UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

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

                For the quarterly period ended:        SEPTEMBER 30, 2001

OR

o            TRANSITION REPORT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                For the transition period from _____ to _____

Commission File Number: 001-13637

APEX MORTGAGE CAPITAL, INC.

(Exact name of Registrant as specified in its Charter)

Maryland	95-4650863
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)
865 South Figueroa Street Los Angeles, California	90017
(Address of principal executive offices)	(Zip Code)

                                                Registrant’s telephone number, including area code (213) 244-0440

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 ý    No o

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of the issuer’s classes of common stock, as of the last practicable date.

Common Stock ($0.01 par value)                                                                                      11,848,000 as of November 9, 2001

APEX MORTGAGE CAPITAL, INC.

FORM 10-Q

INDEX

PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
		Balance Sheets at september 30, 2001 (unaudited) and December 31, 2000
		Statements of Operations for the nine months ended september 30, 2001 and september 30, 2000 (unaudited)
		Statement of Stockholders’ Equity for the  nine months ended september 30, 2001 (unaudited)
		Statements of Cash Flows for the nine months ended september 30, 2001 and september 30, 2000 (unaudited)
		Notes to Financial Statements (unaudited)
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3.	Quantitative and Qualitative Disclosures About Market Risk
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings
Item 2.	Changes in Securities
Item 3.	Defaults Upon Senior Securities
Item 4.	Submission of Matters to a Vote of Security Holders
Item 5.	Other Information
Item 6.	Exhibits and Reports on Form 8-K
Signatures

PART 1.                FINANCIAL INFORMATION

Item 1.                    Financial Statements

Apex Mortgage Capital, Inc.

Balance Sheets

(Unaudited)

	September 30, 2001			December 31, 2000
Assets
Cash and cash equivalents	$	1,844,000		$	140,000
Fixed income trading securities, at fair value (Note 3)	515,942,000			-
Fixed income securities available-for-sale, at fair value (Note 3)	5,722,000			600,131,000
Equity securities available-for-sale, at fair value (Note 3)	11,954,000			9,068,000
Accrued interest receivable	3,294,000			3,734,000
Principal payments receivable	127,000			288,000
Other assets	583,000			712,000
	$	539,466,000		$	614,073,000
Liabilities and Stockholders' Equity
Liabilities
Reverse repurchase agreements (Note 4)	$	479,790,000		$	545,434,000
Payable for unsettled securities	354,000			14,514,000
Accrued interest payable	499,000			569,000
Dividend payable	2,369,000			2,073,000
Unrealized loss on forward contracts, at fair value (Note 10)	987,000			3,731,000
Deferred gain on interest rate swap contracts	-			2,546,000
Accrued expenses and other liabilities	3,017,000			823,000
	487,016,000			569,690,000
Commitments and contingencies (Notes 3, 4, 9, and 10)
Stockholders' Equity
Preferred stock, par value $0.01 per share; 50,000,000 shares authorized; no shares outstanding
Common stock, par value $0.01 per share; 100,000,000 shares  authorized; 5,753,000 shares outstanding (Notes 6 and 8)	58,000			58,000
Additional paid-in-capital	82,831,000			82,800,000
Accumulated other comprehensive income (loss)	4,559,000			(1,079,000		)
Accumulated deficit	(34,998,000		)	(37,396,000		)
	52,450,000			44,383,000
	$	539,466,000		$	614,073,000

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Statements of Operations

(Unaudited)

	Three Months Ended September 30, 2001		Three Months Ended September 30, 2000			Nine Months Ended September 30, 2001			Nine Months Ended September 30, 2000
Interest Income:
Fixed income securities	$	9,809,000	$	9,559,000		$	30,517,000		$	32,427,000
Cash and cash equivalents	24,000		21,000			95,000			183,000
	9,833,000		9,580,000			30,612,000			32,610,000
Interest Expense	4,201,000		7,600,000			16,260,000			25,878,000
Net Interest Income	5,632,000		1,980,000			14,352,000			6,732,000
Dividend Income	162,000		185,000			656,000			909,000
Total Operating Income	5,794,000		2,165,000			15,008,000			7,641,000
General and Administrative Expenses:
Management fee (Note 7)	88,000		124,000			260,000			427,000
Other	279,000		556,000			676,000			1,017,000
	367,000		680,000			936,000			1,444,000
Operating Income, net of General and Administrative Expenses	5,427,000		1,485,000			14,072,000			6,197,000
Net Gain (Loss) from Investment Activities	2,409,000		(29,912,000		)	(4,431,000		)	(37,444,000		)
Reclassification of Previously Unrealized Gains (Note 2)	-		-			1,742,000			-
Net Income (Loss) Before Cumulative Effect of Change in Accounting Principle	7,836,000		(28,427,000		)	11,383,000			(31,247,000		)
Cumulative Effect of Change in Accounting Principle	-		-			(2,173,000		)	-
Net Income (Loss)	$	7,836,000	$	(28,427,000	)	$	9,210,000		$	(31,247,000	)
Net Income (Loss) Per Share Before Cumulative Effect of Change in Accounting Principle:
Basic	$	1.36	$	(4.94	)	$	1.98		$	(5.43	)
Diluted	$	1.34	$	(4.94	)	$	1.95		$	(5.43	)
Effect of Accounting Change Per Share:
Basic	$	-	$	-		$	(0.38	)	$	-
Diluted	$	-	$	-		$	(0.37	)	$	-
Net Income (Loss) Per Share:
Basic	$	1.36	$	(4.94	)	$	1.60		$	(5.43	)
Diluted	$	1.34	$	(4.94	)	$	1.58		$	(5.43	)
Weighted Average Number of Shares Outstanding:
Basic	5,753,000		5,753,000			5,753,000			5,753,000
Diluted	5,846,000		5,753,000			5,846,000			5,753,000
Dividends Declared Per Share	$	0.40	$	0.35		$	1.15		$	1.16

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Statement of Stockholders' Equity

(Unaudited)

	Common Stock			Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)			Accumulated Dividend Distribution in Excess of Net Income			Comprehensive Income / (Loss)			Total
	Shares	Amount
Balance, December 31, 2000	5,753,000	$	58,000	$	82,800,000	$	(1,079,000	)	$	(37,396,000	)				$	44,383,000
Issuance of stock options to non-employees (Note 8)				1,000											1,000
Net income									974,000			$	974,000		974,000
Other comprehensive income:
Cumulative effect of change in accounting principle (Note 2)						2,173,000						2,173,000			2,173,000
Reclassification of previously unrealized gains						(1,742,000		)				(1,742,000		)	(1,742,000		)
Change in unrealized gain on available-for-sale securities						2,450,000						2,450,000			2,450,000
Cumulative effect of change in accounting principle - reclassification of deferred gain on terminated swaps						2,546,000						2,546,000			2,546,000
Amortization of deferred gain on terminated swaps						(1,152,000		)				(1,152,000		)	(1,152,000		)
Comprehensive income												$	5,249,000
Dividends declared									(2,073,000		)				(2,073,000		)
Balance, March 31, 2001	5,753,000	58,000		82,801,000		3,196,000			(38,495,000		)				47,560,000
Issuance of stock options to non-employees (Note 8)				1,000											1,000
Net income									400,000			$	400,000		400,000
Other comprehensive income:
Change in unrealized gain on available-for-sale securities						367,000						367,000			367,000
Amortization of deferred gain on terminated swaps						(946,000		)				(946,000		)	(946,000		)
Comprehensive loss												$	(179,000	)
Dividends declared									(2,370,000		)				(2,370,000		)
Balance, June 30, 2001	5,753,000	58,000		82,802,000		2,617,000			(40,465,000		)				45,012,000
Issuance of stock options to non-employees (Note 8)				1,000											1,000
Additional paid-in-capital				28,000											28,000
Net income									7,836,000			$	7,836,000		7,836,000
Other comprehensive income:
Change in unrealized gain on available-for-sale securities						2,087,000						2,087,000			2,087,000
Amortization of deferred gain on terminated swaps						(145,000		)				(145,000		)	(145,000		)
Comprehensive income												$	9,778,000
Dividends declared									(2,369,000		)				(2,369,000		)
Balance, September 30, 2001	5,753,000	$	58,000	$	82,831,000	$	4,559,000		$	(34,998,000	)				$	52,450,000

See accompanying notes to financial statments.

Apex Mortgage Capital, Inc.

Statements of Cash Flows

(Unaudited)

	Three Months Ended September 30, 2001			Three Months Ended September 30, 2000			Nine Months Ended September 30, 2001			Nine Months Ended September 30, 2000
Operating Activities:
Net income (loss)	$	7,836,000		$	(28,427,000	)	$	9,210,000		$	(31,247,000	)
Adjustments to reconcile net income to net cash provided by operating activities:
Accretion of discount	(786,000		)	(849,000		)	(3,730,000		)	(1,280,000		)
Net (gain) loss on investing activities	(2,409,000		)	29,912,000			4,431,000			37,444,000
Cumulative effect of change in accounting principle	-			-			2,173,000			-
Reclassification of previously unrealized gains	-			-			(1,742,000		)	-
Change in assets and liabilities
Trading securities	16,279,000			-			59,088,000			-
Accrued interest receivable	115,000			110,000			440,000			2,689,000
Other assets	110,000			224,000			129,000			696,000
Accrued interest payable	(73,000		)	130,000			(70,000		)	(2,768,000		)
Accrued expenses and other liabilities	2,647,000			61,000			2,194,000			(307,000		)
Net cash provided by operating activities	23,719,000			1,161,000			72,123,000			5,227,000
Investing Activities:
Payments on closed forward contracts	-			(6,645,000		)	-			(13,107,000		)
Proceeds from sales of equity securities available-for-sale	-			1,393,000			1,712,000			6,481,000
Proceeds from sales of fixed income securities available-for-sale	-			-			-			96,513,000
Proceeds from closed forward contracts	-			39,000			-			5,930,000
Proceeds from terminating interest rate swaps	-			-			-			5,554,000
Principal payments on fixed income securities available-for-sale	-			17,448,000			-			58,524,000
Net cash provided by investing activities	-			12,235,000			1,712,000			159,895,000
Financing Activities:
Net (repayments) on reverse repurchase agreements	(21,814,000		)	(14,656,000		)	(65,644,000		)	(160,125,000		)
Dividend distributions	(2,446,000		)	(2,035,000		)	(6,515,000		)	(7,483,000		)
Additional Paid In Capital	28,000			-			28,000			-
Net cash used in financing activities	(24,232,000		)	(16,691,000		)	(72,131,000		)	(167,608,000		)
Net (Decrease) Increase in Cash and Cash Equivalents	(513,000		)	(3,295,000		)	1,704,000			(2,486,000		)
Cash and Cash Equivalents at Beginning of Period	2,357,000			3,414,000			140,000			2,605,000
Cash and Cash Equivalents at End of Period	$	1,844,000		$	119,000		$	1,844,000		$	119,000
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest	$	4,418,337		$	8,661,000		$	18,577,337		$	30,348,000
Noncash Investing and Financing Activities:
Change in accumulated other comprehensive income	$	1,942,000		$	30,571,000		$	5,638,000		$	30,435,000
Change in principal payments, not yet received	$	(127,000	)	$	-		$	161,000		$	3,537,000
Change in securities purchased, not yet settled	$	354,000		$	-		$	(14,160,000	)	$	-
Change in dividends declared, not yet paid	$	(77,000	)	$	(2,111,000	)	$	296,000		$	(2,724,000	)

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Notes to Financial Statements

Note 1 - The Company

Apex Mortgage Capital, Inc. (the “Company”) was incorporated in Maryland on September 15, 1997.  The Company commenced its operations of acquiring and managing a portfolio of mortgage assets on December 9, 1997, upon receipt of the net proceeds from the initial public offering of the Company’s common stock.  The Company uses its equity capital and borrowed funds to seek to generate income based on the difference between the yield on its investments and the cost of its borrowings.  The Company is structured for tax purposes as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”).

Note 2 - Summary of Significant Accounting Policies

Basis of Presentation

The accompanying financial statements of Apex Mortgage Capital, Inc. have been prepared in accordance with the instructions to Form 10-Q.  In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included.  These statements should be read in conjunction with the consolidated financial statements and notes thereto included in our 2000 Annual Report on Form 10-K filed with the Securities and Exchange Commission.  Interim results are not necessarily indicative of results for a full year.

Certain balances shown in prior period Balance Sheets and Statements of Operations have been reclassified to conform to the current period presentation for comparative purposes.

Cash and Cash Equivalents

Cash and cash equivalents include cash and highly liquid investments with original maturities of three months or less.  The carrying amount of cash equivalents approximates their fair value.

Fixed Income Securities

The Company’s fixed income securities consist primarily of residential mortgage securities and other fixed income securities.  All fixed income securities are recorded at cost on the date the assets are purchased.  Realized gains and losses on sales of the securities are determined on an average cost basis.  A majority of the Company's fixed income securities are expected to qualify as real estate assets under the REIT Provisions of the Code.

Interest income on the Company’s mortgage securities is accrued based on the actual coupon rate and the outstanding principal amount.  Premiums and discounts are amortized into interest income over the lives of the securities using the effective yield method adjusted for the effects of estimated prepayments.  When securities are deemed to be impaired, an impairment reserve is recorded.  Such reserve is accounted for as an adjustment to the cost of the securities and is accreted into income on the same basis as the original discount.

Interest income on the Company’s other fixed income securities is accrued using the effective interest method applied prospectively based on current market assumptions.

Beginning on January 1, 2001, the Company's policy is to generally classify its fixed income securities that are subject to a hedging strategy and are generally expected to experience a higher level of turnover as trading securities.  These fixed income securities are reported at fair value with unrealized gains and losses included in earnings each reporting period.  Fixed income securities that are generally not subject to hedging and are expected to experience a lower level of turnover are classified as available-for-sale.  These fixed income securities are reported at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income.

Equity Securities

The Company’s equity securities consist primarily of equity securities issued by other real estate investment trusts.

Dividend income on equity securities is recorded on the declaration date.  Realized gains and losses on sales of the securities are determined on an average cost basis.  A majority of the Company's equity securities are expected to qualify as real estate assets under the REIT Provisions of the Code.

The Company’s policy is to generally classify its equity securities as available-for-sale.  Equity securities are reported at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income.

Interest Rate Hedging Transactions

The Company may enter into interest rate swap and interest rate cap agreements in order to mitigate the impact of rising interest rates on the cost of its short-term borrowings.  The Company may also enter into forward contracts to sell U.S. Treasury notes in order to mitigate the negative impact of rising interest rates on the fair value of certain fixed income securities.  Prior to December 31, 2000, unrealized gains and losses on open forwards were shown as assets and liabilities, respectively, and as accumulated other comprehensive income in the balance sheets.  Realized gains and losses on terminated forwards were recorded as deferred gains and losses, included in accumulated other comprehensive income in the balance sheets and were amortized over the remaining lives of the fixed income securities being hedged as an adjustment to income in the statements of operations.  Beginning on January 1, 2001, all realized and unrealized gains and losses on forward contracts are recognized in net gains and losses from trading activities in the statement of operations.

Stock Based Compensation

The Company grants stock options to its directors and officers and to certain directors, officers and employees of its investment manager and the investment manager itself, as discussed in Note 8.  Options granted to directors of the Company are accounted for using the intrinsic value method, and generally no compensation expense is recognized in the statements of operations for such options.  Other options are accounted for using the fair value method; such options are measured at their fair value when they are granted and are recognized as a general and administrative expense during the periods when the options vest and the related services are performed.

Federal and State Income Taxes

The Company has elected to be taxed as a REIT and generally is not subject to federal and state taxes on its income to the extent it distributes annually 90% of its predistribution taxable income to stockholders and meets certain other asset, income and stock ownership tests.  As such, no accrual for income taxes has been included in the financial statements.

Net Income Per Share

Basic net income per share is calculated on the basis of the weighted average number of common shares outstanding during each period.  Diluted net income per share includes the additional dilutive effect of common stock equivalents and outstanding stock options, and is calculated using the treasury stock method.

570,000 stock options that could potentially dilute net income per share in the future were not included in the computation of diluted net income per share in 2000 because they would have been antidilutive for the period presented.

 Income Recognition

Income and expenses are recorded on the accrual basis of accounting.

Credit Risk

The Company has limited its exposure to credit losses on its portfolio of fixed income securities by purchasing securities that are either rated “AAA” by at least one nationally recognized rating agency or are issued by the Federal Home Loan Mortgage Corporation (“FHLMC”), Fannie Mae (formerly known as the Federal National Mortgage Corporation) or the Government National Mortgage Association (“GNMA”).  The payment of principal and interest on the FHLMC, Fannie Mae and GNMA securities are guaranteed by those respective agencies.  In addition, the Company has the ability to purchase up to 10% of the portfolio in below investment grade securities.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

Recently Issued Accounting Standards

The Company adopted SFAS No. 133 and the related amendments on January 1, 2001.  This adoption resulted in a transition adjustment that reclassified $2,173,000 of net losses on unrealized and deferred gains and losses on investment securities and forward contracts from accumulated other comprehensive income to current income.  Also, deferred gains on interest rate swaps previously designated as hedges were reclassified from other liabilities to accumulated other comprehensive income.

In conjunction with the adoption of SFAS No. 133, the Company reclassified $594,469,000 of its mortgage securities from the available-for-sale category to the trading category for investments accounted for under SFAS No. 115.  This change resulted in the reclassification of $1,742,000 net unrealized gains from accumulated other comprehensive income to current income, in addition to net unrealized gains included in the SFAS No. 133 transition adjustment discussed above.

In 2001, the Company adopted the provisions of SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."  This statement revises the standards for accounting for securitizations and other transfers of financial assets and collateral and requires certain disclosures, but otherwise carries over most of the provisions of SFAS No. 125 without reconsideration.  The adoption of SFAS No. 140 had no immediate effect on the results of operations, financial position or cash flows of the Company.  The future effect, if any, will depend on whether the Company enters into any securitization transactions or other financial transactions to which SFAS No. 140 provisions may apply.

Note 3 – Fixed Income and Equity Securities

At September 30, 2001, fixed income and equity securities consisted of the following:

(in thousands)	Fixed Income Trading Securities			Fixed Income Securities Available-For-Sale			Equity Securities Available-For-Sale
Principal Amount	$	505,106		$	10,400		$	7,042
Unamortized Premium (Discount)	(9,829		)	(4,022		)	-
Adjusted Cost	495,277			6,378			7,042
Unrealized Gains	20,666			-			5,808
Unrealized Losses	(1		)	(656		)	(896		)
Fair Value	$	515,942		$	5,722		$	11,954

At December 31, 2000, fixed income and equity securities available-for-sale consisted of the following:

(in thousands)	Adjustable Rate Mortgage Securities			Fixed Rate Mortgage Securities			Other Fixed Income Securities			Equity Securities
Principal Amount	$	39,253		$	557,962		$	10,400		$	8,690
Unamortized Premium (Discount)	978			(15,529		)	(3,712		)	-
Adjusted Cost	40,231			542,433			6,688			8,690
Unrealized Gains	46			11,783			-			1,091
Unrealized Losses	(24		)	-			(1,026		)	(713		)
Fair Value	$	40,253		$	554,216		$	5,662		$	9,068

A portion of the other fixed income securities held as available-for-sale generally have an original maturity of five years subject to certain acceleration provisions.  The expected average remaining maturity at September 30, 2001 and December 31, 2000 was approximately 1.2 and 2.0 years, respectively.  The remaining portion of this category has a fixed remaining maturity of approximately 0.8 years as of September 30, 2001.

During the quarter ended September 30, 2001, the Company reported a net gain on investment transactions of $2,409,000 which is included in the Statement of Operations.  This gain consisted of $2,107,000 in gains on the sale of $130,456,000 of fixed income trading securities, $11,566,000 gain from the net increase in fair market value of fixed income trading securities, and $11,264,000 in net losses on closed forward contracts.  For the quarter ended September 30, 2000, the Company reported a net loss on investment transactions of $29,912,000.  The loss consisted of an impairment charge on certain fixed-rate mortgage securities that may be sold prior to maturity of $21,652,000, the recognition of the associated unrealized loss and deferred hedging losses on the impaired assets of $8,425,000, and $165,000 of net gains on the sale of $1,393,000 equity securities that were classified as available-for-sale.

At September 30, 2001, the Company held equity securities and senior unsecured notes issued by Dynex Capital, Inc. (“Dynex”) with fair market values of $5,774,000 and $4,500,000, respectively.  During the year ended December 31, 1999, Dynex suspended the payment of dividends on its preferred stock.  Accordingly, the Company is no longer recognizing dividend income on its equity investments in Dynex.  Dynex is currently paying interest on its senior notes.  Accordingly, the Company is recognizing interest income on the senior note investments issued by Dynex.  If Dynex were to suspend payment of interest on its senior notes, interest income recognized by the Company would be negatively impacted.

Note 4 - Reverse Repurchase Agreements

The Company has entered into reverse repurchase agreements to finance certain of its investments.  These agreements are secured by a portion of the Company’s investments and bear interest rates that have historically moved in close relationship to LIBOR.

At September 30, 2001, the Company had outstanding $479,790,000 of reverse repurchase agreements with a weighted average current borrowing rate of 2.99% and a maturity of 1.0 month.  The reverse repurchase agreements were collateralized by securities with an estimated fair value of $500,783,000.

At December 31, 2000, the Company had outstanding $545,434,000 of reverse repurchase agreements with a weighted average current borrowing rate of 6.61% and a maturity of 1.1 months.  The reverse repurchase agreements were collateralized by securities with an estimated fair value of $564,274,000.

For the quarter ended September 30, 2001, the average reverse repurchase agreement balance was $491,563,000 with a weighted average interest cost of 3.46%.

For the year ended December 31, 2000, the average reverse repurchase agreement balance was $576,190,000 with a weighted average interest cost of 6.33%.

Note 5 - Fair Value of Financial Instruments

The following table presents the amortized cost and estimated fair values of the Company’s financial instruments.  SFAS No. 107, “Disclosures About Fair Value of Financial Instruments,” defines the fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale (dollars in thousands):

	At September 30, 2001					At December 31, 2000
	Adjusted Cost		Fair Value			Adjusted Cost		Fair Value
Trading securities	$	495,277	$	515,942		-		-
Available-for-sale securities: Mortgage related securities available-for-sale	-		-			$	582,664	$	594,469
Equity securities	7,042		11,954			8,690		9,068
Other fixed income securities	6,378		5,722			6,688		5,662
Forward contracts	-		(987		)	-		(3,731		)

The Company bases its fair value estimates for mortgage-related securities, equity securities, other fixed income securities, and forward contracts primarily on third party price indications provided by dealers who make markets in these financial instruments when such indications are available.  However, the fair value reported reflects estimates and may not necessarily be indicative of the amounts the Company could realize in a current market exchange.  Cash and cash equivalents, interest receivable and reverse repurchase agreements are reflected in the financial statements at their costs, which approximates their fair values because of the short-term nature of these instruments.

Note 6 – Stock Repurchase Program

The Company’s Board of Directors has authorized a program to repurchase shares of the Company’s common stock. At September 30, 2001 and December 31, 2000, the Company was authorized to repurchase an additional 552,900 shares of the Company’s common stock pursuant to the repurchase program.

Note 7 - Transactions with Affiliates

The Company has entered into a Management Agreement (the “Management Agreement”), as amended, with TCW Investment Management Company (the “Manager”), a wholly owned subsidiary of The TCW Group, Inc., under which the Manager will manage its day-to-day operations, subject to the direction and oversight of the Company’s Board of Directors.  The Company will pay the Manager annual base management compensation, payable monthly in arrears, equal to 3/4 of 1% of the average net invested capital as further defined in the Management Agreement.

The Company recorded expenses of $88,000 and $124,000 in base management compensation to the Manager during the quarters ended September 30, 2001 and 2000, respectively.

The accrued liability for base management compensation was $144,000 and $85,000 at September 30, 2001 and December 31, 2000, respectively.

The Company also pays the Manager, as incentive compensation, an amount equal to 30% of the Net Income of the Company, as defined in the Management Agreement, before incentive compensation, in excess of the amount that would produce an annualized return on equity equal to the ten-year US Treasury rate plus 1%, as further defined in the Management Agreement.

The Company may also grant stock options to directors, officers and key employees of the Company, the Manager, its directors, officers and key employees (see Note 8).

The Management Agreement may be renewed each year at the discretion of the Company’s Board of Directors, unless previously terminated by the Company or the Manager upon written notice. Except in the case of a termination or non-renewal by the Company for cause, upon termination or non-renewal of the Management Agreement by the Company, the Company is obligated to pay the Manager a termination or non-renewal fee, which may be significant. The termination or non-renewal fee shall be equal to the fair market value of the Management Agreement without regard to the Company's termination right, as determined by an independent appraisal.  Neither the fair market value of the Management Agreement nor the various factors that an appraiser may find relevant in its determination of the fair market value can be determined at this time.  The fair market value of the Management Agreement will be affected by significant variables, including (i) the historical management fees paid to the Manager, (ii) any projections of future management fees to be paid to the Manager determined by the independent appraiser, (iii) the relative valuations of agreements similar to the Management Agreement and (iv) other factors, all of which may be unrelated to the performance of the Manager.  Similar management agreements have been valued at as much as eight times the historical annual fees paid under such agreements.  Any termination or non-renewal fee paid may be materially greater than eight times historical fees and the Company can provide no assurance at this time as to the amount of any such fee.

The Company’s other fixed income investments held as available-for-sale include securities that are issued by special purpose companies that invest primarily in mortgage-related assets.  The Manager serves as the investment manager to these companies and is paid fees in connection with such services.  The Company does not anticipate paying any management fees directly to the Manager in connection with these investments.

Note 8 - Stock Options

The Company has adopted a stock option plan (the ''Amended and Restated 1997 Stock Option Plan'') that provides for the grant of both qualified incentive stock options that meet the requirements of Section 422 of the Code, and non-qualified stock options, stock appreciation rights and dividend equivalent rights.  Stock options may be granted to directors of the Company (“employees”), and to the Manager and the directors, officers and key employees of the Manager (“non-employees”).

The exercise price for any stock option granted under the Amended and Restated 1997 Stock Option Plan may not be less than 100% of the fair market value of the shares of common stock at the time the option is granted.  Each option must terminate no more than ten years from the date it is granted.  Subject to anti-dilution provisions for stock splits, stock dividends and similar events, the Amended and Restated 1997 Stock Option Plan authorizes the grant of options to purchase an aggregate of 1,000,000 shares of common stock.

The Company recognized stock option expense relating to the options granted to the non-employees of $1,000 and $23,000 during the quarters ended September 30, 2001 and 2000, respectively.

For stock options outstanding at September 30, 2001, the range of exercise prices is $6.98 to $15.00 per share and the weighted-average remaining contractual life is 7.44 years.

For the year ended December 31, 2000, options to purchase 180,000 shares of the Company’s common stock were granted to directors of the Company and options to purchase 125,000 shares were granted to officers of the Company and officers and key employees of the Manager.  The exercise price of the options granted during 2000 was $6.98 per share.  None of the options granted during 2000 include dividend equivalent rights.

The fair value of each option granted during 2000 was estimated to be $0.04 as of the grant date using the Black-Scholes option pricing model with the following assumptions: dividend yield of 20% per annum; expected volatility of 30%; risk free interest rate of 5.22% per annum; and an expected life of 10 years.

The options granted during 2000 expire in December 2010 and vest in two equal installments during the month of December in 2001 and 2002.

For the year ended December 31, 1998, options to purchase 112,000 shares of the Company’s common stock were granted to directors of the Company and options to purchase 58,000 shares were granted to officers of the Company and officers and key employees of the Manager.  The exercise price of the options granted during 1998 was $10.38 per share.  All of the options granted during 1998 include dividend equivalent rights that entitle the option holder to receive a cash payment equal to the dividends declared on the Company’s common stock multiplied by the number of options held until the options are exercised or expire.

The fair value of each option granted during 1998 was estimated to be $5.32 as of the grant date using the Black-Scholes option pricing model with the following assumptions: dividend yield of 0% per annum (to account for the dividend equivalent rights); expected volatility of 30%; risk free interest rate of 4.57% per annum; and an expected life of 10 years.

The options granted during 1998 expire in December 2008 and vested in two equal installments during the month of December in 1999 and 2000.

For the year ended December 31, 1997, options to purchase 210,000 shares of the Company’s common stock were granted to directors of the Company and options to purchase 190,000 shares were granted to officers of the Company and officers and key employees of the Manager.  The exercise price of the options granted during 1997 was $15 per share.

The fair value of each option granted during 1997 was estimated to be $1.05 as of the grant date using the Black-Scholes option pricing model with the following assumptions: dividend yield of 11% per annum; expected volatility of 30%; risk free interest rate of 5.82% per annum; and an expected life of 10 years.

The options granted during 1997 expire in December 2007 and vest in three equal installments during the month of February in 1999, 2000 and 2001.

If the Company had recorded stock option grants to Company directors at fair value and related compensation expense, the pro forma effect on the Company’s net income (loss) and earnings (loss) per share would have been as follows:

	Quarter Ended September 30, 2001		Quarter Ended September 30, 2000
Net income (loss) - as reported	$	7,836,000	$	(28,427,000	)
Net income (loss) - pro forma	$	7,835,000	$	(28,450,000	)
Basic earnings (loss) per share - as reported	$	1.36	$	(4.94	)
Diluted earnings (loss) per share - as reported	$	1.34	$	(4.94	)
Basic earnings (loss) per share - pro forma	$	1.36	$	(4.95	)
Diluted earnings (loss) per share - pro forma	$	1.34	$	(4.95	)

Information regarding stock option activity during the nine months ended September 30, 2001 is as follows:

	Shares	Weighted Average Exercise Price
Options Outstanding at January 1, 2001	878,000	$	11.29
Exercised	-	-
Expired	-	-
Options Outstanding at September 30, 2001	878,000	$	11.29

Note 9 – Contractual Commitments

The Company from time to time may enter into interest rate swap agreements in order to mitigate the impact of rising interest rates on the cost of its short-term borrowings.  There were no interest rate swap agreements open at September 30, 2001 and December 31, 2000.

During the year ended December 31, 2000, the Company terminated all outstanding interest rate swap agreements with a combined notional amount of $386,213,000 which resulted in a deferred gain of $5,554,000 that is being amortized over the remaining life of the original swap agreements.  The deferred gain is included in accumulated other comprehensive income on the balance sheet and the amortization expense is included in interest expense in the statements of operations.   During the quarter ended September 30, 2001, $145,000 of the deferred gain was amortized.  Approximately 97% of the deferred gain will be amortized by December 31, 2001.  The remaining deferred gain will be fully amortized by May 31, 2002.

Note 10 -  Forward Contracts

At September 30, 2001, the Company had open forward contracts to sell U.S. Treasury notes with terms stated below.

Current Notional Amount (000)		Average Termination Date	Net Unrealized Losses (000)		Average Maturity of Underlying Securities
$	288,000	10/22/2001	$	(987)	4.23 Years

At December 31, 2000, the Company had open forward contracts to sell U.S. Treasury notes with terms stated below.

Current Notional Amount (000)		Average Termination Date	Net Unrealized Losses (000)		Average Maturity of Underlying Securities
$	575,000	1/19/2001	$	(3,731)	2.99 Years

During the nine months ended September 30, 2001, a transition adjustment, in connection with the adoption of Statement of Financial Accounting Standards ("SFAS") No. 133, was recorded to reclassify $2,173,000 from accumulated other comprehensive income to net loss on investment transactions on the statements of operations.  This reclassification consists of $8,505,000 net deferred losses on closed forward contracts, $3,731,000 net unrealized losses on open forward contracts, and $10,063,000 net unrealized gains on securities hedged by open forward contracts at December 31, 2000.  Also, during the nine months ended September 30, 2001, $22,518,000 of net loss was realized on closed forward contracts and is included in net loss from trading activities on the statements of operations.

Note 11 – Adoption of Shareholder Rights Plan

On June 30, 1999, the Board of Directors of Apex Mortgage Capital, Inc. (the “Company”) declared a dividend distribution of one Right for each outstanding share of Company Common Stock to stockholders of record at the close of business on July 30, 1999 (the “Record Date”).  Each Right entitles the registered holder to purchase from the Company one one-hundredth of a share of Series A Junior Participating Preferred Stock, par value $0.01 per share (the “Preferred Stock”), at a Purchase Price of $50, subject to adjustment.  The description and terms of the Rights are set forth in a Shareholder Rights Agreement (the “Rights Agreement”) between the Company and The Bank of New York, as Rights Agent.

Initially, the Rights will be attached to all Common Stock certificates representing shares then outstanding, and no separate Rights Certificates will be distributed.  Subject to certain exceptions specified in the Rights Agreement, the Rights will separate from the Common Stock and a Distribution Date will occur upon the earlier of (i) 10 business days following a public announcement that a person or group of affiliated or associated persons (an “Acquiring Person”) has acquired, or obtained the right to acquire, beneficial ownership of 15% or more of the outstanding shares of Common Stock (the “Stock Acquisition Date”), other than as a result of repurchases of stock by the Company or certain inadvertent actions by institutional or certain other stockholders or (ii) 10 business days (or such later date as the Board shall determine) following the commencement of a tender offer or exchange offer that would result in a person or group becoming an Acquiring Person.  Until the Distribution Date, (i) the Rights will be evidenced by the Common Stock certificates and will be transferred with and only with such Common Stock certificates, (ii) new Common Stock certificates issued after the Record Date will contain a notation incorporating the Rights Agreement by reference and (iii) the surrender for transfer of any certificates for Common Stock outstanding will also constitute the transfer of the Rights associated with the Common Stock represented by such certificate.  Pursuant to the Rights Agreement, the Company reserves the right to require that, prior to the occurrence of a triggering event, upon any exercise of Rights, a number of Rights be exercised so that only whole shares of Preferred Stock will be issued.

The Rights are not exercisable until the Distribution Date and will expire on July 30, 2009, unless earlier redeemed or exchanged by the Company.

Note 12 – Subsequent Event

During October 2001, the Company completed a secondary offering of 6.095 million shares of common stock at $10.00 per share.  The size of the offering was increased over the initially filed 4.0 million shares.  The aggregate net proceeds to the Company after deducting expenses were used to purchase mortgage related assets consistent with the Company's investment policy.

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

SAFE HARBOR/FORWARD LOOKING STATEMENTS

Certain information contained in this Quarterly Report on Form 10-Q constitutes “forward-looking statements” which can be identified by the use of forward-looking terminology such as “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “intend,” “continue,” or “believes” or the negatives thereof or other variations thereon or comparable terminology.  Discussed below are some important factors that would cause actual results to differ materially from those in any forward-looking statements, including changes in interest rates; domestic and foreign business, market, financial or legal conditions; differences in the actual allocation of the assets of the Company from those assumed; and the degree to which assets are hedged and the effectiveness of the hedge, among others.  In addition, the degree of risk is increased by the Company’s leveraging of its assets.  For additional discussion of factors that could cause actual results to differ from those contained in such forward-looking statements, see “Principal Risks and Special Considerations”, “Item 7 Management's Discussion and Analysis of Financial Conditions and Results of Operations” and “Item 7A Quantitative and Qualitative Disclosures About Market Risk” in the Company’s annual report on Form 10-K for the year ended December 31, 2000.  The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements.

GENERAL

         Apex Mortgage Capital, Inc.  (the ''Company''), a Maryland corporation, was formed on September 15, 1997, primarily to acquire United States agency and other highly rated, single-family real estate adjustable and fixed rate Mortgage Related Assets.  The Company commenced operations on December 9, 1997 following the initial public offering of the Company’s Common Stock.  The Company's principal executive offices are located at 865 South Figueroa Street, Suite 1800, Los Angeles, California 90017, and its telephone number is (213) 244-0440.

         The Company uses its equity capital and borrowed funds to seek to generate income based on the difference between the yield on its Mortgage Related Assets and the cost of its borrowings.  The Company has elected to be taxed as a real estate investment trust (''REIT'') under the Internal Revenue Code of 1986, as amended (the ''Code'').  The Company will not generally be subject to federal taxes on its income to the extent that it distributes its net income to its stockholders and maintains its qualification as a REIT.

         The day-to-day operations of the Company are managed by an external management company, TCW Investment Management Company (the "Manager"), subject to the direction and oversight of the Company's Board of Directors.  A majority of the Board of Directors are unaffiliated with The TCW Group, Inc.  (''TCW'' and, together with its subsidiaries and Affiliates, the ''TCW Group'') or the Manager.  The Manager is a wholly-owned subsidiary of TCW.  The Manager was established in 1992 and the TCW Group began operations in 1971 through one of its affiliates.  The Company's investment management team are selected members of the TCW Group's Mortgage-Backed Securities Group (the ''MBS Group''), all of whom have over twelve years of experience in raising and managing mortgage capital.  The Company has elected to be externally managed by the Manager to take advantage of the existing operational systems, expertise and economies of scale associated with the Manager's current business operations, among other reasons. The Manager's key officers have experience in raising and managing mortgage capital, mortgage finance and the purchase and administration of Mortgage Related Assets.

RECENT EVENTS

Recently Issued Accounting Standards – The Company adopted SFAS No. 133 and the related amendments on January 1, 2001.  This adoption resulted in a transition adjustment that reclassified $2,173,000 of net losses on unrealized and deferred gains and losses on investment securities and forward contracts from accumulated other comprehensive income to current income.  Also, deferred gains on interest rate swaps previously designated as hedges were reclassified from other liabilities to accumulated other comprehensive income.

In conjunction with the adoption of SFAS No. 133, the Company reclassified $594,469,000 of its mortgage securities from the available-for-sale category to the trading category for investments accounted for under SFAS No. 115.  This change resulted in the reclassification of $1,742,000 net unrealized gains from accumulated other comprehensive income to current income, in addition to net unrealized gains included in the SFAS No. 133 transition adjustment discussed above. This change is also expected to increase the volatility of net income as both changes in the fair market value and actual realized gains and losses of the fixed income securities and the related hedging instruments will now flow through net income each reporting period.

During October 2001, the Company completed a secondary offering of 6.095 million shares of common stock at $10.00 per share.  The size of the offering was increased over the initially filed 4.0 million shares.  The aggregate net proceeds to the Company after deducting expenses were used to purchase mortgage related assets consistent with the Company's investment policy.

STRATEGY

         To achieve its business objective and generate dividend yields that provide a competitive rate of return for its stockholders, the Company's strategy is to:

•      purchase primarily single-family fixed and adjustable rate Mortgage Related Assets;

•      manage the credit risk of its Mortgage Related Assets through, among other activities (i) carefully selecting Mortgage Related Assets to be acquired, (ii) complying with the Company's investment policy, (iii) actively monitoring the ongoing credit quality and servicing of its Mortgage Related Assets, and (iv) maintaining appropriate capital levels and allowances for possible credit losses;

•      finance purchases of Mortgage Related Assets with the net proceeds of equity offerings and, to the extent permitted by the Company's leverage policy, to utilize leverage to increase potential returns to stockholders through borrowings (primarily reverse repurchase agreements) with interest rates that will also reflect changes in short-term market interest rates;

•      seek to structure its borrowings in accordance with its interest rate risk management policy;

•      utilize interest rate swaps, forward contracts on U.S. Treasury notes, interest rate caps and similar financial instruments to mitigate interest rate risks; and

•      seek to minimize prepayment risk primarily by structuring a diversified portfolio with a variety of prepayment characteristics;

•      purchase equity and other securities issued by financial entities on an opportunistic basis.

         There can be no assurance that the Company will be able to generate competitive earnings and dividends while holding primarily High Quality Mortgage Related Assets and maintaining a disciplined risk-control profile.

         The Company may attempt to increase the return to stockholders over time by: (i) raising additional capital in order to increase its ability to invest in additional Mortgage Related Assets; (ii) lowering its effective borrowing costs through direct funding with collateralized lenders, in addition to using Wall Street intermediaries, and investigating the possibility of using collateralized commercial paper and medium-term note programs; and (iii) improving the efficiency of its balance sheet structure by issuing uncollateralized subordinated debt and other forms of capital.

POLICIES

The Company’s current investment policies are set forth in its Annual Report on form 10-K for the year ended December 31, 2000.

FINANCIAL CONDITION

Fixed Income Securities

At September 30, 2001 and December 31, 2000, the Company held $521,663,000 and $600,131,000 of Fixed Income Securities, respectively.  The original maturity of a significant portion of the Fixed Income Securities ranges from fifteen to thirty years; the actual maturity is subject to change based on the prepayments of the underlying mortgage loans.

The following table is a schedule of Fixed Income Securities held as available for sale listed by security type (dollars in thousands):

	September 30, 2001				December 31, 2000
Fixed Income Securities	Carrying Value		Percent of Total Available-for-sale Securities		Carrying Value		Percent of Total Available-for-sale Securities
Mortgage Securities:
Adjustable Rate (1)	-		0.00	%	$	40,253	6.71	%
Fixed Rate	-		0.00	%	554,216		92.35	%
Other Fixed Income Securities	$	5,722	100.00	%	5,662		0.94	%
Totals	$	5,722	100.00	%	$	600,131	100.00	%

 (1) At December 31, 2000, the interest rate indices for 98% and 2% of the adjustable rate mortgage securities were based on the one-year U.S. Treasury rate and the six-month London Inter-Bank Offered Rate, respectively.

The following table is a schedule of Fixed Income Securities held for trading at September 30, 2001 listed by security type (dollars in thousands):

	September 30, 2001
Fixed Income Securities	Carrying Value		Percent of Total Securities Held for Trading
Mortgage Securities:
Adjustable Rate	$	17,269	3.35	%
Fixed Rate	498,673		96.65	%
Totals	$	515,942	100.00	%

The following table shows various weighted average characteristics of the Fixed Income Securities held as available-for-sale by the Company at September 30, 2001 (dollars in thousands):

Security Type	Par Amount		Par as a Percent of Category		Adjusted Cost Basis		Market Price		Current Coupon		Weighted Average Life
Other Fixed Income Securities	$	10,400	100.00	%	61.33	%	55.02	%	14.32	%	1.0

The following table shows various weighted average characteristics of the fixed income trading securities by the Company at September 30, 2001 (dollars in thousands):

Security Type	Par Amount		Par as a Percent of Category		Adjusted Cost Basis		Market Price		Current Coupon		Weighted Average Life (1)
20 Year Agency Pass-throughs	$	202,334	40.06	%	97.28	%	102.59	%	6.50	%	2.5
30 Year Agency Pass-throughs	192,228		38.06	%	99.96	%	101.66	%	6.54	%	3.6
AAA CMOs	93,638		18.54	%	95.36	%	102.18	%	6.69	%	1.0
Total Fixed Rate Holdings	488,200		96.66	%	97.97	%	102.15	%	6.55	%	2.7
Adjustable Rate Holdings	16,906		3.34	%	100.56	%	102.15	%	7.35	%	1.0
Category Total	$	505,106	100.00	%	98.05	%	102.15	%	6.58	%	2.6

The following table shows various weighted average characteristics of the Fixed Income Securities held as available-for-sale by the Company at December 31, 2000 (dollars in thousands):

Security Type	Par Amount		Percent of Total Par Amount		Adjusted Cost Basis		Market Price		Current Coupon		Weighted Average Life (1)
15 Year Agency/AAA Pass-throughs	$	145,251	23.90	%	98.00	%	99.90	%	6.50	%	4.5
20 Year Agency Pass-throughs	230,193		37.90	%	97.00	%	99.30	%	6.50	%	5.6
30 Year Agency Pass-throughs	54,759		9.00	%	99.65	%	101.23	%	7.41	%	5.0
AAA CMOs	127,759		21.00	%	95.68	%	97.92	%	6.80	%	6.4
Total Fixed Rate Holdings	557,962		91.80	%	97.22	%	99.33	%	6.80	%	5.4
Other Fixed Income Securities	10,400		1.70	%	64.31	%	54.44	%	15.89	%	1.8
Adjustable Rate Holdings	39,253		6.50	%	102.49	%	102.55	%	8.00	%	0.6
Total Portfolio	$	607,615	100.00	%	96.99	%	98.77	%	6.90	%	5.1

(1)         The weighted average life of the fixed rate mortgage securities is based upon market prepayment expectations as of the dates shown.  The actual weighted average life could be longer or shorter depending on the actual prepayment rates experienced over the life of the securities.  The weighted average life shown for the adjustable rate mortgage assets represents the average time until the next coupon reset date.  All averages are shown in years.

Equity Securities

At  September 30, 2001 and December 31, 2000 the Company held $11,954,000 and $9,068,000 of equity securities held as available-for-sale, respectively.  Equity securities consist primarily of investments in equities issued by other real estate investment trusts.

At September 30, 2001, equity securities consisted of the following:

(In thousands)	Shares Held	Adjusted Cost		Fair Value
Common Stock:
Dynex Capital, Inc.	75	$	122	$	184
Total Common Stock		122		184
Convertible Preferred Stock:
Capstead Mortgage Corporation, Series B	515	3,407		6,180
Dynex Capital, Inc., Series A	53	420		866
Dynex Capital, Inc., Series B	150	1,167		2,520
Dynex Capital, Inc., Series C	108	968		2,204
Total Convertible Preferred Stock		5,962		11,770
Total Equity Securities		$	7,042	$		11,954

At December 31, 2000, equity securities consisted of the following:

(In thousands)	Shares Held	Adjusted Cost		Fair Value
Common Stock:
American Residential Investment Trust, Inc.	109	$	611	$	238
Anworth Mortgage Asset Corporation	222	994		900
Dynex Capital, Inc.	75	122		75
Total Common Stock		1,727		1,213
Convertible Preferred Stock:
Capstead Mortgage Corporation, Series B	520	4,408		5,492
Dynex Capital, Inc., Series A	53	420		427
Dynex Capital, Inc., Series B	150	1,167		1,088
Dynex Capital, Inc.,  Series C	108	968		848
Total Convertible Preferred Stock		6,963		7,855
Total Equity Securities		$	8,690	$		9,068

Hedging Instruments

There can be no assurance that the Company will enter into hedging activities or that, if entered into, such activities will have the desired beneficial impact on the Company’s results of operations or financial condition.  Moreover, no hedging activity can completely insulate the Company from the risks associated with changes in interest rates and prepayment rates.

Hedging involves risk and typically involves costs, including transaction costs.  Such costs increase dramatically as the period covered by the hedging increases and during periods of rising and volatile interest rates.  The Company may increase its hedging activity and, thus, increase its hedging costs during such periods when interest rates are volatile or rising and hedging costs have increased.  The Company intends generally to hedge as much of the interest rate risk as the Manager determines is in the best interest of the shareholders of the Company given the cost of such hedging transactions and the Company’s desire to maintain its status as a REIT.  The Company’s policies do not contain specific requirements as to the percentages or amount of interest rate risk that the Manager is required to hedge.

At September 30, 2001, the Company had open forward contracts to sell U.S. Treasury notes with terms stated below.

Current Notional Amount(000)		Average Contract Price	Fair value of contracts (000)		Average Termination Date	Unrealized Gains (Losses) (000)
$	288,000	102.281	$	295,557	10/22/2001	$	(987)

At December 31, 2000, the Company had open forward contracts to sell U.S. Treasury notes with terms stated below.

Current Notional Amount(000)		Average Contract Price	Fair value of contracts (000)		Average Termination Date	Unrealized Gains (Losses) (000)
$	575,000	101.099	$	585,048	1/19/2001	$	(3,731)

The contracts were entered into to mitigate the negative impact of rising interest rates on certain fixed income securities that generally have a market weighted average duration approximately equal to the contracts shown above.

Liabilities

The Company has entered into reverse repurchase agreements to finance certain of its mortgage-backed securities.  These agreements are secured by a portion of the Company’s mortgage-backed securities and bear interest rates that have historically moved in close relationship to LIBOR.

At September 30, 2001, the Company had outstanding $479,790,000 of reverse repurchase agreements with a weighted average current borrowing rate of 2.99% and a maturity of 1.0 month.  The reverse repurchase agreements were collateralized by securities with an estimated fair value of $500,783,000.

At December 31, 2000, the Company had outstanding $545,434,000 of reverse repurchase agreements with a weighted average current borrowing rate of 6.61% and a maturity of 1.1 months.  The reverse repurchase agreements were collateralized by mortgage-backed securities with an estimated fair value of $564,274,000.

The Company had $7,226,000 and $24,256,000 of other liabilities at September 30, 2001 and December 31, 2000, respectively, consisting primarily of accrued interest payable, unrealized loss on forward contracts and payables for unsettled securities at September 30, 2001 and deferred gain on interest rate swaps, accrued interest payable and payables for unsettled securities at December 31, 2000.  The Company anticipates settling all other liabilities within one year.

Other Matters

At September 30, 2001, the Company held equity securities and senior unsecured notes issued by Dynex Capital, Inc. (“Dynex”) with fair market values of $5,774,000 and $4,500,000, respectively.  During the year ended December 31, 1999, Dynex suspended the payment of dividends on its preferred stock.  Accordingly, the Company is no longer recognizing dividend income on its equity investments in Dynex.  Dynex is currently paying interest on its senior notes.  Accordingly, the Company is recognizing interest income on the senior note investments issued by Dynex.  If Dynex were to suspend payment of interest on its senior notes, interest income recognized by the Company would be negatively impacted.

Results of Operations for the Quarter Ended September 30, 2001

For the quarter ended September 30, 2001, the Company’s net income was $7,836,000, or $1.36 per share on a basic basis and $1.34 per share on a diluted basis, based on a weighted average of 5,753,000 and 5,846,000 shares outstanding, respectively.  That compares to a net loss of $28,427,000, or $4.94 per share both on basic and diluted basis, based on a weighted average of 5,753,000 shares outstanding for the quarter ended September 30, 2000.  Net interest income for the quarter ended September 30, 2001 was $5,632,000 consisting of interest income on mortgage assets and cash balances less interest expense on reverse repurchase agreements compared to $1,980,000 for the quarter ended September 30, 2000.  The Company reported dividend income of $162,000 from dividends on equity investments for the quarter ended September 30, 2001.  The Company reported dividend income of $185,000 from dividends on equity investments for the quarter ended September 30, 2000.

During the quarter ended September 30, 2001, the Company incurred a net gain on investment transactions of $2,409,000 which is reported in the Statement of Operations.  This gain consisted of $2,107,000 in gains on the sale of $130,456,000 of fixed income trading securities, $11,566,000 gain from the net increase in fair market value of fixed income securities held-for-trading, and $11,264,000 in net losses on closed forward contracts.  The Company reported a net loss on investment transactions of $29,912,000 for the quarter ended September 30, 2000.  The loss consisted of an impairment charge on certain fixed-rate mortgage securities that may be sold prior to maturity of $21,652,000, the recognition of the associated unrealized loss and deferred hedging losses on the impaired assets of $8,425,000 and a gain of $165,000 on the sale of equity securities.

The Company incurred operating expenses of $367,000 for the quarter ended September 30, 2001 consisting of management fees, audit, tax, legal, printing, insurance and other expenses compared to $680,000 for the quarter ended September 30, 2000.

                The following table reflects the average balances for each category of the Company’s interest earning assets as well as the Company’s interest bearing liabilities, with the corresponding effective rate of interest annualized:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Quarter Ended September 30, 2001				For the Quarter Ended September 30, 2000
	Average Balance		Effective Rate		Average Balance		Effective Rate
Interest Earning Assets:
Mortgage Securities	$	501,366	7.62	%	$	570,523	6.52	%
Other Fixed Income Assets	6,418		16.24	%	6,881		14.94	%
Cash and Cash Equivalents	2,173		4.42	%	1,510		5.56	%
Total Interest Earning Assets	509,957		7.71	%	578,914		6.62	%
Interest Bearing Liabilities:
Reverse Repurchase Agreements	491,563		3.42	%	522,145		5.82	%
Net Interest Bearing Liabilities and Spread	$	18,394	4.29	%	$	56,769	0.80	%

The effective yield data is computed by dividing the annualized net interest income or expense including certain hedging transactions as applicable into the average daily balance shown.

The following table reflects the average balances for the Company’s equity securities:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Quarter Ended September 30, 2001				For the Quarter Ended September 30, 2000
	Average Balance		Effective Dividend Yield		Average Balance		Effective Dividend Yield
Equity securities	$	11,368	5.70	%	$	13,354	5.54	%

Results of Operations for the Nine Months Ended September 30, 2001

For the nine months ended September 30, 2001, the Company’s net income was $9,210,000, or $1.98 per share on a basic basis and $1.95 per share on a diluted basis, based on a weighted average of 5,753,000 and 5,846,000 shares outstanding, respectively.  That compares to a net loss of $31,247,000 or $5.43 per share on both a basic and diluted basis, based on a weighted average of 5,753,000 shares outstanding for the nine months ended September 30, 2000.  Net interest income for the nine months ended September 30, 2001 was $14,352,000 consisting of interest income on fixed income securities and cash balances less interest expense on reverse repurchase agreements compared to $6,732,000 for the nine months ended September 30, 2000.  The Company reported dividend income of $656,000 from dividends on equity investments for the nine months ended September 30, 2001 compared to $909,000 for the nine months ended September 30, 2000.

The Company incurred operating expenses of $936,000 for the nine months ended September 30, 2001 consisting of management fees, professional, printing, insurance and other expenses.  For the nine months ended September 30, 2000, the Company incurred operating expenses of $1,444,000 consisting of management fees, professional, printing, insurance and other expenses.

During the nine months ended September 30, 2001, the Company incurred a net loss on investment transactions of $4,431,000 which is reported in the Statement of Operations.  The loss consisted of a $65,000 gain on the sale of $1,712,000 of equity securities, a realized $6,418,000 gain on the sale of  $332,373,000 of fixed income trading securities, a reported gain of $11,603,000 from the net increase in fair market value of fixed income securities held for trading and a realized $22,517,000 net loss on closed forward contracts.  The Company realized a net loss of $37,444,000 on investment transactions for the nine months ended September 30, 2000. The loss consisted of an impairment charge on certain fixed-rate mortgage securities that may be sold prior to maturity of $21,652,000, the recognition of the associated unrealized loss and deferred hedging losses on the impaired assets of $8,425,000 and a net loss of $7,367,000 on the sale of mortgage and equity securities.

On January 1, 2001, the Company adopted SFAS No. 133 and the related amendments.  This adoption resulted in a transition adjustment that reclassified $2,173,000 of net losses on unrealized and deferred gains and losses on investment securities and forward contracts from accumulated other comprehensive income to current income.  Also, deferred gains on interest rate swaps previously designated as hedges were reclassified from other liabilities to accumulated other comprehensive income.

Also on January 1, 2001, the Company reclassified $594,469,000 of its mortgage securities from the available-for-sale category to the trading category for investments accounted for under SFAS No. 115.  This change resulted in the reclassification of $1,742,000 net unrealized gains from accumulated other comprehensive income to current income, in addition to net unrealized gains included in the SFAS No. 133 transition adjustment discussed above.

No such accounting changes were made during the nine months ended September 30, 2000.

The following table reflects the average balances for each category of the Company’s interest earning assets as well as the Company’s interest bearing liabilities, with the corresponding effective rate of interest annualized:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Nine Months Ended September 30, 2001				For the Nine Months Ended September 30, 2000
	Average Balance		Effective Rate		Average Balance		Effective Rate
Interest Earning Assets:
Mortgage Securities	$	538,233	7.35	%	$	637,532	6.61	%
Other Fixed Income Assets	6,549		17.54	%	7,015		15.89	%
Cash and Cash Equivalents	3,173		3.99	%	4,129		5.91	%
Total Interest Earning Assets	547,955		7.45	%	648,676		6.70	%
Interest Bearing Liabilities:
Reverse Repurchase Agreements	527,028		4.11	%	589,618		5.85	%
Net Interest Earning Assets and Spread	$	20,927	3.34	%	$	59,058	0.85	%

The effective yield data is computed by dividing the annualized net interest income or expense including certain hedging transactions as applicable into the average daily balance shown.

The following table reflects the average balances for the Company’s equity securities:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Nine Months Ended September 30, 2001				For the Nine Months Ended September 30, 2000
	Average Balance		Effective Dividend Yield		Average Balance		Effective Dividend Yield
Equity securities	$	12,300	7.11	%	$	16,438	7.37	%

Liquidity and Capital Resources

The Company’s primary sources of funds as of September 30, 2001 and December 31, 2000, consisted of reverse repurchase agreements totaling $479,790,000 and $545,434,000, respectively.  The Company expects to continue to borrow funds in the form of reverse repurchase agreements.  At September 30, 2001, the Company had borrowing arrangements with over twenty different investment banking firms.  Increases in short-term interest rates could negatively impact the valuation of the Company’s mortgage assets which could limit the Company’s borrowing ability or cause its lenders to initiate margin calls.

The Company will also rely on the cash flow from operations, primarily monthly principal and interest payments to be received on the mortgage assets, for liquidity.

The Company believes that equity capital, combined with the cash flow from operations and the utilization of borrowings, will be sufficient to enable the Company to meet anticipated liquidity requirements.  If the Company's cash resources are at any time insufficient to satisfy the Company's liquidity requirements, the Company may be required to liquidate mortgage assets or sell debt or additional equity securities.  If required, the sale of mortgage assets at prices lower than the carrying value of such assets would result in losses.

         The Company may in the future increase its capital resources by making additional offerings of equity and debt securities, including classes of preferred stock, common stock, commercial paper, medium-term notes, CMOs and senior or subordinated notes.  All debt securities, other borrowings, and classes of preferred stock will be senior to the Common Stock in a liquidation of the Company.  The effect of additional equity offerings may be the dilution of stockholders' equity of the Company or the reduction of the price of shares of the Common Stock, or both.  The Company is unable to estimate the amount, timing or nature of additional offerings as they will depend upon market conditions and other factors.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK

The Company’s two primary components of market risk are interest rate risk and equity price risk as discussed below.

Interest Rate Risk

                Effect on Net Interest Income.  The Company invests in fixed-rate mortgage assets that are expected to be funded with short-term borrowings.  During periods of rising interest rates, the borrowing costs associated with funding such fixed-rate assets are subject to increase while the income earned on such assets may remain substantially unchanged.  This would result in a narrowing of the net interest spread between the related assets and borrowings and may even result in losses. The Company may enter into derivative transactions seeking to mitigate the negative impact of a rising interest rate environment. Hedging techniques will be based, in part, on assumed levels of prepayments of the Company's mortgage assets.  If prepayments are slower or faster than assumed, the life of the mortgage assets will be longer or shorter which would reduce the effectiveness of the Company's hedging techniques and may result in losses on such transactions.  Hedging techniques involving the use of derivative securities are highly complex and may produce volatile returns. The hedging activity of the Company will also be limited by the asset and sources of income requirements applicable to the Company as a REIT.

                Extension Risk.  Fixed-rate assets are generally acquired with a projected weighted average life based on certain assumptions regarding prepayments.  In general, when a fixed-rate mortgage asset is acquired with borrowings, the Company may, but is not required to, enter into an interest rate swap agreement or other hedging instrument that effectively fixes the Company’s borrowing costs for a period close to the anticipated average life of the related asset.  This strategy is designed to protect the Company from rising interest rates because the borrowing costs are fixed for the duration of the asset.  However, if prepayment rates decrease in a rising interest rate environment, the life of the mortgage asset could extend beyond the term of the swap agreement or other hedging instrument.  This situation could negatively impact the Company as borrowing costs would no longer be fixed after the end of the hedging instrument while the income earned on the asset would remain fixed.  This situation may also cause the market value of the Company’s mortgage assets to decline with little or no offsetting gain from the related hedging transactions.  In certain situations, the Company may be forced to sell assets and incur losses to maintain adequate liquidity.

                Prepayment Risk.  Fixed-rate assets in combination with hedging instruments are also subject to prepayment risk.  In falling interest rate scenarios, the fixed-rate mortgage assets may prepay faster such that the average life becomes shorter than its related hedging instrument.  If this were to happen, the Company would potentially need to reinvest at rates lower than that of the related hedging instrument.  This situation may result in the narrowing of interest rate spreads or may cause losses.

                Forward Contract Risk.  The Company may also enter into forward contracts to sell U.S. Treasury notes in addition to or instead of interest rate swap agreements.  These forward contracts are generally expected to mitigate the impact of rising interest rates on the fair value of the Company's fixed income securities.  However, if the interest rate spread between mortgage securities and U.S. Treasury notes were to widen, the fair value of the Company's portfolio would generally be expected to decline.  In addition, the use of forward contracts to sell U.S. Treasury notes generally does not directly impact borrowing costs in the same manner as interest rate swap agreements.  Therefore, the use of such forward contracts could result in net income volatility during periods of interest rate volatility.

         The Company also invests in adjustable-rate mortgage assets that are typically subject to periodic and lifetime interest rate caps that limit the amount an adjustable-rate mortgage asset's interest rate can change during any given period, as well as the minimum rate payable.  The Company's borrowings will not be subject to similar restrictions.  Hence, in a period of increasing interest rates, interest rates on its borrowings could increase without limitation by caps, while the interest rates on its mortgage assets are generally limited by caps.  This problem will be magnified to the extent the Company acquires mortgage assets that are not fully indexed.  Further, some adjustable-rate mortgage assets may be subject to periodic payment caps that result in some portion of the interest being deferred and added to the principal outstanding.  This could result in receipt by the Company of less cash income on its adjustable-rate mortgage assets than is required to pay interest on the related borrowings.  These factors could lower the Company's net interest income or cause a net loss during periods of rising interest rates, which would negatively impact the Company's financial condition, cash flows and results of operations.

         The Company intends to fund a substantial portion of its acquisitions of adjustable-rate mortgage assets with borrowings that have interest rates based on indices and repricing terms similar to, but of somewhat shorter maturities than, the interest rate indices and repricing terms of the mortgage assets.  Thus, the Company anticipates that in most cases the interest rate indices and repricing terms of its mortgage assets and its funding sources will not be identical, thereby creating an interest rate mismatch between assets and liabilities.  While the historical spread between relevant short-term interest rate indices has been relatively stable, there have been periods, especially during the 1979-1982 and 1994 interest rate environments, when the spread between such indices was volatile.  During periods of changing interest rates, such interest rate mismatches could negatively impact the Company's financial condition, cash flows and results of operations.

         Prepayment rates generally increase when prevailing interest rates fall below the interest rates on existing mortgage assets.  In addition, prepayment rates generally increase when the difference between long-term and short-term interest rates declines.  Prepayments of mortgage assets could adversely affect the Company's results of operations in several ways.  The Company anticipates that a substantial portion of its adjustable-rate mortgage assets may bear initial ''teaser'' interest rates that are lower than their ''fully indexed'' rates (the applicable index plus a margin).  In the event that such an adjustable-rate mortgage asset is prepaid prior to or soon after the time of adjustment to a fully indexed rate, the Company will have held the mortgage asset while it was less profitable and lost the opportunity to receive interest at the fully indexed rate over the expected life of the adjustable-rate mortgage asset.  In addition, the prepayment of any mortgage asset that had been purchased at a premium by the Company would result in the immediate write-off of any remaining capitalized premium amount and consequent reduction of the Company's net interest income by such amount.  Finally, in the event that the Company is unable to acquire new mortgage assets to replace the prepaid mortgage assets, its financial condition, cash flow and results of operations could be materially adversely affected.

         Effect on Fair Value.  Another component of interest rate risk is the effect changes in interest rates will have on the market value of the Company's assets.  This is the risk that the market value of the Company’s assets will increase or decrease at different rates than that of the Company’s liabilities including its hedging instruments.

         The Company primarily assesses its interest rate risk by estimating the duration of its assets and the duration of its liabilities including all hedging instruments.  Duration essentially measures the market price volatility of financial instruments as interest rates change.  The Company generally calculates duration using various financial models and empirical data.

The following sensitivity analysis table shows the estimated impact on the fair value of the Company’s interest rate sensitive investments net of its hedging instruments and reverse repurchase agreement liabilities assuming rates instantaneously fall one hundred basis points and rise one hundred basis points.  (Dollars are in thousands except per share amounts.)

	Fair Value for Scenario Shown
	Interest Rates Fall 100 Basis Points			Unchanged		Interest Rates Rise 100 Basis Points
Interest Rate Sensitive Instruments	$	41,051		$	40,886	$		37,714
Change in Fair Value	$	165		-		$	(3,172		)
Change as a Percent of Fair Value	0.03		%	-		(0.61			)%
Change as a Percent of Stockholders’ Equity	0.31		%	-		(6.05			)%
Change on a Per Share Basis	$	0.03		-		$	(0.55		)

It is important to note that the impact of changing interest rates on fair value can change significantly when interest rates change beyond one hundred basis points from current levels.  Therefore, the volatility in fair value for the Company could increase significantly when interest rates change beyond one hundred basis points.  In addition, there are other factors that impact the fair value of the Company’s interest rate sensitive investments and hedging instruments such as the shape of the yield curve, market expectations as to future interest rate changes and other market conditions.  Accordingly, there may be differences between the fair value changes shown above and actual changes in fair value as interest rates change and those differences may be material.

The Company has established an interest rate risk management policy that is intended to mitigate the negative impact of changing interest rates.  The Company generally intends to mitigate interest rate risk by targeting the difference between the market weighted average duration on its mortgage related assets funded with secured borrowings to the market weighted average duration of such borrowings to one year or less, taking into account all hedging transactions.  The Company generally does not intend to have any specific duration target for the portion of its mortgage-related assets that are not funded by secured borrowings.

There can be no assurance that the Company will be able to limit such duration differences and there may be periods of time when the duration difference will be greater than one year.

Beginning with the quarter ended March 31, 2001, the Company reclassified its fixed income securities that are generally subject to a hedging strategy from the available-for-sale category to the held-for-trading category of SFAS No.115.  This change is expected to increase the volatility of net income as both changes in the fair market value and actual realized gains and losses of the fixed income securities and the related hedging instruments will now flow through net income each reporting period.

Equity Price Risk

Another component of market risk for the Company is equity price risk.  This is the risk that the market value of the Company’s equity investments will decrease.  The following table shows the impact on the Company’s fair value as the price of its equity securities change assuming price decreases of 10% and increases of 10%.  Actual price decreases or increases may be greater or smaller.  (Dollars are in thousands except per share amounts.

	Fair Value for Scenario Shown
	Prices Decrease 10%			Unchanged		Prices Increase 10%
Equity Investments	$	10,759		$	11,954	$	13,149
Change in Fair Value	(1,195		)	-		1,195
Change as a Percent of Stockholders’ Equity	(2.3		)%	-		2.3		%
Change on a Per Share Basis	(0.21		)	-		0.21

Although there is no direct link between changes in fair value and changes in earnings in many cases, a decline in fair value for the Company may translate into decreased earnings over the remaining life of the investment portfolio.

If the fair market value of the Company’s portfolio were to decline significantly, the Company’s overall liquidity may be impaired which could result in the Company being required to sell assets at losses.

The Company’s analysis of risks is based on management's experience, estimates, models and assumptions.  These analyses rely on models of financial information which utilize estimates of fair value and interest rate sensitivity.  Actual economic conditions or implementation of investment decisions by the Manager may produce results that differ significantly from the estimates and assumptions used in the Company’s models and the projected results shown in the above tables and in this report.  These analyses contain certain "forward-looking statements" and are subject to the Safe Harbor contained in the Private Securities Litigation Reform Act of 1995.

PART 2.                OTHER INFORMATION

Item 1.    Legal Proceedings

None.

Item 2.    Changes in Securities

         None.

Item 3.    Defaults Upon Senior Securities

         Not Applicable.

Item 4.    Submission of Matters to a Vote of Security Holders

         (a)    On the June 26, 2001, the Annual Meeting of Stockholders of the Company was held for the purpose of voting on:

         (i)   The election of two Directors to the Board of Directors; and

         (ii)  Ratification of the appointment of Deloitte & Touche LLP as independent auditor for 2001.

         (b)    The stockholders of the Company approved the following matters, with the following votes cast with respect to each proposal:

         (i)     Election of two Directors to the Board of Directors:

Director	Shares Voted For:	Share Votes Withheld:
John A. Gavin	5,590,274	40,124
Marc I. Stern	5,595,484	34,924

       The other directors whose terms continued after the Annual Meeting are: John C, Argue, Carl C. Gregory, III, Jeffrey E. Gundlach, Peter G. Allen and Philip A. Barach.

         (ii)  Ratification of Deloitte & Touche LLP as Independent Auditors for 2001:

Shares Voted For:	Share Votes Withheld	Share Votes Abstained
5,585,908	27,200	17,300

Item 5.    Other Information

                None.

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

 None

The following exhibits are part of this quarterly report on Form 10-Q and are numbered in accordance with Item 601 of Regulation S-K.

None.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	Apex Mortgage Capital, Inc.
	(Registrant)
Dated: November 13, 2001	/s/ Philip A. Barach
	Philip A. Barach
	President and Chief Executive Officer
	(Principal Executive Officer)
Dated: November 13, 2001	/s/ David S. DeVito
	David S. DeVito
	Chief Financial Officer
	(Principal Accounting Officer)