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



                                   EXHIBIT 11

                               CELSION CORPORATION
                        COMPUTATION OF EARNINGS PER SHARE

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

                                                                                   
    Net loss attributable to common stockholders                     $(8,269,528)        $(4,569,626)
    ------------------------------------------------------------- ------------------- --------------------

    Net (loss) income per common share*                              $     (0.10)        $     (0.06)
    ------------------------------------------------------------- ------------------- --------------------

    Weighted average shares outstanding                               85,909,745          70,447,996
    ------------------------------------------------------------- ------------------- --------------------




* Common stock  equivalents  have been excluded from the calculation of net loss
per share as their inclusion would be anti-dilutive.


                                  EXHIBIT 99.1

                               CELSION CORPORATION

                    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.

         In connection  with the  Quarterly  Report of Form 10-Q for the Quarter
Ended  June  30,  2002  (the  "Report")  of  Celsion  Corporation,   a  Delaware
corporation  (the  "Company"),   as  filed  with  the  Securities  and  Exchange
Commission on the date hereof (the "Report"),  I, Augustine Y. Cheung, the Chief
Executive  Officer of the Company,  certify,  pursuant to and for purposes of 18
U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley
Act of 2002, that, to my knowledge:

                  (1) The Report fully complies with the requirements of Section
                  13(a) or 15(d) of the Securities Exchange Act of 1934; and

                  (2) The information  contained in the Report fairly  presents,
                  in all material respects,  the financial condition and results
                  of operations of the Company.

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

August 12, 2002

                                  EXHIBIT 99.2

                               CELSION CORPORATION

                    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.

         In connection  with the  Quarterly  Report of Form 10-Q for the Quarter
Ended  June  30,  2002  (the  "Report")  of  Celsion  Corporation,   a  Delaware
corporation  (the  "Company"),   as  filed  with  the  Securities  and  Exchange
Commission on the date hereof (the  "Report"),  I, Anthony P. Deasey,  the Chief
Financial  Officer of the Company,  certify,  pursuant to and for purposes of 18
U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley
Act of 2002, that, to my knowledge:

                  (1) The Report fully complies with the requirements of Section
                  13(a) or 15(d) of the Securities Exchange Act of 1934; and

                  (2) The information  contained in the Report fairly  presents,
                  in all material respects,  the financial condition and results
                  of operations of the Company.

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

August 12, 2002