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 March 31, 2002

                                       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 May 14, 2002, the Registrant had outstanding 89, 849, 847 shares of Common
Stock, $.01 par value.


                                     PART I

                              FINANCIAL INFORMATION

Item 1.     Financial Statements.

  ------------------------------------------------------------------------------
                          Index to Financial Statements
  ---------------------------------------------------------------- -------------
                                                                      Page
  ---------------------------------------------------------------- -------------
  Balance Sheets as of March 31, 2002 and September 30, 2001            3
  ---------------------------------------------------------------- -------------
  Statements of Operations for the Three and Six Month Periods          5
  Ended March 31, 2002 and 2001
  ---------------------------------------------------------------- -------------
  Statements of Cash Flows for the Six Month Periods Ended March        6
  31, 2002 and 2001
  ---------------------------------------------------------------- -------------
  Notes to Financial Statements                                         7
  ---------------------------------------------------------------- -------------


                                       2





                               CELSION CORPORATION
                                 BALANCE SHEETS
                      March 31, 2002 and September 30, 2001

                                     ASSETS
                                     ------

                                                       March 31, 2002         September 30, 2001
                                                        (Unaudited)           ------------------
                                                       ----------
                                                                            
Current assets:
   Cash and cash equivalents .....................     $3,530,095                 $2,510,136
   Accounts receivable - trade ...................          2,475                      1,205
   Inventories ...................................         47,730                       --
   Prepaid expenses ..............................         50,102                       --
         Total current assets ....................      3,630,402                  2,511,341
                                                       ----------                 ----------
Property and equipment - at cost:
   Furniture and office equipment ................        252,572                    229,643
    Laboratory and shop equipment ................         89,354                     87,193
                                                       ----------                 ----------
                                                          341,926                    316,836
      Less accumulated depreciation ..............        155,227                    127,556
                                                       ----------                 ----------
         Net value of property and equipment .....        186,699                    189,280
                                                       ----------                 ----------
  Other assets:
    Deposits .....................................        395,603                    179,537

    Patent licenses (net of amortization ) .......         68,788                     76,703
                                                       ----------                 ----------

      Total other asset ..........................        464,391                    106,240
                                                       ----------                 ----------

            Total assets .........................     $4,281,492                 $2,956,861
                                                       ==========                 ==========



                                       3





                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                    March 31, 2002      September 30, 2001
                                                                     (Unaudited)        ------------------
                                                                    -------------
                                                                                     
Current liabilities:
   Accounts payable - trade .....................................   $     450,239          $     145,520
   Other accrued liabilities ....................................         225,142                126,921
                                                                    -------------          -------------
         Total current liabilities ..............................         675,381                272,441
                                                                     -------------          -------------
Long-term Liabilities:
    Security deposit ............................................            --                   15,203
                                                                    -------------          -------------
         Total liabilities ......................................         675,381                287,644
                                                                    -------------          -------------
Stockholders' equity:
Capital stock $.01 par value;150,000,000 shares
authorize   89,749,847   and 76,876,761 shares issued
 and outstanding at March 31, 2002 and
September 30, 2001, respectively ................................         897,498                768,768
Series A 10%  Convertible  Preferred  Stock -- $1,000  par value,
7,000 shares authorized, 1,086 and 1,099 shares
issued and outstanding at
March 31, 2002 and September 30, 2001, respectively .............       1,085,875              1,099,584
   Additional paid-in capital ...................................      40,667,825             34,406,022
    Accumulated deficit .........................................     (39,045,087)           (33,605,157)
                                                                    -------------          -------------
          Total stockholders' equity ............................       3,606,111              2,669,217
                                                                    -------------          -------------
                Total liabilities and stockholders' equity ......   $   4,281,492          $   2,956,861
                                                                    =============          =============


                            See accompanying notes.

                                       4





                               CELSION CORPORATION
                            STATEMENTS OF OPERATIONS

                                   (Unaudited)

                                                Three Months                    Six Months
                                               Ended March 31,                Ended March 31,
                                        --------------------------      --------------------------
                                           2002            2001             2002            2001
                                        ----------      ----------      ----------      ----------
                                                                          
Revenue:
   Hyperthermia sales and parts ...   $       --      $      1,858    $       --      $      1,858
                                        ----------      ----------      ----------      ----------
       Total revenue ..............           --             1,858            --             1,858
                                        ----------      ----------      ----------      ----------
   Cost of sales ..................           --              --              --              --
                                        ----------      ----------      ----------      ----------
      Gross profit ................           --             1,858            --             1,858
                                        ----------      ----------      ----------      ----------
Operating expenses:
  General and administrative ......      1,998,406         982,792       2,539,653       1,913,951
  Research and  development .......      1,759,775         669,820       2,882,996       1,248,321
                                        ----------      ----------      ----------      ----------
        Total operating expenses ..      3,758,181       1,652,612       5,422,649       3,162,272
                                        ----------      ----------      ----------      ----------
Loss from operations ..............     (3,758,181)     (1,650,754)     (5,422,649)     (3,160,414)
Loss on disposal of property ......         (1,825)           --            (1,825)           --
   and equipment                        ----------      ----------      ----------      ----------
Interest income ...................         18,749          94,833          29,809         207,406
                                        ----------      ----------      ----------      ----------
Loss before income taxes ..........     (3,741,257)     (1,555,871)     (5,394,665)     (2,953,008)
Income taxes ......................           --              --              --              --
                                        ----------      ----------      ----------      ----------
Net loss ..........................   $ (3,741,257)   $ (1,555,871)   $ (5,394,665)   $ (2,953,008)
                                        ==========      ==========      ==========      ==========
Net loss per common share (basic) .   $      (0.04)   $      (0.02)   $      (0.06)   $      (0.04)
                                        ==========      ==========      ==========      ==========
Weighted average shares outstanding     89,291,710      71,109,723      84,008,495      67,775,376
                                        ==========      ==========      ==========      ==========


                            See accompanying notes.

                                       5



                               CELSION CORPORATION

                            STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                                                     Six Months Ended March 31,
                                                         2002           2001
                                                     -----------    -----------
Cash flows from operating activities:
  Net loss .......................................   $(5,394,665)   $(2,953,008)
  Noncash items included in net loss:
     Depreciation and amortization ...............        39,091         30,498
     Common stock and stock options issued
         for operating expenses ..................       266,829        313,591
     Preferred shares converted into common stock           --          216,416
     Legal settlement expense ....................       476,724           --
     Loss on disposal of property and equipment ..         1,825           --
  Net changes in:
     Accounts receivable .........................        (1,270)         7,136
     Inventories .................................       (47,730)        (4,455)
     Prepaid expenses ............................       (50,102)       (83,111)
     Other assets ................................      (216,066)      (100,000)
     Accounts payable - trade ....................       304,719         (5,282)
     Accrued interest payable ....................          --         (155,373)
     Other liabilities ...........................        83,018          5,294
                                                     -----------    -----------
         Net cash used by operating activities ...    (4,537,627)    (2,728,294)
                                                     -----------    -----------
Cash flows from investing activities:
     Purchase of property and equipment ..........       (30,420)       (74,652)
                                                     -----------    -----------
      Net cash used by investing activities ......       (30,420)       (74,652)
                                                     -----------    -----------
Cash flows from financing activities:
     Proceeds of stock issuances .................     5,588,006        115,000
                                                     -----------    -----------
         Net cash provided by financing activities     5,588,006        115,000
                                                     -----------    -----------
      Net increase (decrease) in cash ............     1,019,959     (2,687,946)
      Cash at beginning of period ................     2,510,136      8,820,196
                                                     -----------    -----------
     Cash at end of the period ...................   $ 3,530,095    $ 6,132,250
                                                     ===========    ===========

See accompanying notes.

                                       6


                               CELSION CORPORATION

                          NOTES TO FINANCIAL STATEMENTS

Note 1.     Basis of Presentation

         The accompanying  unaudited condensed  financial  statements of Celsion
Corporation  (the  "Company"),  have been prepared in accordance with accounting
principles  generally  accepted  in the  United  States of America  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 accounting  principles  generally  accepted in the United
States  of  America  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 six
months ended March 31, 2002 are not  necessarily  indicative of the results that
may be  expected  for any  other  interim  period  or for the full  year  ending
September 30, 2002. For further  information,  refer to the financial statements
and notes thereto  included in the Company's  Annual Report on Form 10-K for the
fiscal year ended September 30, 2001.

Note 2.     Common Stock Outstanding and Per Share Information

         For the quarters and  six-month  periods ended March 31, 2002 and 2001,
per share data is based on the weighted average number of shares of Common Stock
outstanding.  Outstanding warrants and options that can be converted into Common
Stock are not included, as their effect is anti-dilutive.

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  technologies,  the
potential  demand for its products,  and other aspects of its present and future
business operations, constitute forward looking statements within the meaning of
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,  2001,  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.

                                       7


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 March 31, 2002 and Three Months Ended March 31,
2001

         There were no product  sales for the three months ended March 31, 2002.
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 pivotal Phase II clinical testing.

         General and administrative expense increased by 103%, to $1,998,406 for
the three months ended March 31, 2002,  from $982,792 for the comparable  period
in 2001.  The increase of  $1,015,614  was due to several  factors.  First,  the
Company  incurred costs  associated  with settlement of its ongoing lawsuit with
Warren C. Stearns and his associates. Under the terms of the settlement, Celsion
issued to the Stearns group certain common stock purchase  warrants that were at
issue in the litigation,  together with additional  warrants as compensation for
relinquishment of certain  anti-dilution  rights under the disputed warrants and
up to  $265,000  in cash to  reimburse  Stearns  for  costs  incurred  up to the
settlement date. Second,  during this quarter, the Company accrued the remaining
amounts  due to Spencer  J.  Volk,  its  former  President  and Chief  Executive
Officer, under the terms of the agreement governing his retirement. Finally, the
Company incurred  consulting costs related to the exploration of the feasibility
of setting up a business in China (including Hong Kong, Taiwan and Macao). These
increased  costs were  partially  offset by the  allocation of general  expenses
(including rent, utilities,  office services,  etc.) between  administration and
research and development.

         Research and development  expense increased by 163%, or $1,089,955,  to
$1,759,775 for the current period from $669,820 for the three months ended March
31, 2001. This increase was due to the allocation of general expenses  discussed
above,  the  cost of  benign  prostatic  hyperplasia  ("BPH")  clinical  trials,
establishment  of a clinical  monitoring team and  engineering  costs related to
commercializing  the design of the BPH device. The Company expects  expenditures


                                       8


on research and  development to increase for the remainder of the current fiscal
year as it completes its BPH Phase II clinical  trials,  submits the data to the
Food and Drug  Administration (the "FDA") in connection with its application for
pre-marketing  approval and undertakes the approval  process.  Additionally  the
Company intends to accelerate its Phase II breast cancer clinical trials and has
submitted to the FDA Investigational  New Drug applications,  and potentially to
initiate   Phase  I  clinical   trials,   for   several   indications   for  its
Doxorubicin-laden heat activated liposomes.

         The increased expenditures, discussed above, resulted in an increase in
the loss from  operations  for the  three-month  period  ended March 31, 2002 of
$2,107,427,  to ($3,758,181)  from  ($1,650,754) in the comparable period during
the prior fiscal year.

Comparison  of Six Months  Ended March 31,  2002 and Six Months  Ended March 31,
20001

         There were no product sales for the six months ended March 31, 2002. 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 pivotal Phase II clinical testing.

         General and administrative expense increased by 33%, to $2,539,653, for
the six months ended March 31, 2002, from  $1,913,951 for the comparable  period
in 2001. The increase of $625,702 was due to several factors. First, the Company
incurred costs  associated with settlement of its ongoing lawsuit with Warren C.
Stearns and his associates. Under the terms of the settlement, Celsion issued to
the Stearns group certain common stock  purchase  warrants that were at issue in
the  litigation,   together  with  additional   warrants  as  compensation   for
relinquishment of certain  anti-dilution  rights under the disputed warrants and
up to  $265,000  in cash to  reimburse  Stearns  for  costs  incurred  up to the
settlement  date.  Second,  the  Company  accrued the  remaining  amounts due to
Spencer J. Volk, its former  President and Chief  Executive  Officer,  under the
terms of the agreement governing his retirement.  Finally,  the Company incurred
consulting  costs related to the  exploration of the feasibility of setting up a
business in China (including Hong Kong, Taiwan and Macao). These increased costs
were partially  offset by the allocation of general  expenses  (including  rent,
utilities,  office  services,  etc.)  between  administration  and  research and
development.

         Research and development  expense  increased by 131%, to $2,882,996 for
the current period from $1,248,321 for the six months ended March 31, 2001. This
increasewas due to the allocation of general expenses  discussed above, the cost
of  BPH  clinical  trials,  establishment  of a  clinical  monitoring  team  and
engineering costs related to  commercializing  the design of the BPH device. The
Company  expects  expenditures  on research and  development to increase for the
remainder of the current  fiscal year as it completes  its BPH Phase II clinical
trials,  submits  the data to the FDA in  connection  with its  application  for
pre-marketing  approval and undertakes the approval  process.  Additionally  the
Company intends to accelerate its Phase II breast cancer clinical trials and has
submitted to the FDA  Investigational  New Drug  applications,  and  potentially
initiate   Phase  I  clinical   trials,   for   several   indications   for  its
doxorubicin-laden heat activated liposomes.

                                       9



         The increased expenditures, discussed above, resulted in an increase in
the loss from  operations  for the  six-month  period  ended  March 31,  2002 of
$2,262,235,  to ($5,422,649)  from  ($3,160,414) in the comparable period during
the prior fiscal year.

Liquidity and Capital Resources

         Since inception, the Company's expenses have significantly exceeded its
revenues,  resulting in an accumulated deficit of $39,045,087 at March 31, 2002.
The  Company  has  incurred  negative  cash  flows  from  operations  since  its
inception,  and has funded its operations  primarily  through the sale of equity
securities.  As of March 31,  2002,  the  Company  had total  current  assets of
$3,630,402,   including  cash  and  cash  equivalents  of  $3,530,095,   current
liabilities  of $675,381  and a working  capital  surplus of  $2,955,021.  As of
September  30,  2001,  the  Company  had total  current  assets  of  $2,661,341,
including  cash and cash  equivalents  of  $2,510,136,  current  liabilities  of
$272,441,  and a working  capital  surplus of  $2,388,900.  Net cash used in the
Company's  operating  activities  was $4,537,627 for the six months ending March
31, 2002.

         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 2002, the Company expects to expend a total of
about $7.5 million for research, development and administration.  This aggregate
expenditure  amount is an estimate  based upon  assumptions as to 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 from time to time and
such changes may be material.

         The Company  expects to meet its  funding  needs for the  remainder  of
fiscal year 2002 from its current  resources,  including  funds generated from a
private placement of equity completed on January 9, 2002.

         The Company's dependence on raising additional capital will continue at
least until such time, if any, 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, or 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.

                                       10


Item 3.           Quantitative and Qualitative Disclosure About Market Risk.

         Not applicable.


                                     PART II

                                OTHER INFORMATION

Item 1.  Legal Proceedings

         The following information was reported by the Company under Item 5 in a
Current  Report on Form 8-K dated January 25, 2002 filed with the Securities and
Exchange Commission (the "SEC") on January 29, 2002:

                           As  previously  reported,  on  April  27,  2000,  the
                  Company  commenced  an  action  (the  "Original  Suit") in the
                  United States District Court for the District of Maryland (the
                  "Maryland Court") against Warren C. Stearns, a former director
                  of the  Company  ("W.C.  Stearns"),  Mr.  Stearns'  management
                  company  and a number of his  affiliates,  family  members and
                  colleagues (collectively, the "Original Defendants"), who held
                  warrants  (the  "Original   Warrants")  for  the  purchase  of
                  approximately 4.1 million shares of the Company's Common Stock
                  at $0.41 per share.  On January 18, 2001,  the Maryland  Court
                  transferred  the case to the United States  District Court for
                  the Northern  District of Illinois,  in Chicago (the  "Chicago
                  Court"). On July 17, 2001, the Company filed a motion to amend
                  its  complaint  to  add a  second  count,  alleging  that  Mr.
                  Stearns,   on  behalf  of  himself  and  the  other   Original
                  Defendants,  had executed a Mutual  Release which released any
                  right the  Original  Defendants  had to exercise  the warrants
                  ("Count II"). The motion was granted on July 19, 2001.

                           On August 9, 2001,  the Original  Defendants  filed a
                  counterclaim (the "Counterclaim") against the Company, certain
                  of its  officers and  directors,  and an attorney and law firm
                  that previously had represented the Company.  On September 10,
                  2001, the Chicago Court dismissed, with prejudice,  Count I of
                  the  Complaint.  On November 23, 2001, the Company and certain
                  of its  officers and  directors  filed a motion to dismiss the
                  Counterclaim.

                           On January 25,  2002,  the Company and  Augustine  Y.
                  Cheung, Spencer J. Volk, Walter B. Herbst, LaSalle D. Leffall,
                  Claude  Tihon,  John Mon, Max E. Link (all of whom are present
                  or former  officers and/or  directors of the Company),  George
                  Bresler,  Bresler,  Goodman  &  Unterman  LLP and  The  George
                  Bresler  Trust on the one  hand  (collectively,  the  "Company
                  Parties"),  and Stearns  Management  Company,  Anthony  Riker,
                  Ltd.,  John T. Horton,  The George T. Horton Trust,  Warren R.
                  Stearns,  Charles A. Stearns, and W.C. Stearns  (collectively,
                  the  "Stearns  Parties"),  on the other hand,  entered  into a
                  settlement agreement (the "Settlement Agreement"). Pursuant to
                  the Settlement Agreement, the Company, among other things, has
                  agreed  (a) to pay to  W.C.  Stearns  the  lesser  of (i)  the
                  Stearns   Parties'  actual  legal  fees,  costs  and  expenses
                  incurred  in   connection   with  the   Original   Suit,   the
                  Counterclaim  and the  Settlement  Agreement or (ii) $265,000;
                  (b) to issue to the Stearns Parties  warrants (the "Settlement
                  Warrants")  to  purchase  a total of  6,325,821  shares of the
                  Company's  Common  Stock,  at an  exercise  price of $0.01 per
                  share;  and (c) to register  for resale the shares  underlying
                  the  Settlement  Warrants.  The  Settlement  Warrants  are  in
                  replacement  of the Original  Warrants,  the validity of which
                  was at issue in the Original Suit. However, while the Original
                  Warrants,   among   other   things,   contained   antidilution
                  provisions  ensuring the Stearns Parties the right to purchase
                  4.6875% of the  Company's  Common  Stock,  on a fully  diluted
                  basis,  until completion of the Company's next public offering
                  (as  defined)  and a  renewal  right  at the  election  of the


                                       11


                  holder, the Settlement Warrants contain no such provisions. In
                  addition,  pursuant to the Settlement  Agreement,  the Company
                  Parties,  on the one hand,  and the  Stearns  Parties,  on the
                  other,  unconditionally  released one another from any and all
                  claims  arising prior to the effective  date of the Settlement
                  Agreement and agreed to dismiss, with prejudice,  the Original
                  Suit, including the Counterclaim.

                           The Settlement  Agreement has the effect of fully and
                  finally  resolving the matters in dispute in the Original Suit
                  and the Counterclaim  between the Company Parties,  on the one
                  hand, and the Stearns Parties, on the other hand.

Item 2.           Change in Securities.

         During the fiscal  quarter ended March 31, 2002, 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 4,228,348 shares of its
                  Common  Stock and  warrants  to  purchase  an equal  number of
                  shares  of its  Common  Stock  in  connection  with a  private
                  placement offering made exclusively to "accredited  investors"
                  as that term is defined in Rule 501 under the Securities  Act.
                  The Common Stock and warrants were issued in units, consisting
                  of one share of Common Stock, and one warrant,  exercisable at
                  $0.60  per   share  and   subject   to  call   under   certain
                  circumstances,  to  purchase  one share of Common  Stock.  The
                  units were sold at a price of $0.50 per Unit.  As of March 31,
                  2002, the Company had realized gross proceeds in the amount of
                  $2,114,174 and paid placement  agent  commissions and expenses
                  in the amount of $241,111 in connection with the sale of these
                  securities  in the quarter  ended March 31,  2002.  The shares
                  issued  are  restricted  stock,  endorsed  with the  Company's
                  standard   restricted  stock  legend,  with  a  stop  transfer
                  instruction  recorded by the transfer agent.  The certificates
                  representing the warrants have a similar  restrictive  legend.
                  Accordingly,  the  Company  views the shares  issued as exempt
                  from  registration  under  Sections  4(2)  and/or  4(6) of the
                  Securities Act.

                           During the quarter,  the Company also issued  213,000
                  shares to four  outside  consultants  for  services  valued at
                  $115,900. 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.

                                       12


                           At various  times  during the  quarter,  the  Company
                  issued a total of 16,250 shares of its Common Stock for a cash
                  consideration  of  $8,475  upon  exercise  of  stock  purchase
                  options.

                           The Company also issued stock purchase options to two
                  outside  consultants  to purchase a total of 150,000 shares of
                  Common  Stock.  These  options  were  valued at  $68,978.  The
                  documents  evidencing  these  securities  carry the  Company's
                  standard  restrictive legend.  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.

         On  February  15,  2002,   the  Company  held  its  Annual  Meeting  of
Stockholders  (the "Annual  Meeting").  At the Annual Meeting,  the stockholders
voted to elect the following  directors to the Board of  Directors,  to serve as
Class I  directors  for terms of three years each,  until the  Company's  annual
meeting  of  stockholders  in 2005 and until  their  respective  successors  are
elected and shall have qualified:

Name                                      Results of Stockholder Vote

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

John Mon.................... Votes For:........................67,912,751
                             Votes Withheld:......................298,562

Claude Tihon................ Votes or:.........................68,055,551
                             Votes Withheld:......................155,762

         In addition,  at the Annual Meeting,  stockholders  voted to ratify the
appointment of Stegman & Company as the Company's Independent Public Accountants
for the fiscal year ending September 30, 2002. The results of the voting on this
matter are as follows:

 Votes For:............................................ 68,034,205
 Votes Against.........................................    108,192
 Abstentions and Broker Non-Votes......................     68,916


Item 5.    Other Information.

         Not applicable.

                                       13


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

         (a)      Exhibits.

                  11.      Computation of Per Share Earnings.

(b)      Reports on Form 8-K.

            On January 11, 2002, the Company filed with the SEC a Current Report
on Form 8-K  reporting,  under Item 5, that on January 9, 2002 it completed  its
private placement (the "Offering") of units ("Units") consisting of one share of
common  stock,  par value $0.01 per share and a warrant to purchase one share of
Celsion common stock,  at a price of $0.50 per Unit. The Current Report included
a press release reporting on completion of the Offering.

         On January 29, 2002, the Company filed with the SEC a Current Report on
Form 8-K  reporting,  under Item 5, that on January  25,  2002,  the Company and
Augustine Y. Cheung,  Spencer J. Volk,  Walter B.  Herbst,  LaSalle D.  Leffall,
Claude Tihon,  John Mon, Max E. Link (all of whom are present or former officers
and/or directors of the Company),  George Bresler,  Bresler,  Goodman & Unterman
LLP and The George  Bresler  Trust on the one hand  (collectively,  the "Company
Parties"),  and Stearns Management Company, Anthony Riker, Ltd., John T. Horton,
The George T. Horton  Trust,  Warren R. Stearns,  Charles A.  Stearns,  and W.C.
Stearns on the other hand (the  "Stearns  Parties"),  entered  into a settlement
agreement  the effect of which was t fully and finally to resolve the matters in
dispute in the certain ongoing  litigation  between the Company Parties,  on the
one hand, and the Stearns Parties, on the other hand.


                                       14




                                   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:     May 14, 2002


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


                            By:  /s/ Augustine Y. Cheung
                                 -----------------------
                                     Augustine Y. Cheung
                                     President and Chief Executive Officer
                                    (Principal Executive Officer)

                            By:  /s/Anthony P. Deasey
                                 --------------------
                                    Anthony P. Deasey
                                    Executive Vice President-Finance and
                                    Administration and Chief Financial
                                    Officer
                                   (Principal Financial and Accounting
                                    Officer)



                                       15