated notes issued and sold, $8,540,187 was allocated to
the  relative  fair  value  of the convertible subordinated notes (classified as
debt),  and  $1,459,813 was allocated to the relative fair value of the warrants
(classified  as  additional  paid-in-capital). Accordingly, the 7.5% convertible
subordinated  notes  will  be accreted from $8,540,187 to the maturity amount of
$10.0  million as interest expense over the term of the convertible subordinated
notes.  The  notes  mature  on  July  1,  2004  and  are convertible into Ascent
depositary  shares  at  a conversion price of $3.00 per share. Interest on these
notes is due and payable quarterly, in arrears, on the last day of each calendar
quarter,  and  the outstanding principal on the notes is payable in full on July
1,  2004.

                                         Page 12

Page 15


$10.25  Million  Credit  Facility.  On  December 29, 2000, Ascent entered into a
loan  agreement  with  FS  Ascent  Investments LLC, which is affiliated with ING
Furman  Selz Investments ("FS Investments"), and a fifth amendment to the Series
G  securities  purchase agreement.  Pursuant to the loan agreement and the fifth
amendment,  Ascent  will  receive  up  to  $10.25  million  in financing from FS
Investments.  The  financing is comprised of $6.25 million of 7.5% secured notes
($5.0  million  of  which has been advanced to Ascent in the quarter ended March
31,  2001)  and  $4.0  million  of Series H preferred stock ($1,000 of which was
advanced  in  the  quarter  ended March 31, 2001). Under the terms of the notes,
Ascent  will  pay  interest quarterly and repay the outstanding principal of the
notes  on  June  30,  2001,  unless  extended  to no later than June 30, 2002 at
Ascent's  election,  or earlier upon a change in control (as defined in the loan
agreement)  of  Ascent or certain other conditions. The notes will be secured by
Ascent's  Primsol product line, including intellectual property rights of Ascent
pertaining  to  Primsol,  pursuant to a security agreement, dated as of December
29,  2000,  by  and  between  Ascent and FS Investments. The $6.25 million to be
advanced  to  Ascent under the loan agreement will be obtained by FS Investments
from  Alpharma  USPD  under a loan agreement between FS Investments and Alpharma
USPD.  Under  the terms of the Series H preferred stock, Ascent will be entitled
to,  and  the  holders of the Series H preferred stock will be entitled to cause
Ascent  to  redeem  the  Series  H  preferred  stock  for  a  price equal to the
liquidation  amount  ($1,000  per  share)  of the Series H preferred stock, plus
$10.0  million.  The  $10.0  million  redemption price was recorded as a current
liability  and  as  debt  issue  costs  as  an  asset on the balance sheet to be
amortized to interest expense over the six month term of the loan agreement with
FS  Investments.  In  connection  with  the  financing,  Ascent  agreed to issue
warrants  to  FS  Investments  to purchase up to 10,950,000 depositary shares of
Ascent  at  an  exercise  price of $.05 per share (of which warrants to purchase
1,950,000  depositary  shares  have  been issued during the fiscal quarter ended
March  31, 2001) and reduced the exercise price of previously issued outstanding
warrants  to  purchase  a  total of 5,600,000 depositary shares issued under the
Series  G  securities  purchase  agreement  from  $3.00  to $0.05 per share. The
warrants  issued to FS Investments to purchase 1,950,000 shares of Ascent common
stock expire on December 29, 2007. The fair value of these warrants was recorded
as  a contribution to additional paid in capital of $1,689,019.  The incremental
value  of  the  repriced  5.6 million warrants was recorded as a contribution to
additional  paid  in  capital of $599,476 and as debt issue costs as an asset on
the balance sheet to be amortized to interest expense over the six month term of
the  loan  agreement.  The  remaining  warrants,  issuable  for  an aggregate of
9,000,000  depositary  shares  will be issued upon the extension of the due date
of  the  principal  of  the  note.  The  due date on the note can be extended in
monthly  increments  with  the  first three extensions requiring the issuance of
warrants  exercisable  for  an aggregate of 1,000,000 depositary shares and with
each  of the fourth, fifth and sixth extensions requiring the issuance upon each
such  extension of warrants exercisable for an aggregate of 2,000,000 depositary
shares.

The  Series H preferred stock is entitled to cumulative annual dividends payable
on  December  31,  2001  at  the  rate of 7.5% of the liquidation preference (as
defined  in  the loan agreement dated as of December 29, 2000 between Ascent and
FS  Investments  LLC).  The  Series  H  preferred  stock  is  redeemable  at the
redemption price at any time after the demand date or the occurrence of a change
in  control  (each as defined in such loan agreement) of Ascent at the option of
the  holders  of the Series H preferred stock holding at least 80% of the shares
of  such stock then outstanding. Ascent may redeem all of the Series H preferred
stock  at  the  redemption  price at any time. The holders of Series H preferred
stock  generally  do  not  have  any  voting  rights.

                                         Page 13

Page 16


Future Capital Requirements. Ascent's future capital requirements will depend on
many  factors, including the costs and margins on sales of its products, success
of  its commercialization activities and arrangements, particularly the level of
product  sales, its ability to maintain and, in the future, expand its sales and
marketing capability and resume product development, its ability to maintain its
manufacturing  and  marketing  relationships,  its  ability  to  enter  into and
maintain  any  promotion  agreements,  its  ability  to acquire and successfully
integrate  businesses  and  products,  the time and cost involved in maintaining
and,  in  the  future,  obtaining  regulatory  approvals,  the costs involved in
prosecuting,  enforcing  and defending patent claims and competing technological
and  market  developments.  Ascent's  business  strategy  requires a significant
commitment  of  funds  to  engage  in  product  and business acquisitions and to
maintain  sales  and  marketing  capabilities  and  manufacturing  relationships
necessary  to  promote  Orapred  and  Primsol.

Ascent  anticipates  that,  based  upon  its  current  operating plan, including
anticipated  sales  of  Primsol  and Orapred, its existing capital resources and
access  to  the  remaining  $4.5  million  under  its  credit  facility  with FS
Investments,  it  will  have enough cash to fund operations through December 31,
2001.  Ascent  will need additional funds beyond December 31, 2001 to repay debt
and  to  fund  operations.  If  adequate  funds are not available, Ascent may be
required  to  (i)  obtain  funds on unfavorable terms that may require Ascent to
relinquish  rights  to  certain  of  its  technologies or products or that would
significantly  dilute  Ascent's  stockholders,  (ii) significantly scale back or
terminate  operations and/or (iii) seek relief under applicable bankruptcy laws.

Interest  payments  under  the  8%  subordinated  notes  due June 1, 2005 in the
principal  amount  of  $8.7 million are due and payable semiannually in June and
December  of  each  year.  During fiscal 2001, Ascent will be required to pay an
aggregate  of $1,132,850 in interest under the 8% subordinated notes due June 1,
2005.  Interest payments under the $4.0 and $10.0 million credit facilities with
the funds affiliated with ING Furman Selz are due and payable on the last day of
each  calendar  quarter.  During  fiscal 2001, Ascent will be required to pay an
aggregate of $300,000 under the $4.0 million credit facility and an aggregate of
$750,000 under the $10.0 million credit facility.  As of May 1, 2001, Ascent has
borrowed  $5.75  million  of  the  $10.25  million  7.5% credit facility with FS
Investments  and  during  fiscal  2001  will  be required to pay an aggregate of
$375,000  in  interest.

RECENT  ACCOUNTING  PRONOUNCEMENTS

Financial  Accounting  Standards  Board  Statement  No.  133,  "Accounting  for
Derivative  Instruments  and  Hedging Activities" ("SFAS 133") requires that all
derivative  investments  be  recorded in the balance sheet at fair value. During
1999,  Financial  Accounting  Standards Board Statement No. 137, "Accounting for
Derivative  Instruments and Hedging Activities deferral of the Effective Date of
the  Statement  of  Financial  Accounting  Standards  No.  133" ("SFAS 137") was
issued.  This  statement  amended  SFAS  133  by deferring the effective date to
fiscal  quarters beginning after June 15, 2001.  The Company adopted SFAS 133 on
January  1,  2001.  The  Company  has not historically entered into transactions
involving  derivative  instruments,  nor  has  it  hedged  any  of  its business
activities, and the adoption of SFAS 133 did not effect its financial statements
for  the  period  ended  March  31,  2001.

                                         Page 14

Page 17


CERTAIN  FACTORS  THAT  MAY  AFFECT  FUTURE  RESULTS

This Quarterly Report on Form 10-Q contains forward-looking statements. For this
purpose,  any  statements contained herein that are not statements of historical
fact  may  be  deemed  to  be  forward-looking  statements. Without limiting the
foregoing,  the  words  "believes," "anticipates," "plans," "expects," "intends"
and  similar  expressions  are  intended to identify forward-looking statements.
There  are  a  number of important factors that could cause THE COMPANY'S ACTUAL
RESULTS  TO  DIFFER  MATERIALLY  FROM  THOSE  INDICATED  BY SUCH FORWARD-LOOKING
STATEMENTS. THESE FACTORS INCLUDE, WITHOUT LIMITATION, THOSE SET FORTH BELOW. In
addition,  any  forward-looking statements represent the Ascent's estimates only
as  of  the  date  this  Quarterly Report as first filed with the Securities and
Exchange  Commission  and  should  not  be  relied upon as representing Ascent's
estimates  as  of  any  subsequent  date.  While  Ascent  may  elect  to  update
forward-looking  statements  at  some  point  in the future, Ascent specifically
disclaims  any  obligation  to  do  so,  even  if  its  estimates  change.

WE  HAVE  NOT  BEEN  PROFITABLE

We  have  incurred  net  losses  since  our inception. As of March 31, 2001, our
accumulated  deficit  was  approximately  $90.9  million.  We received our first
revenues  from  product  sales  in  July  1997.  We  expect  to incur additional
significant  operating  losses  over  the  next  12 months and expect cumulative
losses  to  increase.  We  expect that our losses will fluctuate from quarter to
quarter  based  upon factors such as any product acquisitions of ours, sales and
marketing  initiatives,  competition  and  the  extent  and
severity  of  illness  during cold and flu seasons. These quarterly fluctuations
may  be  substantial.

WE  WILL  REQUIRE ADDITIONAL FUNDING TO REPAY DEBT AND TO FUND OPERATIONS AND WE
MAY  NOT  BE  ABLE  TO  OBTAIN  ANY

We anticipate that, based upon our current operating plan, including anticipated
sales  of  Primsol and Orapred, our existing capital resources and access to the
remaining $5.25 million under our credit facility with FS Ascent Investments, we
will  have  enough  cash  to fund operations through December 31, 2001.  We will
need  additional  funds to repay debt,  including interest payments, and to fund
operations beyond December 31, 2001. If adequate funds are not available, we may
be  required  to  (i)  obtain  funds on unfavorable terms that may require us to
relinquish  rights  to  certain  of  our  technologies or products or that would
significantly  dilute  our  stockholders,  (ii)  significantly  scale  back  or
terminate  current  operations  and/or  (iii)  seek  relief  under  applicable
bankruptcy  laws.  Any of such cases would have a material adverse effect on our
business.

WE  DERIVE A SIGNIFICANT PORTION OF OUR REVENUE FROM A SMALL NUMBER OF CUSTOMERS
AND  OUR  REVENUE  WOULD  DECLINE  SIGNIFICANTLY  IF  WE LOSE A CUSTOMER OR IF A
CUSTOMER  CANCELS  OR  DELAYS  AN  ORDER.

Because  we  depend  on  a  small number of customers, our revenue would decline
significantly  if  we  lose  a  customer,  or if a customer cancels or delays an
order.  Sales  to  Warner  Lambert Company accounted for 20% of our net revenues
for  the  year  ended December 31, 2000 and 50% of our net revenues for the year
ended  December 31, 1999.  In addition, sales to McKesson HBOC accounted for 11%
of  our  net  revenues  for  the  year ended December 31, 2000 and 5% of our net
revenues  for  the  year  ended December 31, 1999.  We do not have any long-term
contracts  with any of our customers. We expect to continue to derive a majority
of  our  revenues  from  a  limited  number  of  customers  in  the near future.

YOU  WILL  NOT  BE  ABLE TO CONTROL OUR CORPORATE EVENTS BECAUSE ING FURMAN SELZ
OWNS  APPROXIMATELY  65%  OF  OUR  SECURITIES

ING Furman Selz beneficially owns approximately 65% of our securities, including
depositary  shares  issuable upon conversion of outstanding convertible notes as
of  March  31,  2001.  Accordingly,  ING  Furman Selz, by virtue of its majority
ownership of our securities, has the power, acting alone, to elect a majority of
our board of directors over a three year period and has the ability to determine
the  outcome  of any corporate actions requiring stockholder approval, including
without  limitation  a  sale  of  the  Company,  regardless  of  how  our  other
stockholders  may  vote.  ING  Furman  Selz's  interests could conflict with the
interests  of  our other stockholders. For instance, in the event of any sale of
the Company, the first $27.7 million in proceeds will be paid to ING Furman Selz
as  repayment  of debt, plus additional payments required under the terms of the
securities.

                                         Page 15

Page 18


THERE  IS UNCERTAINTY AS TO THE MARKET ACCEPTANCE OF OUR TECHNOLOGY AND PRODUCTS

The  commercial  success  of Orapred syrup and Primsol solution will depend upon
their  acceptance  by  pediatricians, pediatric nurses and third party payors as
clinically  useful,  cost-effective  and  safe.  Factors  that  we  believe will
materially  affect  market  acceptance  of  these  products  include:

- -     the  safety,  efficacy,  side  effect  profile,  taste, dosing and ease of
administration  of  the  product;

- -     the  patent  and  other  proprietary  position  of  the  product;

- -     brand  name  recognition;  and

- -     price.

The  failure  to achieve market acceptance of Orapred syrup and Primsol solution
could  have  a  material  adverse  effect  on  our  business.

WE  FACE  SIGNIFICANT  COMPETITION  IN  THE  PEDIATRIC  PHARMACEUTICAL  INDUSTRY

The pediatric pharmaceutical industry is highly competitive and characterized by
rapid  and  substantial  technological  change. We may be unable to successfully
compete  in  this industry. Our competitors include several large pharmaceutical
companies  that  market pediatric products in addition to products for the adult
market,  including  GlaxoSmithKline,  which markets Ceftin oral suspension which
competes  with  our Primsol product; Eli Lilly and Company, which markets Ceclor
suspension  which  competes  with  our  Primsol  product;  the  Ortho-McNeil
Pharmaceutical  Division  of  Johnson  &  Johnson,  Inc.,  which markets Tylenol
suspension  which would compete with our acetaminophen extended release product;
and  Muro  Pharmaceuticals,  Inc., which markets Prelone which competes with our
Orapred  product.

We  currently  market  three  products  as  alternative treatments for pediatric
indications  for  which  products  with  the  same  active  ingredient  are
well-entrenched  in  the  market. Our products compete with products that do not
contain  the same active ingredient but are used for the same indication and are
well  entrenched  within  the  pediatric  market.  Moreover,  our  products  are
reformulations  of  existing  drugs  of  other  manufacturers  and  may  have
significantly  narrower  patent  or  other  competitive  protection.

Particular  competitive  factors  that  we  believe  may  affect  us  include:

- -     many  of  our  competitors  have  well  known  brand  names that have been
promoted  over  many  years;

- -     many  of  our  competitors offer well established, broad product lines and
services  which  we  do  not  offer;  and

- -     many  of  our  competitors have substantially greater financial, technical
and  human resources than we have, including greater experience and capabilities
in  undertaking preclinical studies and human clinical trials, obtaining FDA and
other  regulatory  approvals  and  marketing  pharmaceuticals.

                                         Page 16

Page 19


WE  ARE  DEPENDENT  ON  THIRD  PARTY  MANUFACTURERS

We  have  no  manufacturing  facilities.  Instead,  we  rely on third parties to
manufacture our products in accordance with current Good Manufacturing Practices
requirements
prescribed by the FDA. In particular, we rely on Lyne Laboratories, Inc. for the
manufacture  of  Orapred  syrup  and  Primsol  solution.

We expect to be dependent on third party manufacturers for the production of all
of  our products. There are a limited number of manufacturers that operate under
the FDA's Good Manufacturing Practices requirements and capable of manufacturing
our  products. In the event that we are unable to obtain contract manufacturing,
or  obtain manufacturing on commercially reasonable terms, we may not be able to
commercialize  our  products  as  planned.

We  have  no experience in manufacturing on a commercial scale and no facilities
or  equipment  to  do  so.  If  we  determine  to  develop our own manufacturing
capabilities, we will need to recruit qualified personnel and build or lease the
requisite  facilities  and equipment. We may not be able to successfully develop
our  own  manufacturing  capabilities.  Moreover, it may be very costly and time
consuming  for  us  to  develop  the  capabilities.

WE  ARE  DEPENDENT  UPON  SOLE  SOURCE  SUPPLIERS  FOR  OUR  PRODUCTS

Some of our supply arrangements require that we buy all of our requirements of a
particular  product  exclusively from the other party to the contract. Moreover,
for  one  of our products, we have qualified only one supplier. Any interruption
in  supply  from  any  of  our  suppliers  or their inability to manufacture our
products  in accordance with the FDA's Good Manufacturing Practices requirements
may  adversely affect us in a number of ways, including our being unable to meet
commercial  demand  for  our  products.

WE  ARE  DEPENDENT  UPON  A  THIRD  PARTY  DISTRIBUTOR

We distribute our products through a third party distribution warehouse. We have
no  experience  with  the  distribution  of products and rely on the third party
distributor  to perform order entry, customer service and collection of accounts
receivable on our behalf. The success of this arrangement is dependent on, among
other things, the skills, experience and efforts of the third party distributor.

THE  PRICING  OF  OUR  PRODUCTS  IS  SUBJECT  TO  DOWNWARD  PRESSURES

The  availability  of reimbursement by governmental and other third party payors
affects  the  market  for  our pharmaceutical products. These third party payors
continually  attempt  to  contain  or reduce healthcare costs by challenging the
prices  charged  for  medical  products and services. In some foreign countries,
particularly  the  countries  of the European Union, the pricing of prescription
pharmaceuticals  is  subject  to  governmental  control.

We  expect  to  experience  pricing  pressure  due  to  the trend toward managed
healthcare,  the  increasing  influence  of health maintenance organizations and
additional  legislative  proposals.  We  may  not  be  able to sell our products
profitably  if  reimbursement  is  unavailable  or  limited  in scope or amount.

WE  MAY  NOT  BE  ABLE  TO  MAINTAIN  OR  OBTAIN  REGULATORY  APPROVALS

The  production  and  the  marketing  of  our  products are subject to extensive
regulation  by  federal,  state and local governmental authorities in the United
States  and  other  countries.  If  we fail to comply with applicable regulatory
requirements, we may be subject to fines, suspension or withdrawal of regulatory
approvals,  product  recalls,  seizure  of  products, operating restrictions and
criminal  prosecutions.

                                         Page 17

Page 20


Moreover,  if  our financial condition improves sufficiently such that we resume
product  development,  clearing  the  regulatory  process  for  the  commercial
marketing  of  a  pharmaceutical  product  takes  many  years  and  requires the
expenditure  of  substantial  resources.  We have had only limited experience in
filing  and  prosecuting  applications  necessary  to gain regulatory approvals.
Thus,  we  may  not  be  able to obtain regulatory approvals to conduct clinical
trials  of  or  manufacture  or  market  any  future  potential  products.

Factors that may affect the regulatory process for any future product candidates
we  may  have  include:

- -     our  analysis of data obtained from preclinical and clinical activities is
subject  to  confirmation  and  interpretation  by regulatory authorities, which
could  delay,  limit  or  prevent  regulatory  approval;

- -     we  or the FDA may suspend clinical trials at any time if the participants
are  being  exposed  to  unanticipated  or  unacceptable  health  risks;  and

- -     any  regulatory approval to market a product may be subject to limitations
on the indicated uses for which we may market the product. These limitations may
limit  the  size  of  the  market  for  the  product.

As  to products for which we have or, with respect to future product candidates,
if any, obtain marketing approval, we, the manufacturer of the product, if other
than  us,  and  the manufacturing facilities will be subject to continual review
and  periodic  inspections  by  the  FDA. The subsequent discovery of previously
unknown  problems  with  the  product,  manufacturer  or  facility may result in
restrictions on the product or manufacturer, including withdrawal of the product
from  the  market.

We  also  are  subject  to  numerous and varying foreign regulatory requirements
governing  the  design  and conduct of clinical trials and the manufacturing and
marketing  of  our  products. The approval procedure varies among countries. The
time  required  to  obtain foreign approvals often differs from that required to
obtain  FDA approval. Approval by the FDA does not ensure approval by regulatory
authorities  in  other  countries.

ANY  PROMOTION  ARRANGEMENTS  DEPEND  ON  THE  SUPPORT  OF  OUR  COLLABORATORS

We  plan  to  continue  to  seek  to  enter  into  arrangements  to promote some
pharmaceutical  products of third parties to pediatricians in the United States.
The  success  of  any arrangement is dependent on, among other things, the third
party's  commitment  to  the  arrangement,  the financial condition of the third
party  and  market  acceptance  of  the  third  party's  products.

WE  ARE  EXPOSED  TO  PRODUCT  LIABILITY  CLAIMS

Our  business exposes us to potential product liability risks which are inherent
in  the  testing,  manufacturing, marketing and sale of pharmaceuticals. Product
liability  claims  might  be  made  by  consumers,  health  care  providers  or
pharmaceutical  companies or others that sell our products. If product liability
claims are made with respect to our products, we may need to recall the products
or  change  the  indications  for  which they may be used. A recall of a product
would  have  a  material adverse effect on our business, financial condition and
results  of  operations.

                                         Page 18

Page 21


WE  HAVE  LIMITED PRODUCT LIABILITY COVERAGE AND WE MAY NOT BE ABLE TO OBTAIN IT
IN  THE  FUTURE

Our  product  liability coverage is expensive and we have purchased only limited
coverage. This coverage is subject to various deductibles. In the future, we may
not be able to maintain or obtain the necessary product liability insurance at a
reasonable  cost  or  in  sufficient  amounts  to  protect  us  against  losses.
Accordingly,  product  liability  claims could have a material adverse effect on
our  business,  financial  condition  and  results  of  operations.

WE  MAY  BECOME INVOLVED IN PROCEEDINGS RELATING TO INTELLECTUAL PROPERTY RIGHTS

Because  our  products  are based on existing compounds rather than new chemical
entities,  we  may  become  parties  to  patent  litigation  and  interference
proceedings.  The  types  of  situations  in  which  we  may  become  parties to
litigation  or  proceedings  include:

- -     if  our  competitors  file  patent applications that claim technology also
claimed  by  us, we may participate in interference or opposition proceedings to
determine  the  priority  of  invention;

- -     if  third  parties  initiate  litigation  claiming  that  our processes or
products  infringe  their  patent or other intellectual property rights, we will
need  to  defend  against  such  proceedings;

- -     we  may  initiate litigation or other proceedings against third parties to
enforce  our  patent  rights;  or

- -     we  may  initiate litigation or other proceedings against third parties to
seek  to  invalidate  the  patents held by them or to obtain a judgment that our
products  or  processes  do  not  infringe  their  patents.

An adverse outcome in any litigation or interference proceeding could subject us
to  significant  liabilities  to third parties and require us to cease using the
technology  that is at issue or to license the technology from third parties. We
may not be able to obtain any required licenses on commercially acceptable terms
or at all. Thus, an unfavorable outcome in any patent litigation or interference
proceeding  could  have  a  material  adverse  effect on our business, financial
condition  or  results  of  operations.

The  cost  to  us  of  any patent litigation or interference proceeding, even if
resolved  in  our  favor, could be substantial. Uncertainties resulting from the
initiation  and  continuation  of  patent litigation or interference proceedings
could  have  a  material  adverse  effect  on  our  ability  to  compete  in the
marketplace.  Patent  litigation  and  interference  proceedings may also absorb
significant  management  time.

OUR  PATENT  LICENSES  ARE  SUBJECT  TO  TERMINATION

We are a party to a number of patent licenses that are important to our business
and  seek to enter into additional patent licenses in the future. These licenses
impose  various  commercialization,  sublicensing,  royalty, insurance and other
obligations  on  us.  If we fail to comply with these requirements, the licensor
will  have  the  right  to  terminate  the  license, which could have a material
adverse  effect  on  our business, financial condition or results of operations.

OUR  BUSINESS  COULD  BE  ADVERSELY AFFECTED IF WE CANNOT ADEQUATELY PROTECT OUR
PROPRIETARY  KNOW-HOW

We  must maintain the confidentiality of our trade secrets and other proprietary
know-how.  We  seek to protect this information by entering into confidentiality
agreements with our employees, consultants, any outside scientific collaborators
and  other advisors. These agreements may be breached by the other party. We may
not be able to obtain an adequate, or perhaps, any remedy to address the breach.
In  addition,  our  trade secrets may otherwise become known or be independently
developed  by  our  competitors.

                                         Page 19

Page 22


WE  INTEND  TO PURSUE STRATEGIC ACQUISITIONS WHICH MAY BE DIFFICULT TO INTEGRATE

As  part  of  our  overall  business  strategy,  we  intend  to pursue strategic
acquisitions  that  would  provide  additional  product  offerings.  Any  future
acquisition  could result in the use of significant amounts of cash, potentially
dilutive  issuances of equity securities, the incurrence of debt or amortization
expenses related to the goodwill and other intangible assets, any of which could
have  a  material  adverse  effect  on  our  business. In addition, acquisitions
involve  numerous  risks,  including:

- -     difficulties in the assimilation of the operations, technologies, products
and  personnel  of  the  acquired  company;

- -     the  diversion of management's attention from other business concerns; and

- -     the  potential  loss  of  key  employees  of  the  acquired  company.

From  time to time, we have engaged in discussions with third parties concerning
potential  acquisitions  of  product  lines,  technologies  and  businesses.

WE  ARE  SUBJECT TO TECHNOLOGICAL UNCERTAINTY IN ANY DEVELOPMENT EFFORTS THAT WE
MAY  RESUME

We  have  introduced  only  three internally-developed products, Pediamist nasal
saline  spray,  Primsol trimethoprim solution and Orapred syrup into the market.
Although  we  have completed development of products and have filed applications
with  the  FDA for marketing approval, any future product candidates we may have
would  require  additional formulation, preclinical studies, clinical trials and
regulatory  approval  prior to any commercial sales. Moreover, in December 1999,
due  to  limitations  on resources, we suspended the development of our products
indefinitely.  If  we  resume  product  development,  we  will  be  required  to
successfully  address  a  number  of  technological  challenges  to complete the
development  of  our  potential products. These products may have undesirable or
unintended side effects, toxicities or other characteristics that may prevent or
limit  commercial  use.

WE  MAY  BE  UNSUCCESSFUL  WITH  ANY  FUTURE  CLINICAL TRIALS THAT WE MAY RESUME

In  order  to  obtain regulatory approvals for the commercial sale of any future
products  we  may  have  under  development,  if  any,  we  will  be required to
demonstrate  through preclinical testing and clinical trials that the product is
safe  and  efficacious.  The results from preclinical testing and early clinical
trials  of  a product that is under development may not be predictive of results
that  will  be  obtained in large-scale later clinical trials. In December 1999,
due  to  limitations  on resources, we suspended the development of our products
indefinitely.

The  rate of completion of our clinical trials, if any, is dependent on the rate
of  patient  enrollment,  which  is  beyond  our  control.  We  may  not be able
successfully  to  complete  any  clinical  trial of a potential product within a
specified  time  period,  if  at  all,  including  because  of a lack of patient
enrollment.  Moreover,  clinical trials may not show any potential product to be
safe  or  efficacious.  Thus,  the  FDA and other regulatory authorities may not
approve  any  of  our  potential  products  for  any  indication.

If  we are unable to complete a clinical trial of one of our potential products,
if the results of the trial are unfavorable or if the time or cost of completing
the  trial  exceeds our expectation, assuming we resume product development, our
business,  financial  condition  or  results  of  operations could be materially
adversely  affected.

                                         Page 20

Page 23


WE  ARE  DEPENDENT  ON  A  FEW  KEY  EMPLOYEES  WITH  KNOWLEDGE OF THE PEDIATRIC
PHARMACEUTICAL  INDUSTRY

We  are  highly  dependent  on  the  principal  members  of  our  management and
scientific  staff,  particularly Dr. Clemente, the president and chairman of our
board  of  directors.  The  loss  of  the  services of Dr. Clemente could have a
material  adverse  effect  on  our  business.

UNCERTAINTY  OF  HEALTHCARE  REFORM  MEASURES

In  both  the  United  States  and some foreign jurisdictions, there have been a
number  of legislative and regulatory proposals to change the healthcare system.
Further  proposals  are  likely.  The  potential for adoption of these proposals
affects  and  will  affect  our  ability  to  raise  capital,  obtain additional
collaborative  partners  and  market  our  products.

WE  NEED  TO  ATTRACT  AND  RETAIN  HIGHLY  SKILLED  PERSONNEL WITH KNOWLEDGE OF
DEVELOPING  AND  MANUFACTURING  PEDIATRIC  PHARMACEUTICALS

Recruiting  and retaining qualified scientific personnel to perform research and
development  is critical to our success. Any growth and expansion into areas and
activities requiring additional expertise would expected to require the addition
of  new  management  personnel  and  the  development of additional expertise by
existing  management  personnel. We may not be able to attract and retain highly
skilled  personnel  on  acceptable  terms  given the competition for experienced
scientists  among  pharmaceutical  and  health  care companies, universities and
non-profit  research  institutions.

ITEM  3  -  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

In  January  1997,  the  Securities  and  Exchange  Commission  issued Financial
Reporting  Release  48, also known as FRR 48, "Disclosure of Accounting Policies
for  Derivative  Financial Instruments and Derivative Commodity Instruments, and
Disclosure  of  Quantitative  and  Qualitative  Information  About  Market  Risk
Inherent  in  Derivative  Financial Instruments, Other Financial Instruments and
Derivative Commodity Instruments". FRR 48 requires disclosure of qualitative and
quantitative  information  about  market  risk  inherent in derivative financial
instruments,  other  financial instruments, and derivative commodity instruments
beyond  those  required  under  generally  accepted  accounting  principles.

In  the ordinary course of business, Ascent is exposed to interest rate risk for
its subordinated and convertible subordinated notes. All of the notes have fixed
annual  rates of either 7.5% or 8.0%. At March 31, 2001, the fair value of these
notes was estimated to approximate carrying value.  Market risk was estimated as
the  potential increase in fair value resulting from a hypothetical 10% decrease
in  the  Company's weighted average short-term borrowing rate at March 31, 2001,
which  was  not  materially  different  from  the  quarter-end  carrying  value.

                                         Page 21

Page 24


PART  II.  OTHER  INFORMATION

ITEM  2  -  CHANGES  IN  SECURITIES  AND  USE  OF  PROCEEDS

a)     See  Part  1, "Item 2 - Management's Discussion and Analysis of Financial
Condition  and  Results  of Operations - Liquidity and Capital Resources," for a
description  of (i) equity securities of Ascent sold by Ascent during the fiscal
quarter  ended March 31, 2001 which were not registered under the Securities Act
of  1933,  as  amended (each of which was issued pursuant to Section 4(2) of the
Securities  Act) and (ii) working capital and restrictions and other limitations
upon  payment  of  dividends,  which  information  is  incorporated  herein  by
reference.

ITEM  6  -  EXHIBITS  AND  REPORTS  ON  FORM  8-K

a)     Exhibits

None.

b)     Reports  on  Form  8-K

1.     On  January  16, 2001, Ascent filed a Current Report on Form 8-K with the
Securities  and Exchange Commission announcing that Ascent had contingently sold
disposed  of its Feverall product line to Alpharma USPD, Inc. and entered into a
loan  agreement  with  FS  Ascent  Investments  LLC.

                                         Page 22

Page 25


                                   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.






                              ASCENT PEDIATRICS, INC.
                          
Date: May 15, 2001            By: /s/ EMMETT CLEMENTE
                              -------------------------------------------
                              Emmett Clemente
                              President and Chairman of the Board
                             (Principal Executive and Financial Officer)



                                         Page 23