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


                                   Form 10-QSB

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

                  For the quarterly period ended September 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 0-28931


                    BIODELIVERY SCIENCES INTERNATIONAL, INC.

           (Name of small business issuer as specified in its charter)

         Delaware                                            35-2089858
(State or other jurisdiction of                       (I.R.S. Employer I.D. No.)
incorporation or organization)

                              UMDNJ Medical School
                        185 South Orange Avenue, Bldg #4
                                Newark, NJ 07103
                                ----------------
               (Address of Principal Executive Offices) (Zip Code)

                                 (813) 902-8980
                                 --------------
                         (Registrant's telephone number)

        Securities registered pursuant to Section 12(b) of the Act: None
           Securities registered pursuant to Section 12(g) of the Act:

                               Title of each Class

                             ----------------------

                          Common Stock. $.001 Par Value

Indicate by check mark  whether the issuer (1) filed all reports  required to be
filed by Section 13 or 15(d) of the  Securities  Exchange Act of 1934 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 | |

         The Issuer had 7,085,863  shares of common stock issued and outstanding
as of November 12, 2002.










                               BioDelivery Sciences International, Inc.
                                              Form 10-QSB


                                                 Index


Part I.  Financial Information                                                                   Page
                                                                                              
Item 1.  Financial Statements
    Condensed Consolidated Balance Sheets as of September 30, 2002 (unaudited)
      and December 31, 2001........................................................................2

    Condensed  Consolidated  Statements of  Operations  for the three months and
      nine months ended September 30, 2002 and 2001 and the period
      January 6, 1997 (date of incorporation) to September 30, 2002 (unaudited)....................3

    Condensed Consolidated Statement of Stockholders' Equity (Deficit) for the nine months
      ended September 30, 2002.....................................................................4

    Condensed  Consolidated  Statements  of Cash Flows for the nine months ended
      September 30, 2002 and 2001, and the period January 6, 1997
       (date of incorporation) to September 30, 2002 (unaudited)...................................5

    Notes to Condensed Consolidated Financial Statements (unaudited)...............................6

Item 2.  Management's Discussion and Analysis or Plan of Operation................................10

Item 3.  Controls and Procedures..................................................................13


Part II.  Other Information

Item 1.  Legal Proceedings........................................................................14

Item 2.  Changes in Securities....................................................................14

Item 6.  Exhibits and Reports on Form 8-K.........................................................14


Signatures........................................................................................15








PART I.  FINANCIAL INFORMATION

Item 1. - Financial Statements





                            BIODELIVERY SCIENCES INTERNATIONAL, INC.
                                 (A Development Stage Company)

                      Condensed Consolidated Balance Sheets - (Unaudited)


                                                              September 30,       December 31,
                                                                  2002               2001
                                                            ---------------    ---------------
                                                                         
ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                                 $     6,383,359    $        75,513
  Grant receivable, prepaid expenses and other assets               330,323            111,684
                                                            ---------------    ---------------
     Total current assets                                         6,713,682            187,197

EQUIPMENT, net                                                      173,424            233,562
INTANGIBLES, net                                                    585,254            547,470
DEFERRED OFFERING COSTS                                                 -              365,340
                                                            ---------------    ---------------
     Total Assets                                           $     7,472,360    $     1,333,569
                                                            ===============    ===============

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
  Accounts payable and accrued liabilities                  $       931,023    $       814,279
  Due to related parties                                             21,718             74,331
  Line of credit                                                        -              282,527
  Deferred revenue                                                      -               37,000
  Current portion of capital lease payable                           12,265             14,804
  Current portion of notes payable                                      -              149,524
                                                            ---------------    ---------------

     Total current liabilities                                      965,006          1,372,465

CAPITAL LEASE PAYABLE, less current portion                          16,708             18,369
NOTES PAYABLE, less current portion                                     -              151,733
COMMITMENTS AND CONTINGENCIES                                           -                  -

STOCKHOLDERS' EQUITY (DEFICIT):
  preferred stock                                                       -                  -
  Common stock                                                        7,086              5,001
  Additional paid-in capital                                     13,847,484          4,903,368
  Deficit accumulated during development stage                   (7,363,924)        (5,117,367)
                                                            ---------------    ---------------
     Total stockholders' equity (deficit)                         6,490,646           (208,998)
                                                            ---------------    ---------------

     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $     7,472,360    $     1,333,569
                                                            ===============    ===============




           The accompanying notes are an integral part of these financial statements.

                                               2







                                     BIODELIVERY SCIENCES INTERNATIONAL, INC.
                                          (A Development Stage Company)

                           Condensed Consolidated Statements of Operations (Unaudited)


                                                                                                   Period From
                                                                                                 January 6, 1997
                                        Three Months Ended           Nine Months Ended             (Date of
                                          September  30,               September 30,            Incorporation)
                                   --------------------------    --------------------------     to September 30,
                                       2002           2001           2002          2001              2002
                                   -----------    -----------    -----------    -----------    ----------------
                                                                                
Sponsored research revenues        $   148,000    $     8,600    $   605,972    $    36,385    $      1,140,357

Expenses:
  Research and development             519,202        389,563      1,428,755      1,143,736           3,405,423
  General and administrative:
    General and administrative         544,210        174,568        945,016        869,980           2,548,838
    Stock compensation                 526,318            -          526,318            -             2,718,402
                                   -----------    -----------    -----------    -----------    ----------------

          Total expenses             1,589,730        564,131      2,900,089      2,013,716           8,672,663

Interest income (expense), net          28,359         (8,033)        (7,404)         7,527              (7,589)
                                   -----------    -----------    -----------    -----------    ----------------

Loss before income taxes and
  minority interest                 (1,413,371)      (563,564)    (2,301,521)    (1,969,804)         (7,539,895)

Income tax benefit                         -              -           54,964            -                73,499
                                   -----------    -----------    -----------    -----------    ----------------

Loss before minority interest       (1,413,371)      (563,564)    (2,246,557)    (1,969,804)         (7,466,396)

Minority interest in net loss of
  subsidiary                               -              -              -              -               102,472
                                   -----------    -----------    -----------    -----------    ----------------

Net loss                           $(1,413,371)   $  (563,564)   $(2,246,557)   $(1,969,804)   $     (7,363,924)
                                   ===========    ===========    ===========    ===========    ================


Net loss per common share:
  Basic and diluted                $      (.20)   $      (.14)   $      (.39)   $      (.53)
                                   ===========    ===========    ===========    ===========

Weighted average common
  stock shares outstanding -
  basic and diluted                  7,044,286      3,960,924      5,711,467      3,744,394
                                   ===========    ===========    ===========    ===========



                   The accompanying notes are an integral part of these financial statements.

                                                        3









                                              BIODELIVERY SCIENCES INTERNATIONAL, INC.
                                                    (A Development Stage Company)

                                 Condensed Consolidated Statement of Stockholders' Equity (Deficit)


                                                                                                           Deficit
                                                                                                         Accumulated      Total
                                            Preferred Stock        Common Stock            Additional      During      Stockholders'
                                            ---------------   -------------------------     Paid-In     Development      Equity
                                            Shares   Amount     Shares        Amount        Capital        Stage        (Deficit)
                                            ------   ------   -----------   -----------   -----------   -----------    -----------
                                                                                                  
BALANCE, DECEMBER 31, 2001                     -     $  -       5,000,863   $     5,001   $ 4,903,368   $(5,117,367)   $  (208,998)

Shares issued for cash (unaudited)             -        -       2,085,000         2,085     8,623,062           -        8,625,147

Compensation expense related to forgiveness
  of shareholder notes (unaudited)             -        -             -             -         321,054           -          321,054

Net loss (unaudited)                           -        -             -             -             -      (2,246,557)    (2,246,557)
                                            ------   ------   -----------   -----------   -----------   -----------    -----------


BALANCE, SEPTEMBER 30, 2002 (unaudited)        -     $  -       7,085,863   $     7,086   $13,847,484   $(7,363,924)   $ 6,490,646
                                            ======   ======   ===========   ===========   ===========   ===========    ===========




                              The accompanying notes are an integral part of this financial statement.



                                                                  4







                                      BIODELIVERY SCIENCES INTERNATIONAL, INC.
                                            (A Development Stage Company)

                             Condensed Consolidated Statements of Cash Flows (Unaudited)


                                                                                                      Period From
                                                                                                    January 6, 1997
                                                                         Nine Months Ended             (Date of
                                                                           September 30,            Incorporation)
                                                                     --------------------------    to September 30,
                                                                         2002          2001              2002
                                                                     -----------    -----------    --------------
                                                                                          
OPERATING ACTIVITIES:
  Net loss                                                           $(2,246,557)   $(1,969,804)   $   (7,363,924)
  Adjustments to reconcile net loss to net cash used in
    operating activities:
      Depreciation and amortization                                       91,413         73,127           219,711
      Loss applicable to minority interest                                   -              -            (102,472)
      Deferred revenue                                                   (37,000)           -             (56,000)
      Litigation settlement                                                  -          300,000           425,000
      Compensation expense                                               321,054            -           2,511,449
      Changes in assets and liabilities:
        Grants receivable, prepaid expenses and other assets            (218,639)       (93,159)         (237,304)
        Accounts payable and accrued liabilities                         116,744        127,873           844,067
        Due to/from related parties                                      (52,613)        68,554           178,222
                                                                     -----------    -----------    --------------
               Net cash used in operating activities                  (2,025,598)    (1,493,409)       (3,581,251)

INVESTING ACTIVITIES:
  Net cash received with business combination                                -              -             380,465
  Purchase of equipment                                                  (29,175)           -            (114,037)
  Purchase of intangibles                                                (39,884)           -             (39,884)
  Purchase of minority interest                                              -         (116,375)         (116,375)
                                                                     -----------    -----------    --------------
               Net cash provided by (used in) investing activities       (69,059)      (116,375)          110,169

FINANCING ACTIVITIES:
  Issuance of Preferred Stock                                                -              -           1,010,000
  Issuance of Common Stock, net of issuance costs                      8,990,487        805,000         9,430,147
  Net change in line of credit                                          (282,527)        75,000               -
  Payment on capital lease payable                                        (4,200)        (6,506)          (10,706)
  Payment on notes payable                                              (301,257)       (87,725)         (575,000)
                                                                     -----------    -----------    --------------
               Net cash provided by financing activities               8,402,503        785,769         9,854,441

NET CHANGE IN CASH                                                     6,307,846       (824,015)        6,383,359

CASH AT BEGINNING OF PERIOD                                               75,513        950,939               -
                                                                     -----------    -----------    --------------

CASH AT END OF PERIOD                                                $ 6,383,359    $   126,924    $    6,383,359
                                                                     ===========    ===========    ==============


                     The accompanying notes are an integral part of these financial statements.

                                                          5






                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

        Notes to Condensed Consolidated Financial Statements (Unaudited)

             September 30, 2002 and the Period From January 6, 1997
                  (date of incorporation) to September 30, 2002



NOTE 1 - BASIS OF PRESENTATION

The condensed consolidated balance sheets of BioDelivery Sciences International,
Inc. and its subsidiary  (collectively  "the Company") as of September 30, 2002,
and the condensed  consolidated  statements of operations for the three and nine
months  ended  September  30,  2002 and 2001 have been  prepared  by the Company
without audit. In the opinion of management, all adjustments (which include only
normal  recurring   adjustments)  necessary  to  present  fairly  the  financial
position, results of operations and cash flows at September 30, 2002 and for all
periods presented,  have been made. The condensed  consolidated balance sheet at
December 31, 2001,  has been derived  from the  Company's  audited  consolidated
financial statements at that date.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America,  have been condensed or omitted pursuant to the
Securities  and  Exchange  Commission  ("SEC")  rules  and  regulations.   These
condensed  consolidated  financial statements should be read in conjunction with
the audited  consolidated  financial  statements  and notes thereto for the year
ended  December 31, 2001,  included in the Company's  2001 Annual Report on Form
10-KSB filed with the SEC on April 1, 2002 ("2001 Annual Report").

The results of  operations  for the three and nine months  ended  September  30,
2002,  are not  necessarily  indicative  of results that may be expected for any
other interim period or for the full fiscal year.

In March 2002,  the Company  approved a one for 4.37 reverse  stock  split.  The
financial statements have been restated to reflect the reverse stock split.


NOTE 2 - PLAN OF OPERATIONS

Since  inception,  the Company has financed its operations  principally from the
sale of equity  securities  and  through  a line of  credit.  Historically,  the
Company's  subsidiary  financed its operations  principally from funded research
arrangements. The Company has not generated revenue from the sale of any product
or from any  licensing  arrangement  since  inception.  The  Company  intends to
finance its research and development  efforts and its working capital needs from
existing  and new sources of  financing,  primarily  licensing  agreements.  For
instance,  in 2001 the Company was granted  approximately  $2.7 million from the
National Institutes of Health to fund specific research efforts conducted by the
Company through June 2004, of which $1,031,972 has been received to date. It was
also awarded a second NIH grant in August 2002, for $600,000 over two years.  In
September 2002, the Company  completed its public  offering,  which consisted of
2,085,000 Units,  each comprised of one share of common stock and one redeemable
Class A common stock  purchase  warrant.  During the three months ended June 30,
2002,  the  Company  sold  2,000,000  units at $5.25 per unit.  During the three
months  ended  September  30,  2002,  the Company sold 85,000 units at $5.25 per
unit. The Company  intends to finance its research and  development  efforts and
its working capital needs through licensing and joint venture  arrangements with
pharmaceutical  companies,  whose own  proprietary  pharmaceutical  products may
benefit from delivery using our nanocochleate technology. Moreover,


                                       6



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

        Notes to Condensed Consolidated Financial Statements (Unaudited)

             September 30, 2002 and the Period From January 6, 1997
                  (date of incorporation) to September 30, 2002


NOTE 2 - PLAN OF OPERATIONS - CONTINUED

there is the possibility of licensing income from  applications of the Company's
technology to over-the-counter drugs, generics, nutraceuticals,  processed foods
and beverages.  To the extent that  additional  capital needs are required,  the
Company  may  raise  additional  funding  from  other  sources,  including  debt
financing  and  equity  financing.  While  there can be no  assurance  that such
sources will provide adequate funding for the Company's  operations,  management
believes such sources will be available to the Company.


NOTE 3 - NEW ACCOUNTING PRONOUNCEMENTS

In July 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial  Accounting Standards (SFAS) 141, Business  Combinations,  and SFAS
142,  Goodwill and  Intangible  Assets.  SFAS 141 is effective  for all business
combinations  completed  after June 30, 2001. SFAS 142 is effective for the year
beginning January 1, 2002; however certain provisions of that Statement apply to
goodwill and other  intangible  assets  acquired  between July 1, 2001,  and the
effective date of SFAS 142. The Company determined that the adoption of SFAS 142
did not have any impact on the Company's financial statements.

In July 2001,  the FASB  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations.  This statement  addresses  financial  accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs.  This Statement  applies to all entities.  It
applies to legal obligations associated with the retirement of long-lived assets
that result from the acquisition,  construction,  development  and/or the normal
operation of a long-lived asset, except for certain obligations of lessees. This
Statement  is  effective  for  financial  statements  issued  for  fiscal  years
beginning  after June 15,  2002.  The  Company is  evaluating  the impact of the
adoption of this standard and has not yet  determined  the effect of adoption on
its financial position and results of operations.

In August 2001,  the FASB issued SFAS No. 144,  Accounting for the Impairment or
Disposal of Long-Lived Assets. This statement addresses financial accounting and
reporting for the  impairment or disposal of  long-lived  assets and  supersedes
FASB Statement No. 121,  Accounting for the Impairment of Long-Lived  Assets and
for  Long-Lived  Assets to Be disposed Of. The  provisions  of the statement are
effective  for  financial  statements  issued for fiscal years  beginning  after
December 15, 2001. The Company adopted this standard  effective January 1, 2002,
which did not have a material impact on the Company's financial statements.




                                       7


                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

        Notes to Condensed Consolidated Financial Statements (Unaudited)

             September 30, 2002 and the Period From January 6, 1997
                  (date of incorporation) to September 30, 2002



NOTE 4 - NET LOSS PER COMMON SHARE

The following table  reconciles the numerators and denominators of the basic and
diluted loss per share computations.




                                                Three Months Ended                   Nine Months Ended
                                                  September 30,                        September 30,
                                       ----------------------------------    -------------------------------
                                             2002               2001               2002              2001
                                       ---------------    ---------------    ----------------    -----------
                                                                                     
     Net loss - (numerator)            $    (1,413,371)   $      (563,564)   $     (2,246,557)   $(1,969,804)
                                       ===============    ===============    ================    ===========
     Basic:
       Weighted average shares
         outstanding (denominator)           7,044,286          3,960,924           5,711,467      3,744,394
                                       ===============    ===============    ================    ===========
       Net loss per common share -
         basic                         $          (.20)   $          (.14)   $           (.39)   $      (.53)
                                       ===============    ===============    ================    ===========

     Diluted:
       Weighted average shares
         outstanding                         7,044,286          3,960,924           5,711,467      3,744,394
       Effect of dilutive securities               -                  -                   -              -
                                       ---------------    ---------------    ----------------    -----------
       Adjusted weighted average
         shares (denominator)                7,044,286          3,960,924           5,711,467      3,744,394
                                       ===============    ===============    ================    ===========
       Net loss per common share -
         diluted                       $          (.20)   $          (.14)   $           (.39)   $      (.53)
                                       ===============    ===============    ================    ===========



The effects of all stock  options and warrants  outstanding  have been  excluded
from Common Stock equivalents because their effect would be anti-dilutive.


NOTE 5 - COMMITMENTS AND CONTINGENCIES

The Company was the defendant in a lawsuit filed by Michael  Pennessi  d/b/a SSP
Consultants,  who  is  not  affiliated  with  the  Company,  arising  out  of an
introduction to BioDelivery Sciences,  Inc. in 2000. A settlement for $75,000 in
cash payable to the  plaintiff,  was reached  prior to September 30, 2002 and is
reflected in selling, general and administrative expense.


NOTE 6 - LINE OF CREDIT

At December 31, 2001,  the Company had secured a revolving line of credit from a
financial institution, which had an interest rate of prime plus 2.0%. During the
six months  ended June 30,  2002,  the Company  continued to draw on the line of
credit to fund  operations.  As of June 30, 2002, the line of credit  terminated
and was  satisfied  in full with  proceeds  from the sale of common stock in our
public offering.


                                       8



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

        Notes to Condensed Consolidated Financial Statements (Unaudited)

             September 30, 2002 and the Period From January 6, 1997
                  (date of incorporation) to September 30, 2002



Note 7 - NATIONAL Institutes of Health Grant

In 2001,  the National  Institutes  of Health (NIH)  awarded the Company a Small
Business Innovation  Research Grant (SBIR),  which has been and will be utilized
in research  and  development  efforts.  NIH awarded the Company a 2001 grant of
$883,972  and a 2002  grant of  $814,398.  Additionally,  this  award  refers to
funding  levels of  $989,352  that the  Company  expects  to be awarded in 2003,
subject to availability and satisfactory progress of the project. Therefore, the
Company expects to receive a total of approximately  $2.7 million related to its
initial  application  for the grant  through June 2004.  In addition,  in August
2002,  the NIH awarded a second  grant for $600,000  over two years.  The second
grant is expected to begin funding in the fourth quarter of 2002.

During the nine-month  period ended  September 30, 2002, the Company  recognized
revenue  of  approximately  $606,000  from the  initial  grant.  As  awarded  on
September  19, 2001,  the grant  provided for  reimbursement  of or advances for
future research and development efforts.  Upon receiving funding under the grant
and utilizing the funds as specified, no amounts are refundable.

As of September 30, 2002,  the Company has  recognized the full funding level of
$883,972 related to the 2001 award and $148,000 related to the 2002 award.


NOTE 8 - INCOME TAXES

In March  2002,  a new tax law  changed  the  carryback  period from two to five
years.  This allowed the Company to carryback its net operating  losses to 1997,
which  resulted  in an  additional  benefit of $54,964.  The  Company  initially
recognized  a tax benefit of $95,843  during the three month  period ended March
31,  2002 based on a  preliminary  evaluation  of the new tax law.  The  Company
subsequently revised its estimate of recoverable income taxes, which resulted in
the reduction of income tax  receivable by $40,879 during the three month period
ended September 30, 2002.


NOTE 9 - STOCK BASED COMPENSATION

Compensation  expense of $526,318 is associated with the forgiveness of employee
stock  subscription notes receivable and related income tax payable on behalf of
the  employees.  These notes were  secured by common  stock and were  previously
included as a reduction of stockholders'  equity.  This is a non-recurring event
and no future  costs are expected  with regard to this stock based  compensation
award that was initially granted in 1999.


                                       9



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                  Item 2. Management's Discussion and Analysis
                              or Plan of Operations


Management's  Discussion  and  Analysis  of  Financial  Condition  and  Plan  of
Operations

The following  discussion and analysis  should be read in  conjunction  with the
Condensed Consolidated Financial Statements and Notes thereto included elsewhere
in this Form 10-QSB. This discussion contains certain forward-looking statements
that involve  risks and  uncertainties.  The  Company's  actual  results and the
timing of certain events could differ  materially  from those discussed in these
forward-looking  statements as a result of certain factors,  including,  but not
limited to, those set forth herein and elsewhere in this Form 10-QSB.

The Company is a development-stage  company and we expect to continue to perform
research and development  activities in furtherance of our business strategy and
product development.


For the Nine Months Ended  September  30, 2002 Compared to the Nine Months Ended
September 30, 2001

Sponsored  Research Revenue.  During the nine-month  periods ended September 30,
2002 and 2001, we reported approximately $606,000 and $36,000,  respectively, of
sponsored  research  revenues.  With the  exception  of grants  by the  National
Institutes of Health and funding  provided to us through  various  collaborative
agreements,  we have not derived any revenues from our operations,  technologies
or products.

Research and  Development.  Research and development  expenses of  approximately
$1.4 million and $1.1 million were incurred during the nine-month  periods ended
September 30, 2002 and 2001,  respectively.  Research and  development  expenses
generally  include:  salaries for key scientific  personnel,  research supplies,
facility  rent,  lab  equipment  depreciation,  a portion of overhead  operating
expenses and other costs directly  related to the development and application of
the Bioral(TM) cochleate drug delivery technology.

General  and  Administrative  Expense.  General and  administrative  expenses of
approximately  $1.5 million and $870,000 were incurred in the nine-month periods
ended September 30, 2002 and 2001, respectively.  These expenses are principally
comprised  of legal and  professional  fees and  other  costs  including  office
supplies,  conferences,  travel costs, salaries, website update and development,
and other  business  development  costs.  In  addition,  the three  months ended
September 30, 2002,  included  compensation  expense of  approximately  $526,000
associated with the forgiveness of employee stock  subscription notes receivable
and related income tax payable on behalf of the employees. The nine-month period
ended September 30, 2002, also includes executive compensation and directors and
officers'  liability  insurance  premiums in excess of amounts incurred in 2001.
The amount  recognized in the period ended September 2001 includes  $384,000 for
litigation settlement costs.

Interest  Income  (Expense).  Interest  income  (expense)  for the periods ended
September 30, 2002 and 2001 was principally  comprised of earnings from invested
cash offset by interest expense on the line of credit, notes payable and capital
leases payable.



                                       10



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                  Item 2. Management's Discussion and Analysis
                              or Plan of Operations


Income Taxes.  While net operating  losses were generated  during the nine month
period ended  September 30, 2002,  we did not  recognize any benefit  associated
with these losses,  as all related  deferred tax assets have been fully reserved
for. However, in March 2002, a new tax law changed the carryback period from two
to five years, which allowed us to carryback prior losses to 1997,  resulting in
a tax benefit of $54,964. Financial Accounting Standards Board Statement No. 109
provides  for the  recognition  of deferred  tax assets if  realization  of such
assets is more likely than not.  Based upon available  data,  which includes our
historical operating performance and our reported cumulative net losses in prior
years, we have provided a full valuation  allowance against our net deferred tax
assets as the future realization of the tax benefit is not sufficiently assured.

Liquidity and Capital Resources

Since inception,  we have financed our operations primarily from the sale of our
convertible  preferred stock and common stock.  From inception through September
30, 2002, we raised  approximately $10.4 million, net of issuance costs, through
convertible  preferred stock and common stock financings.  At December 31, 2001,
we had cash and cash equivalents  totaling  approximately  $76,000. At September
30, 2002,  we had  approximately  $6.4 million  cash and cash  equivalents.  The
operations  of  BioDelivery  Sciences,  Inc.,  prior  to  our  acquisition  of a
controlling interest on October 10, 2000, were financed primarily through funded
research agreements.  In 2001, the National Institutes of Health awarded to us a
Small  Business  Innovation  Research  Grant  (SBIR),  which will continue to be
utilized in our research and development efforts.

NIH has  formally  awarded us a 2001 grant of $883,972  (of which we  recognized
approximately  50% in 2001 and the remainder was recognized  through June 2002),
and we were awarded a 2002 grant of $814,398 (of which  $148,000 was  recognized
in the period  ended  September  30, 2002,  and the balance  will be  recognized
through June 30, 2003).  Additionally,  this award refers to third-year  funding
levels of $989,352 that we expect to be awarded in 2003, subject to availability
and  satisfactory  progress of the  project.  Therefore,  we expect to receive a
total of approximately  $2.7 million related to our initial  application for the
grant through June 2004.  The grant is subject to provisions  for monitoring set
forth  in  NIH  Guide  for  Grants  and  Contracts   dated  February  24,  2000,
specifically,  the NIAID Policy on Monitoring Grants Supporting  Clinical Trials
and Studies.  If NIH believes that  satisfactory  progress is not achieved,  the
2003  amount  noted  above may be reduced or  eliminated.  In August  2002,  NIH
awarded a second grant for $600,000 over two years, with expected funding in the
fourth quarter of 2002.

Working capital/deficit at December 31, 2001 was $1,185,268,  which reflects our
legal claim settlement liability,  our line of credit and our liability incurred
under our research  agreement  with the  University of Medicine and Dentistry of
New Jersey,  for which payments were deferred.  Working capital at September 30,
2002 was  $5,748,676,  which reflects the net proceeds from our June 2002 common
stock offering,  as well as payment of the line of credit, and settlement of the
legal claim of $75,000.

We used $2,025,598 of cash for operations in the nine months ended September 30,
2002,  which reflects  increased  research and  development  and  administrative
costs. On a pro forma basis  (BioDelivery  Sciences,  Inc.  combined with us) we
have used  approximately  $3.7 million of cash for  operations  since  inception
through  September 30, 2002, net of sponsored  research  proceeds received since
inception of approximately $8.3 million.


                                       11



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                  Item 2. Management's Discussion and Analysis
                              or Plan of Operations


Since our inception through  September 30, 2002, we have incurred  approximately
$3.4  million of research and  development  expenses.  Additionally,  during the
period  March 28,  1995 (date of  BioDelivery  Sciences,  Inc.'s  incorporation)
through the acquisition of a controlling interest in BioDelivery Sciences, Inc.,
BioDelivery Sciences,  Inc. incurred  approximately $6.8 million of research and
development expenses.

We are in the  process of  securing  financing  for the  acquisition  of certain
specialized  laboratory  equipment,  with the expectation  that we will purchase
approximately  $1.5 million of assets between October 2002 and June 30, 2003. We
anticipate  financing this equipment  through a five-year note for $1,000,000 to
$1,500,000,  depending  on lender  negotiations  and  initial  equipment  equity
requirements.

We have incurred  significant net losses and negative cash flows from operations
since our inception.  As of September 30, 2002, we had an accumulated deficit of
approximately $7.4 million.

We anticipate that cash used in operations and our investment in facilities will
increase  significantly in the future as we research and develop our technology.
While we believe further application of our Bioral(TM)  cochleate  technology to
other  molecules  and  nutraceuticals  may  result in  license  agreements  with
manufacturers  of  ethical  generic  and  over-the-counter  drugs,  as  well  as
nutraceutical  applications,  our plan of  operations  in the next 24  months is
focused on our further development of the Bioral cochleate technology itself and
its use in our lead  proprietary  product,  Bioral  Amphotericin  B. The Company
recently  identified the processed  food and beverage  industry as an additional
potential opportunity for licensing our technology.

We believe that our existing  cash and cash  equivalents  will be  sufficient to
finance our planned  operations  and capital  expenditures  through at least the
next 24 months. We may consume  available  resources more rapidly than currently
anticipated,  resulting in the need for additional funding.  Accordingly, we may
be required to raise additional capital through a variety of sources, including:

     o    the public equity market;
     o    collaborative arrangements;
     o    grants;
     o    redemption and exercise of warrants
     o    license agreements

There can be no assurance that additional capital will be available on favorable
terms,  if at all. If adequate  funds are not  available,  we may be required to
significantly  reduce or  refocus  our  operations  or to obtain  funds  through
arrangements  that may require us to relinquish  rights to certain of our drugs,
technologies or potential markets, either of which could have a material adverse
effect on our business,  financial  condition and results of operations.  To the
extent  that  additional  capital  is  raised  through  the  sale of  equity  or
convertible  debt  securities,  the issuance of such securities  would result in
ownership dilution to our existing stockholders.

During June 2002,  our existing  line of credit  terminated  and the balance was
repaid from the proceeds of our common stock offering.


                                       12



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                  Item 2. Management's Discussion and Analysis
                              or Plan of Operations


New Accounting Pronouncements

In July 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial  Accounting Standards (SFAS) 141, Business  Combinations,  and SFAS
142,  Goodwill and  Intangible  Assets.  SFAS 141 is effective  for all business
combinations  completed  after June 30, 2001. SFAS 142 is effective for the year
beginning January 1, 2002;  however,  certain provisions of that Statement apply
to goodwill and other  intangible  assets acquired between July 1, 2001, and the
effective date of SFAS 142. The Company determined that the adoption of SFAS 142
did not have any impact on the Company's financial statements.

In July 2001,  the FASB  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations.  This statement  addresses  financial  accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs.  This Statement  applies to all entities.  It
applies to legal obligations associated with the retirement of long-lived assets
that result from the acquisition,  construction,  development  and/or the normal
operation of a long-lived asset, except for certain obligations of lessees. This
Statement  is  effective  for  financial  statements  issued  for  fiscal  years
beginning  after June 15,  2002.  The  Company is  evaluating  the impact of the
adoption of this standard and has not yet  determined  the effect of adoption on
its financial position and results of operations.

In August 2001,  the FASB issued SFAS No. 144,  Accounting for the Impairment or
Disposal of Long-Lived Assets. This statement addresses financial accounting and
reporting for the  impairment or disposal of  long-lived  assets and  supersedes
FASB Statement No. 121,  Accounting for the Impairment of Long-Lived  Assets and
for  Long-Lived  Assets to Be Disposed Of. The  provisions  of the statement are
effective  for  financial  statements  issued for fiscal years  beginning  after
December 15, 2001. The Company adopted this standard  effective January 1, 2002,
which did not have a material impact on the Company's financial statements.


Item 3.  Controls and Procedures

The Company's Chief Executive Officer and Chief Financial Officer (collectively,
the  "Certifying  Officers") are responsible  for  establishing  and maintaining
disclosure controls and procedures for the Company. Such officers have concluded
(based on their  evaluation of these controls and procedures as of a date within
90 days of the filing of this report) that the Company's disclosure controls and
procedures are effective to ensure that information  required to be disclosed by
the Company in this report is  accumulated  and  communicated  to the  Company's
management,  including its principal executive officers as appropriate, to allow
timely decisions regarding required disclosure.

The  Certifying  Officers  also have  indicated  that there were no  significant
changes  in  the  Company's  internal  controls  or  other  factors  that  could
significantly  affect such controls  subsequent to the date of their evaluation,
and there were no corrective actions with regard to significant deficiencies and
material weaknesses.





                                       13



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                           PART II. OTHER INFORMATION



Item 1.  Legal Proceedings

A lawsuit  was filed by  Michael  Pennessi  d/b/a  SSP  Consultants,  who is not
affiliated with us, arising out of an introduction to BioDelivery Sciences, Inc.
in 2000. A  settlement  for $75,000 in cash was reached  prior to September  30,
2002 and recorded in the financial  statements.  However,  the final  settlement
documents had not been executed prior to September 30, 2002.


Item 2.  Changes in Securities


During the three month period ended  September  30, 2002,  an over  allotment of
85,000 units (the "Units") associated with the Company's June 2002 offering were
issued.  Each Unit  consists of (i) one share of Common  Stock,  par value $.001
(the  "Common  Stock") and (ii) one Class A common stock  purchase  Warrant (the
"Warrants").  Each  Warrant  entitles  the owner to purchase one share of Common
Stock at a price of $6.30  for a period  of four  years  commencing  on June 24,
2003. Net proceeds of $394,708 were received from this issuance of 85,000 Units.



Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

     10.1 Employment Agreement with Raphael Mannino
     10.2 Employment Agreement with Susan Gould-Fogerite
     10.3 Employment Agreement with James A. McNulty
     99.1 Certification by James A. McNulty
     99.2 Certification by Francis E. O'Donnell, Jr.

(b)  Reports on Form 8-K

     NONE





                                       14



                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                                   Form 10-QSB

               (for the quarterly period ended September 30, 2002)


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.



                                       BIODELIVERY SCIENCES INTERNATIONAL, INC.


Date:    November 13, 2002             /s/ James A. McNulty
                                       -----------------------------------------
                                       James A. McNulty, Chief Financial Officer
                                       (Principal Financial Officer)






                                       15


                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                                   Form 10-QSB

               (for the quarterly period ended September 30, 2002)


                              OFFICER CERTIFICATION

I, James A. McNulty certify that:

1. I have reviewed this quarterly  report on Form 10-Q of  BioDelivery  Sciences
International, Inc. (the "Registrant");

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this quarterly report;

4.  The  Registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

         a) designed  such  disclosure  controls and  procedures  to ensure that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

         b) evaluated the effectiveness of the registrant's  disclosure controls
         and  procedures as of a date within 90 days prior to the filing date of
         this quarterly report (the "Evaluation Date"); and

         c)  presented  in this  quarterly  report  our  conclusions  about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5. The Registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the Registrant's auditors and the audit committee of
Registrant's   board  of  directors  (or  persons   performing   the  equivalent
functions):

         a) all significant  deficiencies in the design or operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  Registrant's  auditors any material  weaknesses in
         internal controls; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  Registrant's
         internal controls; and



                                       16


                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                                   Form 10-QSB

               (for the quarterly period ended September 30, 2002)



6. The  Registrant's  other  certifying  officers  and I have  indicated in this
quarterly report whether there were significant  changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.


Date:  November 13, 2002
                                                       /s/James A. McNulty
                                                       ------------------------
                                                       James A. McNulty
                                                       Chief Financial Officer






                                       17


                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                                   Form 10-QSB

               (for the quarterly period ended September 30, 2002)



                              OFFICER CERTIFICATION

I, Francis E. O'Donnell, Jr., certify that:

1. I have reviewed this quarterly  report on Form 10-Q of  BioDelivery  Sciences
International, Inc. (the "Registrant");

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this quarterly report;

4.  The  Registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

         a) designed  such  disclosure  controls and  procedures  to ensure that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

         b) evaluated the effectiveness of the registrant's  disclosure controls
         and  procedures as of a date within 90 days prior to the filing date of
         this quarterly report (the "Evaluation Date"); and

         c)  presented  in this  quarterly  report  our  conclusions  about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5. The Registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the Registrant's auditors and the audit committee of
Registrant's   board  of  directors  (or  persons   performing   the  equivalent
functions):

         a) all significant  deficiencies in the design or operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  Registrant's  auditors any material  weaknesses in
         internal controls; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other  employees  who  have a  significant  role  in  the  Registrant's
         internal controls; and



                                       18


                    BIODELIVERY SCIENCES INTERNATIONAL, INC.
                          (A Development Stage Company)

                                   Form 10-QSB

               (for the quarterly period ended September 30, 2002)



6. The  Registrant's  other  certifying  officers  and I have  indicated in this
quarterly report whether there were significant  changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.


Date:  November 13, 2002
                                                  /s/ Francis E. O'Donnell, Jr.
                                                  -----------------------------
                                                  Francis E. O'Donnell, Jr.
                                                  Chief Executive Officer








                                       19