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 SEPTEMBER 30, 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  November 12, 2001, there were 17,056,817 depositary shares outstanding, each
depositary  share representing one share of common stock, $0.00004 par value per
share.

                             ASCENT PEDIATRICS, INC.
                                TABLE OF CONTENTS






                                                                    
                                                                       Page
                          -------------------------------------------------
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                                 11

  Item 3 - Quantitative and Qualitative Disclosures About Market Risk   26

Part II.  Other Information

  Item 2 - Changes in Securities and Use of Proceeds                    27

  Item 6 - Exhibits and Reports on Form 8-K                             27

Signature                                                               28

Exhibit Index                                                           29


Page 1

Part  I.  Financial  Information

Item  1  -  Unaudited  Condensed  Financial  Statements

                             ASCENT PEDIATRICS, INC.
                       UNAUDITED CONDENSED BALANCE SHEETS





                                                                                    September 30,    December 31,
                                                                                              
                                                                                             2001            2000
                                                                                   ---------------  --------------
ASSETS

Current assets
     Cash and cash equivalents. . . . . . . . . . . . . . . . . . . . . . . . . .  $       35,957   $     260,882
     Accounts receivable, less allowance for doubtful accounts of $198,280 and
          $137,164 at September 30, 2001 and December 31, 2000, respectively. . .       1,628,732         812,373
     Inventory. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1,882,097       1,624,766
     Other current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .         386,519         410,129
                                                                                   ---------------  --------------
          Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . .       3,933,305       3,108,150

Fixed assets, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         406,750         378,879
Debt issue costs, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1,376,284       1,267,433
Assets contingently transferred to Alpharma . . . . . . . . . . . . . . . . . . .      10,493,146      10,493,146
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               -          45,300
                                                                                   ---------------  --------------
          Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $   16,209,485   $  15,292,908
                                                                                   ===============  ==============

LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT

Current liabilities
     Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $    2,031,814   $   1,309,124
     Interest payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         992,373       1,270,240
     Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         934,217         927,537
     Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       2,239,128         738,544
     Series H redemption price. . . . . . . . . . . . . . . . . . . . . . . . . .      10,000,000               -
     Current portion of subordinated secured notes. . . . . . . . . . . . . . . .       6,250,000               -
     Other current liabilities. . . . . . . . . . . . . . . . . . . . . . . . . .          56,232          33,884
                                                                                   ---------------  --------------
          Total current liabilities . . . . . . . . . . . . . . . . . . . . . . .      22,503,764       4,279,329

Subordinated secured notes. . . . . . . . . . . . . . . . . . . . . . . . . . . .      21,050,937      20,706,113
Debt contingently extinguished by Alpharma. . . . . . . . . . . . . . . . . . . .      12,000,000      12,000,000
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               -          14,080
                                                                                   ---------------  --------------
          Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . .      55,554,701      36,999,522

Redeemable preferred stock, $.01 par value; 5,000,000 shares authorized;
     2,001 and 0 shares, designated as Series H preferred stock, issued and
     outstanding at September 30, 2001 and December 31, 2000, respectively. . . .       2,001,000               -
                                                                                   ---------------  --------------
          Total redeemable preferred stock. . . . . . . . . . . . . . . . . . . .       2,001,000               -

Stockholders' deficit
     Common stock, $.00004 par value; 60,000,000 shares authorized;
          17,056,817 and 9,781,814 shares issued and outstanding at
          September 30, 2001 and December 31, 2000, respectively. . . . . . . . .             682             390
     Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . .      63,187,460      58,894,821
     Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . . . . . . . .    (104,534,358)    (80,601,825)
                                                                                   ---------------  --------------
          Total stockholders' deficit . . . . . . . . . . . . . . . . . . . . . .     (41,346,216)    (21,706,614)
                                                                                   ---------------  --------------
          Total liabilities, redeemable preferred stock and stockholders' deficit  $   16,209,485   $  15,292,908
                                                                                   ===============  ==============

See  accompanying  notes  to  unaudited  condensed  financial  statements.
Page 2


                             ASCENT PEDIATRICS, INC.
                  UNAUDITED CONDENSED STATEMENTS OF OPERATIONS






                                                                                                           
                                             Three Months Ended September 30,    Nine Months Ended September 30,
                                             ----------------------------------  ---------------------------------
                                                                          2001                               2000           2001
                                             ----------------------------------  ---------------------------------  -------------

Product revenue, net. . . . . . . . . . . .  $                       2,818,927   $                        757,711   $  6,116,843
Co-promotional revenue. . . . . . . . . . .                                  -                             88,043              -
                                             ----------------------------------  ---------------------------------  -------------
Total net revenue . . . . . . . . . . . . .                          2,818,927                            845,754      6,116,843

Costs and expenses
     Costs of product sales . . . . . . . .                            547,569                            349,636      1,221,743
     Selling, general and administrative. .                          4,427,042                          3,087,853     11,780,850
     Research and development . . . . . . .                            269,340                            650,943        845,452
                                             ----------------------------------  ---------------------------------  -------------
     Total costs and expenses . . . . . . .                          5,243,951                          4,088,432     13,848,045

          Loss from operations. . . . . . .                         (2,425,024)                        (3,242,678)    (7,731,202)

Interest income . . . . . . . . . . . . . .                              4,338                             20,898         25,755
Interest expense. . . . . . . . . . . . . .                         (2,302,547)                          (802,234)   (16,227,086)
                                             ----------------------------------  ---------------------------------  -------------
          Net loss. . . . . . . . . . . . .                         (4,723,233)                        (4,024,014)   (23,932,533)

Preferred stock dividend. . . . . . . . . .                              8,812                                  -          8,812
                                             ----------------------------------  ---------------------------------  -------------
          Net loss to common stockholders .  $                      (4,732,045)  $                     (4,024,014)  $(23,941,345)
                                             ==================================  =================================  =============

Results per common share:
     Historical - basic and diluted:
          Net loss. . . . . . . . . . . . .                              (0.28)                             (0.41)         (1.77)
          Preferred stock dividend. . . . .                                  -                                  -              -
                                             ----------------------------------  ---------------------------------  -------------
          Net loss to common stockholders .  $                           (0.28)  $                          (0.41)  $      (1.77)
                                             ==================================  =================================  =============

Weighted average shares outstanding - basic
   And diluted. . . . . . . . . . . . . . .                         17,040,948                          9,775,864     13,512,286
                                             ==================================  =================================  =============


                                          

                                                     2000
                                             -------------

Product revenue, net. . . . . . . . . . . .  $  1,994,623
Co-promotional revenue. . . . . . . . . . .     1,068,563
                                             -------------
Total net revenue . . . . . . . . . . . . .     3,063,186

Costs and expenses
     Costs of product sales . . . . . . . .       969,084
     Selling, general and administrative. .     9,422,226
     Research and development . . . . . . .     1,926,052
                                             -------------
     Total costs and expenses . . . . . . .    12,317,362

          Loss from operations. . . . . . .    (9,254,176)

Interest income . . . . . . . . . . . . . .        48,317
Interest expense. . . . . . . . . . . . . .    (2,132,789)
                                             -------------
          Net loss. . . . . . . . . . . . .   (11,338,648)

Preferred stock dividend. . . . . . . . . .             -
                                             -------------
          Net loss to common stockholders .  $(11,338,648)
                                             =============

Results per common share:
     Historical - basic and diluted:
          Net loss. . . . . . . . . . . . .         (1.16)
          Preferred stock dividend. . . . .             -
                                             -------------
          Net loss to common stockholders .  $      (1.16)
                                             =============

Weighted average shares outstanding - basic
   And diluted. . . . . . . . . . . . . . .     9,739,256
                                             =============


       See accompanying notes to unaudited condensed financial statements.

Page 3


                             ASCENT PEDIATRICS, INC.
                  UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS






                                                                                                
                                                                   Nine Months Ended September 30,
                                                                   ---------------------------------
                                                                                               2001           2000
                                                                   ---------------------------------  -------------
Cash flows from operating activities:
     Net loss . . . . . . . . . . . . . . . . . . . . . . . . . .  $                    (23,932,533)  $(11,338,648)
     Adjustments to reconcile net loss to net cash used
        in operating activities:
          Depreciation and amortization . . . . . . . . . . . . .                           234,944        749,801
          Non-cash interest expense and Series H redemption price                        14,577,902        502,540
          Stock based compensation. . . . . . . . . . . . . . . .                             7,085              -
          Provision for bad debts . . . . . . . . . . . . . . . .                            61,116          5,154
          Inventory write-off . . . . . . . . . . . . . . . . . .                          (122,366)       (41,348)
          Loss on disposal of fixed assets. . . . . . . . . . . .                            23,494              -
          Changes in operating assets and liabilities:
              Accounts receivable . . . . . . . . . . . . . . . .                          (877,475)       217,487
              Inventory . . . . . . . . . . . . . . . . . . . . .                          (134,965)      (757,054)
              Other assets. . . . . . . . . . . . . . . . . . . .                            68,910        (46,606)
              Accounts payable. . . . . . . . . . . . . . . . . .                           722,690       (389,349)
              Interest payable. . . . . . . . . . . . . . . . . .                          (277,867)       394,940
              Accrued expenses. . . . . . . . . . . . . . . . . .                            (2,132)      (657,041)
              Deferred revenue. . . . . . . . . . . . . . . . . .                         1,500,584        661,967
              Other current liabilities . . . . . . . . . . . . .                            22,348        (43,867)
              Other liabilities . . . . . . . . . . . . . . . . .                           (14,080)        14,080
                                                                   ---------------------------------  -------------
                   Net cash used in operating activities. . . . .                        (8,142,345)   (10,727,944)

Cash flows from investing activities:
     Purchase of property and equipment . . . . . . . . . . . . .                          (286,309)      (247,162)
                                                                   ---------------------------------  -------------
                   Net cash used in investing activities. . . . .                          (286,309)      (247,162)

Cash flows from financing activities:
     Proceeds from issuance of common stock . . . . . . . . . . .                            33,243        300,206
     Proceeds from issuance of preferred stock. . . . . . . . . .                         2,001,000              -
     Proceeds from issuance of debt . . . . . . . . . . . . . . .                         6,250,000      9,287,822
     Proceeds from issuance of debt related warrants. . . . . . .                                 -      1,212,178
     Cash paid for debt issue costs . . . . . . . . . . . . . . .                           (80,514)             -
                                                                   ---------------------------------  -------------
                    Net cash provided by financing activities . .                         8,203,729     10,800,206

Net decrease in cash and cash equivalents . . . . . . . . . . . .                          (224,925)      (174,900)
Cash and cash equivalents, beginning of period. . . . . . . . . .                           260,882      1,067,049
                                                                   ---------------------------------  -------------
Cash and cash equivalents, end of period. . . . . . . . . . . . .  $                         35,957   $    892,149
                                                                   =================================  =============



       See accompanying notes to unaudited condensed financial statements.

Page 4


                             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  had  operated as a development stage
enterprise  devoting  substantially  all  of  its  efforts to establishing a new
business.  Ascent  introduced  its  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  October  1,  2001,  Ascent  entered  into a definitive merger agreement with
Medicis  Pharmaceutical Corporation ("Medicis") and a wholly-owned subsidiary of
Medicis,  under  which  Ascent  would  merge  with the subsidiary of Medicis and
become  a  wholly-owned subsidiary of Medicis.  The Company's board of directors
has unanimously recommended the transaction to its stockholders.  The closing of
the transaction is contingent upon approval by Ascent stockholders and customary
closing  conditions.  Under  a  separate  agreement, entities affiliated with FS
Private  Investments  have  agreed to vote shares, which, as of October 1, 2001,
represented  53.9%  of  our  outstanding  shares,  in  favor of the transaction.

Under  the  terms  of  the  merger agreement, Medicis will pay approximately $60
million, less certain retention payments and transaction fees and expenses, upon
the  closing of the transaction for the outstanding capital stock and retirement
of  indebtedness  of  Ascent  and  has  agreed to pay to the holders of Ascent's
common  equity  up  to  an additional $10 million per year for each of the first
five  years  following  closing  based  upon  reaching  certain  sales threshold
milestones  on  the  Ascent  products  (as  defined under the merger agreement).

The  Company has scheduled a special meeting of our stockholders to consider and
vote  on  the  proposal  to  adopt  and  approve  the  merger agreement, and the
transactions  contemplated  by  the merger agreement, for Thursday, November 15,
2001  and  the  Company  expects  the  merger  to  close  on  such  date.



Ascent  has  incurred net losses since its inception. If the merger with Medicis
does  not  occur  on  November  15,  2001,  Ascent  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.
Ascent  expects  to  close  the  merger  on November 15, 2001. In December 1999,
Ascent  modified  its  strategy  until  such  time as Ascent determines that its
financial  condition has adequately improved. Specifically, Ascent is focused on
marketing  Orapred  and  Primsol  and  on  seeking  appropriate  co-promotional
opportunities.  Ascent  has  suspended  all product development activities until
such  time,  if  ever,  as Ascent's financial condition has adequately improved.
Page 5

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.

As  of  September  30,  2001,  FS  Private Investments, formerly ING Furman Selz
Investments  LLC,  beneficially  owns  approximately  67%  of  our  securities,
including  depositary shares issuable upon conversion of outstanding convertible
notes  and  warrants.  Accordingly,  FS  Private  Investments,  by virtue of its
majority  ownership  of  our securities, has the power, acting alone, to elect a
majority  of  Ascent's  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,  the  proposed  merger with Medicis,
regardless  of how Ascent's other stockholders may vote. FS Private Investments'
interests  could conflict with the interests of Ascent's other stockholders. For
instance,  in  the event of a merger involving Ascent, the first $28.95 million,
plus accumulated interest, in proceeds will be paid to FS Private Investments as
repayment  of currently outstanding debt, $13.0 million in proceeds will be paid
to  FS  Private  Investments  as  repayment  of  Series H preferred stock ($12.0
million  of  which  was  outstanding  as of September 30, 2001), plus additional
payments  required  under  the  terms  of  certain  outstanding  securities.

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  September 30, 2001 and 2000. The results for the interim periods
presented  are  not necessarily indicative of results to be expected in the full
fiscal  year  or  any  future  periods.  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.
Recognition  of 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
Ascent's  customers fulfill prescriptions for the consumer. Co-promotion revenue
is  recognized  as  earned  based  upon  the  performance  requirements  of  the
respective  agreement.

Ascent  launched  Primsol solution during February 2000 and Orapred syrup during
January  2001.   Ascent is deferring the recognition of revenue from the sale of
both  products  until  such  time  that  the  right  of  return lapses.  Through
September  30,  2001,  Ascent  has  deferred  $531,083  in  Primsol  revenue and
$1,708,045  in  Orapred  revenue.

Page 6

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  an aggregate of 6,359,882 and
1,440,113  depositary  shares  as  of September 30, 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 would be
antidilutive.

Similarly,  options,  warrants  and  convertible debt outstanding to purchase or
convert  into  an  aggregate of 8,568,703 and 11,153,922 depositary shares as of
September  30, 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 per share
market  price  at  September  30,  2001  or  2000,  as  the  case may be, of the
depositary  shares  and  would  be antidilutive under the treasury stock method.


Recent  Accounting  Pronouncements

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial  Accounting  Standards  ("SFAS")  No.  143,  "Accounting for Asset
Retirement  Obligations",  which  is  effective  January  1,  2003. SFAS No. 143
addresses  the financial accounting and reporting for obligations and retirement
costs  related to the retirement of tangible long-lived assets. The Company does
not expect that the adoption of  SFAS No. 143 will have a material impact on its
financial  statements.

In July 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS No.
142,  "Goodwill  and  Other  Intangible  Assets." SFAS No. 141 requires that all
business  combinations  be accounted for under the purchase method only and that
certain  acquired  intangible  assets in a business combination be recognized as
assets  apart  from goodwill. SFAS No. 142 requires that ratable amortization of
goodwill  be  replaced with periodic tests of the goodwill's impairment and that
intangible assets other than goodwill be amortized over their useful lives. SFAS
No. 141 is effective for all business combinations initiated after June 30, 2001
and for all business combinations accounted for by the purchase method for which
the  date  of acquisition is after June 30, 2001. The provisions of SFAS No. 142
will  be  effective for fiscal years beginning after December 15, 2001, and will
thus  be  adopted  by  Ascent, as required, in fiscal year 2002. Ascent does not
believe  that  the adoption of SFAS No.141 and SFAS No. 142 will have any effect
on  its  financial  statements.

Page 7

In  August  2001, the FASB issued SFAS No. 144 ,  "Accounting for the Impairment
or  Disposal  of  Long-Lived  Assets",  which is effective January 1, 2002. SFAS
No.  144  supersedes SFAS No. 121, " Accounting for the Impairment of Long-Lived
Assets  and  for  Long-Lived  Assets to Be Disposed Of",  and the accounting and
reporting  provisions  relating  to  the  disposal of a segment of a business of
Accounting  Principles  Board  Opinion  No.  30. Ascent does not expect that the
adoption  of  SFAS  No.  144  will  have  a  material  impact  on  its financial
statements.


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:




                September 30,   December 31,
                          
                          2001           2000
                --------------  -------------
Raw materials.  $      874,302  $     965,538
Finished goods       1,007,795        659,228
                --------------  -------------
 Total . . . .  $    1,882,097  $   1,624,766
                ==============  =============


Page 8


5.     ACCRUED  EXPENSES

Accrued  expenses  consisted  of  the  following:






                                September 30,   December 31,
                                          
                                          2001           2000
                                --------------  -------------
Employee compensation expenses  $      487,955  $     342,296
Legal and accounting expenses.          59,851         74,910
Selling fees and chargebacks .          51,179        171,743
Preferred stock dividend . . .         331,894        323,082
Other. . . . . . . . . . . . .           3,338         15,506
                                --------------  -------------
         Total . . . . . . . .  $      934,217  $     927,537
                                ==============  =============



6.     FS  PRIVATE  INVESTMENTS  LOAN  ARRANGEMENTS

$4.0  Million  Credit  Facility.  On  July  1,  1999,  Ascent  entered  into  an
arrangement  with  certain  funds  affiliated  with FS Private Investments under
which  such  funds  agreed  to  loan Ascent up to $4.0 million. Pursuant to this
agreement,  Ascent  issued  to  the funds affiliated with FS Private Investments
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 FS
Private  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 FS Private Investments 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 FS
Private  Investments  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 FS Private Investments
1,000,000  warrants  which  were  valued  at  $513,500 (classified as debt issue
costs).  As  of  December 31, 2000, Ascent had borrowed the entire $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 9

$10.25  Million  Credit  Facility.  On  December 29, 2000, Ascent entered into a
loan  agreement  with  FS  Ascent  Investments  LLC ("FS Investments"), which is
affiliated  with  FS  Private 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
(of  which  the entire $6.25 million has been advanced to Ascent as of September
30,  2001) and $4.0 million of Series H preferred stock ($2,001,000 of which has
been  advanced  as  of September 30, 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 December 31, 2001 at Ascent's
election, or earlier upon a change in control (as defined in the loan agreement)
of  Ascent  or certain other conditions.  Ascent has currently elected to extend
the  maturity  date  until  November 30, 2001. The notes are 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 advanced
to  Ascent under the loan agreement was 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 and was amortized to interest
expense  over  the  original  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 6,950,000
depositary  shares  have been issued as of September 30, 2001(1,950,000 of which
were  exercised  as  of  September  30, 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,  all  of  which warrants, as discussed below, were
exercised  as  of  March  23,  2001.  The  warrants  issued to FS Investments to
purchase  6,950,000  depositary  shares (1,950,000 of which were exercised as of
September  30,  2001)  expire  on  December  29,  2007.  The fair value of these
warrants  was  recorded  as  a  contribution  to  additional  paid in capital of
$4,219,884.  The  incremental  value  of  the  repriced  5,600,000  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 original six month term of the loan agreement with FS Investments. The
warrants, issuable for an aggregate of 9,000,000 depositary shares are issued in
increments  upon the extension of the due date of the principal of the note from
June  30,  2001  to no later than December 31, 2001, as discussed above. The due
date  on  the notes can be extended by Ascent until December 31, 2001 in monthly
increments  with  the  first  three  extensions  each  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 of
warrants  exercisable  for  an  aggregate  of  2,000,000  depositary  shares.

On June 29, 2001, Ascent issued warrants to purchase 1,000,000 depositary shares
to  FS  Investments  to extend the due date from June 30, 2001 to July 31, 2001.
The  fair  value  of these warrants was recorded as a contribution to additional
paid  in  capital  of  $469,135  and  as  interest  expense in the quarter ended
September  30,  2001.  On  July  30,  2001,  Ascent  issued warrants to purchase
1,000,000  depositary  shares to FS Investments to extend the due date from July
31,  2001 to August 31, 2001. The fair value of these warrants was recorded as a
contribution  to  additional paid in capital of $439,121 and as interest expense
in  the  quarter  ended  September  30,  2001. On August 30, 2001, Ascent issued
warrants to purchase 1,000,000 depositary shares to FS Investments to extend the
due  date  from  August  31, 2001 to September 30, 2001. The fair value of these
warrants  was  recorded  as  a  contribution  to  additional  paid in capital of
$640,463  and  as  interest  expense in the quarter ended September 30, 2001. On
September  29,  2001,  Ascent  issued  warrants to purchase 2,000,000 depositary
shares  to  FS  Investments  to  extend  the due date from September 30, 2001 to
October  31,  2001.  The  fair  value  of  these  warrants  was  recorded  as  a
contribution  to  additional  paid in capital of $982,146 and was capitalized as
debt  issue  costs  on  the  balance  sheet. The value of these warrants will be
amortized  as  interest  expense  in  the  quarter  ended  December  31,  2001.

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). As of September 30, 2001, cumulative dividends payable are
$8,812.  The  Series  H preferred stock is redeemable at the redemption price at
any  time  after  the due 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 10

On  March  23,  2001, the funds affiliated with FS Private Investments exercised
all  of  their  then  outstanding  warrants  (including  the  repriced  warrants
exercisable for an aggregate of 5,600,000 depositary shares discussed above), on
a cashless basis, which resulted in the issuance of 7,211,528 depositary shares.

7.     SUBSEQUENT  EVENTS

On  October 1, 2001, Ascent announced with Medicis that they, and a wholly owned
subsidiary  of  Medicis,  had  entered  into a definitive merger agreement under
which  Ascent  would  merge  with  the  subsidiary  of  Medicis  and  become  a
wholly-owned  subsidiary  of  Medicis.  Our  board  of directors has unanimously
recommended the transaction to our stockholders.  The closing of the transaction
is  contingent  upon  approval  by  Ascent  stockholders  and  customary closing
conditions.  Under  a  separate  agreement,  entities affiliated with FS Private
Investments  have  agreed  to  vote  shares,  which,  as  of  October  1,  2001,
represented  53.9%  of  our  outstanding  shares,  in  favor of the transaction.

Under  the  terms  of  the  merger agreement, Medicis will pay approximately $60
million, less certain retention payments and transaction fees and expenses, upon
the  closing of the transaction for the outstanding capital stock and retirement
of  indebtedness  of  Ascent  and  has  agreed to pay to the holders of Ascent's
common  equity  up  to  an additional $10 million per year for each of the first
five  years  following  closing  based  upon  reaching  certain  sales threshold
milestones  on  the  Ascent  products  (as  defined under the merger agreement).

Ascent  has scheduled a special meeting of our stockholders to consider and vote
on  the proposal to adopt and approve the merger agreement, and the transactions
contemplated  by  the  merger agreement, for Thursday, November 15, 2001 and the
Company  expects  the  merger  to  close  on  such  date.

In  connection  with  the  merger, Ascent will incur approximately $6,431,000 in
related  costs,  which  includes  (i) a $3.0 million transaction fee to entities
affiliated  with  FS  Private  Investments, (ii) a total of $1.675 million to be
paid at closing as retention payments to Ascent's executive officers and certain
other  of Ascent's employees, (iii) a total of $300,000 to be paid at closing to
two of Ascent's directors, and (iv) transaction costs incurred by Ascent, to the
extent  that  such  costs  exceed  $1.2  million.

On  November  9,  2001  Ascent  received notice that Triumph-Connecticut Limited
Partnership  and  related parties had brought a civil action against the Company
on  such  date  in  the  Superior  Court,  Suffolk County in the Commonwealth of
Massachusetts.  In  the  action,  the Triumph group claims that the execution by
the  Company  of  the  merger  agreement and the anticipated consummation of the
merger  contemplated  by the merger agreement without the consent of the Triumph
group  or  the  payment  to the Triumph group of a specified amount breaches the
terms  of  a  securities purchase agreement entered into in January 1997 between
the  Company  and the Triumph group, the terms of warrants issued by the Company
to  the  Triumph  group,  an implied covenant of good faith and fair dealing and
chapter  93A  of  the  Massachusetts general laws.  The Triumph group is seeking
damages  in  an  amount not less than $18.6 million, plus multiple damages under
chapter  93A.  The  Company  believes  that  the claims of the Triumph group are
without  merit  and  intends  to  vigorously  contest and defend the suit by the
Triumph  group.

On  October  9,  2001 Ascent drew down $1 million from FS Ascent Investments LLC
under the $10.25 million credit facility in exchange for issuing 1,000 shares of
Series  H  preferred  stock.

On  October  30,  2001  Ascent  issued warrants to purchase 2,000,000 depositary
shares  to FS Ascent Investments LLC to extend the due date on the $6.25 million
of  7.5%  secured  notes  from  October 31, 2001 to November 30, 2001.  The fair
value  of  these  warrants  was recorded as a contribution to additional paid in
capital  of  $1,139,862  on October 30, 2001 (the date of issuance).  It will be
recorded  as  interest  expense  in  the  quarter  ended  December  31,  2001.

Page 11

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. If the merger with Medicis does
not  occur  on November 15, 2001, we expect to incur additional operating losses
into  2002  as  we  seek  to  maintain  our sales and marketing organization and
promotion of Orapred and Primsol to the market. We expect the merger to close on
November  15,  2001.We expect cumulative losses to increase over this period. We
have  incurred  a  deficit  from  inception  through  September  30,  2001  of
$104,534,000.

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
marketing  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 12

RESULTS  OF  OPERATIONS

THREE  AND  NINE  MONTHS  ENDED  SEPTEMBER 30, 2001 COMPARED WITH THREE AND NINE
MONTHS  ENDED  SEPTEMBER  30,  2000

REVENUE:  Ascent  had  total  net  revenue  of $2,819,000 and $6,117,000 for the
three  and  nine  months  ended  September 30, 2001, respectively, compared with
total net revenue of $846,000 and $3,063,000 for the three and nine months ended
September 30, 2000, respectively.  The increase in net revenue of $1,973,000 for
the  three  months  ended  September  30,  2001,  was  primarily attributable to
$2,670,000  in  Orapred syrup revenue.  This was offset by a decrease in Primsol
revenue  of  $31,000  over  fiscal year 2000, the absence of Feverall revenue of
$581,000  due  to  the  sale  of  the  Feverall product line in December 2000 to
Alpharma  USPD  and  the absence of co-promotional revenue of $88,000 due to the
termination  of  the  Omnicef(R) agreement in January 2000.  The increase in net
revenue  of  $3,054,000  for  the  nine  months  ended  September  30, 2001, was
primarily attributable to $5,512,000 in Orapred syrup revenue and an increase in
Primsol  revenue  of  $316,000  over  fiscal  year 2000.  This was offset by the
absence  of  Feverall  revenue  of  $1,703,000  due  to the sale of the Feverall
product line in December 2000 to Alpharma USPD and the absence of co-promotional
revenue  of  $1,069,000  due  to  the termination of the Omnicef(R) agreement in
January  2000.

COST  OF  PRODUCT SALES:   Cost of product sales was $548,000 and $1,222,000 for
the  three and nine months ended September 30, 2001, respectively, compared with
cost  of  product  sales  of $350,000 and $969,000 for the three and nine months
ended  September  30, 2000, respectively.  The increase in cost of product sales
of  $198,000  for  the  three months ended September 30, 2001, was primarily the
result  of an increase of $294,000 in manufacturing and testing costs associated
with  the  production  of Orapred syrup and Primsol solution. This was offset by
decreases of $153,000 in manufacturing costs and $83,000 in amortization expense
related  to  the  termination of the Feverall manufacturing agreement due to the
sale  of  the  Feverall  product  line. The increase in cost of product sales of
$253,000  for the nine months ended September 30, 2001, was primarily the result
of  an  increase  of $766,000 in manufacturing and testing costs associated with
the  production  of  Orapred  syrup  and  Primsol solution. This was offset by a
decreases  of  $449,000  in  manufacturing  costs  and  $250,000 in amortization
expense  related  to the termination of the Feverall manufacturing agreement due
to  the  sale  of  the  Feverall  product  line.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:   Ascent incurred selling, general
and administrative expenses of $4,427,000 and $11,781,000 for the three and nine
months  ended  September  30,  2001,  respectively, compared with $3,088,000 and
$9,422,000 for the three and nine months ended September 30, 2000, respectively,
representing  increases  of  $1,339,000  and  $2,359,000,  respectively.

Selling  and marketing expenses were $2,968,000 and $9,031,000 for the three and
nine  months  ended  September 30, 2001, respectively, compared with expenses of
$2,538,000  and  $7,744,000  for  the  three and nine months ended September 30,
2000,  respectively.  The increase in selling and marketing expenses of $430,000
for  the  three  months  ended  September  30, 2001, was primarily the result of
$446,000 in advertising and promotion expenses for Orapred syrup and an increase
of $48,000 in sample accountability expenses due to increased requirements under
the  Prescription  Drug  Medical  Act ("PDMA"). This was offset by a decrease of
$156,000  in  advertising  and  promotion  expenses  for  Primsol  solution. The
increase  in  selling  and  marketing expenses of $1,287,000 for the nine months
ended  September  30,  2001,  was primarily the result of (i) $1,744,000 for the
launch  of  Orapred  syrup, which included a national sales meeting, samples and
selling materials, direct mail, media, and trade promotions, (ii) an increase of
$125,000  in  sample accountability expenses due to increased PDMA requirements,
and  (iii)  an  increase  of  $77,000  in trade show expense due to an increased
presence  at  trade shows in 2001. This was offset by (i) a decrease of $169,000
in  personnel  expenses due to reduced headcount, (ii) a decrease of $437,000 in
advertising  and  promotion expenses for Primsol solution and (iii) the decrease
of  $47,000  in  telesales  expenses  in  a  marketing  program.

Page 13

General and administrative expenses were $1,459,000 and $2,750,000 for the three
and  nine  months ended September 30, 2001, respectively, compared with expenses
of  $550,000  and  $1,678,000  for the three and nine months ended September 30,
2000,  respectively.  The  increase  of  $909,000  for  the  three  months ended
September  30,  2001, was primarily attributable to increases of $758,000 due to
expenses  related to the proposed merger between Ascent and Medicis and $155,000
in  recruiting expenses due to the expansion of the sales force. These increases
were  offset by a decrease of $81,000 in amortization expense for trademarks and
goodwill  due  to  the  sale  of the Feverall product line to Alpharma USPD. The
increase  of  $1,072,000  for  the  nine  months  ended  September 30, 2001, was
primarily  attributable  to increases of (i) $758,000 due to expenses related to
the  proposed merger between Ascent and Medicis, (ii) $241,000 due to changes in
Ascent's bonus plan, (iii) $75,000 in consulting expenses due to agreements with
members of Ascent's board of directors, and (iv) $138,000 in recruiting expenses
due  to  the  expansion  of  the  sales  force. These increases were offset by a
decrease  of $244,000 in amortization expense for trademarks and goodwill due to
the  sale  of  the  Feverall  product  line  to  Alpharma  USPD.

RESEARCH AND DEVELOPMENT:   Ascent incurred research and development expenses of
$269,000  and  $845,000  for the three and nine months ended September 30, 2001,
respectively,  compared  with  expenses of $651,000 and $1,926,000 for the three
and  nine  months  ended  September  30,  2000,  respectively.  The  decrease of
$382,000  for  the three months ended September 30, 2001, primarily reflects the
incurrence  in  fiscal  2000 and not fiscal 2001 of (i) $103,000 for the Orapred
product's research and development program due to timing differences in expenses
in  anticipation  of  the  FDA's  response  on  Ascent's  Abbreviated  New  Drug
Application,  (ii)  $121,000  in  FDA user fees, and (iii) $136,000 in personnel
expenses  due  to  reduced  headcount.  The  decrease of $1,081,000 for the nine
months  ended  September  30,  2001, primarily reflects the incurrence in fiscal
2000  and  not fiscal 2001 of (i) $92,000 for the Pediavent product research and
development  program that was terminated in December 1999, but which had certain
outstanding  obligations in fiscal 2000, (ii) $131,000 for the Orapred product's
research  and  development  program  due  to  timing  differences in expenses in
anticipation of the FDA's response on Ascent's Abbreviated New Drug Application,
(iii)  $148,000  in manufacturing and testing expenses related to the production
of  Primsol  solution  batches in anticipation of receiving FDA market approval,
(iv)  $121,000  in  FDA user fees, and (v) $530,000 in personnel expenses due to
reduced  headcount.

INTEREST:   Ascent  had  interest income of $4,000 and $26,000 for the three and
nine  months  ended  September  30,  2001,  respectively, compared with interest
income  of $21,000 and $48,000 for the three and nine months ended September 30,
2000, respectively, representing decreases of $17,000 and $22,000, respectively.
Ascent had interest expense of $2,303,000 and $16,227,000 for the three and nine
months ended September 30, 2001, respectively, compared with interest expense of
$802,000  and $2,133,000 for the three and nine months ended September 30, 2000,
respectively.  The  increase  of $1,501,000 for the three months ended September
30,  2001,  was primarily attributable to interest expense due to the additional
$6.25  million  of  subordinated  notes  issued and outstanding during the third
quarter  of  2001  compared  to  the  third  quarter  of  2000.  The increase of
$14,094,000  for  the  nine  months  ended  September  30,  2001,  was primarily
attributable to the amortization of the $10.0 million Series H redemption price,
as  well  as  $3,518,000  in  interest  expense  due to (i) the additional $6.25
million  of  subordinated  notes  issued  and  outstanding at September 30, 2001
compared  to  September  30,  2000,  and  (ii) the additional 3,000,000 warrants
expensed  during  the  quarter  ended  September  30,  2001.

Page 14

LIQUIDITY  AND  CAPITAL  RESOURCES

Since  its  inception, Ascent has financed its operations primarily from private
sales  of  preferred stock, with net proceeds of $35.6 million, the private sale
of  subordinated  secured  notes  and  related common stock and depositary share
purchase  warrants, with net proceeds of $46.8 million, and, in 1997, an initial
public  offering  of shares of common stock, with net proceeds of $17.5 million.
As  of  September  30,  2001, Ascent had $36,000 in cash and cash equivalents, a
decrease  of  $225,000  from $261,000 as of December 31, 2000. As of November 1,
2001, Ascent has borrowed $9.25 million from FS Ascent Investments LLC under its
$10.25  million  credit facility described below. Ascent currently does not have
access to sufficient cash to fund operations and repay debt and interest on such
debt  through  December  31,  2001. If the merger with Medicis does not occur on
November 15, 2001, Ascent will need additional funds in December 2001 beyond the
$1 million available under the $10.25 million credit facility to fund operations
and  to  repay outstanding debt, including interest payments. Ascent expects the
merger  to  close  on  November  15,  2001.

Ascent  used  $8.1  million  of  cash  in  operations  for the nine months ended
September 30, 2001 compared to $10.7 million for the nine months ended September
30,  2000.  Net  cash used in operations for the nine months ended September 30,
2001 was primarily attributable to a $23.9 million net loss generated during the
period,  an  increase  in  accounts  receivable  of  $877,000  and a decrease in
interest  payable  of  $278,000.  This  was  offset in part by non-cash interest
expense  of  $14.6 million and increases in deferred revenue of $1.5 million and
accounts payable of $723,000. Ascent's investing activities resulted in net cash
used  of  $286,000  for  the  nine  months  ended September 30, 2001 compared to
$247,000  for  the  nine  months  ended  September  30,  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
$8.2  million  for  the  nine  months ended September 30, 2001 compared to $10.8
million  for  the nine months ended September 30, 2000.  The principal source of
financing  for  the  nine  months  ended  September  30,  2001 was the FS Ascent
Investments credit facility discussed below, which yielded net proceeds of $8.25
million.

Outstanding  Indebtedness  to  FS  Private  Investments  and  Other  Entities

As of September 30, 2001, Ascent had notes outstanding in the aggregate original
principal  amount  of  $28.95  million under its financing arrangements with the
former  holders of Series G preferred stock and funds affiliated with FS Private
Investments.  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 September 30,
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  September  30,  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.

- -     7.5%  convertible subordinated notes in the principal amount of up to $4.0
million  issued  on July 1, 1999 to funds affiliated with FS Private Investments
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
September  30, 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.

Page 15

- -     7.5% convertible subordinated notes in the principal amount of up to $10.0
million  issued  on  October  15,  1999  to  funds  affiliated  with  FS Private
Investments 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  September  30,  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%  subordinated  notes  in  the principal amount of up to $6.25 million
issued on January 2, 2001 to FS Ascent Investments of which $6.25 million of the
principal  amount  was  outstanding  as  of September 30, 2001. These notes were
originally  due  in June 2001.  We have currently elected to extend the due date
until  November  30,  2001.  If  the  merger with Medicis does not take place on
November  15,  2001,  we  have  the right to extend the due date to December 31,
2001.  Ascent  expects  the  merger  to  close  on  November  15,  2001.

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  FS  Private  Investments 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 16

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 (which right has been
waived, as discussed below). 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 FS Private 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 FS Private Investments 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 FS Private Investments. 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  FS  Private  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 FS Private Investments 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 FS
Private  Investments  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 FS Private Investments
1,000,000  warrants  which  were  valued  at  $513,500 (classified as debt issue
costs).  As  of  December 31, 2000, Ascent had borrowed the entire $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 17

$10.25  Million  Credit  Facility.  On  December 29, 2000, Ascent entered into a
loan  agreement  with  FS  Ascent  Investments  LLC ("FS Investments"), which is
affiliated  with  FS  Private 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
(of  which  the entire $6.25 million has been advanced to Ascent as of September
30,  2001) and $4.0 million of Series H preferred stock ($2,001,000 of which has
been  advanced  as  of September 30, 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 December 31, 2001 at Ascent's
election, or earlier upon a change in control (as defined in the loan agreement)
of  Ascent  or certain other conditions.  Ascent has currently elected to extend
the  maturity  date  until  November 30, 2001. The notes are 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 advanced
to  Ascent under the loan agreement was 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 and was amortized to interest
expense  over  the  original  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 6,950,000
depositary  shares  have been issued as of September 30, 2001(1,950,000 of which
were  exercised  as  of  September  30, 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,  all  of  which warrants, as discussed below, were
exercised  as  of  March  23,  2001.  The  warrants  issued to FS Investments to
purchase  6,950,000  depositary  shares (1,950,000 of which were exercised as of
September  30,  2001)  expire  on  December  29,  2007.  The fair value of these
warrants  was  recorded  as  a  contribution  to  additional  paid in capital of
$4,219,884.  The  incremental  value  of  the  repriced  5,600,000  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 original six month term of the loan agreement with FS Investments. The
warrants, issuable for an aggregate of 9,000,000 depositary shares are issued in
increments  upon the extension of the due date of the principal of the note from
June  30,  2001  to no later than December 31, 2001, as discussed above. The due
date  on  the notes can be extended by Ascent until December 31, 2001 in monthly
increments  with  the  first  three  extensions  each  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 of
warrants  exercisable  for  an  aggregate  of  2,000,000  depositary  shares.

On June 29, 2001, Ascent issued warrants to purchase 1,000,000 depositary shares
to  FS  Investments  to extend the due date from June 30, 2001 to July 31, 2001.
The  fair  value  of these warrants was recorded as a contribution to additional
paid  in  capital  of  $469,135  and  as  interest  expense in the quarter ended
September  30,  2001.  On  July  30,  2001,  Ascent  issued warrants to purchase
1,000,000  depositary  shares to FS Investments to extend the due date from July
31,  2001 to August 31, 2001. The fair value of these warrants was recorded as a
contribution  to  additional paid in capital of $439,121 and as interest expense
in  the  quarter  ended  September  30,  2001. On August 30, 2001, Ascent issued
warrants to purchase 1,000,000 depositary shares to FS Investments to extend the
due  date  from  August  31, 2001 to September 30, 2001. The fair value of these
warrants  was  recorded  as  a  contribution  to  additional  paid in capital of
$640,463  and  as  interest  expense in the quarter ended September 30, 2001. On
September  29,  2001,  Ascent  issued  warrants to purchase 2,000,000 depositary
shares  to  FS  Investments  to  extend  the due date from September 30, 2001 to
October  31,  2001.  The  fair  value  of  these  warrants  was  recorded  as  a
contribution  to  additional  paid in capital of $982,146 and was capitalized as
debt  issue  costs  on  the  balance  sheet. The value of these warrants will be
amortized  as  interest  expense  in  the  quarter  ended  December  31,  2001.

Page 18

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). As of September 30, 2001 cumulative dividends are $8,812.
The  Series  H preferred stock is redeemable at the redemption price at any time
after  the due 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.

In connection with entering into the merger agreement, BancBoston Ventures Inc.,
Flynn  Partners  and the entities affiliated with FS Private Investments entered
into  a  note  agreement  with  Ascent.  Under  the  note  agreement, BancBoston
Ventures  Inc.,  Flynn  Partners  and  the  entities  affiliated with FS Private
Investments  agreed  that, until the earliest to occur of the termination of the
merger  agreement  pursuant  to its terms, the closing of the merger and January
31,  2002:

- -     they would not transfer any of our securities unless the transferee agrees
in  writing  to  become  bound  by  the  terms  of  the  note  agreement;  and

- -     they  would  not  convert  any  convertible subordinated notes into equity
securities  of  Ascent.

Such  holders  of  convertible  subordinated  notes  also  agreed  to  waive the
requirement  that  we  issue  additional  warrants to them as a condition to our
right to redeem the convertible subordinated notes in connection with the merger
and  waived  any required notices of the merger or the anticipated redemption of
the  notes  upon  consummation  of  the  merger.

In  addition,  under the note agreement, FS Ascent Investments agreed that until
the earliest to occur of the termination of the merger agreement pursuant to its
terms,  the  closing  of  the  merger  and  January  31,  2002,  it  would:

- -     not take any action that would cause us to redeem any or all of the Series
H  preferred stock or take any action to cause us to repay our 7.5% subordinated
note;

- -     extend  the date on which we are required to repay the principal amount of
our  7.5% subordinated note to December 31, 2001 for no additional consideration
other  than  as  required  under  the  terms  of  the  notes;

- -     extend  the date on which we are required to repay the principal amount of
our 7.5% subordinated note to January 31, 2002 if the merger is not completed by
December  31,  2001;

- -     waive any required notices of the merger and the anticipated redemption of
the  7.5%  subordinated  note  upon  the  completion  of  the  merger;  and

- -     agree  that  all  unexercised  warrants  held  by  FS  Ascent  Investments
terminate  immediately  prior  to  the  completion  of  the  merger.

Page 19

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  co-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 and its existing capital resources and
access  to  the  remaining  $1.0  million  under  its  credit  facility  with FS
Investments,  it  will  not have enough cash to fund operations through December
31,  2001.  The  Company  also  does  not have sufficient funds to repay debt or
interest  on  such debt which becomes due in December 2001.  As a result, Ascent
will  need  additional  funds  in  December 2001 to fund operations and to repay
outstanding  debt,  including  interest  payments, in December 2001. 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  $868,371  in interest under the 8% subordinated notes due June 1,
2005.  As  of  September  30,  2001, $349,965 of such interest payments had been
paid.  Interest payments under the $4.0 and $10.0 million credit facilities with
the funds affiliated with FS Private Investments 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 September 30, 2001,
$787,500 of such interest payments had been paid. As of November 1, 2001, Ascent
has  borrowed  $9.25  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
$397,552  in  interest.  As  of  September  30,  2001, $280,365 of such interest
payments  had been paid. These interest payments and the repayments of the notes
are  subject to the note agreement described above and our merger agreement with
Medicis.

RECENT  ACCOUNTING  PRONOUNCEMENTS

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial  Accounting  Standards  ("SFAS")  No.  143,  "Accounting for Asset
Retirement  Obligations",  which  is  effective  January  1,  2003. SFAS No. 143
addresses  the financial accounting and reporting for obligations and retirement
costs  related to the retirement of tangible long-lived assets. The Company does
not expect that the adoption of  SFAS No. 143 will have a material impact on its
financial  statements.

In July 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS No.
142,  "Goodwill  and  Other  Intangible  Assets." SFAS No. 141 requires that all
business  combinations  be accounted for under the purchase method only and that
certain  acquired  intangible  assets in a business combination be recognized as
assets  apart  from goodwill. SFAS No. 142 requires that ratable amortization of
goodwill  be  replaced with periodic tests of the goodwill's impairment and that
intangible assets other than goodwill be amortized over their useful lives. SFAS
No. 141 is effective for all business combinations initiated after June 30, 2001
and for all business combinations accounted for by the purchase method for which
the  date  of acquisition is after June 30, 2001. The provisions of SFAS No. 142
will  be  effective for fiscal years beginning after December 15, 2001, and will
thus  be  adopted  by  Ascent, as required, in fiscal year 2002. Ascent does not
believe  that  the adoption of SFAS No.141 and SFAS No. 142 will have any effect
on  its  financial  statements.

Page 20

In  August  2001, the FASB issued SFAS No. 144 ,  "Accounting for the Impairment
or  Disposal  of  Long-Lived  Assets",  which is effective January 1, 2002. SFAS
No.  144  supersedes SFAS No. 121, " Accounting for the Impairment of Long-Lived
Assets  and  for  Long-Lived  Assets to Be Disposed Of",  and the accounting and
reporting  provisions  relating  to  the  disposal of a segment of a business of
Accounting Principles Board Opinion No. 30. The Company does not expect that the
adoption  of  SFAS  No.  144  will  have  a  material  impact  on  its financial
statements.

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  of this Quarterly Report on Form 10-Q 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 September 30, 2001, our
accumulated  deficit  was  approximately  $104.5  million. We received our first
revenues  from  product  sales in July 1997. If the merger with Medicis does not
occur  on November 15, 2001, we expect to incur additional significant operating
losses  at  least  over  the  next  12  months  and  expect cumulative losses to
increase. We expect the merger to close on November 15, 2001. We expect that our
losses  will  fluctuate from quarter to quarter based upon factors such as sales
and marketing initiatives, competition, any product acquisitions of ours 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

If  the  merger  with Medicis does not occur on November 15, 2001, 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
$1.0  million under our credit facility with FS Ascent Investments, we would not
have  enough  cash  to fund operations through December 31, 2001. We also do not
have  sufficient  funds to repay debt or interest on such debt which becomes due
in  December  2001.  We  expect  the  merger to close on November 15, 2001. As a
result, we will need additional funds in December 2001 to fund operations and to
repay  outstanding  debt, including interest payments. 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.

Page 21

In  addition,  in  their  report  on  our December 31, 2000 financial statements
contained  in  our  Annual  Report on Form 10-K, PricewaterhouseCoopers LLP, our
independent public accountants, states that there is substantial doubt about our
ability  to  continue  as  a  going  concern.

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 FS PRIVATE
INVESTMENTS  OWNS  APPROXIMATELY  67%  OF  OUR  SECURITIES

FS  Private  Investments  beneficially owns approximately 67% of our securities,
including  depositary shares issuable upon conversion of outstanding convertible
notes  and  the  exercise  of  outstanding  warrants  as  of September 30, 2001.
Accordingly,  FS Private Investments, 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,  the  proposed  merger  with  Medicis,  regardless  of how our other
stockholders may vote. FS Private Investments' interests could conflict with the
interests  of  our  other  stockholders.  For instance, in the event of a merger
involving  the  Company, the first $28.95 million, plus accumulated interest, in
proceeds  will  be  paid  to  FS  Private  Investments as repayment of currently
outstanding  debt,  $13.0  million  in  proceeds  will  be  paid  to  FS Private
Investments as repayment of Series H preferred stock ($12.0 million of which was
outstanding  as  of September 30, 2001), plus additional payments required under
the  terms  of  certain  outstanding  securities  to  certain  other  lenders.

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
would  have  a  material  adverse  effect  on  our  business.

Page 22

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 and
which  competes  with  our Primsol product; Eli Lilly and Company, which markets
Ceclor  suspension and which competes with our Primsol product; the Ortho-McNeil
Pharmaceutical  Division  of  Johnson  &  Johnson,  Inc.,  which markets Tylenol
suspension  and  which  would  compete  with  our acetaminophen extended release
product;  and  Muro  Pharmaceuticals,  Inc.,  which  markets  Prelone  and 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.

Moreover,  we  may face competition from companies that develop generic versions
of  any of our products.  If generic version of our products are introduced, the
selling  prices  of  our products and our profit margins may decrease because of
the  increased  competition.

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.

WE  ARE  DEPENDENT ON THIRD PARTY MANUFACTURERS AND THEIR MANUFACTURING CAPACITY

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  continue  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. As a result, we may experience difficulty
in  obtaining  adequate capacity for our future needs.  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.
To  the extent that we enter into manufacturing arrangements with third parties,
we  are  dependent  upon  these  third parties to perform their obligations in a
timely  manner  and  in  accordance  with  applicable  government  regulations.

Page 23

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  try  and  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  two of our products, we have qualified only two suppliers. 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.  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.

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;

Page 24

- -     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.

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.

Page 25

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 26

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.

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.

Page 27

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 September 30, 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
September  30,  2001,  which  was  not materially different from the quarter-end
carrying  value.

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  June 30, 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

See  the  Exhibit  Index on Page 29 for a list of exhibits filed as part of this
Quarterly  Report  on  Form  10-Q, which Exhibit Index is incorporated herein by
reference.

b)     Reports  on  Form  8-K

None.


Page 28


                                   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: November 14, 2001 . . . . . . .  By: /s/ EMMETT CLEMENTE, Ph.D.
                                       ------------------------------
                                           Emmett Clemente, Ph.D.
                                           President and Chairman of the Board
                                          (Principal Executive and
                                           Financial Officer)


Page 29

                                  Exhibit Index




            
Exhibit Number                                Description
- --------------  -------------------------------------------------------------

10.1           Employment Agreement Amendment No. 3 between the Company and
               Emmett Clemente, dated as of March 15, 2001, as amended.

10.2           Letter Regarding a Retention Payment Plan between the Company
               and Emmett Clemente, dated as of August 8, 2001.

10.3           Consulting Agreement Amendment No. 1, dated as of July 9, 2001,
               between the Company and Joseph Ianelli.

10.4           Letter Regarding a Retention Payment Plan between the Company
               and Steven Evans, dated as of July 10, 2001.

10.5           Letter Regarding a Retention Payment Plan between the Company
               and David Benn, dated as of July 10, 2001.

10.6           Consulting Agreement Amendment No. 1, dated as of July 12, 2001,
               between the Company and Robert Baldini.