UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

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

                For the Quarterly Period ended December 31, 2000

         or

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

         For the transition period from ___________to _________


                        Commission file number 000-14242


                               CELSION CORPORATION
                               -------------------
             (Exact Name of Registrant as Specified in Its Charter)


                      Delaware                       52-1256615
                      --------                       ----------
           State or Other Jurisdiction of         (I.R.S. Employer
           Incorporation or Organization         Identification No.)


            10220-I Old Columbia Road, Columbia, Maryland 21046-1705
            --------------------------------------------------------
            (Address of Principal Executive Offices)      (Zip Code)

Registrant's Telephone Number, Including Area Code (410) 290-5390
                                                   --------------


         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

As of February 7, 2001,  the  Registrant had  outstanding  72,953,597  shares of
Common Stock, $.01 par value.


                                       1



                                     PART I

                              FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.


                          Index to Financial Statements
                          -----------------------------

- ----------------------------------------------- -------------------------------
                                                              Page
                                                              ----
- ----------------------------------------------- -------------------------------

Balance Sheets                                                  3
December 31, 2000 and September 30, 2000

- ----------------------------------------------- -------------------------------

Statements of Operations                                        5
Three months ended
December 31, 2000 and 1999

- ----------------------------------------------- -------------------------------

Statements of Cash Flows                                        6
Three months ended December 31, 2000 and 1999

- ----------------------------------------------- -------------------------------

Notes to Financial Statements                                   7

- ----------------------------------------------- -------------------------------


                                       2



                               CELSION CORPORATION

                                 BALANCE SHEETS
                    December 31, 2000 and September 30, 2000

                                     ASSETS

                                               12/31/2000    9/30/2000
                                               ----------   ----------
                                              (Unaudited)

Current assets:

   Cash and cash equivalents                   $7,480,990   $8,820,196

   Accounts receivable - trade                      2,307        2,307

   Accrued interest receivable                       --          7,751

   Inventories                                     13,548       13,538

   Prepaid expenses                               157,766       22,417

   Other current assets

                                                  134,356       34,356
                                               ----------   ----------

         Total current assets                   7,788,967    8,900,565
                                               ----------   ----------

Property and equipment - at cost:

   Furniture and office equipment                 171,944      146,287

   Laboratory and shop equipment                   86,969       52,978



      Less accumulated depreciation                85,852       74,540
                                               ----------   ----------

         Net value of property and equipment      173,061      124,725
                                               ----------   ----------

  Other assets:

  Patent licenses (net of amortization )           88,574       92,531
                                               ----------   ----------



            Total assets                       $8,050,602   $9,117,821
                                               ==========   ==========


                             See accompanying notes


                                       3




                               CELSION CORPORATION

                           BALANCE SHEETS (CONTINUED)
                    December 31, 2000 and September 30, 2000

                      LIABILITIES AND STOCKHOLDERS' EQUITY




                                                              12/31/2000       9/30/2000
                                                            -------------    -------------
                                                                       
Current liabilities:

   Accounts payable - trade                                 $     153,771    $      60,472

   Notes payable                                                  114,778          114,778

   Accrued interest payable                                       155,373          155,373

   Other accrued liabilities                                       58,286           60,769
                                                            -------------    -------------

         Total current liabilities                                482,208          391,392
                                                            -------------    -------------


Stockholders' equity:

Capital stock $.01 par value;                                 150,000,000           shares
  authorized, 64,487,634    and 64,372,067 shares
  issued and outstanding for 12/31/2000 and 9/30/2000,

respectively                                                      644,876          643,721
Series A 10% Convertible Preferred Stock--
  $1,000 par value, 7,000 shares authorized, 5,176 shares
  issued and outstanding                                        5,176,000        5,176,000

   Additional paid-in capital                                  29,569,387       29,354,125

    Accumulated deficit                                       (27,821,869)     (26,447,417)
                                                            -------------    -------------

          Total stockholders' equity                            7,568,394        8,726,429
                                                            -------------    -------------

          Total liabilities and shareholders' equity        $   8,050,602    $   9,117,821
                                                            =============    =============


                            See accompanying notes.


                                       4



                               CELSION CORPORATION

                            STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                               Three Months Ended December 31,
                                                ----------------------------

                                                    2000              1999
                                                ------------    ------------
Operating expenses:

Selling, general and administrative             $    930,600    $    486,465

Research and development                             556,375         355,578
                                                ------------    ------------
Total operating expenses                           1,486,975         842,043
                                                ------------    ------------
Loss from operations                              (1,486,975)       (842,043)

Interest income                                      112,576           7,691

Interest expense                                         (53)           (311)
                                                ------------    ------------
Loss before income taxes                          (1,374,452)       (834,663)

Income taxes                                            --              --

Net loss                                          (1,374,452)       (834,663)
                                                ============    ============
Net loss per common share (basic)               ($     0.021)   ($     0.016)
                                                ============    ============
Weighted average shares outstanding               64,441,029      53,833,784


                            See accompanying notes.


                                       5



                               CELSION CORPORATION

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                 Three Months Ended December 31,
                                                   --------------------------
                                                       2000           1999
                                                   -----------    -----------
Cash flows from operating activities:

  Net loss                                         $(1,374,452)   $  (834,663)
  Non-cash items included in net loss:
  Depreciation and amortization                         15,270          7,723
  Net changes in:
  Accounts receivable                                    7,751         (4,268)
  Inventories                                              (10)          --
  Prepaid expenses                                    (135,349)      (192,286)
  Other current assets                                (100,000)       (53,807)
  Accounts payable-trade                               309,716        (82,336)
  Accrued interest payable - other                        --          (13,800)
  Accrued compensation                                    --          (35,893)
  Other accrued liabilities and deferred revenue        (2,483)        26,033
                                                   -----------    -----------
      Net cash used by operating activities         (1,279,557)    (1,183,297)
                                                   -----------    -----------
Cash flows from investing activities:

  Purchase of property and equipment                   (59,649)        (5,369)
                                                   -----------    -----------
       Net cash used by investing activities           (59,649)        (5,369)
                                                   -----------    -----------
Cash flows from financing activities:

  Payment on notes payable (net)                          --          (10,000)
  Payment on capital leases (net)                         --             (273)
  Proceeds of stock issuances                             --          608,466
                                                   -----------    -----------
       Net cash provided by financing activities          --          598,191
                                                   -----------    -----------
Net decrease in cash                                (1,339,206)      (590,475)

Cash at beginning of period                          8,820,196      1,357,464
                                                   -----------    -----------
Cash at end of the period                          $ 7,480,990    $   766,989
                                                   ===========    ===========
Conversion of Accounts Payable through
  issuance of common stock                             216,417           --
                                                   ===========    ===========


                            See accompanying notes.


                                       6



                               CELSION CORPORATION

                          NOTES TO FINANCIAL STATEMENTS

Note 1.  Basis of Presentation

         The accompanying unaudited condensed consolidated financial statements,
which include the accounts of Celsion  Corporation  (the  "Company"),  have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q 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. In the opinion of management, all adjustments,  consisting
only of normal recurring accruals considered  necessary for a fair presentation,
have been included in the accompanying unaudited financial statements. Operating
results  for the  three  months  ended  December  31,  2000 are not  necessarily
indicative  of the  results  that  may be  expected  for the  full  year  ending
September 30, 2001. For further information, refer to the consolidated financial
statements  and notes thereto,  included in the Company's  Annual Report on Form
10-K for the fiscal year ended September 30, 2000.

Note 2.  Common Stock Outstanding and Per Share Information

         For the quarters  ended  December 31, 2000 and 1999,  per share data is
based on the  weighted  average  number of shares of Common  Stock  outstanding.
Outstanding  warrants and options  which can be converted  into Common Stock are
not included as their effect is anti-dilutive.

Note 3.  Inventories

         Inventories are carried at the lower of actual cost or market, and cost
is determined  using the average cost method.  The  components of inventories on
12/31/2000 and 9/30/2000 are as follows:

         Parts  held  in   inventory  as  of  December  31,  2000  are  held  as
replacements and spares for occasional  repair of older systems sold in previous
years

                                                   12/31/2000     9/30/2000
                                                     ------         ------
                                  Materials           5,059          5,059

                        Work - in - process           8,489          8,479
                                                     ------         ------

                          Finished products          13,548         13,538
                                                     ======         ======



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


Forward-Looking Statements

         Statements  and  terms  such  as  "expect",  "anticipate",  "estimate",
"plan",   "believe"  and  words  of  similar  import,  regarding  the  Company's
expectations  as to the  development and  effectiveness  of its technology,  the
potential  demand for its products,  and other aspects of its present and future
business operations, constitute forward looking statements within the meaning of


                                       7



the  Private  Securities  Litigation  Reform Act of 1995.  Although  the Company
believes that its  expectations are based on reasonable  assumptions  within the
bounds of its  knowledge  of its  business and  operations,  the Company  cannot
guarantee that actual results will not differ  materially from its expectations.
In evaluating such statements,  readers should specifically consider the various
factors  contained in the  Company's  Annual  Report on Form 10-K for the fiscal
year ended  September  30,  2000,  which  could cause  actual  results to differ
materially from those indicated by such  forward-looking  statements,  including
those set forth in "Management's  Discussion and Analysis of Financial Condition
and Results of Operations--Risk  Factors",  as well as those set forth below and
elsewhere in this Report.

General

         Since inception, the Company has incurred substantial operating losses.
The Company expects  operating  losses to continue and possibly  increase in the
near term and for the foreseeable future as it continues its product development
efforts,  conducts clinical trials and undertakes marketing and sales activities
for new products.  The Company's  ability to achieve  profitability is dependent
upon its ability successfully to integrate new technology into its thermotherapy
systems,   conduct  clinical  trials,   obtain   governmental   approvals,   and
manufacture,  market  and sell its new  products.  Major  obstacles  facing  the
Company over the last several years have included inadequate funding, a negative
net worth, and the slow development of the thermotherapy market due to technical
shortcomings of the thermotherapy equipment available commercially.  The Company
has not continued to market its older thermotherapy system,  principally because
of the system's  inability to provide heat  treatment for other than surface and
sub-surface  tumors,  and has  concentrated  its efforts on a new  generation of
thermotherapy products.

         The operating  results of the Company have fluctuated  significantly in
the past on an annual  and a  quarterly  basis.  The  Company  expects  that its
operating  results will fluctuate  significantly  from quarter to quarter in the
future and will  depend on a number of  factors,  many of which are  outside the
Company's control.

Results of Operations

Comparison of Three Months Ended December 31, 2000
and Three Months Ended December 31, 1999

         There were no product  sales for the three  months  ended  December 31,
2000 and 1999. No product  revenues are expected  until the Company's  equipment
incorporating   new   technologies   receives  the  necessary   approvals   from
governmental  regulatory  agencies.  The new  equipment is currently in Phase II
clinical testing.

         Selling,  general  and  administrative  expense  increased  by  191% to
$930,600  for the three months ended  December 31, 2000,  from  $486,465 for the
comparable  period in 1999.  The  increase  of  $444,135  was due  primarily  to
increased  consulting,  marketing and  promotion,  travel,  and legal  expenses,
associated with a registration  statement filed by the Company and  subsequently
withdrawn in December  2000.  The Company also  expanded and upgraded its office
space, to accommodate increased staffing, resulting in an increase in rent.

         Research and development  expense increased by 156% to $556,375 for the
current  period from $355,578 for the three months ended  December 31, 1999. The
increase in 2000 expenditure levels was mainly due to the cost of engineering of
the Company's BPH and breast cancer  treatment  equipment.  The Company  expects
expenditures  on research and  development  to increase for the remainder of the
current fiscal year as it begins Phase II clinical  trials for its breast cancer
and BPH treatment systems.

         The increased  expenditures  discussed above resulted in an increase in
the loss from  operations for the three month period ended December 31, 2000, of
$644,932,  to ($1,486,975)  from $(842,043) in the comparable  period during the
prior year.

Liquidity and Capital Resources

         Since inception, the Company's expenses have significantly exceeded its
revenues,  resulting in an accumulated  deficit of ($27,821,869) at December 31,
2000.  The Company has incurred  negative cash flows from  operations  since its
inception,  and has funded its operations  primarily  through the sale of equity


                                       8



securities.  As of December 31, 2000,  the Company had total  current  assets of
$7,788,967,   including  cash  and  cash  equivalents  of  $7,480,990,   current
liabilities  of $482,208  and a working  capital  surplus of  $7,306,759.  As of
September  30,  2000,  the  Company  had total  current  assets  of  $8,900,565,
including  cash and cash  equivalents  of  $8,820,196,  current  liabilities  of
$391,392,  and a working  capital  surplus of  $8,509,173.  Net cash used in the
Company's  operating  activities  was  $1,279,557  for the three  months  ending
December 31, 2000.

         The  Company  does not have any  bank  financing  arrangements  and has
funded its  operations  in recent  years  primarily  through  private  placement
offerings. For all of fiscal year 2001, the Company expects to expend a total of
about $8 million for research,  development and  administration.  This aggregate
expenditure amount is an estimate based upon assumptions such as, the scheduling
and cost of institutional clinical research and testing personnel, the timing of
clinical  trials and other  factors,  not all of which are fully  predictable or
within the control of the Company. Accordingly,  estimates and timing concerning
projected expenditures and programs are subject to change.

         The Company expects to meet its funding needs for fiscal year 2001 from
its current resources.

         The Company's dependence on raising additional capital will continue at
least  until  such  time  as the  Company  is able to  begin  marketing  its new
technologies.  The Company's future capital requirements and the adequacy of its
financing   depend   upon   numerous    factors,    including   the   successful
commercialization  of  its  thermotherapy  systems,   progress  in  its  product
development efforts, progress with pre-clinical studies and clinical trials, the
cost and timing of production  arrangements,  the development of effective sales
and  marketing  activities,  the  cost of  filing,  prosecuting,  defending  and
enforcing  intellectual  property  rights,  competing  technological  and market
developments,  and the  development of strategic  alliances for the marketing of
its products. The Company will be required to obtain such funding through equity
or debt financing,  strategic  alliances with corporate  partners and others, or
through  other  sources  not yet  identified.  The  Company  does  not  have any
committed  sources of additional  financing and cannot guarantee that additional
funding will be available in a timely manner, on acceptable terms, if at all. If
adequate funds are not available in a timely manner and on acceptable terms, the
Company may be required to delay, scale back or eliminate certain aspects of its
operations or attempt to obtain funds through  arrangements  with  collaborative
partners or others that may require the Company to relinquish  rights to certain
of its technologies, product candidates, products or potential markets.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

         Not applicable.


                                     PART II
                                OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS.

         On April 27, 2000, we commenced an action in the United States District
Court for the District of Maryland against Warren C. Stearns, a former director,
Mr.  Stearn's  management  company,  SMC,  and a number of Mr.  Stearns'  family
members  and  colleagues   who  hold  certain   warrants  for  the  purchase  of
approximately  3.4  million  shares of our common  stock.  These  warrants  were
intended as compensation for certain investment banking, brokerage and financing
services  rendered and to be rendered by Mr. Stearns and SMC. . We have reviewed
with our attorneys the circumstances  surrounding the issuance of these warrants
and the services that were performed or purported to be performed by Mr. Stearns
and SMC, and have concluded that these warrants should be rescinded.  We believe
that the  issuance  of these  warrants  was in  violation  of  Section 15 of the
Securities and Exchange Act of 1934 and constitutes a voidable transaction under
the provisions of Section 29 of that Act.

         The defendants in the litigation have moved to dismiss the complaint on
various  technical  grounds,  including  statute of limitations.  On January 18,
2001, the Maryland  District Court denied the defendants'  motion to dismiss for
lack of personal  jurisdiction but granted the defendants' motion that venue was
improper.  The  Maryland  District  Court  transferred  the matter to the United
States  District Court for the Northern  District of Illinois,  in Chicago,  and
referred the remaining grounds for dismissal raised in the defendants' motion to
dismiss to the Illinois District Court.


                                       9



ITEM 2.  CHANGE IN SECURITIES.

         During the fiscal  quarter ended  December 31, 2000, the Company issued
the following  securities without registration under the Securities Act of 1933,
as amended (the "Securities Act"):

                  The  Company  issued a total of  115,567  shares of its Common
                  Stock to eight  consultants  for services in  connection  with
                  public relations and financial and strategic  planning.  These
                  services were valued at $216,417.  These shares are restricted
                  stock,  endorsed with the Company's standard  restricted stock
                  legend,  with  a stop  transfer  instruction  recorded  by the
                  transfer  agent.  Accordingly,  the  Company  views the shares
                  issued as exempt from registration  under Sections 4(2) and/or
                  4(6) of the Securities Act.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

         Not applicable.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS.

         Not applicable
 .

ITEM 5   OTHER INFORMATION.

         Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)     Exhibits.

                 11.     Computation of per share earnings.

         (b)     Reports on Form 8-K.

         On  December  29,  2000,  the  Company  filed with the  Securities  and
Exchange  Commission  (the "SEC") a Current Report on Form 8-K reporting,  under
Item 5, that on that date it withdrew from the SEC its Registration Statement on
Form S-1 (File No.  333-51814)  originally  filed with the SEC on  December  14,
2000.


                                       10



                                   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.

DATE:    February 7, 2001

                                   CELSION CORPORATION
                                   -------------------
                                       (Registrant)


                                   By: /s/ Spencer J. Volk
                                   -----------------------
                                           Spencer J. Volk
                                           President and Chief Executive Officer

                                   By: /s/ Anthony P. Deasey
                                   -------------------------
                                           Anthony P. Deasey
                                           Chief Financial Officer


                                       11