FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.20549


(Mark one)

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

For the quarterly period ended June 30, 1995

                                       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 0-16132

                              CELGENE CORPORATION
             (Exact name of registrant as specified in its charter)


           Delaware                                   22-2711928
-------------------------------                   -------------------
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                    Identification No.)

7 Powder Horn Drive, Warren, New Jersey                           07059
---------------------------------------                         ----------
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code: 908-271-1001

         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
                                   -----       -----

         At July 31, 1995,  7,862,689 shares of Common Stock, par value
         $.01 per share, were issued and outstanding.




                                       1





                              CELGENE CORPORATION

                               INDEX TO FORM 10-Q



PART I - FINANCIAL INFORMATION



                                                                       Page No.
                                                                       --------
                                                                    
     Item 1  Condensed Financial Statements   

             Balance Sheets as of June 30, 1995
             and December 31, 1994                                         3

             Statements of Operations - 
             Three-Month Periods Ended June 30, 1995
             and 1994                                                      4

             Statements of Operations -
             Six-Month Periods Ended June 30, 1995 
             and 1994                                                      5

             Statements of Cash Flows -
             Six-Month Periods Ended
             June 30, 1995 and 1994                                        6

             Notes to Unaudited Condensed
             Financial Statements                                          7


     Item 2  Management's Discussion and Analysis
             of Financial Condition and Results
             of Operations                                                 9

PART II - OTHER INFORMATION                                               12

     Signatures                                                           13





                                       2





PART I - FINANCIAL INFORMATION
Item 1 - Condensed Financial Statements

                              CELGENE CORPORATION
                                 BALANCE SHEETS

                                     ASSETS



                                                                                                       June 30         December 31
                                                                                                      ---------        -----------
                                                                                                         1995               1994
                                                                                                         ----               ----
                                                                                                     (Unaudited)
                                                                                                                          
Current assets:     
    Cash and cash equivalents                                                                       $    896,874       $    292,925
Marketable securities available
       for sale                                                                                        4,012,155          8,207,161
    Accounts receivable                                                                                  321,313            623,084
    Other current assets                                                                                 480,167            428,844
                                                                                                    ------------       ------------
          Total current assets                                                                         5,710,509          9,552,014

Plant and equipment, net                                                                               1,575,906          1,954,666

Other assets                                                                                              41,250             41,250
                                                                                                    ------------       ------------
                                                                                                    $  7,327,665       $ 11,547,930
                                                                                                    ============       ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Accounts payable                                                                                $    200,682       $    439,189
    Accrued expenses                                                                                   1,409,454          1,104,675
                                                                                                    ------------       ------------
          Total current liabilities                                                                    1,610,136          1,543,864
                                                                                                    ------------       ------------

Stockholders' equity:
    Preferred stock, par value $.01
       per share. Authorized 5,000,000
       shares; issued none                                                                                  --                 --
    Common stock, par value $.01 per share. Authorized 20,000,000 shares; issued
       and outstanding 7,862,689 shares at June 30, 1995 and December 31, 1994,
       respectively                                                                                       78,627             78,627
Additional paid-in capital                                                                            70,684,768         70,684,768
Unamortized deferred compensation -
       restricted stock                                                                                  (12,186)           (19,174)
Accumulated deficit                                                                                  (64,876,473)       (60,472,877)
Net unrealized loss on marketable
    securities available for sale                                                                       (157,207)          (267,278)
                                                                                                    ------------       ------------
Total stockholders' equity                                                                             5,717,529         10,004,066
                                                                                                    ------------       ------------
                                                                                                    $  7,327,665       $ 11,547,930
                                                                                                    ============       ============


                                       3




                              CELGENE CORPORATION
                            STATEMENTS OF OPERATIONS
                                  (Unaudited)



                                              Three-Month Period Ended June 30
                                              ---------------------------------
                                                   1995                1994
                                                  ------              ------
                                                                      
Revenues:
    Sales of chemical
    intermediates                               $    223,550       $    615,845
    Research contracts                               100,000             20,000
    Investment income                                 80,350            115,004
                                                ------------       ------------ 
                                                     403,900            750,849
                                                ------------       ------------ 


Expenses:

    Cost of goods sold                               203,549            304,073
    Research and development                       1,768,222          1,604,072
    Selling, general and
     administrative                                  689,143            854,624
                                                ------------       ------------ 
                                                   2,660,914          2,762,769
                                                ------------       ------------ 
Loss from continuing
 operations                                       (2,257,014)        (2,011,920)

Discontinued operations
    Loss from operations                                --             (729,421)
    Loss on disposal                                    --             (839,000)
                                                ------------       ------------ 
Loss from discontinued
 operation                                              --           (1,568,421)
                                                ------------       ------------ 
Net loss                                        ($ 2,257,014)      ($ 3,580,341)
                                                ============       ============ 


Per share of Common Stock

    Loss from continuing
     operations                                       ($ .29)            ($ .26)

    Loss from discontinued
     operation                                          --                 (.20)
                                                      ------             ------
Net loss                                              ($ .29)            ($ .46)
                                                      ======             ====== 


Weighted average number
    of shares of common stock
    outstanding                                    7,863,000          7,843,000
                                                   =========          =========




                                       4




                              CELGENE CORPORATION
                            STATEMENTS OF OPERATIONS
                                  (Unaudited)




                                     Six-Month Period Ended June 30
                                     ------------------------------
                                          1995          1994
                                          ----          ----

                                                        
Revenues:
    Sales of chemical
    intermediates                     $    242,138   $    994,441
    Research contracts                     240,000         45,000
    Investment income                      188,740        273,467
                                      ------------   ------------
                                           670,878      1,312,908
                                      ------------   ------------
Expenses:

    Cost of goods sold                     363,926        521,098
    Research and development             3,346,294      2,966,329
    Selling, general and
     administrative                      1,364,254      1,743,907
                                      ------------   ------------
                                         5,074,474      5,231,334
                                      ------------   ------------
Loss from continuing
 operations                             (4,403,596)    (3,918,426)

Discontinued operations
    Loss from operations                      --       (1,497,088)
    Loss on disposal                          --       (  839,000)
                                      ------------   ------------
Loss from discontinued
 operation                                    --       (2,336,088)
                                      ------------   ------------
Net loss                              ($ 4,403,596)  ($ 6,254,514)
                                      ============   ============ 


Per share of Common Stock

    Loss from continuing
     operations                             ($ .56)        ($ .50)

    Loss from discontinued
     operation                                --            ( .30)
                                             -----          -----

Net loss                                    ($ .56)         ($ .80)
                                            ======          ====== 


Weighted average number
    of shares of common stock
    outstanding                          7,863,000      7,843,000
                                         =========      =========




                                       5





                              CELGENE CORPORATION
                            STATEMENTS OF CASH FLOWS
                                  (Unaudited)




                                                 Six-Month Period Ended June 30,
                                                 -------------------------------
                                                          1995        1994
                                                          ----        ----
                                                                       
Cash flows from operating activities:
Loss from continuing operations                     ($ 4,403,596)  ($ 3,918,426)
Adjustments to reconcile loss from continuing
 operations to net cash used in operating
 activities:
     Depreciation and amortization                       388,006        332,126
     Amortization of deferred compensation                 6,988         28,885
     (Decrease) increase in accounts payable
         and accrued expenses                             66,272         21,524
     Decrease in accounts receivable                     301,771         75,532
     Increase in other assets                            (51,323)      (335,441)
                                                      ----------     ----------
       Net cash used in continuing operations         (3,691,882)    (3,795,800)
                                                      ----------     ----------
       Net cash used in discontinued operation              --       (1,736,054)
                                                      ----------     ----------
       Net cash used in operating activities          (3,691,882)    (5,531,854)
                                                      ----------     ----------

Cash flows from investing activities:
 Continuing operations:
     Capital expenditures                                 (9,246)      (198,964)
     Proceeds from sales and maturities
       of marketable securities available
       for sale                                        4,827,327     15,296,989
     Purchases of marketable securities
     available for sale                                 (522,250)    (9,379,646)
                                                      ----------     ----------
       Net cash provided by investing
         activities                                    4,295,831      5,718,379
                                                      ----------     ----------

Cash flows from financing activities:
     Net proceeds from sale of common stock                 --            4,417
                                                      ----------     ----------

Net increase in cash and cash
  equivalents                                       $    603,949        190,942
Cash and cash equivalents at
    beginning of period                                  292,925        789,847
                                                      ----------     ----------
Cash and cash equivalents at end of period          $    896,874   $    980,789
                                                      ----------     ----------
                                                      ----------     ----------


Net increase in cash and
  cash equivalents                                       603,949   $    190,942
Decrease in marketable securities
  available for sale                                  (4,305,077)    (5,917,343)
                                                      ----------     ----------
Net decrease in cash and cash equivalents
    and marketable securities available
    for sale                                        ($ 3,701,128)  ($ 5,726,401)
                                                      ==========     ==========

Non-cash investing activity - net change
gain (loss) in net unrealized loss on
securities available for sale                       $    110,071   ($   146,395)
                                                      ==========     ==========



                                       6





                              CELGENE CORPORATION
               Notes to Unaudited Condensed Financial Statements
                                 June 30, 1995

1. Basis of Presentation

     The unaudited  financial  statements  have been prepared from the books and
records of Celgene  Corporation  (the  'Company') in accordance  with  generally
accepted  accounting  principles for interim financial  information  pursuant to
Rule  10-01 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.  Interim  results may not be  indicative  of the  results  that may be
expected for the year.

     Where appropriate prior period financial  information has been reclassified
to conform to the 1995 presentation.

2. Stock Options

     On June  16,  1995,  the  stockholders  of the  Company  approved  the 1995
Non-Employee  Directors'  Incentive  Plan,  which  provides  for the granting of
non-qualified  stock  options to purchase an  aggregate of not more than 250,000
shares of common stock (subject to adjustment  under certain  circumstances)  to
directors  of the  Company  who are not  officers  or  employees  of the Company
('Non-Employee Directors'). Each new Non-Employee Director, upon the date of his
election or appointment,  receives an option to purchase 20,000 shares of common
stock. Additionally,  upon the date of each annual meeting of stockholders, each
continuing Non-Employee Director receives an option to purchase 10,000 shares of
common  stock (or a pro rata  portion  thereof  if he has  served  less than one
year),  except that at the 1995 annual meeting of stockholders  the Non-Employee
Directors  received an option to purchase 6,000 shares of common stock. On April
5,  1995,  each   Non-Employee   Director  was  granted,   under  this  plan,  a
non-qualified  option to  purchase  20,000  shares of common  stock,  subject to
stockholder approval which was received on June 16, 1995.

     The shares  subject to each  option  grant of 20,000  shares  vests in four
equal annual  installments  commencing on the first  anniversary  of the date of
grant.  The shares subject to an annual meeting option grant vest in full on the
date of the first annual  meeting of  stockholders  held  following  the date of
grant.

     All options are granted at fair market  value and expire 10 years after the
date of  grant.  This  plan  terminates  in 2005 and no  additional  options  or
restricted  stock awards may be granted  under the Company's  1992  Non-Employee
Directors' Stock Option Plan.

                                       7



                              CELGENE CORPORATION
        Notes to Unaudited Condensed Financial Statements -- (continued)

3. Subsequent Event

     Subsequent to the second  quarter ended June 30, 1995,  the Company  issued
and sold in a private placement offering, 8% convertible debentures due July 31,
1997  in the  aggregate  principal  amount  of  $12,000,000,  and  received  net
proceeds,  after offering costs, of approximately  $11,000,000.  Such debentures
are  convertible  into  common  stock of the Company at the option of either the
holders thereof or the Company.  The holders of the  convertible  debentures may
convert the debentures into common stock of the Company at $8.00 per share until
September 12, 1995,  after which time the  conversion  price varies and is based
upon  the  market  price  (as  defined)  of the  common  stock  on the  date  of
conversion.

     The  Company  may  require the  conversion  of the  convertible  debentures
commencing  October 15, 1995 through  July 30, 1997 at a conversion  price which
varies  and is based upon the  market  price of the common  stock on the date of
conversion.  The Company also has the right to redeem any convertible  debenture
after it has received a notice of conversion with respect to such debenture. The
redemption price is the greater of 115% of the principal and accrued interest of
the redeemed  debenture and an amount which is based on the  appreciation of the
common stock from issuance of the debentures.

     The conversion price of the convertible debentures is subject to adjustment
under certain circumstances.


                                       8





PART I - FINANCIAL INFORMATION
Item 2 - Management's Discussion and Analysis of
         Financial Condition and Results of Operations

Liquidity and Capital Resources

     On  June  30,  1995,   the  Company  had  available   working   capital  of
approximately  $4,100,000,  consisting principally of cash, cash equivalents and
marketable  securities  available  for sale,  which  represents  a  decrease  of
approximately  $3,908,000,  or 49%,  from  December  31, 1994  primarily  due to
operating losses.

     Subsequent  to June 30,  1995,  the  Company  issued  and sold in a private
placement  offering,   an  aggregate  principal  amount  of  $12,000,000  of  8%
convertible  debentures  due July 31, 1997,  and received  net  proceeds,  after
offering  costs,  of  approximately  $11,000,000.  The proceeds from the sale of
these debentures  increased the Company's working capital (on a pro forma basis)
to  approximately  $15,100,000 as of June 30, 1995. (See Note 2 to the Unaudited
Condensed Financial Statements)

     In  August  1992,  the  Company  entered  into  a  two-year   research  and
development  agreement  with  the  Rockefeller  University.  In July  1994  this
agreement was extended for an additional two years.  Under terms of the contract
extension,  the Company is committed to an annual fee to Rockefeller  University
of $504,000 paid semiannually in April and October.

     The Company's financial  statements for the six-month period ended June 30,
1995  have  been  prepared  on a going  concern  basis  which  contemplates  the
realization of assets and the settlement of liabilities  and  commitments in the
normal course of business. The Company incurred a net loss of $4,404,000 for the
six  months  ended  June 30,  1995 and as of June  30,  1995 had an  accumulated
deficit of $64,876,000. The Company expects to incur substantial expenditures to
further its  immunotherapeutic  program and to expand its chiral  business.  The
Company's  working  capital at June 30, 1995 and proceeds  from the  convertible
debenture  offering  plus  limited  revenue  from  product  sales  and  research
contracts  from  its  chiral  business  will  not be  sufficient  to  meet  such
objectives as presently structured.  Management recognizes that the Company must
generate additional resources or consider modifications to its immunotherapeutic
program  or other  reductions  in  operating  costs  to  enable  it to  continue
operations with available resources. Management's plans include consideration of
the sale of additional securities under appropriate market conditions, alliances
or other  partnership  agreements  with entities  interested in and resources to
support the Company's  immunotherapeutic  or chiral programs,  or other business
transactions which would generate sufficient resources to assure continuation of
the Company's operations and research programs.


     The Company has  retained  investment  banking  counsel to advise it on the
possible sale of securities as well as to introduce and assist in the evaluation
of potential merger and partnering


                                       9




opportunities.  The Company also has retained independent  consultants to assist
it to identify other  entities  interested in its  immunotherapeutic  and chiral
programs.  Management expects that these efforts will result in the introduction
of other parties with interests and resources  which may be compatible with that
of the Company.  However,  no  assurances  can be given that the Company will be
successful in raising  additional  capital or entering into a business alliance.
Further,  there can be no assurance,  assuming the Company  successfully  raises
additional  funds or enters  into a business  alliance,  that the  Company  will
achieve  profitability or positive cash flow. If the Company is unable to obtain
adequate additional  financing or enter into such business alliance,  management
will be required to sharply curtail the Company's  immunotherapeutic program and
to curtail certain other of its operations.

Six-month period ended June 30, 1995 vs.
Six-month period ended June 30, 1994

     Revenues for the  six-month  period ended June 30, 1995 were  approximately
$671,000,  which was a decrease  of  approximately  $642,000,  or 49%,  over the
comparable period in 1994. Chiral  intermediate  revenues  decreased $752,000 to
$242,000  for the  six-month  period  ended  June 30,  1995 as  compared  to the
comparable 1994 period.  This decrease in chiral  intermediate  revenues was due
primarily to the sporadic  nature of orders from the  Company's  small  customer
base.  Chiral research  contract revenues for the first six months were $240,000
which was an  increase  of  $195,000  over the first  six  months of 1994.  This
increase in contract  revenues  was due to the Company  entering  into  research
contracts for new compounds and for expanding development of existing compounds.
Revenue backlog at June 30, 1995, for 1995 sales, for chiral  intermediates  and
research contracts decreased $73,000 or 11%, to $587,000 as compared to the June
30, 1994  backlog.  The Company is  negotiating  with new and old  customers for
additional chiral intermediate and research contract orders;  however,  there is
no assurance that these efforts will be successful. Investment income decreased,
$85,000,  or 31%,  to  $189,000 in the six months of 1995 as compared to the six
months of 1994 due to the decrease in funds available for investment.

     For the six  months  ended  June 30,  1995,  cost of goods  sold  decreased
$157,000, or 30%, to $364,000 (which includes certain fixed manufacturing costs)
as  compared  to the six  months  of  1994,  due to the  low  volume  of  chiral
intermediate  revenues.  Research  and  development  expenses  for the six month
period  ended June 30, 1995  increased  by $380,000,  or 13%, to  $3,346,000  as
compared  to the  same  period  in 1994,  primarily  due to an  increase  in the
Rockefeller   University   expense  and   clinical   trial   expenses   for  the
immunotherapeutic  program. Selling, general and administrative expenses for the
six-month period ended June 30, 1995 decreased  $380,000,  or 22%, to $1,364,000
as compared to the 1994 comparable

                                       10





period,  primarily due to the absence in 1995 of any incentive bonus expense, as
no cash  bonuses are  projected  to be paid,  and lower  personnel  and facility
expenses.

     Net loss for the  six-month  period  ended June 30, 1995 was  approximately
$4,404,000  which was a decrease of approximately  $1,851,000,  or 30%, over the
comparable  period in 1994,  due  primarily to the  cessation  of the  Company's
biotreatment  operation at June 30, 1994. Loss from continuing operations during
the six-months period ended June 30, 1995 increased  $485,000,  or 12%, over the
comparable  quarter  in 1994,  primarily  due to  reduced  chiral  intermediates
revenues.

Three-month period ended June 30, 1995 vs.
Three-month period ended June 30, 1994

     Revenues for the three-month  period ended June 30, 1995 were approximately
$404,000,  which was a decrease  of  approximately  $347,000,  or 46%,  over the
comparable period in 1994. Chiral  intermediate  revenues  decreased $392,000 to
$224,000  for the  three-month  period  ended June 30,  1995 as  compared to the
comparable 1994 period.  This decrease in chiral  intermediate  revenues was due
primarily to the sporadic  nature of orders from the  Company's  small  customer
base.  Chiral  research  contract  revenues for the second  quarter of 1995 were
$100,000 which was an increase of $80,000 over the second quarter of 1994.  This
increase in contract  revenues  was due to the Company  entering  into  research
contracts for new compounds and for expanding development of existing compounds.
Investment  income  decreased,  $35,000,  or 30%, to $80,000 in the second three
months  of 1995 as  compared  to the  second  three  months  of 1994  due to the
decrease in funds available for investment.

     For the second  quarter ended June 30, 1995,  cost of goods sold  decreased
$101,000, or 33%, to $204,000 (which includes certain fixed manufacturing costs)
as  compared  to the  second  quarter  of 1994,  due to the low volume of chiral
intermediate  revenues.  Research and  development  expenses for the three-month
period  ended June 30, 1995  increased  by $164,000,  or 10%, to  $1,768,000  as
compared  to the  same  period  in 1994,  primarily  due to an  increase  in the
Rockefeller   University   expense  and   clinical   trial   expenses   for  the
immunotherapeutic  program. Selling, general and administrative expenses for the
three-month period ended June 30, 1995 decreased  $165,000,  or 19%, to $689,000
as compared to the 1994 comparable period,  primarily due to the absence in 1995
of any incentive bonus expense, as no cash bonuses are projected to be paid, and
lower personnel and facility expenses.

     Net loss for the three-month  period ended June 30, 1995 was  approximately
$2,257,000  which was a decrease of approximately  $1,323,000,  or 37%, over the
comparable  period in 1994,  due  primarily to the  cessation  of the  Company's
biotreatment  operation at June 30, 1994. Loss from continuing operations during
the three-months period ended June 30, 1995 increased $245,000, or 12%, over the
comparable  quarter  in 1994,  primarily  due to  reduced  chiral  intermediates
revenues.

                                       11






PART II - OTHER INFORMATION

Item 1. -  None

Item 2. -  None

Item 3. -  None

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

     The Company held its Annual  Meeting of  Stockholders  on June 16, 1995. At
this meeting  stockholders of the Company were asked to vote for the election of
directors,  act upon the proposal to approve the  adoption of the  Corporation's
1995 Non-Employee  Directors' Incentive Plan, and for the proposal to ratify the
appointment  of  KPMG  Peat  Marwick  LLP as the  independent  certified  public
accountants of the Company for the year ending  December 31, 1995. All nominated
directors  were  elected,   the  proposal  to  adopt  the   Corporation's   1995
Non-Employee  Directors'  Incentive Plan was approved and the proposal regarding
the appointment of auditors was approved, by the following votes:

    A. Election of Directors:




       Name                                         Number of Shares
       ----                              -------------------------------------
                                           For          Withheld     Abstained
                                           ---          --------     ---------
                                                                 
       Sol J. Barer                      6,865,556        92,262          --
       Frank T. Cary                     6,879,376        78,542          --
       Richard C. E. Morgan              6,882,946        74,972          --
       Walter L. Robb                    6,882,776        75,142          --
       Lee J. Schroeder                  6,879,726        78,192          --
       Richard G. Wright                 6,853,622       104,296          --




    B. Adoption  of  the  Corporation's  1995  Non-Employee Directors' Incentive
       Plan:




                                                   Number of Shares
                                         --------------------------------------
                                           For          Against       Abstained
                                           ---          -------       ---------
                                                              
                                         6,225,048       601,704       69,915




    C. Appointment of Auditors:




                                                   Number of Shares
                                         --------------------------------------
                                           For          Against       Abstained
                                           ---          -------       ---------
                                                              
                                         6,874,429        64,100       17,171




Item 5. -  None

Item 6. -  Exhibits




              
            4.1  Form of 8% Convertible Debenture due July 31, 1997.

           10.1  Form of Registration Rights Agreement.

           10.2  Agent's Warrant.

           27    Financial  Data  Schedule  -  Article 5 for second quarter Form
                 10-Q.




                                       12







                                   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.


                              CELGENE CORPORATION


DATE  August 14, 1995                   BY   /s/ Richard G. Wright
      ------------------------------         ------------------------------
                                             Richard G. Wright
                                             Chairman of the Board and
                                             Chief Executive Officer


DATE  August 14, 1995                  BY    /s/ Robert B. Eastty
      ------------------------------         ------------------------------
                                             Robert B. Eastty
                                             Controller
                                             (Chief Accounting Officer)


                                       13