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 June 30, 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
                                                   --------------

                                       N/A
               --------------------------------------------------
               Former Name, Former Address and Former Fiscal Year
                          if Changed Since Last Report.


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

As of August 12, 2002,  the  Registrant  had  outstanding  90,699,556  shares of
Common Stock, $.01 par value.
                                       1


                                     PART I

                              FINANCIAL INFORMATION

Item 1.     Financial Statements.




                          Index to Financial Statements


                                                                                                Page


                                                                                               
           Balance Sheets as of June 30, 2002 and September 30, 2001                              3



           Statements of Operations for the Three and Nine Month Periods Ended June               5
           30, 2002 and 2001



           Statements of Cash Flows for the Nine Month Periods Ended June 30, 2002                6
           and 2001



           Notes to Financial Statements                                                          7

                                       2




                               CELSION CORPORATION

                                 BALANCE SHEETS

                      June 30, 2002 and September 30, 2001

                                     ASSETS

                                               June 30, 2002    September 30,
                                                (Unaudited)        2001
                                                 ---------      ---------
Current assets:

   Cash and cash equivalents                       $3,119,941     $2,510,136
   Accounts receivable - trade                             36          1,205
   Inventories                                        123,195           --
   Prepaid expenses                                    45,012           --
                                                    ---------      ---------
         Total current assets                       3,288,184      2,511,341
                                                    ---------      ---------
Property and equipment - at cost:
   Furniture and office equipment                     253,774        229,643
Leasehold improvements                                 12,276           --
   Laboratory and shop equipment                       89,354         87,193
                                                    ---------      ---------
                                                      355,404        316,836
      Less accumulated depreciation                   172,475        127,556
                                                    ---------      ---------
         Net value of property and equipment          182,929        189,280
                                                    ---------      ---------
  Other assets:
    Deposits                                          445,053        179,537
    Patent licenses (net of amortization)              64,831         76,703
                                                    ---------      ---------
      Total other asset                               509,884        256,240
                                                    ---------      ---------
            Total assets                           $3,980,997     $2,956,861
                                                   ==========     ==========
                            See accompanying notes.
                                       3





                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                  June 30, 2002    September 30,
                                                                                   (Unaudited)         2001
                                                                                    -----------     -----------
Current liabilities:

                                                                                             
   Accounts payable - trade                                                        $    520,852    $    145,520

    Accrued payroll                                                                      56,843            --

   Other accrued liabilities                                                            140,759         126,921
                                                                                    -----------     -----------
         Total current liabilities                                                      718,454         272,441
                                                                                    -----------     -----------

Long-term Liabilities:

    Security deposit                                                                       --            15,203
                                                                                    -----------     -----------
         Total liabilities                                                              718,454         287,644
                                                                                    -----------     -----------
Stockholders' equity:

Capital stock -- $.01 par value;  150,000,000 shares authorized,  90,484,847 and
76,876,761 shares issued and outstanding at June 30, 2002

and September 30, 2001, respectively                                                    904,848         768,768

Series A 10%  Convertible  Preferred  Stock -- $1,000  par value; 7,000 shares
authorized, 1,108 and 1,099 shares issued and outstanding at June

30, 2002 and September 30, 2001, respectively                                         1,108,190       1,099,584

Series B 8%  Convertible  Preferred  Stock -- $1,000  par  value; 5,000 shares
authorized, 2,013 and 0 shares issued and outstanding at June 30, 2002

and September 30, 2001, respectively                                                  1,761,330            --

   Additional paid-in capital                                                        41,191,768      34,406,022

    Accumulated deficit                                                             (41,703,593)    (33,605,157)
                                                                                    -----------     -----------


          Total stockholders' equity                                                  3,262,543       2,669,217
                                                                                    -----------     -----------
                Total liabilities and stockholders' equity                         $  3,980,997    $  2,956,861
                                                                                   ============    ============


                            See accompanying notes.

                                       4





                               CELSION CORPORATION

                            STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                     Three Months                   Nine Months
                                                    Ended June 30,                 Ended June 30,
                                               2002             2001            2002            2001
                                           ------------    ------------    ------------    ------------

Revenue:
                                                                               
   Hyperthermia sales and parts            $       --      $      1,462    $       --      $      3,320
                                             ----------      ----------      ----------      ----------
       Total revenue                               --             1,462            --             3,320


   Cost of sales                                   --              --              --              --
                                           ------------    ------------    ------------    ------------
      Gross profit                                 --             1,462            --             3,320
                                           ------------    ------------    ------------    ------------

Operating expenses:

  General and administrative                    987,306       1,127,585       3,526,959       3,041,535
                                           ------------    ------------    ------------    ------------
  Research and development                    1,646,710         552,934       4,529,706       1,801,255
                                           ------------    ------------    ------------    ------------

        Total operating expenses              2,634,016       1,680,519       8,056,665       4,842,790
                                           ------------    ------------    ------------    ------------
Loss from operations                         (2,634,016)     (1,679,057)     (8,056,665)     (4,839,470)

Loss on disposal of property
    and equipment                                  --              --            (1,825)           --
                                           ------------    ------------    ------------    ------------
Interest income                                  11,154          62,438          40,962         269,844
                                           ------------    ------------    ------------    ------------

Loss before income taxes                     (2,622,862)     (1,616,619)     (8,017,528)     (4,569,626)

Income taxes                                       --              --              --              --
                                           ------------    ------------    ------------    ------------
Net loss                                     (2,622,862)     (1,616,619)     (8,017,528)     (4,569,626)
                                           ------------    ------------    ------------    ------------

Beneficial conversion feature of

    Class B Convertible Preferred Stock         252,000            --           252,000            --
                                           ------------    ------------    ------------    ------------
Net loss attributable to common
    Stockholders                           $ (2,874,862)   $ (1,616,619)   $ (8,269,528)   $ (4,569,626)
                                           ============    ============    ============    ============
Net loss per common share (basic)          $      (0.03)   $      (0.02)   $      (0.10)   $      (0.06)
                                           ============    ============    ============    ============

Weighted average shares outstanding          90,033,347      76,515,562      85,909,745      70,447,996
                                           ============    ============    ============    ============


                           See accompanying notes.


                                       5


                               CELSION CORPORATION

                            STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                                                     Nine Months Ended June 30,
                                                         2002           2001
                                                     -----------    -----------
Cash flows from operating activities:

  Net loss                                           $(8,017,528)   $(4,569,626)

  Noncash items included in net loss:

     Depreciation and amortization                        60,296         48,117

     Common stock and stock options issued

         for operating expenses                          519,122        372,634

     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                                   1,169          7,041

     Inventories                                        (123,195)       (12,656)

     Prepaid expenses                                    (45,012)       (36,403)

     Other assets                                       (265,516)      (207,432)

     Accounts payable - trade                            375,332         64,333

     Accrued interest payable                               --         (155,373)

     Accrued payroll                                      56,843           --

     Other liabilities                                    (1,365)       (10,768)
                                                     -----------    -----------
         Net cash used by operating activities        (6,961,305)    (4,283,717)
                                                     -----------    -----------
Cash flows from investing activities:

     Purchase of property and equipment                  (43,898)      (114,395)
                                                     -----------    -----------

      Net cash used by investing activities              (43,898)      (114,395)
                                                     -----------    -----------

Cash flows from financing activities:

     Payment on notes payable (net)                         --           (3,187)

     Proceeds of stock issuances                       7,615,008        211,250
                                                     -----------    -----------

         Net cash provided by financing activities     7,615,008        208,063
                                                     -----------    -----------
      Net increase (decrease) in cash                    609,805     (4,190,049)

      Cash at beginning of period                      2,510,136      8,820,196
                                                     -----------    -----------
     Cash at end of the period                       $ 3,119,941    $ 4,630,147
                                                     ===========    ===========

                            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  from  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 nine
months ended June 30, 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  nine-month  periods ended June 30, 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.

Note 3.      Option Repricing

         On  March  29,  2002,  in  order  to  provide   meaningful   continuing
stock-based  incentives  for members of  management,  and in  recognition of the
decline in the market price of the  Company's  Common  Stock,  the  Compensation
Committee of the Board of  Directors  approved  the  cancellation  of options to
purchase  a total of  3,625,000  shares  of Common  Stock  held by  certain  key
executives  and the  issuance of new  options to  purchase a total of  3,150,000
shares,  resulting  in a net  decrease of options to purchase a total of 475,000
shares.  The  cancelled  options  had been  issued to the  Company's  executives
pursuant to their respective  employment  contracts at exercise prices in excess
of the  current  market  price of the  Company's  Common  Stock.  These  options
consisted  of certain  options  vested at the time of  cancellation,  as well as
options with vesting dates through April 2003, and with expiration dates through
April 2011. The new options consist of currently  vested  compensatory  options,
bonus  options,  one-third of which are  currently  vested and the  remainder of
which vest on March 31, 2003 and 2004, and  performance-based  awards that vest,
if at all, upon achievement,  by the Company,  of certain specified  milestones,
all of which expire in May 2012. All of the new options were issued  pursuant to
the Company's 2001 Stock Option Plan, at exercise  prices at or in excess of the


                                       7


                               CELSION CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

market price for the Common Stock on the date of grant. The Company will account
for the repriced options using variable accounting under FASB Interpretation No.
44,  Accounting  for  Certain  Transactions   Involving  Stock  Compensation--An
Interpretation of APB Opinion No. 25. Consequently, during each reporting period
the Company will record  compensation  expense relating to the vested portion of
the repriced  options to the extent that the fair market value of the  Company's
Common Stock  exceeds the  exercise  price of such  options.  During the quarter
ended June 30, 2002, the Company did not record any compensation expense.


         The following table sets forth the option  cancellations and awards for
five of the Company's executive officers:



                                      Cancelled Options                        Newly Granted Options
                            -----------------------------------        ------------------------------------
                               Number of            Exercise               Number of           Exercise
                                Shares                Price                  Shares             Price
                            -----------------    --------------        ----------------   -----------------
                                                                                   
Augustine Y. Cheung,            150,000                  $0.80             800,000             $0.64(1)
President, Chief                150,000                  $1.00              50,000             $0.76(2)
Executive Officer, and          150,000                  $1.20
Chief Scientific Officer        300,000                  $1.22
                                150,000                  $1.40
                                100,000                  $1.60

Anthony P. Deasey,              580,000                  $1.44             665,000             $0.64(1)
Executive Vice                   80,000                  $1.58             135,000             $0.76(2)
President--Finance &             80,000                  $1.73
Administration,  Chief           80,000                  $1.87
Financial                        80,000                  $2.01
Officer

John Mon, Vice                  150,000                  $0.92             185,000             $0.64(1)
President--New Business         100,000                  $2.75              65,000             $0.76(2)
Development                      50,000                  $2.95             150,000             $0.92(3)
                                 50,000                  $3.15
                                 50,000                  $3.35
                                 50,000                  $3.55

Daniel S. Reale, Senior         500,000                  $1.03             665,000             $0.64(1)
Vice President and               80,000                  $1.12             135,000             $0.76(2)
President-BPH Division           80,000                  $1.23
                                 80,000                  $1.32
                                 80,000                  $1.43
                                 80,000                  $1.52

Dennis Smith, Vice              125,000                  $0.92             140,000             $0.64(1)
President--Engineering           50,000                  $2.80              35,000             $0.76(2)
                                100,000                  $2.82             125,000             $0.92(3)
                                 50,000                  $3.00
                                 50,000                  $3.20



(1)      One-third  currently  vested,  one-third  vest on  March  31,  2003 and
         one-third vest on March 31, 2004. Expire in May 2012.

(2)      Milestone options.  Expire in May 2012.

(3)      Currently vested.  Expire in May 2012.

                                       8


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, including, without limitation, unforeseen changes
in the course of research and  development  activities  and in clinical  trials;
possible  changes  in cost  and  timing  of  development  and  testing,  capital
structure,   and  other  financial  items;  changes  in  approaches  to  medical
treatment;  introduction  of new products by others;  possible  acquisitions  of
other  technologies,  assets  or  businesses;  possible  actions  by  customers,
suppliers,  competitors,  regulatory  authorities.  These  and  other  risks and
uncertainties  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 to successfully 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.

                                       9


Results of Operations

Comparison  of Three  Months Ended June 30, 2002 and Three Months Ended June 30,
2001

         There were no product  sales for the three  months ended June 30, 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  decreased by 12%, to $987,306 for
the three months ended June 30, 2002, from $1,127,585 for the comparable  period
in 2001. The decrease of $140,279 was due to the allocation of general  expenses
(including rent, utilities,  office services,  etc.) between  administration and
research and development.

         Research and development  expense increased by 198%, or $1,093,776,  to
$1,646,710  for the current period from $552,934 for the three months ended June
30, 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
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,  has
submitted to the FDA an  Investigational  New Drug application,  and potentially
will  initiate  Phase I  clinical  trials  to  treat  prostate  cancer  with its
Doxorubicin-laden, heat-activated liposomes.

         The increased expenditures, discussed above, resulted in an increase of
$954,959 in the loss from operations for the  three-month  period ended June 30,
2002, to  ($2,634,016)  from  ($1,679,057)  in the comparable  period during the
prior fiscal year.

Comparison  of Nine Months  Ended June 30,  2002 and Nine Months  Ended June 30,
2001

         There were no product sales for the nine months ended June 30, 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  expenses  increased by 16%, to $3,526,959,
for the nine months  ended June 30, 2002,  from  $3,041,535  for the  comparable
period in 2001. The increase of $485,424 was due to several factors.  First, the
Company  incurred costs  associated  with settlement of its ongoing lawsuit with
Warren C. Stearns and his associates (the "Stearns  Group").  Under the terms of

                                       10



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 Mr. Stearns
for costs incurred up to the settlement  date.  Second,  the Company accrued all
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 exploration of the
feasibility of setting up a business for new products 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, as discussed above.

         Research and  development  expense  increased by 151% to $4,529,706 for
the current nine-month period from $1,801,255 for the nine months ended June 30,
2001.  This  increase was 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,  has
submitted to the FDA an  Investigational  New Drug application,  and potentially
will  initiate  Phase I  clinical  trials,  to treat  prostate  cancer  with its
Doxorubicin-laden, heat-activated liposomes.

         The increased expenditures, discussed above, resulted in an increase of
$3,217,195 in the loss from operations for the nine-month  period ended June 30,
2002, to  ($8,056,665)  from  ($4,839,470)  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 $41,703,593 at June 30, 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 June 30,  2002,  the  Company  had  total  current  assets of
$3,288,184,   including  cash  and  cash  equivalents  of  $3,119,941,   current
liabilities  of $718,454  and a working  capital  surplus of  $2,569,730.  As of
September  30,  2001,  the  Company  had total  current  assets  of  $2,511,341,
including  cash and cash  equivalents  of  $2,510,136,  current  liabilities  of
$272,441,  and a working  capital  surplus of  $2,238,900.  Net cash used in the
Company's  operating  activities  was $6,961,305 for the nine months ending June
30, 2002.

         The  Company  does not have any  bank  financing  arrangements  and has
funded its  operations  in recent  years  primarily  through  private  placement
offerings.  On June 3, 2002, the Company  completed a private placement of 2,000
units at a price per unit of $1,000,  resulting in gross proceeds to the Company
of $2,000,000. Each unit in this offering consists of one share of the Company's
8% Series B Convertible  Preferred Stock and a warrant to purchase 600 shares of
Common Stock. On January 9, 2002, the Company  completed a private  placement of
units  consisting  of one share of Common  Stock,  and a warrant to purchase one
share of Common Stock, at a price of $0.50 per unit. The Company  realized gross
proceeds in the amount of $6,250,000 from this offering.

                                       11


         For all of fiscal year 2002,  the Company  expects to expend a total of
about $9.5 million for research,  development and administration,  of which $7.1
million had been expended as of June 30, 2002. The aggregate  expenditure amount
is an estimate  based upon certain  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 two
private  placements of equity  securities  completed  earlier  during the fiscal
year.

         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 or otherwise may be on terms disadvantageous to the Company.

Item 3.           Quantitative and Qualitative Disclosure About Market Risk.

         Not applicable.


                                     PART II

                                OTHER INFORMATION

Item 1.  Legal Proceedings

                           None.

Item 2.           Changes in Securities.

                           During the fiscal  quarter  ended June 30, 2002,  the
                  Company issued the following  securities without  registration
                  under the Securities Act of 1933, as amended (the  "Securities
                  Act"):


                                       12


                           On June 3,  2002,  the  Company  completed  a private
                  placement  (the   "Offering")  of  2,000  units  ("Units")  to
                  "accredited  investors"  (as that term is defined for purposes
                  of Regulation D under the Securities  Act) at a price per Unit
                  of $1,000.  The Units consist of one share of the Company's 8%
                  Series B Convertible Preferred Stock, par value $0.01 ("Series
                  B  Preferred  Stock"),  and a warrant to acquire 600 shares of
                  Celsion  Common  Stock  exercisable  at a price of  $0.65  per
                  share. Each share of Series B Preferred Stock may be converted
                  into 2,000 shares of Celsion  Common Stock  commencing 90 days
                  after the closing of the Offering.  The Company received gross
                  proceeds of $2,000,000 in  connection  with the Offering.  The
                  shares  issued  are  restricted   stock,   endorsed  with  the
                  Company's  standard  restricted stock legend. 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  280,000
                  shares of its Common  Stock to four  outside  consultants  for
                  services  valued at  $140,000.  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.

                           At various  times  during the  quarter,  the  Company
                  issued a total of 455,000  shares of its Common Stock for cash
                  consideration  of  $27,000  upon  exercise  of stock  purchase
                  options  and  warrants.  These  shares are  restricted  stock,
                  endorsed with the Company's standard  restrictive 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.

                           The Company  also issued  stock  purchase  options to
                  three  outside  consultants  to  purchase  a total of  460,000
                  shares of Common Stock. These options were valued at $112,293.
                  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.

         None.

Item 5.    Other Information.

         Not applicable.

                                       13


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

         (a)      Exhibits.

                  11.      Computation of Per Share Earnings.

                  99.1     Certification of Chief Executive  Officer Pursuant to
                           18  U.S.C.  Section  1350,  as  adopted  pursuant  to
                           Section 906 of the Sarbanes-Oxley Act of 2002.

                 99.2      Certification of Chief Financial  Officer Pursuant to
                           18  U.S.C.  Section  1350,  as  adopted  pursuant  to
                           Section 906 of the Sarbanes-Oxley Act of 2002


(b)      Reports on Form 8-K.

            On April 3, 2002, the Company filed with the Securities and Exchange
Commission  (the "SEC") a Current  Report on Form 8-K  reporting,  under Item 5,
that on March 28,  2002,  the Company  issued a press  release  (included  as an
exhibit to the Current Report) reporting,  among other things,  results from the
multi-site   Phase  II   pivotal   trial  of  its   Microfocus   800   Microwave
Urethroplasty(TM) system used for the treatment of Benign Prostatic Hyperplasia,
is a non-cancerous urological disease that affects many older men.

            On April 10, 2002,  the Company filed with the SEC a Current  Report
on Form 8-K reporting, under Item 5, that on April 8, 2002, the Company issued a
press release  (included as an exhibit to the Current Report)  reporting,  among
other things, on the filing of an Investigational  New Drug Application with the
Food and Drug Administration for its temperature-sensitive  liposome compound in
the treatment of prostate cancer.

            On June 3, 2002,  the Company filed with the SEC a Current Report on
Form 8-K  reporting,  under Item 5, that on June 3, 2002 it  completed a private
placement  (the  "Offering")  of 2,000  units  ("Units")  at a price per Unit of
$1,000.  The Units consist of one share of the Company's 8% Series B Convertible
Preferred Stock, par value $0.01, and a warrant to acquire 600 shares of Celsion
Common Stock  exercisable at a price of $0.65 per share.  Each share of Series B
Preferred  Stock may be  converted  into 2,000  shares of Celsion  Common  Stock
commencing  90 days  after the  closing  of the  Offering.  The  Current  Report
includes as an exhibit a press release reporting on completion of the Offering.

            On June 12, 2002, the Company filed with the SEC a Current Report on
Form 8-K reporting, under Item 5, that On June 11, 2002, the Company released to
its  stockholders  a letter  (included  as an  Exhibit  to the  Current  Report)
regarding the status of its business and the development of its products.

                                       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:     August 12, 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