U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.  20549

                                   FORM 10-QSB

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

        For the quarterly period ended December 31, 2002

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

        For the transition period from __________  to  ____________

                         Commission File Number 0-18849
                                                -------

                            THE FEMALE HEALTH COMPANY
                 ----------------------------------------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)

              Wisconsin                                  39-1144397
        ---------------------------            -----------------------------
     (State  or  Other  Jurisdiction of     (I.R.S. Employer Identification No.)
      Incorporation  or  Organization)

              515 N. State Street, Suite 2225, Chicago, IL        60610
              --------------------------------------------        -----
               (Address of Principal Executive Offices)         (Zip Code)

                                  (312) 595-9123
                 ----------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

                                  Not applicable
                 -----------------------------------------------
               (Former Name, Former Address and Former Fiscal Year,
                            If Changed Since Last Report)

Check  whether  the  issuer:  (1)  has filed all reports required to be filed by
Section  13 or 15 (d) of the Exchange Act during the past 12 months (or for such
shorter  period  that the issuer was required to file such reports), and (2) has
been  subject  to  such  filing  requirements  for  the past 90 days.
                                                               YES   X   NO
                                                                    ---      ---

State the number of shares outstanding of each of the issuer's classes of common
equity,  as  of  the  latest  practical  date:

               Common Stock, $.01 Par Value - 18,898,901 shares outstanding
                               as of February 10, 2003

           Transitional Small Business Disclosure Format (check one):

                           Yes            No       X
                               -----             -----



                                   FORM 10-QSB

                   THE FEMALE HEALTH COMPANY AND SUBSIDIARIES

                                      INDEX


PART  I.       FINANCIAL  INFORMATION  AND  MANAGEMENT'S
               DISCUSSION  AND ANALYSIS:                                PAGE
                                                                        ----

              Cautionary  Statement  Regarding  Forward  Looking
                Statements . . . . . . . . . . . . . . . . . . . . . . .  3

              Unaudited  Condensed  Consolidated  Balance  Sheet  -
                December  31,  2002  . . . . . . . . . . . . . . . . . .  4

              Unaudited  Condensed  Consolidated
                Statements  of  Operations  -
                Three  Months  Ended  December  31,  2002
                and  December  31,  2001 . . . . . . . . . . . . . . . .  5

              Unaudited  Condensed  Consolidated
                Statements  of  Cash  Flows  -
                Three  Months  Ended  December  31,  2002
                and  December  31,  2001 . . . . . . . . . . . . . . . .  6

              Notes  to  Unaudited  Condensed  Consolidated
                Financial  Statements  . . . . . . . . . . . . . . . . .  7

              Management's  Discussion  and  Analysis  . . . . . . . . . 14

              Controls and Procedures  . . . . . . . . . . . . . . . . . 22


PART  II.    OTHER  INFORMATION

              Items 1 - 5  . . . . . . . . . . . . . . . . . . . . . . . 23

              Exhibits  and  Reports  on  Form  8-K  . . . . . . . . . . 24

              SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . 25

              CERTIFICATIONS . . . . . . . . . . . . . . . . . . . . . . 26


                                        2


                       CAUTIONARY  STATEMENT  REGARDING
                         FORWARD  LOOKING  STATEMENTS


Certain  statements  included  in this quarterly report on Form 10-QSB which are
not  statements of historical fact are intended to be, and are hereby identified
as,  "forward-looking  statements"  within the meaning of the Private Securities
Litigation  Reform  Act  of  1995.  The  Company  cautions  readers  that
forward-looking  statements  involve  known and unknown risks, uncertainties and
other  factors that may cause the actual results, performance or achievements of
the  Company  to be materially different from any future results, performance or
achievement  expressed  or  implied  by  such  forward-looking statements.  Such
factors  include, among others, the following: the Company's inability to secure
adequate  capital  to  fund  operating  losses,  working  capital  requirements,
advertising  and promotional expenditures and principal and interest payments on
debt obligations; factors related to increased competition from existing and new
competitors  including  new  product introduction, price reduction and increased
spending  on marketing; limitations on the Company's opportunities to enter into
and/or  renew agreements with international partners, the failure of the Company
or  its  partners  to  successfully  market,  sell,  and  deliver its product in
international  markets, and risks inherent in doing business on an international
level,  such  as  laws  governing  medical devices that differ from those in the
U.S., unexpected changes in the regulatory requirements, political risks, export
restrictions,  tariffs,  and  other trade barriers, and fluctuations in currency
exchange  rates;  the  disruption  of  production at the Company's manufacturing
facility  due to raw material shortages, labor shortages, and/or physical damage
to the Company's facilities; the Company's inability to manage its growth and to
adapt its administrative, operational and financial control systems to the needs
of  the  expanded entity and the failure of management to anticipate, respond to
and  manage  changing business conditions; the loss of the services of executive
officers  and other key employees and the Company's continued ability to attract
and  retain  highly-skilled and qualified personnel; the costs and other effects
of  litigation,  governmental investigations, legal and administrative cases and
proceedings,  settlements  and investigations; and developments or assertions by
or  against  the  Company  relating  to  intellectual  property  rights.


                                        3


                THE  FEMALE  HEALTH  COMPANY  AND  SUBSIDIARIES
               UNAUDITED  CONDENSED  CONSOLIDATED  BALANCE  SHEET




                                                                     DECEMBER 31,
                                                                         2002
                                                                     ------------
                                                                  
ASSETS
Current Assets:
   Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $    299,816
   Accounts receivable, net . . . . . . . . . . . . . . . . . . . .     3,181,094
   Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . .       904,060
   Prepaid expenses and other current assets. . . . . . . . . . . .       223,583
                                                                     -------------
TOTAL CURRENT ASSETS. . . . . . . . . . . . . . . . . . . . . . . .     4,608,553
                                                                     -------------

Certificate of Deposit. . . . . . . . . . . . . . . . . . . . . . .        93,208
Intellectual property rights, net . . . . . . . . . . . . . . . . .       372,567
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . .       156,926
                                                                     -------------
                                                                          622,701
                                                                     -------------

PROPERTY, PLANT AND EQUIPMENT . . . . . . . . . . . . . . . . . . .     4,170,622
Less accumulated depreciation and amortization. . . . . . . . . . .    (3,483,312)
                                                                     -------------
 Net property, plant, and equipment . . . . . . . . . . . . . . . .       687,310
                                                                     -------------
TOTAL ASSETS. . . . . . . . . . . . . . . . . . . . . . . . . . . .  $  5,918,564
                                                                     =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
   Note payable, related party, net of unamortized discount . . . .  $    922,051
   Accounts payable . . . . . . . . . . . . . . . . . . . . . . . .       905,125
   Accrued expenses and other current liabilities . . . . . . . . .       678,085
   Current maturities of obligations under capital leases . . . . .        25,159
   Preferred dividends payable. . . . . . . . . . . . . . . . . . .        10,250
                                                                     -------------
TOTAL CURRENT LIABILITIES . . . . . . . . . . . . . . . . . . . . .     2,540,670

   Note payable, bank, net of unamortized discount. . . . . . . . .     1,017,034
   Obligations under capital leases . . . . . . . . . . . . . . . .        47,953
   Convertible debentures . . . . . . . . . . . . . . . . . . . . .       250,000
   Deferred gain on sale of facility. . . . . . . . . . . . . . . .     1,283,484
                                                                     -------------
TOTAL LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . .     5,139,141
                                                                     -------------

STOCKHOLDERS' EQUITY:
   Convertible preferred stock. . . . . . . . . . . . . . . . . . .           560
   Common stock . . . . . . . . . . . . . . . . . . . . . . . . . .       185,827
   Additional paid-in-capital . . . . . . . . . . . . . . . . . . .    55,353,700
   Unearned consulting compensation . . . . . . . . . . . . . . . .      (237,980)
   Deferred Compensation. . . . . . . . . . . . . . . . . . . . . .      (380,077)
   Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . .   (54,406,417)
   Accumulated other comprehensive income . . . . . . . . . . . . .       295,886
   Treasury stock, at cost. . . . . . . . . . . . . . . . . . . . .       (32,076)
                                                                     -------------
TOTAL STOCKHOLDERS' EQUITY. . . . . . . . . . . . . . . . . . . . .       779,423
                                                                     -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY. . . . . . . . . . . . .  $  5,918,564
                                                                     =============

See notes to unaudited condensed consolidated financial statements.



                                        4


                  THE  FEMALE  HEALTH  COMPANY  AND  SUBSIDIARIES
           UNAUDITED  CONDENSED  CONSOLIDATED  STATEMENTS  OF  OPERATIONS





                                                                           Three Months Ended
                                                                              December 31,
                                                                       --------------------------
                                                                           2002          2001
                                                                       ------------  ------------
                                                                              
Net revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 2,243,940   $ 1,670,171
Cost of products sold. . . . . . . . . . . . . . . . . . . . . . . .    1,265,298     1,070,334
                                                                      ------------  ------------
Gross profit . . . . . . . . . . . . . . . . . . . . . . . . . . . .      978,642       599,837
                                                                      ------------  ------------

Advertising & promotion. . . . . . . . . . . . . . . . . . . . . . .       15,938        10,941
Selling, general and administrative. . . . . . . . . . . . . . . . .      873,623       735,818
Stock compensation . . . . . . . . . . . . . . . . . . . . . . . . .      323,973        19,608
                                                                      ------------  ------------
Total operating expenses . . . . . . . . . . . . . . . . . . . . . .    1,213,534       766,367
                                                                      ------------  ------------
Operating (loss) . . . . . . . . . . . . . . . . . . . . . . . . . .     (234,892)     (166,530)

Interest, net and other expense. . . . . . . . . . . . . . . . . . .      248,594       189,760
                                                                      ------------  ------------
Loss before income taxes . . . . . . . . . . . . . . . . . . . . . .     (483,486)     (356,290)
Provision for income taxes                                                      -             -
                                                                      ------------  ------------
Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     (483,486)     (356,290)

Preferred dividends, Series 1. . . . . . . . . . . . . . . . . . . .        3,048        33,271
                                                                      ------------  ------------

Net (loss) attributable to common stockholders . . . . . . . . . . .  $  (486,534)  $  (389,561)
                                                                      ============  ============

Net (loss) per common share outstanding. . . . . . . . . . . . . . .  $     (0.03)  $     (0.02)

Weighted average common shares outstanding . . . . . . . . . . . . .   18,312,885    15,866,837


See notes to unaudited condensed consolidated financial statements.



                                        5


                  THE  FEMALE  HEALTH  COMPANY  AND  SUBSIDIARIES
            UNAUDITED  CONDENSED  CONSOLIDATED  STATEMENTS  OF  CASH  FLOWS




                                                                              Three Months Ended
                                                                                 December 31,
                                                                               2002        2001
                                                                            ----------  ----------
                                                                                  
OPERATIONS:
Net (loss) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $(483,486)  $(356,290)
Adjustment for noncash items:
 Depreciation and amortization . . . . . . . . . . . . . . . . . . . . . .    127,239     121,012
 Interest added to certificate of deposit. . . . . . . . . . . . . . . . .      1,208       1,378
 Amortization of discounts on notes payable. . . . . . . . . . . . . . . .    159,190     111,557
 Amortization of unearned consulting fees. . . . . . . . . . . . . . . . .    106,033      19,608
 Stock compensation  . . . . . . . . . . . . . . . . . . . . . . . . . . .    217,940         ---
 Changes in operating assets and liabilities . . . . . . . . . . . . . . .   (276,502)    (24,466)
                                                                            ----------  ----------
Net cash (used in) operating activities. . . . . . . . . . . . . . . . . .   (148,378)   (127,201)
                                                                            ----------  ----------

INVESTING ACTIVITIES:
Net cash (used in)investing activities,
 capital expenditures. . . . . . . . . . . . . . . . . . . . . . . . . . .    (15,107)    (11,637)
FINANCING ACTIVITIES:
Proceeds from note payable, bank . . . . . . . . . . . . . . . . . . . . .          -     400,000
Dividends paid on preferred stock. . . . . . . . . . . . . . . . . . . . .    (97,194)    (95,816)
Payments on capital lease obligations. . . . . . . . . . . . . . . . . . .     (6,134)          -
Proceeds from issuance of common stock . . . . . . . . . . . . . . . . . .          -      60,000
                                                                            ----------  ----------
Net cash (used in) provided by financing activities. . . . . . . . . . . .   (103,328)    364,184
                                                                            ----------  ----------
Effect of exchange rate changes on cash. . . . . . . . . . . . . . . . . .      7,986      (5,325)
                                                                            ----------  ----------
(DECREASE)INCREASE IN CASH . . . . . . . . . . . . . . . . . . . . . . . .   (258,827)    220,021
Cash at beginning of period. . . . . . . . . . . . . . . . . . . . . . . .    558,643     469,406
                                                                            ----------  ----------
CASH AT END OF PERIOD. . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 299,816   $ 689,427
                                                                            ==========  ==========

Schedule of noncash financing and investing activities:
Common stock issued for payment of preferred stock dividends
 and convertible debenture interest. . . . . . . . . . . . . . . . . . . .  $  40,777   $  48,600
Common stock issued for conversion of convertible debentures . . . . . . .    200,000           -
Preferred dividends declared, Series 1 . . . . . . . . . . . . . . . . . .      3,048      33,271

See notes to unaudited condensed consolidated financial statements.



                                        6

                  THE  FEMALE  HEALTH  COMPANY  AND  SUBSIDIARIES
         NOTES TO UNAUDITED  CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS

NOTE  1  -  Basis  of  Presentation
            -----------------------

The  accompanying  financial  statements  are  unaudited  but  in the opinion of
management  contain  all  the  adjustments  (consisting  of  those  of  a normal
recurring  nature) considered necessary to present fairly the financial position
and  the  results  of  operations  and  cash  flow  for the periods presented in
conformity  with  generally accepted accounting principles for interim financial
information  and  the  instructions  to Form 10-QSB and Article 10 of Regulation
S-X.  Accordingly,  they  do  not  include  all of the information and footnotes
required  by  generally  accepted  accounting  principles for complete financial
statements.

Operating  results  for  the  three  months  ended  December  31,  2002  are not
necessarily  indicative  of the results that may be expected for the fiscal year
ending  September  30, 2003.  For further information, refer to the consolidated
financial  statements  and  footnotes  thereto  included in the Company's annual
report  on  Form  10-KSB  for  the  fiscal  year  ended  September  30,  2002.

Principles  of  consolidation  and  nature  of  operations:
----------------------------------------------------------

The  consolidated  financial  statements include the accounts of the Company and
its  wholly-owned  subsidiaries,  The  Female Health Company - UK and The Female
Health Company - UK, plc. All significant intercompany transactions and accounts
have  been eliminated in consolidation.  The Female Health Company ("FHC" or the
"Company")  is  currently engaged in the marketing, manufacture and distribution
of  a consumer health care product known as the female condom, "FC," in the U.S.
and "femidom", "femy" and "the female condom" outside the U.S. The Female Health
Company  -  UK,  is  the holding company of The Female Health Company - UK, plc,
which operates a 40,000 sq. ft. leased manufacturing facility located in London,
England.

Stock-Based  compensation:
-------------------------

The  Company  accounts  for  its  stock-based  compensation  plans  under  the
recognition  and  measurement  principles  of APB Opinion No. 25, Accounting for
Stock  Issued  to  Employees,  and related interpretations.  The following table
illustrates  the  effect on net income and earnings per share if the Company had
applied  the  fair  value  recognition  provisions  of  FASB  Statement No. 123,
Accounting  for  Stock-Based Compensation, to stock-based employee compensation.




                                                             Quarter  Ended  December  31
                                                             ----------------------------
                                                                2002              2001
                                                             ----------        ----------
                                                                         

Net loss, as reported                                        $(486,534)        $(389,561)
Deduct:  Total stock-based  employee
 compensation expense determined under
 fair value based method for all awards,
 net of related tax effects                                     (2,852)          (11,883)
                                                             ----------        ----------
Pro forma net loss                                           $(489,386)        $(401,444)
                                                             ==========        ==========
Loss per share:
    As reported                                              $   (0.03)        $   (0.02)
                                                             ==========        ==========
    Pro forma                                                $   (0.03)        $   (0.02)
                                                             ==========        ==========





                                        7

NOTE  1  -  Basis  of  Presentation - (Continued)
            -------------------------------------

New  accounting  pronouncements:
-------------------------------

On  November  2002,  the Financial Accounting Standards Board (FASB) issued FASB
Interpretation  (FIN) No. 45, Guarantor's Accounting and Disclosure Requirements
for  Guarantees, Including Indirect Guarantees of Indebtedness to Others. FIN 45
elaborates  on  the  disclosures  to  be  made by a guarantor in its interim and
annual  financial statements about its obligations under certain guarantees that
it  has  issued. It also clarifies that a guarantor is required to recognize, at
the  inception of certain guarantee contracts, a liability for the fair value of
the  obligation  undertaken  in issuing the guarantee. FIN 45 also incorporates,
without  change,  the  guidance  in FIN 34, Disclosure of Indirect Guarantees of
Indebtedness  of  Others,  which  is  being  superseded. FIN 45 is effective for
financial  statements  issued  for  fiscal years ending after December 15, 2002.
FIN 45  has  no  effect  on  the  Company's  financial  statements.

In  December  2002,  the Financial Accounting Standards Board (FASB) issued FASB
Interpretation (FIN) No. 46, Consolidation of Variable Interest Entities. FIN 46
establishes  standards  for  identifying  a  variable  interest  entity  and for
determining  under  what  circumstances  a  variable  interest  entity should be
consolidated  with  its  primary beneficiary, including those to which the usual
condition  of  consolidation  does  not  apply.  FIN  46  applies immediately to
variable  interest  entities  created  after  January  31,  2003  and applies to
existing  variable  interest entities in the first fiscal year or interim period
beginning  after June 15, 2003. Management does not anticipate that the adoption
of  FIN 46 will have a significant effect on the Company's financial statements.


NOTE  2  -  Earnings  Per  Share
            --------------------

Earnings  per share (EPS): Basic EPS is computed by dividing income available to
-------------------------
common  stockholders by the weighted average number of common shares outstanding
for  the period. Diluted EPS is computed giving effect to all dilutive potential
common shares that were outstanding during the period. Dilutive potential common
shares  consist  of  the  incremental  common shares issuable upon conversion of
convertible  preferred or convertible debt and the exercise of stock options and
warrants  for all periods. Fully diluted (loss) per share is not presented since
the  effect  would  be  anti-dilutive.

NOTE  3  -  Comprehensive  Income  (Loss)
            -----------------------------
Total  Comprehensive Loss was $(412,553) for the three months ended December 31,
2002  and  $(362,240)  for  the  three  months  ended  December  31,  2001.



                                        8


NOTE  4  -  Inventories
            -----------

The  components  of  inventory  consist  of  the  following:




                                   DECEMBER 31, 2002
                                  -------------------
                               
Raw Material and work in process  $          731,358
Finished Goods . . . . . . . . .             178,421
                                  -------------------
Inventory, Gross . . . . . . . .             909,779
Less: Inventory reserves . . . .              (5,719)
                                  -------------------
Inventory, net . . . . . . . . .  $          904,060
                                  ===================




NOTE  5  -  Financial  Condition
            --------------------

The  Company's  consolidated  financial statements have been prepared on a going
concern basis which contemplates the realization of assets and the settlement of
liabilities  and  commitments  in  the  normal  course  of business. The Company
incurred  a net loss of $.5 million for the three months ended December 31, 2002
and  as  of  December  31,  2002 had an accumulated deficit of $54.4 million. At
December  31,  2002,  the  Company  had  working  capital  of  $2.1  million and
stockholders'  equity  of  $.8  million.  In  the near term, the Company expects
operating  and  capital  costs  to  continue  to  exceed  funds  generated  from
operations  due  principally  to  the  Company's manufacturing costs relative to
current  production  volumes  and  the  ongoing need to commercialize the Female
Condom around the world. As a result, operations in the near future are expected
to  continue  to  use  working capital. Management recognizes that the Company's
continued  operations  may  depend  on  its  ability to raise additional capital
through  a  combination  of  equity  or  debt financing, strategic alliances and
increased  sales  volumes.

At various points during the developmental stage of the product, the Company was
able  to  secure  resources,  in  large part through the sale of equity and debt
securities,  to  satisfy  its funding requirements. As a result, the Company was
able  to  obtain  FDA  approval,  worldwide rights, manufacturing facilities and
equipment  and  to  commercially  launch  the  Female  Condom.


                                        9



NOTE  5-  Financial  Condition  -  (Continued)
        --------------------------------------

Management  believes  that  developments, including the Company's agreement with
the UNAIDS, a joint United Nations program on HIV/AIDS, and various distribution
partners  in  major countries, provide an indication of the Company's success in
broadening  awareness  and  distribution  of  the  Female Condom and may benefit
future  efforts  to raise additional capital and to secure additional agreements
to promote and distribute the Female Condom throughout other parts of the world.
On  May  18,  2001,  the  Company  entered into an agreement with Heartland Bank
providing  for  a  $2,000,000 credit facility. The unpaid balances on the credit
facility  are  due  May  18, 2004 and bear interest payable at a rate of 10% per
year. The agreement contains certain covenants which include restrictions on the
payment  of  dividends  and distributions and on the issuance of warrants, which
the  Company  was  in violation of at September 30, 2002. Under the terms of the
agreement,  Heartland  Bank  would  have  had the right to demand payment of the
entire balance of the credit facility as a result of this violation. On December
13,  2002,  the Company obtained a waiver from Heartland Bank through the entire
fiscal  year  ending September 30, 2003. The Company may borrow under the credit
facility  from  time  to  time  subject  to  a  number  of conditions, including
obtaining personal guarantees of 125% of the amount outstanding under the credit
facility.  As  of  December  31,  2002 the Company had paid down $100,000 of the
$2,000,000  borrowed  under the credit facility. The credit facility is recorded
at  December  31,  2002,  net  of  unamortized  discount  of  $1,017,034.

On  June  1,  2001  the  Company  issued an aggregate of $200,000 of convertible
debentures  to  two  accredited investors. The debentures were due May 30, 2004,
bore  interest payable at a rate of 10% per annum, and were convertible into the
Company's  common  stock  based on a price per share equal of $0.50. The Company
did  not  issue  warrants  in  connection  with  the issuance of the convertible
debentures.  On  December 5, 2002, the investors converted their debentures into
an  aggregate  of  400,000  shares  of  the  Company's  common  stock.

On  March  30,  2001  the Company issued a $250,000 convertible debenture to one
accredited investor. The debenture was due March 30, 2004, bore interest payable
at  a rate of 12% per annum, and was convertible into the Company's common stock
based  at  a  price  per share equal to 70% of the market price of the Company's
common stock at the time of exercise, but in no event will the purchase price be
less  than  $0.50  per  share  or more than $1.00 per share. The Company did not
issue  warrants in connection with the issuance of the convertible debenture. On
January  12,  2003,  the investor converted his debenture into 250,000 shares of
the  Company's  common  stock.

                                        10


NOTE  5  -  Financial  Condition  -  (Continued)
          --------------------------------------

While  the Company believes that its existing capital resources will be adequate
to  fund  its  currently anticipated capital needs, if they are not, the Company
may  need  to  raise additional capital until its sales increase sufficiently to
cover  operating  expenses.

Until  internally  generated funds are sufficient to meet cash requirements, FHC
will  remain  dependent  upon  its  ability  to generate sufficient capital from
outside  sources.  While  management  believes  that  revenue  from sales of the
Female  Condom  will  eventually  exceed  operating  costs  and  that ultimately
operations  will  generate  sufficient funds to meet capital requirements, there
can  be  no assurance that such level of operations will ultimately be achieved,
or  be  achieved  in the near term. Likewise, there can be no assurance that the
Company  will  be  able  to  source  all  or  any  portion  of  its
required  capital  through  the sale of debt or equity or, if raised, the amount
will  be  sufficient  to  operate  the  Company until sales of the Female Condom
generate  sufficient revenues to fund operations.  In addition, any funds raised
may be costly to the Company and/or dilutive to stockholders.  If the Company is
not  able  to  source  the  required  funds  or any future capital which becomes
required,  the  Company may be forced to sell certain of its assets or rights or
cease  operations.

NOTE  6  -  Stock  Compensation
            -------------------

In  September 2001, the holders of exercisable stock options waived their rights
to  exercise  their  options  until  the  Company  amended  its  articles  of
incorporation  to  increase  the number of shares of common stock authorized for
issuance. To obtain this waiver, the Company agreed to re-price these options at
$0.56 per share once the amendment was approved.  The Company's common stock was
trading  at less than $0.56 per share when the waivers were obtained.  The total
number  of  options  that  were  waived  at  September  30, 2001, was 2,659,800.

On  May  8,  2002,  the  shareholders  approved  an amendment to the Amended and
Restated  Articles  of  Incorporation to increase the total number of authorized
shares  of  common  stock  from  27,000,000  to  35,500,000  shares.  Since  the
amendment  was  approved,  the  stock  options  have been re-priced to $0.56 per
share.  The  Company  has accounted for all of these stock options in accordance
with  variable  plan  accounting  guidance  provided  in  APB No. 25 and related
interpretations.  The  reduction  in the exercise price of the re-priced options
and  the  increase  in  the  stock  price  of  the  Company's common stock as of
September  30,  2002 resulted in $1,720,322 of stock compensation expense due to
the  repricing  for  the  year  ended  September  30,  2002.



                                       11


NOTE  6  -  Stock  Compensation  -  (Continued)
            -----------------------------------

Effective September 2002, the holders of outstanding options to purchase a total
of  2,365,980  shares  of  common  stock  agreed  to exchange their options for:

-    a  total  of  469,000 shares of restricted common stock in the case of U.S.
     option  holders  or  the  right  to  receive  a  total of 122,495 shares of
     deferred common stock in September 2003 in the case of U.K. option holders;
     and

-    the  right  to  receive  a  grant  of  new  options  to purchase a total of
     2,365,980 shares of common stock on the first business day that is at least
     six  months  and  one  day  after  the  effective  date  of  the  exchange.

The  shares  of  restricted  common stock and the right to receive the shares of
deferred  common  stock are subject to forfeiture if the participant voluntarily
resigns  or  is terminated for cause on or before September 26, 2003 and may not
be  transferred  on  or before September 26, 2003. As of September 30, 2002, the
Company  had  issued  the  restricted  common  stock  to U.S. option holders and
accrued  for  the  issuance of deferred common stock to U.K. option holders. The
restricted  and  deferred  shares  have  been  recorded as deferred compensation
within stockholders' equity as of September 30, 2002, and will be amortized over
the  employees'  one-year  service  periods.

The  new  options  will  have an exercise price equal to 100% of the fair market
value  of  the common stock on the grant date and a vesting schedule of 1/36 per
month for each of the first 36 months after the date of grant.  The new options,
when  granted,  will  be  accounted for in accordance with fixed plan accounting
guidance  provided in APB No. 25.  Options to purchase a total of 320,000 shares
of  common  stock  did  not  participate in the exchange and will continue to be
accounted  for  in  accordance  with  variable  plan  accounting  guidance.

                                       12



NOTE  7.  PREFERRED  STOCK
          ----------------

During  September  2002,  the  Company  offered  the  holders of the outstanding
preferred stock the right to convert their shares of preferred stock into shares
of  common  stock  based  on  a  price  of  $1.80 per share.  This resulted in a
conversion  rate  of  approximately  1.39  shares  of  common stock per share of
preferred  stock  rather  than  the  1  to  1  conversion  rate set forth in the
Company's  Articles  of  Incorporation.  As  of  December  31,  2002, a total of
604,000  shares  of  Series  1  Preferred  Stock  were converted into a total of
838,799  shares  of  common  stock.

The  Company  has  56,000 outstanding shares of 8 percent cumulative convertible
preferred  stock  (Series  1). Each share of preferred stock is convertible into
one  share  of  the  Company's  common stock on or after August 1, 1998.  Annual
preferred stock dividends will be paid if and as declared by the Company's Board
of  Directors.  No  dividends  or  other  distributions  will  be payable on the
Company's common stock unless dividends are paid in full on the preferred stock.
The  preferred  stock may be redeemed at the option of FHC, in whole or in part,
on  or  after  August 1, 2000, subject to certain conditions, at $2.50 per share
plus accrued and unpaid dividends.  In the event of a liquidation or dissolution
of  the  Company,  the  preferred  stock  would have priority over the Company's
common  stock.


                                       13


NOTE  8  -  Industry  Segments  And  Financial  Information  About  Foreign and
            -------------------------------------------------------------------
            Domestic  Operations
            --------------------

The  Company currently operates primarily in one industry segment which includes
the  development,  manufacture  and  marketing of consumer health care products.

The  Company  operates  in  foreign and domestic regions.  Information about the
Company's  operations  by  geographic  area  is  as  follows:




(Amounts  in  Thousands)

                                           Net Sales to
                                         External Customers
                                              For the             Long-Term Assets
                                        Three months ended             as  of
                                           December 31,            December  31,
                                           2002    2001             2002    2001
                                          ------  ------           ------  ------
                                                               

United States. . . . . . . . . . . . . .  $  700  $  790           $  139  $  143
Botswana . . . . . . . . . . . . . . . .     128       *                -       -
Brazil . . . . . . . . . . . . . . . . .       *      89                -       -
Japan. . . . . . . . . . . . . . . . . .       *     102                -       -
Kenya. . . . . . . . . . . . . . . . . .     267       *                -       -
Nigeria. . . . . . . . . . . . . . . . .     248       *                -       -
United Kingdom . . . . . . . . . . . . .       *       *            1,171   1,465
Zimbabwe . . . . . . . . . . . . . . . .     283     473                -       -
Other. . . . . . . . . . . . . . . . . .     618     216                -       -
                                          ------  ------           ------  ------
                                          $2,244  $1,670           $1,310  $1,607

* Less than 5 percent of total net sales





NOTE  9 -  Contingent  Liabilities
             -----------------------

The  testing,  manufacturing  and  marketing of consumer products by the Company
entail  an  inherent risk that product liability claims will be asserted against
the  Company.  The  Company  maintains  product liability insurance coverage for
claims  arising  from the use of its products.  The coverage amount is currently
$5,000,000  for  FHC's  consumer  health  care  product.



                                       14

                   THE FEMALE HEALTH COMPANY AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


GENERAL

The  Female  Health  Company  ("FHC" or the "Company") manufactures, markets and
sells  the  female condom, the only FDA-approved product under a woman's control
which  can  prevent  unintended  pregnancy  and  sexually  transmitted  diseases
("STDs"),  including  HIV/AIDS.

The  female  condom  has  undergone  extensive  testing for efficacy, safety and
acceptability,  not  only in the United States but also in many countries around
the  world.  Certain  of  these  studies  show  that  having  the  female condom
available  allows  women  to  have  more  options,  resulting  in an increase in
protected  sex  acts  and  a  decrease  in  STDs,  including  HIV/AIDS.

The  product  is  currently  sold  or  available  in  various  venues  including
commercial  (private sector) and public sector clinics in over 100 countries. It
is  commercially  marketed  in  21  countries  by  various  FHC country specific
partners,  including  the United States, United Kingdom, Japan, Canada, Holland,
France,  Venezuela,  and  Brazil.  On  November  29,  2001, the Company signed a
non-binding  memorandum  of  understanding  with  Hindustan  Latex  Limited  for
distribution  in  India.

As  noted  above,  the female condom is sold to the global public sector. In the
U.S., the product is marketed to city and state public health clinics as well as
not-for-profit  organizations  such  as  Planned  Parenthood.  The  product  is
available  to  developing  countries  under  the  umbrella  of an agreement with
UNAIDS.  This  agreement  facilitates  the  availability and distribution of the
female  condom at a reduced price based on the Company's cost of production. The
current  price  per unit is approximately 0.38 (Pounds), or approximately $0.61.
Currently  87 developing countries purchase the female condom under the terms of
this  agreement.

Product

The  female  condom is made of polyurethane, a thin but strong material which is
resistant  to  rips and tears during use.  The female condom consists of a soft,
loose  fitting  sheath  and  two  flexible O rings.  One of the rings is used to
insert the device and helps to hold it in place.  The other ring remains outside
the vagina after insertion.  The female condom lines the vagina, preventing skin
from  touching skin during intercourse.  The female condom is pre-lubricated and
disposable  and  is  intended  for  use  during  only  one  sex  act.

Raw  Materials

Polyurethane  is  the  principal  raw  material  the Company uses to produce the
female  condom.  The  Company has entered into a supply agreement with Deerfield
Urethane,  Inc.  for  the  purchase  of  all  of  the  Company's requirements of
polyurethane.  Under  this agreement, the parties negotiate pricing on an annual
basis.  The  original  term  of  the agreement extended to December 31, 1995 and
thereafter  automatically  renews  for additional one year periods unless either
party  gives  at  least  12  months  prior  written  notice  of  termination.


                                       15

Global  Market  Potential

It  is  more  than  twenty  years  since the first clinical evidence of AIDS was
noted.  HIV/AIDS  is  the  most devastating pandemic that humankind has faced in
recorded  history.  UNAIDS  and  the  World Health Organization ("WHO") estimate
that  more than 60 million people have been infected with the virus and that, at
the  end  of  2002,  44  million people globally were living with HIV. Women now
comprise  the  majority  of  the  new  cases.  AIDS  is  not  the  only sexually
transmitted  disease that the global public health community is battling. In the
United  States,  the Center for Disease Control and Protection noted that one in
five  Americans  over  the age of 12 has Herpes and 1 in every 3 sexually active
people  will  get  an  STD  by  age  24.

Currently  there are only two products that prevent the transmission of HIV/AIDS
through  sexual  intercourse  --the  latex  male  condom  and the female condom.

Male Condom Market: It is estimated the global annual market for male condoms is
close  to  5  billion  units.  However,  the  majority  of  all  acts  of sexual
intercourse,  excluding  those  intended  to  result in pregnancy, are completed
without  protection.  As  a  result,  it  is  estimated the potential market for
barrier  contraceptives  is  much larger than the identified male condom market.

Advantages  Versus  the  Male  Condom

The  female  condom is currently the only available barrier contraceptive method
controlled  by  women  which  allows  them to protect themselves from unintended
pregnancy  and  STDs,  including  HIV/AIDS. The most important advantage is that
using  the  female  condom, a woman has a prevention method she controls as many
men  do  not  like  to  wear  male  condoms  and  may  refuse  to  do  so.

The  polyurethane material that is used for the female condom offers a number of
benefits  over  latex,  the material that is most commonly used in male condoms.
Polyurethane  is  much  stronger  than  latex, reducing the probability that the
female  condom  sheath will tear during use.  Unlike latex, polyurethane quickly
transfers  heat, so the female condom immediately warms to body temperature when
it is inserted, which may result in increased pleasure and sensation during use.
The product offers an additional benefit to the 7% to 20% of the population that
is  allergic  to  latex  and  who,  as  a result, may be irritated by latex male
condoms.  To  the  Company's  knowledge, there is no reported allergy to date to
polyurethane.  The  female  condom is also more convenient, providing the option
of  insertion  hours  before  sexual  arousal and as a result is less disruptive
during  sexual  intimacy  than the male condom which requires sexual arousal for
application.

Cost  Effectiveness

Various  studies  have been reported in the literature on the cost-effectiveness
of  the  female condom. The studies show that making the female condom available
is highly cost effective in reducing public health costs in developing countries
as  well as in the U.S. Further studies show that including the female condom in
prevention  programs  to  high  risk  groups  is  not  only  cost-effective  but
cost-saving.


                                       16

Worldwide  Regulatory  Approvals

The  female  condom  received Pre-Market Approval ("PMA") as a Class III Medical
Device  from  the  U.S.  Food  and  Drug  Administration  ("FDA")  in 1993.  The
extensive  clinical  testing  and scientific data required for FDA approval laid
the foundation for approvals throughout the rest of the world, including receipt
of  a  CE  Mark  in  1997  which  allows the Company to market the female condom
throughout  the European Union ("EU").  In addition to the United States and the
EU,  several other countries have approved the female condom for sale, including
Canada,  Russia,  Australia,  Japan,  South  Korea  and  Taiwan.

The  Company  believes  that the female condom's PMA and FDA classification as a
Class  III  Medical  Device  create a significant barrier to entry.  The Company
estimates  that  it  would  take  a  minimum  of four to six years to implement,
execute  and  receive  FDA  approval  of  a PMA to market another type of female
condom.

The  Company  believes there are no material issues or material costs associated
with the Company's compliance with environmental laws related to the manufacture
and  distribution  of  the  female  condom.

Strategy

The Company's strategy is to act as a manufacturer, selling the female condom to
the  global  public  sector, United States public sector and commercial partners
for  country-specific  marketing.  The  public  sector  and  commercial partners
assume  the  cost of shipping and marketing the product.  As a result, as volume
increases,  the  Company's  operating  expenses will not increase significantly.

Commercial  Markets

The  Company markets the product directly in the United Kingdom. The Company has
distribution  agreements  with commercial partners in 17 countries including the
United  States,  Japan,  Canada, Brazil, Venezuela, Denmark, Holland and France,
and  on  November  20,  2001,  the  Company  signed  a non-binding memorandum of
understanding  with  Hindustan  Latex  Limited  in  India.  The  agreements  are
generally  exclusive  for a single country. Under these agreements, each partner
markets  and  distributes  the female condom in a single country and the Company
manufacturers  the  female  condom  and  sells  the  product  to the partner for
distribution  in  that  country.

Relationships  and  Agreements  with  Public  Sector  Organizations

Currently,  it  is  estimated more than 1.5 billion male condoms are distributed
worldwide  by  the  public  sector  each  year.  The female condom is seen as an
important addition to prevention strategies by the public sector because studies
show  that  the  availability  of  the  female  condom  decreases  the amount of
unprotected  sex  by  as  much  as  25%  over  male  condoms  alone.


                                       17

The  Company  has  an  agreement  with  UNAIDS  to  supply  the female condom to
developing  countries  at a reduced price which is negotiated each year based on
the  Company's  cost  of production. The current price per unit is approximately
0.38  (pounds),  or  approximately  $0.61.  Under  the agreement, UNAIDS and the
Company  cooperate  in  education  efforts  and  marketing  the female condom in
developing  countries.  Sales  of  the female condom are made directly to public
health  authorities  in  each  country at the price established by the agreement
with  UNAIDS.  The term of the agreement currently expires on December 31, 2003,
but  automatically  renews  for  additional one-year periods unless either party
gives at least 90 days prior written notice of termination. The female condom is
available  in  87  countries  through  public  sector distribution. Twenty-seven
countries  have significant programs and are using The Female Condom - the Guide
To  Programming  and  Planning,  published  by UNAIDS and WHO with the Company's
input.  This  is  up  from  eight  countries  the  previous  year.

In  the  United  States, the product is marketed to city and state public health
clinics,  as  well  as  not-for-profit organizations such as Planned Parenthood.

State-of-the-Art  Manufacturing  Facility

The  Company  manufactures  the  female  condom  in  a 40,000 square-foot leased
facility  in London, England.  The facility is currently capable of producing 60
million  units  per  year.  With  additional  equipment,  this  capacity  can be
significantly  increased.

Government  Regulation

In  the  U.S.,  the  female condom is regulated by the FDA.  Pursuant to section
515(a)(3)  of  the  Safe Medical Amendments Act of 1990 (the "SMA Act"), the FDA
may  temporarily  suspend approval and initiate withdrawal of the PMA if the FDA
finds  that  the  female condom is unsafe or ineffective, or on the basis of new
information  with  respect  to  the  device, which, when evaluated together with
information  available  at  the time of approval, indicates a lack of reasonable
assurance  that  the  device  is  safe  or effective under the conditions of use
prescribed,  recommended  or  suggested in the labeling.  Failure to comply with
the  conditions  of  FDA  approval  invalidates  the approval order.  Commercial
distribution  of  a  device that is not in compliance with these conditions is a
violation  of  the  SMA  Act.

Competition

The  Company's female condom participates in the same market as male condoms but
is  not  seen  as  directly  competing  with  male condoms.  Rather, the Company
believes that providing the female condom is additive in terms of prevention and
choice.  Latex  male condoms cost less and have brand names that are more widely
recognized  than  the  female  condom.  In  addition, male condoms are generally
manufactured  and  marketed  by  companies  with significantly greater financial
resources  than the Company.  It is also possible that other parties may develop
a  female  condom.  These competing products could be manufactured, marketed and
sold  by  companies with significantly greater financial resources than those of
the  Company.


                                       18

Patents  and  Trademarks

The Company currently holds product and technology patents in the United States,
Japan,  the  United  Kingdom, France, Italy, Germany, Spain, the European Patent
Convention,  Canada,  The  People's  Republic  of China, Brazil, South Korea and
Australia. Additional technology patents are pending in Japan. The patents cover
the  key  aspects  of  the  female  condom,  including  its  overall  design and
manufacturing  process.  The  Company  has  the  registered trademark "FC Female
Condom"  in  the United States. The Company has also secured, or applied for, 12
trademarks  in  22  countries  to  protect the various names and symbols used in
marketing  the  product  around  the  world. These include 'femidom', 'femy' and
others.  In  addition,  the  experience  that  has  been gained through years of
manufacturing the female condom has allowed the Company to develop trade secrets
and know-how, including certain proprietary production technologies that further
secure  its  competitive  position.

RESULTS  OF  OPERATIONS
-----------------------

THREE MONTHS ENDED DECEMBER 31, 2002 COMPARED TO THREE MONTHS ENDED DECEMBER 31,
2001

The Company had net revenues of $2,243,940 and a net loss attributable to common
stockholders  of  $(486,534)  or $(0.03) for the three months ended December 31,
2002  compared  to  net  revenues  of  $1,670,171 and a net loss attributable to
common stockholders of $(389,561) or $(0.02) for the three months ended December
31,  2001.  During  first  quarter of fiscal 2003, the Company recorded non-cash
charges  of  $323,973  consisting  of  stock  compensation  primarily related to
accounting for stock issued for outstanding stock options and costs incurred for
consulting  services.  During  the  first  quarter  of  fiscal 2002, the Company
recorded  non-cash charges of $19,608 consisting of stock compensation primarily
for  consulting services. Excluding these non-cash charges in both fiscal years,
the  net  loss  attributable  to  common stockholders for the three months ended
December  31,  2002  would  be  $(162,561) or $(0.01) per share and the net loss
attributable to common stockholders for the three months ended December 31, 2001
would  be  $(369,953)  or  $(0.02)  per  share.

Gross  profit increased $378,805, or 63%, to $978,642 for the three months ended
December  31,  2002  from $599,837 for the three months ended December 31, 2001.
The  increase  was  a  result of improved net revenues combined with a less than
proportionate increase in cost of products sold. Gross profit as a percentage of
net  revenues  increased  to  44%  for  the three months ended December 31, 2002
compared  to  36%  for  the  three  months  ended  December  31,  2001.

Net  revenues  increased  $573,769 in the current quarter, or 34%, compared with
the  same  period  last  year.  The higher sales occurred because of higher unit
sales  shipped  to  global  and  domestic public sector customers. Overall, unit
sales  in  the  current  quarter  increased  35% from the same period last year.

The  Company  expects significant quarter to quarter variation due to the timing
of  receipt  of  large orders, subsequent production scheduling, and shipping of
products  as  various  countries  launch  the product. The Company believes this
variation  between  quarters  will  continue  for several quarters to come until
reorders  form  an  increasing  portion  of  total  net  revenues.


                                       19

Cost  of  products  sold increased $194,964 to $1,265,298 in the current quarter
from  $1,070,334  for  the  same  period  last  year.  The cost of products sold
increase  of  18%  on  a  34% sales increase resulted in a reduction in costs of
products  sold  as  a percentage of sales to 56% in the current quarter from 64%
during  the  same  period  in  the  prior  year.  As  unit sales increase, those
manufacturing  costs that are fixed in nature do not require additional costs to
be  incurred  enabling  the Company to produce at a lower cost of goods sold per
unit.

Advertising  and  promotional  expenditures  increased  $4,997 to $15,938 in the
current  quarter  from  $10,941  for  the  same  period  in  the  prior  year.

Selling,  general  and  administrative  expenses  increased $137,805, or 19%, to
$873,623  in  the  current  quarter from $735,818 for the same period last year.
The  increase was not in proportion with the sales increase due to the primarily
fixed  nature  of the selling, general and administrative costs. As a percentage
of net revenues, selling, general and administrative expenses decreased from 44%
for  the  three months ended December 31, 2001 to 39% for the three months ended
December  31,  2002.

The  Company's  operating  loss for the three months ended December 31, 2002 was
$234,892  compared  to  $166,530 for the same period last year for a increase of
41%.  Excluding  the  non-cash charges for stock compensation, the Company would
have  recorded  operating  income of $89,081 for the three months ended December
31,  2002 compared to an operating loss of $(146,922) for the three months ended
December  31,  2001.

Net  interest  and  other expenses increased $58,834 to $248,594 for the current
period  from  $189,760  for  the  same  period  last year. The increase occurred
primarily  because the Company had a larger amount of non-cash expenses incurred
from  the  amortization of discounts on notes payable and convertible debentures
than  the  first  quarter  of  the  prior  year.


Factors  That  May  Affect  Operating  Results  and  Financial  Condition

The  Company's future operating results and financial condition are dependent on
the Company's ability to increase demand for and to cost-effectively manufacture
sufficient  quantities  of  the  female  condom.  Inherent  in this process is a
number  of factors that the Company must successfully manage in order to achieve
favorable  future  results  and  improve  its  financial  condition.


Reliance  on  a  Single  Product

The  Company  expects  to  derive  the  vast majority, if not all, of its future
revenues  from  the  female  condom, its sole current product.  While management
believes  the global potential for the female condom is significant, the product
is in the early stages of commercialization and, as a result, the ultimate level
of  consumer  demand  around  the  world is not yet known. To date, sales of the
female  condom  have not been sufficient to cover the Company's operating costs,
on  an  annual  basis.


                                       20

Distribution  Network

The  Company's  strategy  is  to  act  as a manufacturer and to develop a global
distribution network for the product by completing partnership arrangements with
companies  with the necessary marketing and financial resources and local market
expertise.  To  date,  this  strategy  has  resulted  in  numerous  in-country
distributions  in  the  public sector, particularly in Africa, Latin America and
recently  in  India.  Several partnership agreements have been completed for the
commercialization  of  the  female  condom  in private sector markets around the
world.  However, the Company is dependent on country governments as well as city
and  state  public health departments within the United States to continue their
commitment to prevention of STDs, including AIDS, by including female condoms in
their  programs.  The  Company is also dependent on finding appropriate partners
for the private sector markets around the world. Once an agreement is completed,
the  Company  is  reliant  on  the  effectiveness  of its partners to market and
distribute the product. Failure by the Company's partners to successfully market
and  distribute the female condom or failure of country governments to implement
prevention  programs  which  include distribution of barrier methods against the
AIDS  crisis, or an inability of the Company to secure additional agreements for
AIDS  crisis, or an inability of the Company to secure additional agreements for
new  markets  either in the public or private sectors could adversely affect the
Company's  financial  condition  and  results  of  operations.

As part of this strategy the Company has entered into two agreements in the year
ended  September  30,  2002.

On  November  29,  2001,  the  Company  signed  a  non-binding  memorandum  of
understanding  with  Hindustan  Latex  Limited  ("HLL"),  an  Indian  government
Organization  and  India's  largest male condom manufacturer. HLL distributes to
public  sector  customers  including government and non-government organizations
and  to  consumers  through 160,000 retail outlets. Jointly with HLL a marketing
strategy  will  be  developed  for  the country of India. Over time, the Company
anticipates  that  HLL and the Company will explore manufacturing options within
India.

On  December  18,  2001,  the  Company announced the appointment of Total Access
Group  ("TAG")  as the exclusive distributor for public sector sales within a 15
state  region  in  the  western  United States. TAG is a privately held national
distributor  to the United States public sector and serves over 2,500 customers,
which include state and local health departments, community based organizations,
HIV/STD prevention organizations, Planned Parenthood clinics and family planning
organizations.  TAG  is  a  full service distributor and will provide marketing,
education  and  customer  service support. TAG is required to purchase 2,190,000
units  within  a  three  year  period  to  retain exclusive distribution rights.

Inventory  and  Supply

All  of  the  key  components  for  the  manufacture  of  the  female condom are
essentially  available from either multiple sources or multiple locations within
a  source.


                                       21

Global  Market  and  Foreign  Currency  Risks

The  Company  manufactures  the  female  condom  in a leased facility located in
London,  England.  Further,  a  material  portion  of the Company's sales are in
foreign markets. Manufacturing costs and sales to foreign markets are subject to
normal  currency  risks  associated with changes in the exchange rate of foreign
currencies  relative  to  the  United  States  dollar.  To  date,  the Company's
management has not deemed it necessary to utilize currency hedging strategies to
manage  its  currency  risks.  On  an  ongoing  basis,  management  continues to
evaluate  its commercial transactions and is prepared to employ currency hedging
strategies  when  it believes such strategies are appropriate. In addition, some
of  the  Company's future international sales may be in developing nations where
dramatic  political or economic changes are possible. Such factors may adversely
affect  the  Company's  results  of  operations  and  financial  condition.

Government  Regulation

The  female  condom is subject to regulation by the FDA, pursuant to the federal
Food,  Drug  and  Cosmetic  Act  (the "FDC Act"), and by other state and foreign
regulatory  agencies.  Under  the  FDC  Act,  medical  devices  must receive FDA
clearance  before they can be sold.  FDA regulations also require the Company to
adhere to certain "Good Manufacturing Practices," which include testing, quality
control  and  documentation procedures. The Company's compliance with applicable
regulatory  requirements  is  monitored through periodic inspections by the FDA.
The failure to comply with applicable regulations may result in fines, delays or
suspensions  of  clearances,  seizures  or  recalls  of  products,  operating
restrictions,  withdrawal  of  FDA  approval  and  criminal  prosecutions.  The
Company's  operating  results  and  financial  condition  could  be  materially
adversely  affected  in  the  event  of  a  withdrawal of approval from the FDA.

Liquidity  and  Sources  of  Capital

Historically,  the  Company  has  incurred  cash  operating  losses  relating to
expenses  incurred  to  develop  and promote the Female Condom. During the three
months ended December 31, 2002, cash used in operations totaled $.1 million. The
Company  was able to fund cash used in its operations, capital expenditures, and
payments  of  preferred stock dividends and capital lease obligations during the
three  months  ended  December  31,  2002  without any debt or equity financing.

At  December  31,  2002,  the  Company  had  current liabilities of $2.5 million
including  a  $1.0  million  note  payable due March 25, 2003 to Mr. Dearholt, a
Director of the Company. As of December 31, 2002, Mr. Dearholt beneficially owns
4,435,305  shares  of  the  Company's Common Stock. The Company and Mr. Dearholt
plan  to extend this note in the current fiscal year as the note's term expires.

On  January  15,  2003, the Company entered into a line of credit agreement with
Heartland  Bank.  The line of credit facility allows the Company to borrow up to
$1,000,000  in  $100,000 increments and matures on December 1, 2004. Interest is
due  monthly at the prime rate plus 1 percent (prime was 4.25 percent on January
15,  2003)  and  it  is  collateralized by the Company's inventory and letter of
credit  backed  by  accounts  receivables.

In  the  near term, the Company's management expects operating and capital costs
to  continue  to  exceed funds generated from operations, due principally to the
Company's  fixed  manufacturing costs relative to current production volumes and
the  ongoing  need  to  commercialize the Female Condom around the world.  It is
estimated  that  the  Company's  cash burn rate, with revenues, is approximately
$0.1  million  per  quarter.

                                       22

While  the  Company  believes  that revenue from sales of the female condom will
eventually  exceed  operating  costs,  and  that,  ultimately,  operations  will
generate  sufficient funds to meet capital requirements, the Company can make no
assurance  that  it will achieve such level of operations in the near term or at
all.  Likewise,  the Company can make no assurance that the Company will be able
to source all or any portion of its required capital through the sale of debt or
equity  or,  if  raised, the amount will be sufficient to operate until sales of
the  female condom generate sufficient revenues to fund operations. In addition,
any  funds  raised  may  be  costly  to  the  Company  and/or  dilutive  to  its
shareholders.  If the Company is unable to raise adequate financing when needed,
the  Company may be required to sharply curtail the Company's efforts to promote
the  female  condom,  to  attempt to sell certain of its assets and rights or to
curtail  certain  of  its  operations  and  may  ultimately  be  forced to cease
operations.  Currently,  the  Company  is  focused  on growing its business and,
therefore,  the  Company  has  made  no  plans  to  sell  any  assets nor has it
identified  any  assets  to  be sold or potential buyers.  In the event that the
Company lacks sufficient capital to continue its operations, neither the Company
nor  its  shareholders  may  be  able  to realize any significant value from the
Company's  assets.

IMPACT  OF  INFLATION  AND  CHANGING  PRICES

Although  the  Company  cannot  accurately  determine  the  precise  effect  of
inflation,  the  Company  has  experienced increased costs of product, supplies,
salaries  and  benefits,  and  increased  selling,  general  and  administrative
expenses.  Historically,  the  Company has absorbed increased costs and expenses
without  increasing  selling  prices.

CONTROLS  AND  PROCEDURES

Within  90  days  prior  to  the date of this report, the Company carried out an
evaluation,  under  the  supervision and with the participation of the Company's
management,  including  the  Company's Chief Executive Officer and the Company's
Principal  Accounting  Officer, of the effectiveness of the design and operation
of  the Company's disclosure controls and procedures.  Based on this evaluation,
the Company's Chief Executive Officer and Principal Accounting Officer concluded
that  the  Company's disclosure controls and procedures were effective in timely
alerting  them  to  material  information relating to the Company required to be
included  in  the  Company's  periodic  filings with the Securities and Exchange
Commission.  It  should be noted that in designing and evaluating the disclosure
controls and procedures, management recognized that any controls and procedures,
no  matter how well designed and operated, can provide only reasonable assurance
of  achieving  the  desired  control  objectives, and management necessarily was
required  to  apply  its judgment in evaluating the cost-benefit relationship of
possible  controls  and  procedures.

There  have been no significant changes in the Company's internal controls or in
other  factors  that could significantly affect the internal controls subsequent
to  the  date  the  Company  completed  its  evaluation.



                                       23


                           PART II - OTHER INFORMATION
                           ---------------------------


ITEMS  1-5
----------


ITEM  2  (C)
------------

On  June  1,  2001  the  Company  issued an aggregate of $200,000 of convertible
debentures  to  two  accredited investors. The debentures were due May 30, 2004,
bore  interest payable at a rate of 10% per annum, and were convertible into the
Company's  common  stock  based on a price per share equal of $0.50. The Company
did  not  issue  warrants  in  connection  with  the issuance of the convertible
debentures.  On  December 5, 2002, the investors converted their debentures into
an  aggregate  of  400,000  shares  of  the  Company's  common  stock.

On  March  30,  2001  the Company issued a $250,000 convertible debenture to one
accredited investor. The debenture was due March 30, 2004, bore interest payable
at  a rate of 12% per annum, and was convertible into the Company's common stock
based  at  a  price  per share equal to 70% of the market price of the Company's
common stock at the time of exercise, but in no event will the purchase price be
less  than  $0.50  per  share  or more than $1.00 per share. The Company did not
issue  warrants in connection with the issuance of the convertible debenture. On
January  12,  2003,  the investor converted his debenture into 250,000 shares of
the  Company's  common  stock.

The  Company  believes  it  has  satisfied  the  exemption  from  the securities
registration  requirement  provided by section 3(a)(9) of the Securities Act for
these  offerings.



                                       24


ITEM  6.    EXHIBITS  AND  REPORTS  ON  FORM  8-K
-------------------------------------------------

(a)     Exhibits

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

     3.1  Amended  and  Restated  Articles  of  Incorporation.  (1)

     3.2  Articles  of  Amendment  to  the  Amended  and  Restated  Articles  of
          Incorporation  of  the  Company  increasing  the  number of authorized
          shares  of  common  stock  to  27,000,000  shares  (2)

     3.3  Articles  of  Amendment  to  the  Amended  and  Restated  Articles  of
          Incorporation  of  the  Company  increasing  the  number of authorized
          shares  of  common  stock  to  35,500,000  shares  (3)

     3.4  Amended  and  Restated  By-Laws.  (4)

     4.1  Amended  and Restated Articles of Incorporation. (same as Exhibit 3.1)

     4.2  Articles  of  Amendment  to  the  Amended  and  Restated  Articles  of
          Incorporation  of  the  Company  (same  as  Exhibit  3.2)

     4.3  Articles  of  Amendment  to  the  Amended  and  Restated  Articles  of
          Incorporation  of  the  Company  increasing  the  number of authorized
          shares  of  common  stock  to  35,500,000 shares (same as Exhibit 3.3)

     4.4  Articles II, VII, and XI of the Amended and Restated By-Laws (included
          in  Exhibit  3.4).



_____________________________

          (1)  Incorporated  herein  by  reference to the Company's Registration
               Statement  on  Form  SB-2, filed with the Securities and Exchange
               Commission  on  October  19,  1999.

          (2)  Incorporated by reference to the Company's Registration Statement
               on  Form  SB-2, filed with the Securities and Exchange Commission
               on  September  21,  2000.

          (3)  Incorporated by reference to the Company's Registration Statement
               on  Form  SB-2, filed with the Securities and Exchange Commission
               on  September  6,  2002.

          (4)  Incorporated  herein  by  reference to the Company's Registration
               Statement on Form S-18, as filed with the securities and Exchange
               Commission  on  May  25,  1999.


(b)     Report  on  Form  8-K  -  No  reports  on Form 8-K were filed during the
        quarter  ended  December  31,  2002.



                                       25


                                   SIGNATURES

Pursuant  to  the  requirements  of  the  Securities  Exchange  Act of 1934, the
Registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  thereunto  duly  authorized.



                                         THE  FEMALE  HEALTH  COMPANY


DATE:  February  14,  2003                  /s/  O.B.  Parrish
                                         -----------------------------
                                         O.B. Parrish, Chairman and
                                         Chief Executive Officer



                                           /s/  Robert  R.  Zic
                                         ------------------------------
                                         Robert  R.  Zic,  Principal
                                         Accounting  Officer


                                       26



                                 CERTIFICATIONS
                                 --------------


I,  O.B.  Parrish,  Chairman  and  Chief  Executive Officer of The Female Health
Company,  certify  that:

     1.     I  have  reviewed this quarterly report on Form 10-QSB of The Female
Health  Company;

     2.     Based  on  my  knowledge, this quarterly report does not contain any
untrue  statement  of a material fact or omit to state a material fact necessary
to  make  the  statements  made,  in light of the circumstances under which such
statements  were made, not misleading with respect to the period covered by this
quarterly  report;

     3.     Based on my knowledge, the financial statements, and other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report;

     4.     The  registrant's other certifying officer and I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  we  have:

          (a)     designed  such  disclosure  controls  and procedures to ensure
that material information relating to the registrant, including its consolidated
subsidiaries,  is made known to us by others within those entities, particularly
during  the  period  in  which  this  quarterly  report  is  being  prepared;

          (b)     evaluated  the  effectiveness  of  the registrant's disclosure
controls  and procedures as of a date within 90 days prior to the filing date of
this  quarterly  report  (the  "Evaluation  Date");  and

          (c)     presented  in  this quarterly report our conclusions about the
effectiveness  of the disclosure controls and procedures based on our evaluation
as  of  the  Evaluation  Date;

     5.     The  registrant's  other  certifying  officer  and I have disclosed,
based  on our most recent evaluation, to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent  function):

          (a)     all  significant  deficiencies  in  the design or operation of
internal  controls  which  could  adversely  affect  the registrant's ability to
record, process, summarize and report financial data and have identified for the
registrant's  auditors  any  material  weaknesses  in  internal  controls;  and

          (b)     any  fraud,  whether or not material, that involves management
or  other  employees  who  have  a significant role in the registrant's internal
controls;  and

     6.     The  registrant's  other  certifying officer and I have indicated in
this  quarterly report whether or not there were significant changes in internal
controls  or  in other factors that could significantly affect internal controls
subsequent  to  the date of our most recent evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.

DATE:  February  14,  2003                  /s/  O.B.  Parrish
                                         -----------------------------
                                         O.B. Parrish, Chairman and
                                         Chief Executive Officer


                                       27


                                 CERTIFICATIONS
                                 --------------


I,  Robert  R.  Zic,  Principal Accounting Officer of The Female Health Company,
certify  that:

     1.     I  have  reviewed this quarterly report on Form 10-QSB of The Female
Health  Company;

     2.     Based  on  my  knowledge, this quarterly report does not contain any
untrue  statement  of a material fact or omit to state a material fact necessary
to  make  the  statements  made,  in light of the circumstances under which such
statements  were made, not misleading with respect to the period covered by this
quarterly  report;

     3.     Based on my knowledge, the financial statements, and other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report;

     4.     The  registrant's other certifying officer and I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  we  have:

          (a)     designed  such  disclosure  controls  and procedures to ensure
that material information relating to the registrant, including its consolidated
subsidiaries,  is made known to us by others within those entities, particularly
during  the  period  in  which  this  quarterly  report  is  being  prepared;

          (b)     evaluated  the  effectiveness  of  the registrant's disclosure
controls  and procedures as of a date within 90 days prior to the filing date of
this  quarterly  report  (the  "Evaluation  Date");  and

          (c)     presented  in  this quarterly report our conclusions about the
effectiveness  of the disclosure controls and procedures based on our evaluation
as  of  the  Evaluation  Date;

     5.     The  registrant's  other  certifying  officer  and I have disclosed,
based  on our most recent evaluation, to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent  function):

          (a)     all  significant  deficiencies  in  the design or operation of
internal  controls  which  could  adversely  affect  the registrant's ability to
record, process, summarize and report financial data and have identified for the
registrant's  auditors  any  material  weaknesses  in  internal  controls;  and

          (b)     any  fraud,  whether or not material, that involves management
or  other  employees  who  have  a significant role in the registrant's internal
controls;  and

     6.     The  registrant's  other  certifying officer and I have indicated in
this  quarterly report whether or not there were significant changes in internal
controls  or  in other factors that could significantly affect internal controls
subsequent  to  the date of our most recent evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.

DATE:  February  14,  2003                   /s/  Robert  R.  Zic
                                         ------------------------------
                                         Robert  R.  Zic,  Principal
                                         Accounting  Officer


                                       28