UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q/A

(Mark One)

[X]      QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934

                  For the Quarterly Period ended March 31, 1999

                                       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)

         Maryland                                    52-1256615
- ------------------------------              ------------------------------------
State or other jurisdiction of              (I.R.S. Employer Identification No.)
incorporation or organization

              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
                                                            --------------
Securities registered pursuant to Section 12(b) of the Act: None
                                                            ----
Securities registered pursuant to Section 12(g) of the Act: Common Stock, par
                                                            -----------------
                                                            value $.01 per share
                                                            --------------------
                                                              (Title of Class)

         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 March 31, 1999, the Registrant had outstanding  45,850,136 shares
of Common Stock, $.01 par value.


CELSION CORPORATION STATEMENTS OF CASH FLOWS (Unaudited) Six Months Ended March 31 ------------------------- 1999 1998 Cash flows from operating activities: Net (loss) income $(1,160,894) $(1,914,181) Noncash items included in net (loss) income: Depreciation and amortization 14,246 9,947 Net changes in: Accounts receivable (150) (27,241) Inventories -- (58,268) Prepaid expenses 57,931 (210) Other current assets -- (18,449) Accounts payable-trade (337,704) 209,420 Accrued interest payable - related parties 233 (143,205) Accrued interest payable - other (108,074) 36,639 Accrued compensation 137,731 28,501 Accrued professional fees -- (63,204) Other accrued liabilities and deferred revenue 9,665 5,033 ----------- ----------- Net cash (used) provided by operating activities (1,387,016) (1,935,218) ----------- ----------- Cash flows from investing activities: Purchase of property and equipment -- 26,394 Investment in patents -- (10,000) ----------- ----------- Net cash provided (used) by investing activities -- 16,394 ----------- ----------- Cash flows from financing activities: Payment on notes payable (net) (154,041) (89,522) Payment on capital leases (net) (542) -- Proceeds of stock issuances 1,678,768 1,853,876 ----------- ----------- Net cash provided by financing activities 1,524,185 1,764,354 ----------- ----------- Net increase (decrease) in cash 137,169 (154,470) Cash at beginning of period 54,920 267,352 ----------- ----------- Cash at end of the period 192,089 $ 112,882 =========== =========== See accompanying notes.

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: June 12, 1999 CELSION CORPORATION ------------------- (Registrant) By:/s/ Spencer J. Volk -------------------------------------- Spencer J. Volk President and Chief Executive Officer By:/s/ John Mon -------------------------------------- John Mon Treasurer and Chief Accounting Officer