SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

 |X|  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF  THE SECURITIES EXCHANGE ACT
      OF 1934 For the
                    quarterly period ended September 30, 2001

 |_| TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
                         For the transition period from
                      ________________ to ________________


                        Commission File Number 000-30468
                               -------------------
                               CeleXx Corporation
              (Exact Name of Small Business Issuer in Its Charter)

             Nevada                                              65-0728991
  (State or other jurisdiction of                             (I.R.S. Employer
   incorporation or organization)                            Identification No.)

                             885 Main Street, Unit 4
                         Tewksbury, Massachusetts 01876
                                 (978) 851-5317
(Address,  including zip code,  and telephone number,  including area code,  of
issuer's executive offices)


Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 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  November  15,  2001,  there  were  outstanding  54,287,730  shares of the
Company's common stock, $.001 par value per share

Transitional Small Business Disclosure Format (check one):
Yes |_| No |X|




                       CELEXX CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET





                                                                                 September 30,          June 30,
                                                                                     2001                2001
                                                                             -------------------   ---------------
                                                                                 -unaudited -
                                     ASSETS

CURRENT ASSETS:
                                                                                            
    Cash                                                                     $     539,429        $      209,281
    Accounts receivable, net of allowance for doubtful
        accounts of $122,000 and $72,000, respectively                           2,638,742             2,588,495
    Inventory                                                                      124,194               213,353
    Other current assets                                                            15,537                15,537
                                                                                ---------------    ------------------

TOTAL CURRENT ASSETS                                                             3,317,902             3,026,666
                                                                                ---------------    ------------------

PROPERTY AND EQUIPMENT, net                                                        486,690               503,005

DEFERRED FINANCING COST, net                                                       144,582                     -

GOODWILL AND OTHER INTANGIBLE ASSETS, net                                        3,892,196             4,009,304

OTHER ASSETS                                                                        17,712                31,712
                                                                                ---------------    ------------------
                                                                              $  7,859,082             7,570,687
                                                                                ===============    ==================



                              LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

    Accounts payable and accrued expenses                                    $   2,494,837         $   2,620,273
    Notes payable  and advances -related parties                                   945,066               945,066
    Line of credit - short term portion                                            662,968               202,666
    Advances from stockholder                                                      163,844               127,704
    Other liability                                                                297,385               256,027
                                                                                ---------------    ------------------

    TOTAL CURRENT LIABILITIES                                                    4,564,100             4,151,736
                                                                                ---------------    ------------------
LINE OF CREDIT - long term portion                                                 148,376                     -
                                                                                ---------------

COMMITMENTS AND CONTINGENCIES                                                            -                     -

STOCKHOLDERS' EQUITY:
    Preferred stock, $001 par value, 20,000,000 shares authorized;
       299 and 305 issued and outstanding                                                -                     -
    Common stock, $.001 par value, 100,000,000 shares authorized;
       54,287,730  and  48,859,480  shares issued and outstanding                   54,288                48,859
    Additional paid-in capital                                                  17,832,496            17,825,283
    Unamortized stock compensation                                              (3,008,037)           (3,325,636)
    Accumulated deficit                                                        (11,732,141)          (11,129,555)
                                                                                ---------------    ------------------
          TOTAL STOCKHOLDERS' EQUITY                                             3,146,606             3,418,951
                                                                                ---------------    ------------------
                                                                             $   7,859,082         $   7,570,687
                                                                                ===============    ==================

                 See notes to consolidated financial statements.

                                        2

                       CELEXX CORPORATION AND SUBSIDIARIES

          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

                                  - unaudited -





                                                                  Three Months Ended           Three Months Ended
                                                                  September 30, 2001           September 30, 2000
                                                                  --------------------         --------------------

                                                                                       
REVENUES                                                        $           3,936,277        $           5,234,652

COST OF REVENUES                                                            2,865,889                    3,999,196
                                                                  --------------------         --------------------
GROSS PROFIT                                                                1,070,388                    1,235,456

OPERATING EXPENSES
  Selling, general and administrative expense                               1,032,853                    1,207,398
  Depreciation and amortization  of goodwill , intangibles
       and stock compensation                                                 468,641                      279,642
                                                                  --------------------         --------------------
                                                                            1,501,494                    1,487,040

LOSS FROM OPERATIONS                                                         (431,106)                    (251,584)

OTHER INCOME (EXPENSES):
    Interest expense                                                          (51,247)                     (16,941)
    Other income (expense)                                                    (16,233)                      25,589
    Loss on settlement of claim                                              (104,000)                           -
                                                                  --------------------         --------------------
TOTAL OTHER INCOME (EXPENSE)                                                 (171,480)                       8,648
                                                                  --------------------         --------------------
NET LOSS                                                                     (602,586)                    (242,936)

   Dividends on preferred stock                                                45,484                       52,500
                                                                  --------------------         --------------------
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS                      $            (648,070)       $            (295,436)
                                                                  ====================         ====================

NET LOSS                                                        $            (602,586)       $            (242,936)

OTHER COMPREHENSIVE LOSS:
  Unrealized holding loss arising during the period from
   marketable securities                                                            -                     (312,000)
                                                                  --------------------         --------------------
COMPREHENSIVE LOSS                                              $            (602,586)       $            (554,936)
                                                                  ====================         ====================
NET LOSS PER COMMON SHARE - basic                               $               (0.01)       $               (0.02)
                                                                  ====================         ====================
WEIGHTED AVERAGE COMMON SHARES
    OUTSTANDING - basic                                                    51,690,397                   15,223,878
                                                                  ====================         ====================


                 See notes to consolidated financial statements.

                                        3

                       CELEXX CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  - unaudited -



                                                                      Three Months Ended           Three Months Ended
                                                                      September 30, 2001           September130, 2000
                                                                      -------------------          -------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                          
    Net loss                                                       $            (602,586)       $            (242,936)
                                                                      -------------------          -------------------
    Adjustments to reconcile net loss to net cash used in operations:
         Amortization and depreciation                                           468,641                      286,620
         Common stock issued in legal settlement                                 104,000                            -
         Provision for uncollectible accounts receivable                          50,000                            -

    Changes in assets and liabilities net of effects from acquisition:
       Accounts receivable                                                      (100,247)                    (641,694)
       Inventory                                                                  89,159                     (151,472)
       Other current assets                                                            -                      (46,320)
       Other assets                                                               14,000                      (40,000)
       Accounts payable and accrued expenses                                    (140,436)                     252,641
       Deferred financing costs                                                 (144,582)                           -
       Deferred revenue                                                                -                      111,618
                                                                      -------------------          -------------------
                                                                                 340,535                     (228,607)
                                                                      -------------------          -------------------
NET CASH USED IN OPERATING ACTIVITIES                                           (262,051)                    (471,543)
                                                                      -------------------          -------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures                                                         (17,619)                    (108,498)
                                                                      -------------------          -------------------
NET CASH USED IN INVESTING ACTIVIES                                              (17,619)                    (108,498)
                                                                      -------------------          -------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Line of credit                                                               608,678                      585,917
    Borrowings from related parties                                                    -                       17,901
    Decrease in due to related parties                                             1,139                            -
                                                                      -------------------          -------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                        609,818                      603,818
                                                                      -------------------          -------------------
NET INCREASE IN CASH                                                             330,148                       23,777

CASH - beginning of period                                                       209,281                      522,471
                                                                      -------------------          -------------------
CASH - end of period                                               $             539,429                      546,248
                                                                      ===================          ===================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

    Cash paid during the period for interest                       $              72,557        $              22,184
                                                                      ===================          ===================
    Noncash investing and financing activities:
       Note payable issued in settlement of lawsuit                $              35,000        $                   -
                                                                      ===================          ===================
       Accrued dividends payable on preferred stock                $              45,484        $                   -
                                                                      ===================          ===================
       Common stock issued on conversion of
         preferred stock and accrued dividends                     $               4,126        $                   -
                                                                      ===================          ===================
       Common stock issued for compensation and services           $                   -        $           2,895,400
                                                                      ===================          ===================
       Stock issued in settlement of lawsuit                       $              52,000        $                   -
                                                                      ===================          ===================




See notes to consolidated financial statements.

                                        4





                       CeleXx Corporation and Subsidiaries
              Notes to Unaudited Consolidated Financial Statements

1. Basis of Presentation

     The  accompanying  unaudited  consolidated  financial  statements of CeleXx
Corporation  (the  "Company")  have been prepared in accordance  with  generally
accepted  accounting  principles for interim financial  information and with the
instructions  to  Form  10-QSB.  Accordingly,  they  do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for  complete  financial  statements.  These  unaudited  condensed  consolidated
financial  statements  should  be  read in  conjunction  with  the  consolidated
financial  statements  and related  footnotes  included in the Company's  Annual
Report on Form 10-KSB for the year ended June 30, 2001.

     In the opinion of management,  all  adjustments,  consisting only of normal
recurring adjustments, necessary for a fair presentation have been included. The
results  for the  three  months  ended  September  30,  2001  and  2000  are not
necessarily  indicative of financial  information for the full year. For further
information,  refer  to the  consolidated  financial  statements  and  footnotes
included in the Company's  Form 10-KSB as filed with the Securities and Exchange
Commission for the year ended June 30, 2001.

2. Business

     The Company acquires,  develops,  integrates and manages private businesses
that produce, service, maintain or support the information technology industry.

3. Goodwill and Other Intangibles, Net

     In August 2001, the FASB issued Statement of Financial Accounting Standards
No. 144 ("SFAS 144"),  "Accounting  for the Impairment or Disposal of Long-lived
Assets." SFAS 144  supercedes  Statement of Financial  Accounting  Standards No.
121,  "Accounting  for the  Impairment  of  Long-lived  Assets  and Assets to be
Disposed  of,"  and  the  accounting  and  reporting  provisions  of  Accounting
Principles  Board  Opinion  No.  30,  "Reporting  the  Results of  Operations  -
Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary,
Unusual and Infrequently Occurring Events and Transaction". SFAS 144 also amends
Accounting  Research Bulletin No. 51,  "Consolidated  Financial  Statements," to
eliminate the exception to  consolidation  for a subsidiary for which control is
likely to be  temporary.  The provision of SFAS 144 will be effective for fiscal
years  beginning after December 15, 2001. The Company has not yet determined the
effect SFAS 144 will have on its financial  position or results of operations in
future periods.

4. Lines of Credit

     On July 20, 2001, the Company's Pinneast  subsidiary  modified and combined
three existing  credit lines into a single bank note of $200,972,  payable in 47
monthly installments of principal and interest of $5,100,  commencing August 20,
2001 to July 20, 2005. The modified note bears interest at the bank's prime rate


                                       5


plus 1.5%,  and is secured by  substantially  all the assets of  Pinneast  and a
corporate guaranty by the Parent.

     In August 2001,  CMI entered into a two-year  financing  agreement for a $3
million  secured  Revolving  Credit Line ("Credit Line") maturing in August 2003
from Rosenthal & Rosenthal,  Inc. Availability under the Credit Line is based on
a formula  of  eligible  accounts  receivable  and  inventory  and allows for an
increase in the credit  facility to be considered.  Borrowings  bear interest at
the prime rate plus 2% per annum and are secured by  essentially  all the assets
of CMI, including accounts receivable, inventory, and general intangibles, and a
corporate  guaranty by the Company.  The Credit Line also requires,  among other
conditions,  compliance with certain covenants. As of September 30, 2001 CMI had
approximately $1.1 million in availability under the Credit Line.

     In  connection  with the Credit  Line,  the  Company  incurred  $154,221 in
financing  cost that is being  amortized  over the term of the Credit Line.  The
remaining  unamortized  financing  cost of $144,582 as of September  30, 2001 is
reflected in the accompanying balance sheet as deferred financing cost.

5. Stockholders' Equity

     On August 15, 2001 the Company and Fifth Street Capital  Corporation,  Wall
Street Capital Communications Group, Inc. ("Wall Street") and certain principals
of these companies,  entered into a Settlement and Release Agreement to settle a
notice of  complaint  against  the Company  for  violation  of federal and state
securities laws, breach of consulting agreements with Wall Street and any claims
that the  companies  and certain  principals  may have had with  respect to each
other.  The  settlement  included  unconditional  releases  and was  subject  to
documentation and delivery of all  considerations.  The settlement provided for,
among other things, the issuance of 2,000,000 shares of the Company's restricted
common stock to Wall Street and $50,000 in cash,  payable in two installments of
$15,000  and  $35,000  on or before  August  23,  2001 and  November  15,  2001,
respectively.  The Company  complied with the stock  issuance on August 29, 2001
and scheduled cash payments.  The Company was also required to provide piggyback
registration  rights on the  settlement  shares.  To secure  performance  of the
obligations  of the Company  pursuant  to the  settlement  agreement,  a company
officer and director was required to grant to Wall Street a security interest in
2,000,000 shares of common stock of the Company held by such individual.

     During the three  months ended  September  30, 2001,  the  preferred  stock
holder had  converted 6 shares of preferred  stock plus accrued  dividends  into
3,428,250  common shares.  Dividends on the  convertible  preferred stock accrue
daily at the rate of 6% per annum, whether or not earned or declared and whether
or not there are profits or other funds of the Company legally available for the
payment of  dividends.  Included in other  liabilities  are  $297,385 of accrued
dividends payable as of September 30 , 2001.









                                      6





Item 2. Management's Discussion and Analysis

     This Quarterly  Report on form 10-QSB contains  forward-looking  statements
that  have  been made  pursuant  to the  provisions  of the  Private  Securities
Litigation Reform Act of 1995. These forward-looking statements are based on our
current expectations,  estimates and projections, beliefs and assumptions. Words
such as  "anticipates,"  "expects,"  "intends,"  "plans,"  "believes,"  "seeks,"
"estimates,"  variations of such words and similar  expressions  are intended to
identify such forward-looking statements. These statements are not guarantees of
future  performance  and  are  subject  to  certain  risks,   uncertainties  and
assumptions that are difficult to predict;  therefore, actual results may differ
materially  from  those  expressed  or  forecasted  in any such  forward-looking
statements.  These risks and  uncertainties  include those contained in our Form
10-KSB for the year  ended  June 30,  2001,  as filed  with the  Securities  and
Exchange Commission.




Overview

     We deliver technology  solutions that allow our clients to operate and grow
their  businesses  more  efficiently.  The  products  and  services we offer are
designed to

     o    improve  the  performance  of  our  clients'  information  technology
          systems;

     o    improve  profitability  and production at client companies through the
          delivery of services and  solutions  essential to Customer  Relational
          Management (CRM) and Enterprise Resource Planning (ERP); and

     o    deliver other advanced  technologies  designed specifically to improve
          our clients' delivery of services to their customers or to communicate
          with and manage their employees.

These products and solutions often include improved communications  applications
for order tracking, customer management,  employee training,  inventory control,
customer  service,  knowledge  tools,  and  a  variety  of  other  network-based
solutions that help businesses operate more efficiently.

     We deliver these  products and services  through  technology  businesses we
acquire and by pairing the  competencies of these businesses to deliver complete
solutions to customers. We reach our customers through

     o    direct corporate sales;

     o    partnering with software developers and hardware suppliers; and

     o    partnering with large  solutions  providers who expand and broaden our
          capabilities and expertise to deliver  essential  products,  services,
          and solutions.



                                       7





     Our  operations  are  organized  into four groups  according  to  function:
Integrated Solutions,  Performance Media, Information  Engineering,  and Special
Applications.  Our corporate  headquarters,  based in Tewksbury,  Massachusetts,
provides certain  essential  services to our operating  companies and manage the
synergies between those companies.  Our corporate headquarters also provides the
type  of  environment  that  allows  our  operating  companies  to  flourish  by
delivering  complete  solutions to clients and expanding their own  capabilities
through collaboration, referral, and collocation.

     Computer  Marketplace,  Inc.,  or CMI,  a wholly  owned  subsidiary  of our
company,  is the principal business in our Integrated  Solutions Group (ISG) and
performs systems engineering,  networking,  computer telephony integration,  and
other large scale network support services. Revenue for the Integrated Solutions
Group increased during fiscal 2001 due in part to expanding contractual services
primarily with  Sodexho-Marriott,  Investors Bank, Cisco,  Hewlett Packard,  and
other major clients for which we are providing custom systems and/or  solutions.
In addition, ISG continued to expand its partnering base by partnering with such
companies  as  Hewlett-Packard,   Exodus,   Citrix,  major  OEMs,  and  solution
providers.

     Pinneast East, Inc., or Pinneast, a wholly owned subsidiary of our company,
is the  principal  business of our  Performance  Media Group (PMG) that develops
high-end multimedia applications and delivers e-Learning, Distance Learning, and
other  Internet  solutions  that integrate  seamlessly  into customer  relations
management  systems for our clients.  This group also  increased  revenue during
fiscal 2001 due in part to the more  universal  acceptance  of the Internet as a
means  of  delivering  education  and  training  across  great  distances.   The
operations of our  Performance  Media Group include the  development  of complex
electronic  databases  and  specialized   engineering   functions  in  graphics,
facilities  management,  hosting,  and wireless  technologies to provide clients
with customized solutions for handling large-scale data.

     The Information  Engineering Group was established to develop and implement
large-scale  data base  applications,  and the Special  Applications  Group were
established  to market and distribute  select  web-based  software  products and
services. These two divisions do not have any operations or revenue.

Results of Operations

         Revenues for the three months ended September 30, 2001 were
approximately $ 3.9 million compared with $5.2 million during the same quarter
of 2000, representing a decrease of $1.3 million in revenues. The reduction in
reported revenues for the quarter is primarily due to the decline in continuing
impact of the industry-wide slowdown in demand in the United States for PC and
related information technology ("IT") products and services, which we believe
has been exacerbated by the September 11th terrorist attack on the World Trade
Center in New York City and subsequent economic uncertainty. The largest sector
of our market that attributed to this decline was the lack of IT spending from
the company's call center business.  Revenues from the sale of e-Learning
systems and web-based training solutions also posted a decline when compared to
the same period in 2000, as a result of a loss in approximately 30% of revenues
from the Learning Management System business. This decline can also be
attributed to the general economic slowdown and fall in demand for IT products
and services.


                                       8



         The following table sets forth certain statement of operations data of
the Company expressed as a percentage of revenues for the periods indicated:


                                                            Three Months Ended
                                                               September 30,
                                                         -----------   ---------
                                                           2001            2000
                                                           ----            ----



         NET REVENUES                                      100%            100%
                                                           ----            ----
         Cost of Revenues                                   73              76
                                                           ----            ----
         Gross Profit                                       27              24
                                                           ----            ----
         Selling, general and administrative                26              24
                                                           ----            ----
         Depreciation and Amortization of goodwill,         12               5
         intangibles & stock compensation
                                                           ----            ----
         Total Operating Expenses                           38              29
                                                           ----            ----
         OPERATING INCOME (LOSSES)                         -11            - 5
                                                           ----            ----
         Other Income (Expenses)                           - 4            - 0
                                                           ----            ----
         NET INCOME (LOSS)                                 -15            - 5
                                                           ----            ----

     The cost of  revenues  decreased  to $2.9  million  during the three  month
period  ended  September  30,  2001 from $4 million  for the same  period  ended
September 30, 2000. This decrease was due to a  corresponding  decrease in gross
revenues  from $5.2  million for the quarter  ended  September  30, 2000 to $3.9
million for the quarter ended September 30, 2001 and, reflects the overall trend
in the IT  industry in the United  States and the  economy in  general.  Cost of
revenues  as a  percentage  of net  revenues  improved  slightly  to 73% for the
quarter ended  September  30, 2001 from 76% for the quarter ended  September 30,
2000.  Correspondingly,  the gross profit  margin  increased  during the quarter
ended  September 30, 2001 to 27% of net revenues,  from 24% in the quarter ended
September 30, 2000. We believe that this modest performance  improvement was due
in part to the Company's  emphasis on the sale of IT solutions and services over
the sale of hardware  solutions.  CMI's business  involves  substantial  systems
design and  installation  work where profit  margins on hardware  components are
historically  low in  comparison  to  gross  profit  margins  on the  sale of IT
solutions and services.

     Selling,   general  and  administrative  expenses  for  the  quarter  ended
September  30,  2001  decreased  to  $  1  million  and  26%  of  net  revenues,
respectively,  from $1.2 million and 24% of net revenues,  respectively, for the
corresponding  quarter in 2000. The decrease resulted in part from lower overall
revenues  but to a  great  extent  from  decreased  expenses  at  our  corporate
headquarters  relating  to  the  relocation  of our  offices  and  reduction  of
administrative expenditures.

     Included in the results of operations and table above are  depreciation and
amortization  of goodwill,  intangibles  and stock  compensation of $468,641 and
$279,642,  for the quarters  ended  September  30, 2001 and  September 30, 2000,
respectively.  This  amortization,  amounting  to 12%  and  5% of net  revenues,
respectively,  are non-cash  items and reflect  primarily  the write down of the
excess of cost of the  acquisition of our  subsidiaries,  Pinneast and CMI, over
the net  tangible  book  value  of the  assets  of those  businesses  at time of
acquisition.  Total operating expenses for the quarters ended September 30, 2001

                                       9


and September 30, 2000,  amounted to $1.5 million in each period, or 33% and 28%
of net  revenues  for the  periods,  respectively.  Operating  losses  increased
$180,000 to $431,000 and -11% of net revenues,  respectively,  from $251,000 and
- -5% of net revenues during the three month period ended September 30, 2000.


     Other income and expenses,  which included interest,  miscellaneous  income
and expense, and the settlement of threatened  litigation,  amounted to $171,480
and $8,648,  respectively,  for the  quarter  ended  September  30, 2001 and the
quarter ended September 30, 2000.

     Net losses increased $ 359,650, or 248 %, to $602,586 for the quarter ended
September 30, 2001 compared  with  $242,936 in 2000.  However,  the net loss per
common share  decreased from -$0.02 for the quarter ended  September 30, 2000 to
- -$0.01 in the quarter  ended  September 30 2001,  resulting in a change of +$.01
per share or 50%. The primary factor affecting the aforementioned changes was an
increase in interest  cost  resulting  from the CMI  acquisition,  settlement of
threatened litigation,  and the effect on loss per common share as the result of
our company issuing additional shares of common stock during the quarter.

Liquidity and Capital Resources

     We historically  have satisfied our operating cash  requirements  primarily
through cash flow from operations,  from borrowings from shareholders and from a
revolving  line of credit  with limits up to $5 million  (currently  $3 million)
from asset based lenders. At September 30, 2001, we had $539,429 in cash on hand
and in bank accounts, compared to $209,281 on September 30, 2000.

     During  the three  months  ended  September  30,  2001,  cash  provided  by
financing  activities of $609,818 exceeded cash used in operating activities and
investing activities amounting to $279,670,  resulting in a $330,148 increase in
cash.  Net cash  provided by financing  was  primarily due to the line of credit
secured from Rosenthal.

     On July 20, 2001,  we modified and combined  three credit lines  carried by
Pinneast  into a single  bank  note of  approximately  $201,000,  payable  in 47
monthly  installments of principal and interest of $5,100.  The monthly payments
commence  during August 2001 and continue  through July 2005.  The modified note
bears interest at the bank's prime rate plus 2% and is secured by  substantially
all the assets of Pinneast and a corporate guaranty by our company.

     On April 6, 2001,  we  received  a two year  financing  agreement  for a $3
million  secured  Revolving  Credit  Line  ("Credit  Line") for our  subsidiary,
Computer  Marketplace,  Inc.  (CMI)  maturing  in  May  2003  from  Rosenthal  &
Rosenthal,  Inc.  Availability  under the  Credit  Line is based on a formula of
eligible  accounts  receivable  and  inventory and allows for an increase in the
credit facility as considered  necessary.  Borrowings bear interest at the Chase
Bank rate plus 2% per annum and are  collateralized by essentially all assets of
CMI, such as accounts  receivable,  inventory,  and general  intangibles,  and a
corporate  guaranty by the Parent.  The Credit Line also  requires,  among other
conditions, compliance with certain covenants.

     Our subsidiaries have been generating sufficient cash flow to sustain their
own  operations;  however,  their growth will be constrained if we do not secure
additional  financing to support  their  growth.  Unless  additional  capital is
secured  from  third  party  financing  and/or  loans  from  its  officers,  our
headquarters  will be  incapable  of meeting  its  current  obligations  and may
require  utilization  of cash flow from its  subsidiaries,  which can  result in
additional constraints on the future growth of our subsidiaries.

     We currently have no commitments for additional financing, and we cannot be
sure that any additional  financing  would be available in a timely  manner,  on
terms  acceptable to us, or at all.  Further,  any additional  equity  financing
could reduce  ownership of existing  stockholders  and any borrowed  money could
involve  restrictions on future capital  raising  activities and other financial

                                       10


and operational  matters.  If we were unable to obtain  additional  financing as
needed,  we could be  required  to  reduce  our  operations  or any  anticipated
expansion, which could hurt us financially.

     We believe  that we will  require  additional  cash  infusions  to meet our
projected working capital, strategic acquisitions and other cash requirements in
its  current  fiscal  year  ending  June 30,  2002 and is working  closely  with
lenders,  investment  bankers  and others to meet  these  projected  needs.  The
accompanying  financial  statements have been prepared on a going concern basis,
which contemplates the realization of assets and the satisfaction of liabilities
in  the  normal  course  of  business.  The  report  of our  independent  public
accountants on our financial  statements for the year ended June 30, 2001 states
that our recurring operating losses,  reduced working capital, and other factors
raise  substantial  doubt about our ability to continue as a going  concern.  We
believe that our working capital, together with any cash provided by operations,
will be adequate to meet our cash requirements working capital through the third
quarter of fiscal 2002.  Substantial  additional capital will be needed in order
to fund operations beyond that time.

     Our working  capital  requirements  for future  periods  depend on numerous
factors, including the timing of expenditures related to product development and
marketing,  the rate at which we  expand  our  staff,  and our  ability  to meet
revenue  projections,  among other items.  While we cannot predict the timing or
amount of our future expenditures,  we believe that we will have sufficient cash
on hand to fund our current operations through the third quarter of fiscal 2002,
provided we meet our expected revenue  targets.  Beyond the third fiscal quarter
of fiscal 2002, we may require additional financing,  which may come from future
equity  or  debt  offerings  that  could  result  in  further  dilution  to  our
stockholders.  We are currently in the process of attempting to raise additional
capital in the next three to six months that will be used to acquire  additional
companies,  build our management  team, and provide  working  capital.  Adequate
capital may not be available and the lack of such capital could adversely affect
our business.  In the event our ability to obtain future capital looks doubtful,
we will exercise prudent business practices and curtail spending to maximize our
remaining resources.


                            Part II Other Information


Item 2. Changes in Securities and Use of Proceeds

     On August 29, 2001 the Company issued  2,000,000  shares of common stock to
Wall Street Capital  Communications  Group,  Inc. ("Wall Street")  pursuant to a
Settlement  and Release  Agreement  entered  into  between the Company and Fifth
Street Capital  Corporation,  Wall Street  Capital  Communications  Group,  Inc.
("Wall Street") and certain principals of these companies, to settle a notice of
complaint  against  the Company for  violation  of federal and state  securities
laws,  breach of consulting  agreements with Wall Street and any claims that the
companies and certain  principals  may have had with respect to each other.  The
Company  was also  required  to  provide  piggyback  registration  rights on the
settlement  shares.  To secure  performance  of the  obligations  of the Company
pursuant  to the  settlement  agreement,  a company  officer  and  director  was
required to grant to Wall  Street a security  interest  in  2,000,000  shares of
common stock of the Company held by such individual.

     During the three months ended September 30, 2001,the preferred stock holder
had converted 6 shares of preferred stock plus accrued  dividends into 3,428,250
common shares.

                                       11



Item 3. Defaults upon Senior Securities

     The  terms of our  Series A  preferred  stock  require  us to at all  times
reserve  and keep  available  authorized  and  unissued  shares of common  stock
sufficient to cover the  conversion of the Series A preferred  stock and payment
of dividends on the Series A preferred  stock. The holders of shares of Series A
preferred  stock have the right,  at the option of the  holder,  to convert  the
shares of Series A preferred  stock into common stock at a conversion  price per
share  equal to the lesser of (a)  $2.50;  or (b) 80% of the  five-day  floating
average  trading  price of our common  stock.  As a result of the decline in the
fair  market  value our common  stock as quoted on the OTCBB,  as of October 30,
2001,  there were 298 shares of Series A preferred stock  outstanding  that were
convertible  into  approximately   373,000,000  shares  of  common  stock  at  a
conversion price per share of less than $0.01. We do not have sufficient  shares
of common stock  authorized  to cover such  conversions.  Unless we increase the
authorized shares of common stock to a sufficient level, or otherwise  negotiate
successfully  an  amendment  to this  provision  of the  terms  of the  Series A
preferred stock, the holders of Series A preferred stock have the right to force
us to redeem the Series A preferred  stock and any shares of common stock issued
upon conversion of the Series A preferred stock at a redemption price of 125% of
the stated  value of the Series A preferred  and the market  value of the common
stock.

Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
         None
(b) Reports on Form 8-K

         None








                                   SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                  Celexx Corporation


By:    /s/ David Burke, Sr.                  November 19, 2001
      -----------------------------------
           David Burke, Sr.
           Chairman of the Board and Chief
               Executive Officer
           [Principal Executive Officer]



By:    /s/ David C. Langle                 November 19, 2001
      ----------------------------------
           David C. Langle
           Vice President Finance
           [Principal Accounting and Financial Officer]