AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 27, 2005

                                                           REGISTRATION NO. 333-
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   -----------

                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   -----------

                           ELITE PHARMACEUTICALS, INC.
             (Exact name of Registrant as specified in its charter)

          DELAWARE                    2834                      22-3542636
       (State or other    (Primary Standard Industrial       (I.R.S. Employer
       jurisdiction of     Classification Code Number)    Identification Number)
      incorporation or
        organization)

                                   -----------

                      BERNARD BERK, CHIEF EXECUTIVE OFFICER
                           ELITE PHARMACEUTICALS, INC.
                                165 LUDLOW AVENUE
                           NORTHVALE, NEW JERSEY 07647
                                 (201) 750-2646
                     (Name, address, including zip code, and
                     telephone number, including area code,
                   of registrant's principal executive offices
                             and agent for service)

With copies to:

                            SCOTT H. ROSENBLATT, ESQ.
                         REITLER BROWN & ROSENBLATT LLC
                          800 THIRD AVENUE, 21ST FLOOR
                          NEW YORK, NEW YORK 10022-4611
                                 (212) 209-3050

       Approximate date of commencement of proposed sale to the public: As soon
as practicable after the effective date of this Registration Statement.

If the only securities  being registered on this form are being offered pursuant
to dividend or reinvestment plans, please check the following box. |_|

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. |X|

If this Form is filed to register additional  securities pursuant to Rule 462(b)
under the Securities Act, please check the following box and list the Securities
Act  Registration   Statement  number  of  the  earlier  effective  Registration
Statement for the same offering. |_|

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
Registration  Statement number of the earlier effective  Registration  Statement
for the same offering. |_|

If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration statement for the same offering. |_|

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. |_|

                                   -----------

                         CALCULATION OF REGISTRATION FEE

                                           PROPOSED    PROPOSED
                                            MAXIMUM      MAXIMUM
                                 AMOUNT     OFFERING    AGGREGATE     AMOUNT OF
    TITLE OF EACH CLASS OF        TO BE    PRICE PER    OFFERING    REGISTRATION
 SECURITIES TO BE REGISTERED   REGISTERED    SHARE        PRICE          FEE


Common Stock, $.01 par value   2,402,181     $5.00     $12,010,905    $1,413.68

                                         -----------

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================




                           ELITE PHARMACEUTICALS, INC.

                              CROSS REFERENCE PAGE


Registration Statement Item
   Number and Heading                                     Location in Prospectus
   ------------------                                     ----------------------

1.  Forepart of the Registration Statement and Outside Front
    Cover Page of Prospectus..........................................Cover Page

2.  Inside Front and Outside Back Cover Pages of
    Prospectus....................................Inside Front and Outside Cover

3.  Summary Information, Risk Factors and Ratio of Earnings to
    Charges............Prospectus Summary; Risk Factors; Selected Financial Data

4.  Use of Proceeds..............................................Use of Proceeds

5.  Determination of Offering Price.....................Cover Page; Risk Factors

6.  Dilution............................................................Dilution

7.  Selling Security Holders................................................ N/A

8.  Plan of Distribution................Risk Factors; Offer to Class B and Class
                                                               C Warrant holders

9.  Description of Securities to be Registered......Description of Capital Stock

10. Interests of Named Experts and Counsel ..................Experts and Counsel

11. Information with Respect to the Registrant..........Prospectus Summary; Risk
                                                           Factors; Our Business

12. Disclosure of Commission Position on Indemnification
    for Securities Act Liabilities.......................................Part II




PRELIMINARY PROSPECTUS DATED APRIL 27, 2005


                                   PROSPECTUS
                           ELITE PHARMACEUTICALS, INC.

                                2,402,181 SHARES
                                  COMMON STOCK

       This  Prospectus  covers an aggregate  of 2,402,181  shares of the common
stock of  ("Common  Stock"),  $.01 par  value,  of Elite  Pharmaceuticals,  Inc.
("Elite" or the "Company"),  a Delaware  corporation,  of which 1,721,179 shares
are issuable  upon exercise of the  Company's  outstanding  Class C Warrants and
681,002  shares are issuable  upon exercise of the Company  outstanding  Class B
Warrants (collectively the "Warrants"). The Warrants are exercisable on or prior
to November 30, 2005 at a price of $5.00 per share.

       The  Common  Stock is listed on the  American  Stock  Exchange  under the
symbol "ELI." On April ___, 2005, the closing sales price of our Common Stock on
the American Stock Exchange was [____] per share.


AN INVESTMENT IN THE SECURITIES  OFFERED HEREBY  INVOLVES A HIGH DEGREE OF RISK.
INVESTORS SHOULD NOT INVEST ANY FUNDS IN THIS OFFERING UNLESS THEY CAN AFFORD TO
LOSE THEIR ENTIRE INVESTMENT. SEE "RISK FACTORS" BEGINNING ON PAGE 6.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


The securities are being offered for cash as follows:

                               Price to    Underwriting discounts   Proceeds to
                              public (1)       and commissions       issuer (1)

Per Share of Common Stock       $5.00            None               $12,010,905


(1)    The exercise price of each Warrant.

Elite  intends to furnish its  stockholders  and holders of Warrants with annual
reports  containing  audited  financial  statements,  examined by an independent
accounting  firm, and such interim  reports as it may determine to furnish or as
may be required by law.




                                TABLE OF CONTENTS




WHERE YOU CAN FIND MORE INFORMATION ABOUT US................................ 3

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION................. 3

PROSPECTUS SUMMARY.......................................................... 4

RISK FACTORS................................................................ 6

OUR BUSINESS................................................................15

USE OF PROCEEDS.............................................................22

CAPITALIZATION..............................................................22

DILUTION....................................................................23

DESCRIPTION OF CAPITAL STOCK................................................33

PRICE RANGE OF OUR COMMON STOCK AND DIVIDEND POLICY.........................34

MANAGEMENT..................................................................35

SECURITY OWNERSHIP OF OUR DIRECTORS, EXECUTIVE OFFICERS AND
  PRINCIPAL STOCKHOLDERS....................................................44

OFFERING TO CLASS B AND CLASS C WARRANTHOLDERS..............................45

LEGAL MATTERS...............................................................45

EXPERTS.....................................................................45

                                       2



                  WHERE YOU CAN FIND MORE INFORMATION ABOUT US

       We file  reports,  proxy  statements,  information  statements  and other
information  with the Securities and Exchange  Commission  (the "SEC").  You may
read and copy this information, for a copying fee, at the SEC's Public Reference
Room at 450 Fifth Street, N.W.,  Washington,  D.C. 20549. Please call the SEC at
1-800-SEC-0330  for more  information  in its public  reference  rooms about the
Company.  Our SEC  filings  are also  available  to the public  from  commercial
document  retrieval  services,  from the American  Stock Exchange and at the web
site maintained by the SEC at http://www.sec.gov.

       Elite  has not  authorized  anyone  to give any  information  or make any
representation about the offering that differs from, or adds to, the information
in this  prospectus  or in its documents  that are publicly  filed with the SEC.
Therefore,  if anyone does give you  different or  additional  information,  you
should not rely on it. The delivery of this  prospectus does not mean that there
have  not  been  any  changes  in  Elite's  condition  since  the  date  of this
prospectus.  If you are in a  jurisdiction  where it is  unlawful  to offer  the
securities  offered  by this  prospectus,  or if you are a person  to whom it is
unlawful to direct such activities,  then the offer presented by this prospectus
does not extend to you. This prospectus  speaks only as of its date except where
it indicates that another date applies.

       THIS  PROSPECTUS IS NOT AN OFFER TO SELL OR THE  SOLICITATION OF AN OFFER
TO BUY NOR SHALL  THERE BE ANY SALE OF  SECURITIES  IN ANY  STATE IN WHICH  SUCH
OFFER,  SOLICITATION  OR  SALE  WOULD  BE  UNLAWFUL  PRIOR  TO  REGISTRATION  OR
QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.


           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

       Certain information contained in this prospectus includes forward-looking
statements  (as defined in Section 27A of the  Securities Act and Section 21E of
the Securities  Exchange Act) that reflect Elite's current views with respect to
future events and financial performance.  Certain factors, such as unanticipated
technological  difficulties,  the volatile and competitive  environment for drug
delivery  products,  changes  in  domestic  and  foreign  economic,  market  and
regulatory  conditions,  the inherent  uncertainty  of financial  estimates  and
projections,  the degree of success, if any, in concluding business partnerships
or licenses with viable  pharmaceutical  companies,  instabilities  arising from
terrorist actions and responses thereto, and other  considerations  described as
"Risk  Factors"  in  this  prospectus  could  cause  actual  results  to  differ
materially from those in the forward-looking statements. We assume no obligation
to update the matters discussed in this prospectus.

                                       3



                               PROSPECTUS SUMMARY

       THE  FOLLOWING  SUMMARY   HIGHLIGHTS   SELECTED   INFORMATION  FROM  THIS
PROSPECTUS  MAY NOT CONTAIN ALL THE  INFORMATION  THAT IS  IMPORTANT  TO YOU. TO
UNDERSTAND  OUR BUSINESS AND THIS  OFFERING  FULLY,  YOU SHOULD READ THIS ENTIRE
PROSPECTUS  CAREFULLY,  INCLUDING THE CONSOLIDATED  FINANCIAL STATEMENTS AND THE
RELATED NOTES INCLUDED  HEREIN.  REFERENCES IN THIS PROSPECTUS TO THE "COMPANY,"
"ELITE," "WE," "OUR," AND "US" REFER TO ELITE PHARMACEUTICALS,  INC., A DELAWARE
CORPORATION, TOGETHER WITH OUR SUBSIDIARIES.

                                   THE COMPANY

       Elite  engages   primarily  in  researching,   developing  and  licensing
proprietary  controlled release drug delivery systems and products.  We are also
equipped to  manufacture  controlled  release  products on a contract  basis for
third  parties and for ourselves  if, and when,  our products are  approved.  We
believe that  controlled  release  drug  delivery of a  pharmaceutical  compound
offers a safer and more effective means of administering drugs through releasing
a drug into the  bloodstream  or  delivering it to a certain site in the body at
predetermined  rates  or  predetermined  times.  The  goal  is to  provide  more
effective drug therapy while  reducing or  eliminating  many of the side effects
associated  with  conventional  drug therapy  and/or to reduce the  frequency of
administration.

       We have concentrated on developing orally administered controlled release
products.  These products include drugs that cover  therapeutic  areas for pain,
angina, hypertension, allergy and infection.

       In June 2001, we entered into agreements with a  pharmaceutical  company,
for the  pharmaceutical  company  to market  two drug  products  in the field of
allergy treatment.  The pharmaceutical  company agreed that upon our development
of each product it would secure the required regulatory approval, if any. We are
to receive  royalties  based on sales of the product and  revenues  based on our
manufacturing  costs. We completed the commercial  development of Lodrane 24(R),
and  marketing  by the partner  commenced  in November  2004.  We are  currently
engaged in the commercial development of the second product.

       On March 30, 2005, we entered into an agreement with a marketing  company
and a formulation  development company for us to develop a designated controlled
release product,  which is to be manufactured by us upon receipt of FDA approval
to be secured by the formulation  development  company and sold to the marketing
company for distribution.

       Four of our other  products are at different  stages of  development  and
will require FDA approval.

       We are focusing our efforts on the following  areas:  (i) the manufacture
of Lodrane 24(R) and the  development  and  manufacturing  of the second allergy
product;  (ii)  commercial  exploitation  of products  either by license and the
collection  of  royalties,  or through the  manufacture  of tablets and capsules
using our developed formulations,  and (iii) development of new products and the
expansion  of our  licensing  agreements  with other  pharmaceutical  companies,
including contract research and development  projects,  joint ventures and other
collaborations.

                                       4



       In an effort to reduce costs and improve  focus and  efficiency,  we have
reduced the number of products that we are actively  developing  from fifteen to
seven,  one of which has been  developed and is currently  being  marketed.  The
products that continue in development  were deemed by us to be the most suitable
for continued development given our limited resources.

       We are also focusing on the development of various types of drug products
including branded drug products (which require new drug  applications  ("NDAs"))
and generic drug  products  (which  require  abbreviated  new drug  applications
("ANDAs")).

       We intend to continue to collaborate in the  development of products with
our current  partners  and to seek  additional  collaborations  to develop  more
products.

       We believe that our business strategy enables us to reduce our risk by:

       o      having a product  portfolio  that  includes  branded  and  generic
products in various therapeutic categories; and

       o      building collaborations and establishing licensing agreements with
companies  with  greater  resources  thereby  allowing  us  to  share  costs  of
development and to improve cash-flow.

       Our  common  stock is traded on the  American  Stock  Exchange  under the
symbol  "ELI".  The market  for our stock has  historically  been  characterized
generally  by low volume and broad price and volume  volatility.  We cannot give
any assurance that a stable trading market will develop for our stock.

       Our executive  offices are located at 165 Ludlow Avenue,  Northvale,  New
Jersey 07647. Phone No.: (201) 750-2646; Facsimile No.: (201) 750-2755.


                            SUMMARY OF FINANCIAL DATA



                                            YEAR ENDED MARCH 31,             NINE MONTHS ENDED DECEMBER 31,
                                      -------------------------------       ------------------ ------------
STATEMENT OPERATIONS DATA:                2003             2004                 2003                2004
                                      ------------       ------------       ------------       ------------
                                                                                   
Net Revenues .......................  $    630,310       $    258,250       $     30,000       $    151,450
Loss from Operations ...............    (3,552,214)        (4,699,506)        (3,263,544)        (3,732,465)
Other Income (Expenses) ............      (508,808)        (1,813,711)        (1,698,937)          (916,362)
Loss per share basic and diluted ...         (0.40)             (0.58)              (.46)              (.39)
Weighted average of shares .........    10,069,991         11,168,618         10,829,626         12,231,405


                                        MARCH 31,        DECEMBER 31,
                                          2004               2004
                                      ------------       ------------
BALANCE SHEET DATA:
Cash  and cash equivalents .........    $2,104,869        $4,564,948
Working capital ....................     1,289,764         3,846,412
Total Assets .......................     7,853,434         9,562,630
Long-Term obligations ..............     2,495,000         2,385,051
Shareholders' equity ...............     4,048,192         6,287,565


                                       5



                                  RISK FACTORS

       In addition to the other  information  contained in this prospectus,  the
following  risk  factors  should  be  considered   carefully  in  evaluating  an
investment in Elite and in analyzing our forward-looking statements.

OUR CONTINUING  LOSSES ENDANGER OUR VIABILITY AS A GOING-CONCERN AND HAVE CAUSED
OUR AUDITORS TO ISSUE "GOING CONCERN" AUDIT REPORTS.

       We reported net losses of $4,649,827,  $6,514,217, $4,061,422, $1,774,527
and  $13,964,981  for the nine months  ended  December 31, 2004 and fiscal years
ended March 31, 2004, 2003, 2002 and 2001,  respectively.  At December 31, 2004,
we had an accumulated  deficit of  approximately  $39.83  million,  consolidated
assets of  approximately  $9.56 million,  stockholders'  equity of approximately
$6.29  million,  and a working  capital  of  approximately  $3.85  million.  Our
products  are in the  development  and  early  deployment  stage  and  have  not
generated any significant revenue to date. Our independent  auditors have issued
a "going concern" audit report for our financial statements for the fiscal years
ended March 31, 2004 and March 31, 2003.

WE HAVE A  RELATIVELY  LIMITED  OPERATING  HISTORY,  WHICH MAKES IT DIFFICULT TO
EVALUATE OUR FUTURE PROSPECTS.

       Although we have been in operation since 1990, we have a relatively short
operating  history and limited  financial  data upon which you may  evaluate our
business and prospects. In addition, our business model is likely to continue to
evolve as we attempt to expand our product offerings and enter new markets. As a
result,  our potential for future  profitability  must be considered in light of
the risks,  uncertainties,  expenses and difficulties  frequently encountered by
companies  that are  attempting  to move  into new  markets  and  continuing  to
innovate with new and unproven  technologies.  Some of these risks relate to our
potential inability to:

          o  develop new products;

          o  obtain regulatory approval of our products;

          o  manage  our  growth,  control  expenditures  and align  costs  with
             revenues;

          o  attract, retain and motivate qualified personnel; and

          o  respond to competitive developments.

If we do not  effectively  address  the risks we face,  our  business  model may
become   unworkable  and  we  may  not  achieve  or  sustain   profitability  or
successfully develop any products.

WE HAVE NOT BEEN PROFITABLE AND EXPECT FUTURE LOSSES.

       To date, we have not been profitable, and since our inception in 1990, we
have not generated any significant  revenues.  We may never be profitable or, if
we  become  profitable,  we may be  unable  to  sustain  profitability.  We have
sustained  losses in each year since our  incorporation in 1990. We incurred net
losses of $4,649,827, $6,514,217, $4,061,422, $1,774,527 and $13,964,981 for the
nine months ended  December  31, 2004 and the years ended

                                       6



March 31,  2004,  2003,  2002 and 2001,  respectively.  We expect to continue to
incur  losses until we are able to generate  sufficient  revenues to support our
operations and offset operating costs.

OUR FOUNDER AND FORMER  PRESIDENT AND CHIEF EXECUTIVE  OFFICER  RESIGNED IN JUNE
2003 ALL OF HIS POSITIONS WITH ELITE,  WHICH MAY HAVE A MATERIAL  ADVERSE EFFECT
ON US.

       On June 3, 2003, Dr. Atul M. Mehta,  our founder and former President and
Chief  Executive  Officer  resigned from all of his positions with Elite. In the
past, we relied on Dr. Mehta's scientific  expertise in developing our products.
There  can be no  assurance  that  we  will  successfully  replace  Dr.  Mehta's
expertise.  In addition,  the loss of Dr. Mehta's  services may adversely affect
our relationships with our contract partners.

       Pursuant to an agreement in April 2004 and a related agreement in October
2004,  to settle a  litigation  initiated  by Dr. Mehta in July 2003 for alleged
breach of his employment agreement, the Company extended the expiration dates to
November 30, 2007 of options to purchase  670,000 shares of Common Stock held by
Dr. Mehta and he relinquished any rights to the Company's  intellectual property
and agreed to certain non-disclosure and non-competition  covenants. The Company
also provided him with certain  "piggyback"  registration rights with respect to
the shares  issuable  upon  exercise  of the  foregoing  options  granted by the
Company.  Dr.  Mehta and members of his family sold in October 2004 an aggregate
of 1,362,200  shares of Common Stock  representing all of his and his affiliates
holdings of securities of the Company except for the foregoing options.

OUR RESEARCH  ACTIVITIES  ARE  CHARACTERIZED  BY INHERENT RISK AND WE MAY NOT BE
ABLE TO  SUCCESSFULLY  DEVELOP  PRODUCTS  FOR  COMMERCIAL  USE  THAT  ARE IN OUR
PIPELINE.

       Our research  activities are  characterized by the inherent risk that the
research  will not yield  results that will receive FDA approval or otherwise be
suitable for commercial exploitation.

       We have  entered  into  agreements  with  respect to the  marketing  upon
development of three drugs. Each agreement  provides that we are to commercially
develop  the  product  and upon  securing  by a partner or the  partners  of FDA
approval or other  regulatory  approval,  if required,  we will  manufacture the
product  and sell it to a partner or  marketing  partner for  distribution.  The
commercial  development of one drug has been  completed,  a second drug is under
development  and a third is to be developed.  No assurance can be given that the
marketing partner will not experience  difficulty in selling the product,  which
would result in little revenue or profit for Elite from the product.

       Of the four other products  currently  under  development and on which we
are devoting  substantial  attention,  two products are in pilot Phase I studies
and two  products  are in the pilot  bioequivalence  stage.  Additional  studies
including either pivotal bioequivalence or efficacy studies will be required for
these products before commercialization.

       In order for any of the four products to be commercialized,  FDA approval
is required,  successful completion of pivotal biostudies is required to file an
ANDA with the FDA,  and  successful  completion  of pivotal  clinical  trials is
required to file a NDA with the FDA, and  successful  completion of  comparative
studies  for drug  listed  products.  ANDAs are filed  with  respect  to generic
versions of existing FDA approved  products while NDAs are filed with respect to
new products.


                                       7



WE  COULD  EXPERIENCE   DIFFICULTY  IN  DEVELOPING  AND  INTEGRATING   STRATEGIC
ALLIANCES, CO-DEVELOPMENT OPPORTUNITIES AND OTHER RELATIONSHIPS.

       With  respect  to  products  that are  developed  and are  available  for
commercial  sale,  we  intend to pursue  product-specific  licensing,  marketing
agreements,  co-development  opportunities and other partnering  arrangements in
connection  with  the  distribution  of  the  product.   We  have  entered  into
partnership arrangements as to three products but cannot be sure that we will be
able to locate  other  partners or that the  arrangement  will be  suitable.  In
addition,  assuming we identify  suitable  partners,  the process of effectively
entering  into these  arrangements  involves  risks  such that our  management's
attention  may be diverted  from other  business  concerns  and that we may have
difficulty integrating the new arrangements into our existing business.

OUR LIMITED EXPERIENCE IN CONDUCTING CLINICAL TRIALS AND SUBMITTING NDAS AND THE
UNCERTAINTIES  INHERENT IN  CLINICAL  TRIALS  COULD  RESULT IN DELAYS IN PRODUCT
DEVELOPMENT AND COMMERCIALIZATION.

       Prior to seeking  FDA  approval  for the  commercial  sale of any drug we
develop,   which  does  not  qualify  for  the  FDA's  abbreviated   application
procedures,  we or our partner must  demonstrate  through  clinical  trials that
these  products are safe and  effective  for use. We have limited  experience in
conducting and supervising  clinical trials. The process of completing  clinical
trials and  preparing  an NDA may take several  years and  requires  substantial
resources.  Our studies and filings may not result in FDA approval to market our
new drug products and, if the FDA grants approval,  we cannot predict the timing
of any approval.

IF OUR CLINICAL  TRIALS ARE NOT  SUCCESSFUL  OR TAKE LONGER TO COMPLETE  THAN WE
EXPECT, WE MAY NOT BE ABLE TO DEVELOP AND COMMERCIALIZE OUR PRODUCTS.

       In order to obtain  regulatory  approvals for the commercial  sale of our
potential products, we will be required to complete clinical trials in humans to
demonstrate  the  safety and  efficacy  of the  products.  We may not be able to
obtain  authority  from the FDA or other  regulatory  agencies  to  commence  or
complete these clinical trials.

       The  results  from  preclinical  testing  of  a  product  that  is  under
development  may not be  predictive  of results  that will be  obtained in human
clinical trials. In addition, the results of early human clinical trials may not
be  predictive of results that will be obtained in larger scale  advanced  stage
clinical trials.  Furthermore,  we or the FDA may suspend clinical trials at any
time  if the  subjects  participating  in  such  trials  are  being  exposed  to
unacceptable health risks, or for other reasons.

       The rate of completion  of clinical  trials is dependent in part upon the
rate of enrollment of subjects.  A favorable clinical trial result is a function
of many factors including the size of the subject  population,  the proximity of
subjects to  clinical  sites,  the  eligibility  criteria  for the study and the
existence of competitive  clinical trials.  Delays in planned subject enrollment
may result in increased costs and program delays.

       We may not be able to  successfully  complete  any  clinical  trial  of a
potential product within any specified time period. In some cases, we may not be
able to complete the trial at all.  Moreover,  clinical  trials may not show any
potential product to be safe or efficacious.  Thus, the


                                       8



FDA and  other  regulatory  authorities  may not  approve  any of our  potential
products for any indication.

       Our business,  financial  condition,  or results of  operations  could be
materially  adversely  affected if:

    o  we are  unable  to  complete  a  clinical  trial of one of our  potential
       products;

    o  the results of any clinical trial are unfavorable; or

    o  the time or cost of completing the trial exceeds our expectations.

WE ARE DEPENDENT ON A SMALL NUMBER OF SUPPLIERS FOR OUR RAW  MATERIALS,  AND ANY
DELAY OR  UNAVAILABILITY  OF RAW MATERIALS CAN MATERIALLY  ADVERSELY  AFFECT OUR
ABILITY TO PRODUCE PRODUCTS.

       The FDA requires identification of raw material suppliers in applications
for  approval  of  drug  products.  If raw  materials  were  unavailable  from a
specified  supplier,  FDA approval of a new supplier could delay the manufacture
of the drug  involved.  In  addition,  some  materials  used in our products are
currently  available  from only one supplier or a limited  number of  suppliers.
Further,  a significant  portion of our raw materials may be available only from
foreign  sources.  Foreign  sources can be subject to the special risks of doing
business abroad, including:

    o  greater possibility for disruption due to transportation or communication
       problems;

    o  the relative instability of some foreign governments and economies;

    o  interim price  volatility  based on labor unrest,  materials or equipment
       shortages,  export  duties,  restrictions  on the  transfer of funds,  or
       fluctuations in currency exchange rates; and

    o  uncertainty  regarding  recourse  to a  dependable  legal  system for the
       enforcement of contracts and other rights.

       In  addition,   recent   changes  in  patent  laws  in  certain   foreign
jurisdictions (primarily in Europe) may make it increasingly difficult to obtain
raw  materials  for research and  development  prior to expiration of applicable
United  States or foreign  patents.  Any  inability to obtain raw materials on a
timely basis,  or any  significant  price  increases that cannot be passed on to
customers, could have a material adverse effect on us.

       The delay or  unavailability  of raw materials can  materially  adversely
affect our ability to produce products. This can materially adversely affect our
business and operations.

IF WE NEED  ADDITIONAL  FINANCING  IN ORDER TO SATISFY OUR  SIGNIFICANT  CAPITAL
REQUIREMENTS AND ARE UNABLE TO OBTAIN ADDITIONAL FINANCING,  IT WOULD IMPAIR OUR
ABILITY TO CONTINUE TO DO BUSINESS.

       We  completed  a  $6,600,000  private  placement  in October  2004 of (i)
516,558 shares of our Series A Preferred Stock convertible into shares of Common
Stock,  (ii) warrants  ("Short Term  Warrants")  expiring  December 31, 2005 and
warrants  ("Long Term  Warrants")  expiring  December  27, 2009 to purchase at a
price  ranging from $1.54 to $1.84 per share  5,165,580  shares of Common Stock,
and (iii) Long Term Warrants issued to the Placement  Agent to purchase  494,931
shares of Common Stock at prices  ranging  from $1.23 to $1.47 per share.  As of
March 7,  2005,  all of the  shares of the  Series A  Preferred  Stock have been
converted into  5,200,120  shares of Common Stock.  We anticipate,  based on our
currently  proposed plans and

                                       9



assumptions  relating  to our  operations,  that we have  sufficient  capital to
satisfy our contemplated  cash  requirements  through March 31, 2006. After that
time, we may require  additional  financing.  In  particular,  we expect to make
substantial  expenditures  as we further develop and seek to  commercialize  our
products.  As of December 31, 2004 we were  depleting our cash which amounted to
approximately  $4.56 million on that date at the rate of $300,000 per month.  We
expect  that our rate of spending  will  accelerate  as the result of  increased
costs  and   expenses   associated   with   seeking   regulatory   approval  and
commercialization   of  products  now  in   development.   We  have  no  current
arrangements  with respect to  additional  financings  other than the  potential
exercise of the Short Term and Long Term  Warrants  issued in the  October  2004
private  placement and the warrants issued to the Placement  Agent,  the Class B
and  Class C  Warrants  and  other  warrants  and  options  that  are  currently
outstanding.  We have no way of knowing  whether  any of the options or warrants
will be exercised and if so the extent by which their  exercise will be pursuant
to cashless exercise provisions.  We do not currently have commitments for their
exercise or other  financing,  and so do not know whether  additional  financing
would be available to us on favorable  terms, or at all. Our inability to obtain
additional  financing  when needed  would  impair our  ability to  continue  our
business.

       If  any  future  financing  involves  the  sale  of our  securities,  our
then-existing  stockholders' equity could be substantially diluted. On the other
hand,  if we  incurred  debt,  we would be  subject  to  risks  associated  with
indebtedness,  including the risk that interest  rates might  fluctuate and cash
flow would be insufficient  to pay principal and interest on such  indebtedness.
If our plans change, or our assumptions change or prove to be inaccurate, or our
cash flow proves to be insufficient to fund our operations due to  unanticipated
expenses or problems,  we would be required to seek additional  financing sooner
than anticipated.

IF WE ARE UNABLE TO PROTECT OUR  INTELLECTUAL  PROPERTY  RIGHTS AND AVOID CLAIMS
THAT WE INFRINGED ON THE INTELLECTUAL  PROPERTY RIGHTS OF OTHERS, OUR ABILITY TO
CONDUCT BUSINESS MAY BE IMPAIRED.

       Our success,  competitive  position and amount of royalty income, if any,
will  depend in part on our  ability  to obtain  patent  protection  in  various
jurisdictions related to our technologies,  processes and products. We intend to
file patent applications seeking such protection,  but we cannot be certain that
these  applications  will  result in the  issuance  of  patents.  If patents are
issued,  third  parties  may sue us to  challenge  such patent  protection,  and
although we know of no reason why they should prevail,  it is possible that they
could.  It is likewise  possible  that our patents may not prevent third parties
from developing similar or competing products. In addition,  although we are not
aware of any  threatened or pending  actions by third parties  asserting that we
have infringed on their patents,  and are not aware of any actions we have taken
that  would  lead to such a  claim,  it is  possible  that we  might be sued for
infringement.   The  cost  involved  in  bringing   suits  against   others  for
infringement  of our patents,  or in defending any suits brought against us, can
be substantial.  We may not possess sufficient funds to prosecute or defend such
suits. If our products were found to infringe upon patents issued to others,  we
would be prohibited from  manufacturing or selling such products and we could be
required to pay substantial damages.

       In addition,  we may be required to obtain licenses to patents,  or other
proprietary rights of third parties,  in connection with the development and use
of our products and technologies as they relate to other persons'  technologies.
At such time as we discover a need to obtain any such  license,  we will need to
establish  whether we will be able to obtain such a license on favorable

                                       10



terms.  The  failure to obtain the  necessary  licenses  or other  rights  could
preclude the sale, manufacture or distribution of our products.

       We also rely upon trade  secrets  and  proprietary  know-how.  We seek to
protect this know-how in part by  confidentiality  agreements.  We  consistently
require our employees and potential business partners to execute confidentiality
agreements  prior to doing  business  with us.  However,  it is possible that an
employee  would  disclose  confidential  information  in violation of his or her
agreement,  or that  our  trade  secrets  would  otherwise  become  known  or be
independently  developed  in  such a  manner  that we  will  have  no  practical
recourse.

       We are not engaged in any litigation,  nor contemplating any, with regard
to a claim that someone has  infringed  one of our patents,  revealed any of our
trade secrets, or otherwise misused our confidential information.

THE  PHARMACEUTICAL  INDUSTRY IS SUBJECT TO EXTENSIVE FDA REGULATION AND FOREIGN
REGULATION, WHICH PRESENTS NUMEROUS RISKS TO US.

       The manufacturing and marketing of pharmaceutical  products in the United
States and abroad are subject to stringent governmental regulation.  The sale of
any of our  products  for use in humans in the United  States  will  require the
approval of the FDA.  Similar  approvals by comparable  agencies are required in
most foreign countries.  The FDA has established mandatory procedures and safety
standards  that apply to the  clinical  testing,  manufacture  and  marketing of
pharmaceutical  products.  Obtaining FDA approval for a new therapeutic  product
may  take  several  years  and  involve  substantial  expenditures.  None of our
products  has been  approved  for sale or use in humans in the United  States or
elsewhere.

       If we or our licensees fail to obtain or maintain requisite  governmental
approvals  or fail to obtain or maintain  approvals of the scope  requested,  it
will delay or preclude us or our licensees or marketing  partners from marketing
our products. It could also limit the commercial use of our products.

THE  PHARMACEUTICAL  INDUSTRY  IS HIGHLY  COMPETITIVE  AND  SUBJECT TO RAPID AND
SIGNIFICANT  TECHNOLOGICAL  CHANGE,  WHICH COULD IMPAIR OUR ABILITY TO IMPLEMENT
OUR BUSINESS MODEL.

       The pharmaceutical  industry is highly competitive,  and we may be unable
to compete  effectively.  In addition,  it is undergoing  rapid and  significant
technological  change,  and we expect  competition  to  intensify  as  technical
advances  in each field are made and become  more widely  known.  An  increasing
number of pharmaceutical  companies have been or are becoming  interested in the
development and  commercialization of products  incorporating  advanced or novel
drug delivery systems.  We expect that competition in the field of drug delivery
will  increase  in the  future as other  specialized  research  and  development
companies begin to concentrate on this aspect of the business. Some of the major
pharmaceutical  companies have invested and are continuing to invest significant
resources in the development of their own drug delivery systems and technologies
and some have invested funds in such specialized drug delivery  companies.  Many
of our  competitors  have longer  operating  histories  and  greater  financial,
research  and  development,  marketing  and  other  resources  than we do.  Such
companies may develop new  formulations  and products,  or may improve  existing
ones, more efficiently than we can. Our success,  if any, will depend in part on
our ability to keep pace with the changing  technology in the fields in which we
operate.

                                       11



IF KEY  PERSONNEL  WERE TO LEAVE ELITE OR IF WE ARE  UNSUCCESSFUL  IN ATTRACTING
QUALIFIED PERSONNEL, OUR ABILITY TO DEVELOP PRODUCTS COULD BE MATERIALLY HARMED.

       Our  success  depends in large part on our  ability to attract and retain
highly qualified scientific, technical and business personnel experienced in the
development,  manufacture  and  marketing of  controlled  release drug  delivery
systems and  products.  Our business and  financial  results could be materially
harmed by the inability to attract or retain qualified personnel.

IF WE WERE  SUED ON A  PRODUCT  LIABILITY  CLAIM,  AN  AWARD  COULD  EXCEED  OUR
INSURANCE COVERAGE AND COST US SIGNIFICANTLY.

       The  design,  development  and  manufacture  of our  products  involve an
inherent risk of product  liability  claims.  We have procured product liability
insurance  having a maximum limit of  $5,000,000;  however,  a successful  claim
against  us in  excess  of the  policy  limits  could be very  expensive  to us,
damaging our financial position. The amount of our insurance coverage, which had
been limited due to our limited financial resources, may be materially below the
coverage   maintained  by  many  of  the  other  companies  engaged  in  similar
activities.  To the best of our knowledge,  no product  liability claim has been
made against us as of March 15, 2005.

OUR STOCK PRICE HAS BEEN VOLATILE AND MAY FLUCTUATE IN THE FUTURE.

       There has been  significant  volatility in the market prices for publicly
traded shares of pharmaceutical companies, including ours. For the twelve months
ended  February 28, 2005,  the closing sale price on the American Stock Exchange
of our Common Stock  fluctuated from a high of $4.79 per share to a low of $1.05
per share.  The per share price of our Common  Stock may not remain at or exceed
current  levels.  The market  price for our Common  Stock,  and for the stock of
pharmaceutical  companies generally,  has been highly volatile. The market price
of our Common Stock may be affected by:

    o  Results of our clinical trials;

    o  Approval or disapproval of abbreviated new drug  applications or new drug
       applications;

    o  Announcements of innovations, new products or new patents by us or by our
       competitors;

    o  Governmental regulation;

    o  Patent or proprietary rights developments;

    o  Proxy contests or litigation;

    o  News  regarding  the efficacy  of,  safety of or demand for drugs or drug
       technologies;

    o  Economic   and  market   conditions,   generally   and   related  to  the
       pharmaceutical industry;

    o  Healthcare legislation;

    o  Changes in third-party reimbursement policies for drugs; and

    o  Fluctuations in our operating results.

                                       12



       As of March  7,  2005,  all of the  issued  516,558  shares  of  Series A
Preferred  Stock have been  converted  into an aggregate of 5,200,120  shares of
Common Stock.  All of the shares  issued upon  conversion  have been  registered
under the Securities  Act of 1933 for resale.  In addition,  we have  registered
under the Securities Act of 1933, as amended for reoffering the shares of Common
Stock which may be acquired upon exercise of the Short Term Warrants,  Long Term
Warrants and the Placement Agent Warrants as well as 670,000 shares which may be
acquired  upon  exercise  of options at prices  ranging  from $1.00 to $3.00 per
share granted to Dr. Atul Mehta. As of this date sales of substantial amounts of
the Common Stock in the public  market are  eligible for sale by these  holders.
Perceptions  that  substantial  sales may take place in the future may lower the
Common Stock's market price.

THE FAILURE TO MAINTAIN THE AMERICAN STOCK EXCHANGE  LISTING OF THE COMMON STOCK
WOULD HAVE A MATERIAL  ADVERSE EFFECT ON THE MARKET FOR THE COMMON STOCK AND ITS
MARKET PRICE.

       One of the requirements for the continued  listing of Common Stock on the
American  Stock  Exchange  for a company  that has net  losses for its five most
recent  fiscal  years  is  that  it  have a  stockholders'  equity  of at  least
$6,000,000.  The  Company is  expected to sustain a net loss for the year ending
March 31, 2005,  and as a result will have sustained net losses in its five most
recent fiscal years.  As of December 31, 2004,  based on unaudited  information,
the Company had stockholders equity of approximately $6.29 million.  The related
provision of the American  Stock  Exchange guide provides that the Exchange will
not  normally  consider  removing a stock from listing if the total value of the
Company's market  capitalization  is at least  $50,000,000 as well as satisfying
other  conditions  which the Company  meets and expects to meet. As of March 31,
2005 the Company's  stockholder's  equity  exceeded  $6,000,000.  The failure to
maintain listing of the Common Stock on the Exchange will have an adverse effect
on the market and the market price for the Common Stock.

THE ISSUANCE OF  ADDITIONAL  SHARES OF OUR COMMON STOCK OR OUR  PREFERRED  STOCK
COULD MAKE A CHANGE OF CONTROL MORE DIFFICULT TO ACHIEVE.

       The issuance of additional  shares of the  Company's  Common Stock or the
issuance of shares of an additional  series of Preferred  Stock could be used to
make a change of control of the Company  more  difficult  and  expensive.  Under
certain  circumstances,  such shares could be used to create  impediments  to or
frustrate persons seeking to cause a takeover or to gain control of the Company.
Such  shares  could be sold to  purchasers  who  might  side  with the  Board in
opposing  a  takeover  bid  that  the  Board  determines  not to be in the  best
interests of its stockholders.  It might also have the effect of discouraging an
attempt by another  person or entity  through the  acquisition  of a substantial
number of shares of the Company's Common Stock to acquire control of the Company
with a view to  consummating  a  merger,  sale  of all or part of the  Company's
assets, or a similar transaction, since the issuance of new shares could be used
to dilute the stock ownership of such person or entity.

IF PENNY  STOCK  REGULATIONS  BECOME  APPLICABLE  TO OUR COMMON  STOCK THEY WILL
IMPOSE  RESTRICTIONS ON THE MARKETABILITY OF OUR COMMON STOCK AND THE ABILITY OF
OUR STOCKHOLDERS TO SELL SHARES OF OUR STOCK COULD BE IMPAIRED.

       The SEC has adopted  regulations that generally define a "penny stock" to
be an equity security that has a market price of less than $5.00 per share or an
exercise  price of less than

                                       13



$5.00 per  share  subject  to  certain  exceptions.  Exceptions  include  equity
securities  issued by an  issuer  that has (i) net  tangible  assets of at least
$2,000,000,  if such issuer has been in continuous operation for more than three
years,  or (ii) net tangible assets of at least  $5,000,000,  if such issuer has
been in continuous operation for less than three years, or (iii) average revenue
of at least  $6,000,000  for the preceding  three years.  Unless an exception is
available,  the regulations  require that prior to any  transaction  involving a
penny  stock,  a risk of  disclosure  schedule  must be  delivered  to the buyer
explaining  the penny stock market and its risks.  Our Common Stock is currently
trading at under $5.00 per share.  Although we  currently  fall under one of the
exceptions, if at a later time we fail to meet one of the exceptions, our Common
Stock will be  considered a penny stock.  As such the market  liquidity  for our
Common  Stock  will be limited to the  ability of  broker-dealers  to sell it in
compliance with the above-mentioned disclosure requirements.

       You  should be aware  that,  according  to the SEC,  the market for penny
stocks has  suffered  in recent  years from  patterns  of fraud and abuse.  Such
patterns include:

    o  Control of the market for the security by one or a few broker-dealers;

    o  "Boiler room" practices involving high-pressure sales tactics;

    o  Manipulation  of prices  through  prearranged  matching of purchases  and
       sales;

    o  The release of misleading information;

    o  Excessive and undisclosed  bid-ask  differentials  and markups by selling
       broker-dealers; and

    o  Dumping  of   securities  by   broker-dealers   after  prices  have  been
       manipulated  to a desired  level,  which hurts the price of the stock and
       causes investors to suffer loss.

       We are aware of the abuses that have  occurred in the penny stock market.
Although  we do not expect to be in a position  to dictate  the  behavior of the
market or of broker-dealers who participate in the market, we will strive within
the confines of practical limitations to prevent such abuses with respect to our
Common Stock.

SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW MAY DETER A THIRD PARTY FROM
ACQUIRING US.

       Section 203 of the Delaware  General  Corporation  Law prohibits a merger
with a 15% shareholder within three years of the date such shareholder  acquired
15%, unless the merger meets one of several exceptions.  The exceptions include,
for example,  approval by the holders of  two-thirds of the  outstanding  shares
(not  counting the 15%  shareholder),  or approval by the Board prior to the 15%
shareholder acquiring its 15% ownership. This provision makes it difficult for a
potential acquirer to force a merger with or takeover of the Company,  and could
thus  limit the price  that  certain  investors  might be  willing to pay in the
future for shares of our Common Stock.

                                       14



                                  OUR BUSINESS

       Elite  engages   primarily  in  researching,   developing  and  licensing
proprietary  controlled release drug delivery systems and products.  We are also
equipped to  manufacture  controlled  release  products on a contract  basis for
third  parties  and for  ourselves  if, and when,  our  products  are  approved.
Controlled release drug delivery of a pharmaceutical compound offers a safer and
more effective means of  administering  drugs through  releasing a drug into the
bloodstream  or  delivering  it to a certain  site in the body at  predetermined
rates or predetermined times. The goal is to provide more effective drug therapy
while  reducing  or  eliminating  many  of  the  side  effects  associated  with
conventional drug therapy and/or to reduce the frequency of administration.

       We have concentrated on developing orally administered controlled release
products.  These products include drugs that cover  therapeutic  areas for pain,
angina,  hypertension,  allergy and infection.  The Food and Drug Administration
(FDA) has not yet approved any of our products,  each of which is at a different
stage of development. One of our products has been commercially developed and is
being marketed by a pharmaceutical company partner. One is under development for
marketing by the same company.  A third product is to be developed pursuant to a
recent agreement with another pharmaceutical company.

       We are focusing our efforts on the following areas: (i)  manufacturing of
Lodrane 24(R) and the  development  and  manufacture  of the two other  products
referred  to above;  (ii)  commercial  exploitation  of our  products  either by
license and the collection of royalties,  or through the  manufacture of tablets
and capsules using our  formulations,  and (iii) development of new products and
the expansion of our licensing agreements with other  pharmaceutical  companies,
including contract research and development  projects,  joint ventures and other
collaborations.

       In an effort to reduce costs and improve focus and enhance efficiency, we
reduced the number of products that we are actively  developing  from fifteen to
seven. The seven products, one of which have been commercially  developed,  five
that are in  development  and one to be  developed,  were deemed by us to be the
most suitable for development given our limited resources.

       We are focusing on the  development  of various  types of drug  products,
including  both  branded  drug  products  (which  require new drug  applications
("NDA"))  and  generic  drug  products  (which  require   abbreviated  new  drug
applications ("ANDA")).

       We intend to continue to collaborate in the  development of products with
our current partners. We also plan to seek additional  collaborations to develop
more products.

       We believe that our business strategy enables us to reduce our risk by

          o   having a diverse product  portfolio that includes both branded and
       generic products in various therapeutic categories; and

          o   building collaborations and establishing licensing agreements with
       companies with greater  resources  thereby  allowing us to share costs of
       development and to improve cash-flow.

                                       15



RESEARCH AND DEVELOPMENT

       During the nine months ended December 31, 2004 and each of the last three
fiscal years, we have focused on research and development  activities.  We spent
$1,937,794 in the nine months ended December 31, 2004,  $2,075,074 in the fiscal
year ended March 31,  2004,  $2,013,579  in the fiscal year ended March 31, 2003
and  $1,609,108  in the  fiscal  year  ended  March  31,  2002 on  research  and
development activities.

       Of our seven controlled release products, two are for pain (the Oxycodone
CR and a related abuse resistant product), one (diltiazem) is for cardiovascular
indications,  two  are for  allergy  indications,  one is for an  anti-infective
indication and one is for an undisclosed indication. One of the allergy products
has been developed and is being marketed by a  pharmaceutical  company which has
the  responsibility  for regulatory matters and is to market the second drug for
allergy indications upon completion of its commercial development.  The drug for
the undisclosed indication is to be developed by us pursuant to a March 30, 2005
agreement. See "Manufacturing and Development Contracts".

       The table below presents  information  with respect to the development of
the five products under development. For some of the products, we intend to make
NDA filings under Sections  505(b)(1) or 505(b)(2) of the Drug Price Competition
and Patent Term Restoration Act of 1984 (the "Drug Price Act"). Accordingly,  we
anticipate,  as to which there is no assurance,  that the development  timetable
for the  products  for which such NDA filings are made would be shorter and less
expensive.  Completion of  development  of products by us depends on a number of
factors,  however,  and there can be no assurance that specific time frames will
be met during the development  process or that the development of any particular
products will be continued.

       In the table,  Pilot Phase I studies for the NDA products  are  generally
preliminary   studies   done  in   healthy   human   subjects   to  assess   the
tolerance/safety and pharmacokinetics of the product.  Additional larger studies
in humans will be  required  prior to  submission  of the product to the FDA for
review.  Pilot  bioequivalence  studies are initial  studies  done in humans for
generic   products  and  are  used  to  assess  the   likelihood   of  achieving
bioequivalence for generic products.  Larger pivotal bioequivalence studies will
be required prior to submission of the product to the FDA for review.

--------------------------------------------------------------------------------
      DEVELOPMENT STAGE         NUMBER OF PRODUCTS           NDA/ANDA
--------------------------------------------------------------------------------
         Preclinical                    1                      ANDA
--------------------------------------------------------------------------------
     Pilot Phase I study                2                       NDA
--------------------------------------------------------------------------------
  Pilot bioequivalence study            2                      ANDA
--------------------------------------------------------------------------------

MANUFACTURING AND DEVELOPMENT CONTRACTS

       In September  1999 Elite  entered into an agreement  with an  undisclosed
partner to co-develop a chrono diltiazem product. A pilot  pharmacokinetic study
has been  conducted,  but until we have  additional  resources to devote to this
product and locate a partner, we will not perform further clinical studies.

       In June 2001, we entered into two development contracts pursuant to which
we agreed to commercially develop two products in exchange for development fees,
certain payments,

                                       16



royalties  and  manufacturing  rights.  The product,  Lodrane  24(R),  was first
commercially  offered  in  November  2004,  and we are to receive  revenues  for
manufacturing  the  product  and a royalty on sales.  Development  of the second
product continues.

       The payments under the foregoing  agreements for the year ended March 31,
2004 and the nine months ended December 31, 2004 were not material.

       On March 30, 2005,  we entered into an  agreement  with a  dermatological
marketing company and a formulation development company pursuant to which we are
to  commercially  develop  a drug  with the  marketing  company  to share in the
development  costs.  Upon its  development  and the securing of the required FDA
approval by the formulation  development company, we are to manufacture and sell
the commercially  developed drug to the marketing company for  distribution.  In
addition  to the  sales  price to the  marketing  company,  we are to share  the
profits, if any, realized upon sales.

JOINT VENTURE WITH ELAN

       In October  2000,  we entered  into a joint  venture,  ERL,  with Elan to
develop  products  using  drug  delivery  technologies  and  expertise  of  both
companies. ERL was initially owned 80.1% by us and 19.9% by Elan. ERL funded its
research through capital  contributions from its partners based on the partners'
respective ownership percentage.

       On  September  30,  2002,  we  entered  into an  agreement  with  Elan to
terminate  the joint  venture  (the  "Termination  Agreement").  Pursuant to the
Termination  Agreement,  we terminated  the joint venture and acquired from Elan
its entire interest in ERL. As a result of the Termination  Agreement,  we owned
100 percent of ERL's capital stock.  On December 31, 2002, ERL was merged into a
new Delaware corporation, Elite Research, our wholly-owned subsidiary.

       Under the Termination Agreement, we acquired all proprietary, development
and commercial  rights for the worldwide  markets for the products  developed by
the joint  venture.  In exchange  for this  assignment,  we agreed to pay Elan a
royalty  on  certain  revenues  that  may be  realized  in the  future  from the
once-a-day  Oxycodone  product that was in development by the joint venture,  if
and when FDA approval is obtained.  In the future, we will be solely responsible
for funding  product  development.  The joint  venture had completed the initial
Phase I study for its first product, the once-a-day Oxycodone formulation.

       The joint venture had also performed work on a second, related product in
the central nervous system therapeutic area. Initial formulation work on a third
product combining  Oxycodone with a narcotic  antagonist has been performed.  We
have  the  exclusive  rights  to the  proprietary,  development  and  commercial
exploitation for the worldwide markets for these two products  developed by ERL.
We will not have to pay Elan  royalties  on revenues  that may be realized  from
these products.

       Under the joint venture,  Elan had received  409,165 shares of our common
stock, warrants exercisable at $18.00 per share for 100,000 shares of our common
stock,  and  Series A and Series B  preferred  stock of Elite  Labs,  which were
convertible into 764,221 shares and 52,089 shares,  respectively,  of our common
stock. Under the Termination  Agreement,  Elan and its transferees  retained the
securities,  and the  shares  of  Series A and  Series B  preferred  stock  were
converted

                                       17



into our common stock under the  preexisting  terms for  conversion.  We did not
pay,  nor did  Elan  receive,  any  cash  consideration  under  the  Termination
Agreement.

PATENTS

       We have  secured  five  United  States  patents  of which  two have  been
assigned for a fee. In addition one patent has been allowed,  but not yet issued
and we have  pending  applications  for three  United  States  patents  and five
foreign patents.

       The pending patent applications relate to three different control release
pharmaceutical  products on which we are  working.  Included  among these patent
applications  is an  application  for a U.S.  patent for a narcotic  agonist and
antagonist  product that we are  developing to be used with  oxycodone and other
narcotics to minimize the abuse potential for the narcotics was filed. We intend
to apply for patents for other products in the future;  however, there can be no
assurance that any of the pending  applications or other  applications  which we
may file will be granted.

       Prior to the enactment in the United States of new laws adopting  certain
changes  mandated by the General  Agreement  on Tariffs  and Trade  (GATT),  the
exclusive  rights  afforded  by a U.S.  Patent  were  for a  period  of 17 years
measured  from the date of grant.  Under  these  new laws,  the term of any U.S.
Patent granted on an application filed subsequent to June 8, 1995, terminates 20
years  from the date on which the  patent  application  was filed in the  United
States or the first  priority  date,  whichever  occurs  first.  Future  patents
granted on an  application  filed  before  June 8,  1995,  will have a term that
terminates  20  years  from  such  date,  or 17 years  from  the date of  grant,
whichever date is later.

       Under the Drug  Price  Act,  a U.S.  Product  patent or use patent may be
extended for up to five years under  certain  circumstances  to  compensate  the
patent  holder for the time required for FDA  regulatory  review of the product.
The  benefits of this Act are  available  only to the first  approved use of the
active  ingredient in the drug product and may be applied only to one patent per
drug product.  There can be no assurance  that we will be able to take advantage
of this law.

       Also,   different  countries  have  different  procedures  for  obtaining
patents,  and patents issued by different countries provide different degrees of
protection  against the use of a patented  invention by others.  There can be no
assurance,  therefore,  that  the  issuance  to us in one  country  of a  patent
covering an  invention  will be followed by the  issuance in other  countries of
patents covering the same invention,  or that any judicial interpretation of the
validity,  enforceability,  or scope of the  claims  in a patent  issued  in one
country will be similar to the judicial  interpretation given to a corresponding
patent  issued  in  another  country.  Furthermore,  even  if  our  patents  are
determined  to be  valid,  enforceable,  and  broad in  scope,  there  can be no
assurance  that  competitors  will not be able to design around such patents and
compete with us using the resulting alternative technology.

       We also rely upon unpatented proprietary and trade secret technology that
we  seek  to  protect,   in  part,  by   confidentiality   agreements  with  our
collaborative    partners,    employees,    consultants,    outside   scientific
collaborators,  sponsored  researchers,  and  other  advisors.  There  can be no
assurance that these agreements provide meaningful  protection or that they will
not be breached,  that we will have  adequate  remedies for any such breach,  or
that our trade secrets,  proprietary know-how,  and technological  advances will
not  otherwise  become known to others.

                                       18



In addition,  there can be no assurance that,  despite  precautions taken by us,
others have not and will not obtain access to our proprietary technology.

TRADEMARKS

       We have received  Notices of Allowance from the U.S. Patent and Trademark
Office granting trademark protection for the following trademarks:  Albulite CR,
Nifelite CR,  Diltilite CD,  Ketolite CR, Verelite CR and Glucolite CR. However,
since we currently plan to license our products to marketing partners and not to
sell under our brand name,  we do not  currently  intend to register or maintain
any trademarks.

GOVERNMENT REGULATION AND APPROVAL

       The design,  development and marketing of  pharmaceutical  compounds,  on
which our success depends,  are intensely  regulated by governmental  regulatory
agencies,  including the FDA.  Non-compliance  with applicable  requirements can
result  in fines and  other  judicially  imposed  sanctions,  including  product
seizures,  injunction  actions  and  criminal  prosecution  based on products or
manufacturing  practices  that  violate  statutory  requirements.  In  addition,
administrative remedies can involve voluntary withdrawal of products, as well as
the refusal of the FDA to approve ANDAs and NDAs. The FDA also has the authority
to  withdraw  approval  of  drugs  in  accordance  with  statutory  due  process
procedures.

       Before a drug may be  marketed,  it must be approved by the FDA.  The FDA
approval procedure for an ANDA relies on bioequivalency  tests which compare the
applicant's  drug with an already  approved  reference  drug,  rather  than with
clinical  studies.  Because  we  concentrated,  during  our  first  few years of
business   operations,   on  developing   products  which  are  intended  to  be
bioequivalent to existing controlled-release  formulations,  we expect that such
drug  products  will require  ANDA filings and not clinical  efficacy and safety
studies, which are generally more expensive and time-consuming.

       The FDA approval  procedure  for an NDA is generally a two-step  process.
During the  Initial  Product  Development  stage,  an  investigational  new drug
application  ("IND")  for each  product is filed with the FDA. A 30-day  waiting
period  after  the  filing  of each  IND is  required  by the FDA  prior  to the
commencement  of initial  clinical  testing.  If the FDA does not  comment on or
question the IND within such 30-day period,  initial clinical studies may begin.
If,  however,  the FDA has comments or  questions,  they must be answered to the
satisfaction  of the FDA before  initial  clinical  testing  can begin.  In some
instances  this process  could result in  substantial  delay and expense.  These
initial clinical studies generally constitute Phase I of the NDA process and are
conducted to demonstrate the product  tolerance/safety  and  pharmacokinetic  in
healthy subjects.

       After Phase I testing,  extensive efficacy and safety studies in patients
must be conducted.  After completion of the required clinical testing, an NDA is
filed,  and its approval,  which is required for marketing in the United States,
involves an extensive review process by the FDA. The NDA itself is a complicated
and detailed  application and must include the results of extensive clinical and
other  testing,  the cost of  which is  substantial.  However,  the NDA  filings
contemplated  by us on already  marketed  drugs would be made under Sections 505
(b)(1) or 505 (b)(2) of the Drug Price Act, which do not require certain studies
that would otherwise be necessary; accordingly, the development timetable should
be shorter.  While the FDA is required to review  applications  within a certain
timeframe in the review  process,  the FDA frequently

                                       19



requests that  additional  information be submitted.  The effect of such request
and subsequent  submission can significantly  extend the time for the NDA review
process.  Until an NDA is actually approved,  there can be no assurance that the
information  requested and submitted  will be considered  adequate by the FDA to
justify approval.  The packaging and labeling of our developed products are also
subject to FDA  regulation.  It is impossible  to anticipate  the amount of time
that will be needed to obtain FDA approval to market any product.

       Whether or not FDA approval has been obtained, approval of the product by
comparable regulatory  authorities in any foreign country must be obtained prior
to the  commencement  of marketing of the product in that  country.  The Company
intends to conduct all  marketing in  territories  other than the United  States
through other  pharmaceutical  companies based in those countries.  The approval
procedure varies from country to country,  can involve additional  testing,  and
the time required may differ from that required for FDA approval. Although there
are some  procedures  for unified  filings for certain  European  countries,  in
general each country has its own procedures and requirements,  many of which are
time consuming and expensive. Thus, there can be substantial delays in obtaining
required  approvals from both the FDA and foreign  regulatory  authorities after
the relevant applications are filed. After such approvals are obtained,  further
delays may be encountered before the products become commercially available.

       All facilities and  manufacturing  techniques used for the manufacture of
products for clinical use or for sale must be operated in  conformity  with Good
Manufacturing  Practice ("GMP")  regulations issued by the FDA. In the event the
Company  engages in  manufacturing  on a commercial  basis for  distribution  of
products,  it will be required to operate its facilities in accordance  with GMP
regulations.  If we hire another company to perform contract  manufacturing  for
us, we must ensure that our contractor's facilities conform to GMP regulations.

       Under the  Generic  Drug  Enforcement  Act,  ANDA  applicants  (including
officers,  directors  and  employees)  who are  convicted  of a crime  involving
dishonest or fraudulent  activity (even outside the FDA regulatory  context) are
subject  to  debarment.   Debarment  is  disqualification   from  submitting  or
participating  in the  submission  of  future  ANDAs  for a  period  of years or
permanently.  The Generic Drug Enforcement Act also authorizes the FDA to refuse
to accept  ANDAs  from any  company  which  employs  or uses the  services  of a
debarred  individual.  We do not believe that we receive any  services  from any
debarred person.

       We are  also  subject  to  federal,  state,  and  local  laws of  general
applicability, such as laws relating to working conditions. We are also licensed
by,  registered  with, and subject to periodic  inspection and regulation by the
DEA and New Jersey  state  agencies,  pursuant to federal and state  legislation
relating to drugs and narcotics. Certain drugs that we may develop in the future
may be subject to regulations  under the  Controlled  Substances Act and related
statutes.  At such time as we are able to  manufacture  products,  we may become
subject to the  Prescription  Drug  Marketing  Act,  which  regulates  wholesale
distributors of prescription drugs.

COMPLIANCE WITH ENVIRONMENTAL LAWS

       We are subject to comprehensive  federal,  state and local  environmental
laws and regulations that govern,  among other things, air polluting  emissions,
waste water discharges,  solid and hazardous waste disposal, and the remediation
of  contamination  associated  with  current  or past  generation  handling  and
disposal activities, including the past practices of corporations as to which we
are the successor. We do not expect that compliance with such environmental laws

                                       20



will have a material effect on our capital expenditures, earnings or competitive
position in the foreseeable  future.  There can be no assurance,  however,  that
future changes in environmental laws or regulations,  administrative  actions or
enforcement actions, or remediation obligations arising under environmental laws
will not have a material adverse effect on our capital expenditures, earnings or
competitive position.

COMPETITION

       We compete in two related but distinct areas: we seek to perform contract
research and development work regarding  controlled-release  drug technology for
other pharmaceutical  companies, and to develop and market (either on our own or
by license to other  companies)  proprietary  controlled-release  pharmaceutical
products.  In both areas,  our  competition  consists of those  companies  which
develop controlled-release drugs and alternative drug delivery systems.

       In recent years, an increasing  number of  pharmaceutical  companies have
become  interested  in  the  development  and   commercialization   of  products
incorporating   advanced  or  novel  drug  delivery  systems.   We  expect  that
competition  in the field of drug  delivery will  significantly  increase in the
future  since  smaller  specialized  research  and  development   companies  are
beginning  to  concentrate  on this  aspect of the  business.  Some of the major
pharmaceutical  companies have invested and are continuing to invest significant
resources in the development of their own drug delivery systems and technologies
and some have invested funds in such specialized drug delivery  companies.  Many
of these  companies have greater  financial and other  resources as well as more
experience  than  we  do in  commercializing  pharmaceutical  products.  Certain
companies have a track record of success in developing controlled-release drugs.
Significant among these are Alpharma, Inc., Andrx Corporation,  Elan Corporation
Plc, Biovail Corporation,  Ethypharm S.A., Eurand, Impax Laboratories, Inc., K-V
Pharmaceutical Company, Penwest Pharmaceuticals Company and Skyepharma Plc. Each
of these  companies  has  developed  expertise in certain types of drug delivery
systems,   although  such   expertise  does  not  carry  over  to  developing  a
controlled-release  version of all drugs.  Such  companies  may develop new drug
formulations and products or may improve existing drug formulations and products
more  efficiently  than we can. In addition,  almost all of our competitors have
vastly greater resources than we do. While our product development  capabilities
and, if obtained,  patent protection may help us to maintain our market position
in the field of advanced drug  delivery,  there can be no assurance  that others
will  not be able to  develop  such  capabilities  or  alternative  technologies
outside the scope of our patents,  if any, or that even if patent  protection is
obtained, such patents will not be successfully challenged in the future.

SOURCES AND AVAILABILITY OF RAW MATERIALS; MANUFACTURING

       We manufacture for commercial sale by our partner,  ECR  Pharmaceuticals,
one product,  Lodrane  24(R) and for which to date we have  obtained  sufficient
amounts of the raw  materials  for its  production.  We are not currently in the
manufacturing  phase for any other  products and do not expect that  significant
amounts of raw  materials  will be required for their  production.  We currently
obtain the raw materials that we need from over twenty suppliers.

       We  have  acquired   pharmaceutical   manufacturing  equipment  with  the
intention of  manufacturing  products that we develop and, on a contract  basis,
products developed by other  pharmaceutical  companies.  In anticipation of this
manufacturing  and for the  manufacture of the Lodrane 24(R), we have registered
our facilities with the FDA and the DEA.

                                       21



DEPENDENCE ON ONE OR A FEW MAJOR CUSTOMERS

       Each  year we have had some  customers  that have  accounted  for a large
percentage of our limited sales.  If our contracts  with any of these  customers
terminate or expire,  we will lose  substantially  all of our  revenues.  We are
constantly  working to develop new relationships with existing or new customers,
but  despite  these  efforts  we may not,  at the time  that any of our  current
contracts expire, have other contracts in place generating similar revenue.

EMPLOYEES

       As of February 28, 2005,  we had 15 full-time  employees  and 2 part-time
employees. Both full-time and part-time employees are engaged in administration,
research and development.  None of our employees is represented by a labor union
and we have never experienced a work stoppage.  We believe our relationship with
our  employees to be good.  However,  our ability to achieve our  financial  and
operational  objectives  depends  in large part upon our  continuing  ability to
attract, integrate, retain and motivate highly qualified personnel, and upon the
continued service of our senior management and key personnel.

PROPERTIES

       Our facility,  which we own, is located at 165 Ludlow Avenue,  Northvale,
New Jersey, and contains  approximately  20,000 square feet of floor space. This
real property and the improvements thereon are encumbered by a mortgage in favor
of the New Jersey Economic Development  Authority (NJEDA) as security for a loan
through tax-exempt bonds from the NJEDA to Elite. The mortgage document contains
certain customary provisions including,  without limitation,  the right of NJEDA
to foreclose upon a default by Elite.

       We are currently  using our  facilities as a laboratory  and office space
and intend to use it in the future also for  manufacturing.  Properties  used in
our operations are considered  suitable for the purposes for which they are used
and are believed to be adequate to meet our needs for the reasonably foreseeable
future.

                                 USE OF PROCEEDS

       If all the  Company's  B  Warrants  and C  Warrants  are  exercised,  the
proceeds  will be  $12,010,905,  before  deducting  expenses  of  this  offering
estimated at  approximately $ [_______];  such proceeds will be used for working
capital.

                                 CAPITALIZATION

       The following table sets forth the outstanding  indebtedness  and capital
stock as of  December  31,  2004  giving  retroactive  affect to the  subsequent
conversion of the balance of Series A Preferred  Shares  outstanding on December
31,  2004  and to be  outstanding  assuming  the  exercise  of  the  outstanding
2,402,181 Class B and Class C Warrants  without giving effect to the expenses of
this offering

                                       22



                                                OUTSTANDING    TO BE OUTSTANDING
LONG TERM INDEBTEDNESS
     7% Mortgage Bonds, net of current           $2,180,000       $2,180,000
     portion of $165,000

     Notes Payable, net of current portion
     of $130,000                                   $205,000         $205,000

CAPITAL STOCK
     Preferred Stock, authorized
     5,000,000 shares, par value
     $.01 - none outstanding                             --               --
     Common Stock, authorized
     65,000,000 shares, par value $.01 -
     17,443,467 Shares outstanding, and
     19,848,648 shares to be outstanding (1)       $174,435         $198,456

     Additional paid in capital                 $46,289,033      $58,275,916

(1)    In  addition  to the  shares  to be  outstanding,  5,660,511  shares  are
reserved  for  issuance  upon  exercise  of the Short Term  Warrants,  Long Term
Warrants and  Placement  Agent  Warrants and  2,377,050  shares are reserved for
issuance upon exercise of outstanding  options  granted to officers,  directors,
employees and consultants.

                                    DILUTION

As of December  31, 2004 the net  tangible  book value per share of Common Stock
based on the  Company's  unaudited  balance  sheet as of  December  31, 2004 was
$0.47. Assuming exercise of all the outstanding Class B and Class C Warrants the
pro forma net tangible  book value as of December  31, 2004 would be $1.175.  As
indicated in the following  table  purchasers of shares of Common Stock pursuant
to the  exercise  of a  Class B  Warrant  or a Class  C  Warrant,  based  on the
unaudited  December 31, 2004 Balance Sheet, will suffer an immediate dilution of
$3.825 per share.

           Per share exercise price...............................    $5.00
           Tangible book value per share as of 12/31/04...........    $0.47
           Pro forma tangible book value as of 12/31/04              $1.175
                                                                     ------
           Dilution per share.....................................   $3.825
                                                                     ======

                             SELECTED FINANCIAL DATA

         The selected  statement of operations data set forth below with respect
to the years ended,  March 31, 2002, 2003 and 2004 and the balance sheet data at
March 31, 2003 and 2004,  are derived  from,  and are qualified by reference to,
the financial  statements of the Company included  elsewhere in this Prospectus,
which  financial  statements  have been  audited  by  Miller,  Ellin & Co.  LLP,
independent  accountants,  as indicated in their report  included  elsewhere and
which  contains  an  explanatory   paragraph   which  indicates  that  there  is
substantial  doubt about the Company's  ability to continue as a going  concern.
Management's  plans in  regard to this  matter  are  described  in Note 2 to the
financial  statements.  The selected  statement of operations data for the years
ended March 31, 2000 and 2001 and the balance sheet data as of March 2000, 2001,
and 2002 have been  derived  from the  financial  statements  of the Company not
included in this

                                       23



Prospectus.  The  selected  balance  sheet data as of December  31, 2004 and the
statement of  operations  data for the nine months  ended  December 31, 2003 and
2004 are derived from the Company's unaudited  financial  statements included in
this  Prospectus  and include,  in the opinion of management,  all  adjustments,
consisting only of normal recurring adjustments,  necessary for a fair statement
of such data. Results of operations for the nine month period ended December 31,
2004 are not  necessarily  an  indication  of the results to be expected for the
entire year ending March 31, 2005.

                                       24





                                                                                                             NINE MONTHS ENDED
                                                            YEAR ENDED MARCH 31,                                DECEMBER 31,
                                   -----------------------------------------------------------------------------------------------
                                                                                                                (UNAUDITED)
                                   ------------------------------------------------------------------------------------------------
STATEMENT OF OPERATIONS DATA: ...      2000           2001          2002          2003          2004          2003          2004
                                   -----------    -----------   -----------   -----------   -----------   -----------   -----------
                                                                                                   
 Net Revenues ...................  $    10,315    $    95,246   $ 1,197,507   $   630,310   $   258,250   $    30,000   $   151,450
 OPERATING EXPENSES:
 Research and development .......    1,988,649      1,475,487     1,609,108     2,013,579     2,075,074     1,480,788     1,937,794
 General and administrative .....      984,736        777,118       763,687     1,858,069     2,549,846     1,543,926     1,675,041
 Depreciation and amortization ..       86,290        194,038       266,919       310,876       332,836       268,830       271,080
                                   -----------    -----------   -----------   -----------   -----------   -----------   -----------
                                     3,059,675      2,446,643     2,639,714     4,182,524     4,957,756     3,293,544     3,883,915
                                   -----------    -----------   -----------   -----------   -----------   -----------   -----------

Loss from Operations ............   (3,049,360)    (2,351,397)   (1,442,207)   (3,552,214)   (4,699,506)   (3,263,544)   (3,732,465)
OTHER INCOME (EXPENSES):
  Interest Income ...............      210,877        329,583       260,055        96,692        23,765        16,469        18,842
  Litigation settlement .........           --             --            --            --       150,000       150,000            --
  Sale of New Jersey tax losses .           --             --       137,818        71,674       151,027       151,027       205,792
  Interest expense ..............     (137,709)      (227,301)     (220,123)     (227,907)     (211,595)     (159,777)     (176,696)
  Expense relating to issuance
    of stock options ............           --             --            --       (20,550)   (1,166,601)   (1,096,349)     (325,558)
  Equity in Loss of Joint Venture           --    (12,079,827)           --      (186,379)           --            --            --
  Expense relating to issuance
    of stock warrants ...........           --             --            --            --      (587,983)     (587,983)     (241,010)
  Expense relating to repricing
    of stock options ............           --             --            --            --            --            --      (397,732)
  Expense relating to warrant
    exchange offer ..............           --             --            --      (242,338)     (172,324)     (172,324)           --
                                   -----------    -----------   -----------   -----------   -----------   -----------   -----------
                                        73,168    (11,977,545)                   (508,808)   (1,813,711)   (1,698,937)     (916,362)
                                   -----------    -----------   -----------   -----------   -----------   -----------   -----------

Loss Before Provision for
  Income Taxes ..................  $(2,976,192)  $(14,328,942)  $(1,772,097)  $(4,061,022)  $(6,513,217)  $(4,962,481)  $(4,648,827)
Net Loss ........................  $(2,976,392)  $(13,964,981)  $(1,774,527)  $(4,061,422)  $(6,514,217)  $(4,963,481)  $(4,649,827)
Net Loss Attributable to
  Common Shareholders ...........  $(2,976,392)  $(13,564,981)  $(1,774,527)  $(4,061,422)  $(6,514,217)  $(4,963,481)  $(4,724,903)
Net (loss) per common share .....  $     (0.35)  $      (1.53)  $     (0.19)  $     (0.40)  $     (0.58)  $     (0.46)  $     (0.39)
Basic and Diluted Loss per
  Common Share ..................  $     (0.35)  $      (1.53)  $     (0.19)  $     (0.40)  $     (0.58)  $     (0.46)  $     (0.39)
Weighted average number
  shares outstanding ............    8,287,648      9,135,369     9,561,299    10,069,991    11,168,618    10,829,626    12,231,405


                                                               YEAR ENDED MARCH 31,                           NINE MONTHS ENDED
                                                                                                                 DECEMBER 31,
                                    -------------------------------------------------------------------   -------------------------
                                      2000           2001          2002          2003          2004          2003          2004
                                   -----------   - ----------   -----------   -----------   -----------   -----------   -----------
                                                                                                   
   BALANCE SHEET DATA:
   Cash and cash equivalents ....  $ 3,937,217   $  7,296,702   $ 6,852,434   $ 3,264,081   $ 2,104,869   $ 3,684,538   $ 4,564,948
   Working capital ..............  $ 4,134,837   $  7,773,673   $ 7,054,961   $ 2,950,513   $ 1,289,764   $ 3,101,018   $ 3,846,412
   Total assets .................  $ 9,162,383   $ 12,350,301   $12,724,498   $ 8,696,222   $ 7,853,434   $ 8,824,165   $ 9,562,630
   Long-Term obligations,
     excluding current portion ..  $ 2,885,000   $  2,765,000   $ 3,788,148   $ 2,720,000   $ 2,495,000   $ 2,513,750   $ 2,385,051
   Shareholders' equity .........    5,564,603      9,180,254     8,153,884     5,426,501     4,048,192     5,528,676     6,287,565


                                       25



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD LOOKING STATEMENT

       The Company  has  included in this  Prospectus  certain  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995 concerning the Company's business,  operations and financial  condition.
"Forward-looking  statements" consist of all non-historical information, and the
analysis of historical  information,  including the references to future revenue
growth, collaborative agreements, future expense growth, future credit exposure,
earnings  before  interest,   taxes,   depreciation  and  amortization,   future
profitability,  anticipated cash resources,  anticipated  capital  expenditures,
capital  requirements,  and the Company's plans for future periods. In addition,
the words "could", "expects", "anticipates",  "objective", "plan", "may affect",
"may depend", "believes",  "estimates", "projects" and similar words and phrases
are also intended to identify such forward-looking statements.

       Actual  results  could  differ  materially  from those  projected  in the
Company's forward-looking statements due to numerous known and unknown risks and
uncertainties,   including,  among  other  things,  unanticipated  technological
difficulties,  the  volatile  and  competitive  environment  for  drug  delivery
products,  changes in  domestic  and  foreign  economic,  market and  regulatory
conditions, the inherent uncertainty of financial estimates and projections, the
uncertainties involved in certain legal proceedings,  instabilities arising from
terrorist actions and responses thereto, and other  considerations  described as
"Risk Factors". Such factors may also cause substantial volatility in the market
price of the Company's  Common Stock.  All such  forward-looking  statements are
current only as of the date on which such statements were made. The Company does
not undertake any obligation to publicly update any forward-looking statement to
reflect  events or  circumstances  after the date on which any such statement is
made or to reflect the occurrence of unanticipated events.

OVERVIEW

       The Company is involved in the  development  of controlled  drug delivery
systems and  products.  Its products are in varying  stages of  development  and
testing. In addition, from time to time, the Company has also conducted research
and development  projects on behalf of other  pharmaceutical  companies although
these activities have generated only limited revenue to date.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

       Management's  discussion addresses the Company's  consolidated  financial
statements,  which have been prepared in accordance with  accounting  principles
generally  accepted in the United  States of  America.  The  preparation  of the
financial  statements requires management to make estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities,  the  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the reported amounts of revenues and expenses during the reporting period. On an
ongoing basis, management evaluates its estimates and judgment,  including those
related to long-lived  assets,  intangible  assets,  income taxes,  equity-based
compensation,  and contingencies and litigation.  Management bases its estimates
and  judgments on  historical  experience  and on various other factors that are
believed to be reasonable under the circumstances, the results of which form the
basis for making  judgments  about the carrying values of assets and liabilities
that are not readily

                                       26



apparent  from other  sources.  Actual  results may differ from these  estimates
under different assumptions or conditions.

       Management  believes the following critical  accounting  policies,  among
others,  affect  its  more  significant  judgments  and  estimates  used  in the
preparation of its consolidated financial statements.

       The Company's most critical  accounting  policies include the recognition
of revenue upon  completion  of certain  phases of projects  under  research and
development  contracts.  Revenues  from  these  contracts  are  recognized  when
management determines the Company has completed its obligation under each phase.
The Company  also  assesses a need for an  allowance  to reduce its deferred tax
assets to the amount that it believes  are more likely than not to be  realized.
Management  estimates its net operating  losses will probably not be utilized in
the near future,  and has not  recognized  a tax benefit from this  deferred tax
asset. If management  anticipated the Company being  profitable,  a deferred tax
benefit would be  recognized  and such  estimate  would  increase net income and
earnings  per share  accordingly.  The Company  assesses the  recoverability  of
long-lived   assets  and  intangible   assets  whenever  events  or  changes  in
circumstances  indicate  that  the  carrying  value  of the  assets  may  not be
recoverable.  Management  estimates  the  Company's  patents  and  property  and
equipment  are not  impaired.  If these  assets were  considered  impaired,  the
Company would  recognize an impairment  loss which would  increase the Company's
net loss and net loss per share  accordingly.  The Company assesses its exposure
to current  commitments  and  contingencies  by advice of counsel.  It should be
noted that  actual  results  may differ  from these  estimates  under  different
assumptions or conditions.

RESULTS OF CONSOLIDATED OPERATIONS

       With respect to the following  discussion  and analyses and comparison of
the  results  for the nine months  ended  December  31, 2004 vs. the nine months
ended  December 31, 2003, the year ended March 31, 2004 vs. the year ended March
31, 2003 and the year ended  March 31,  2003 vs. the year ended March 31,  2002,
please note that we are unable to provide a  break-down  of the  specific  costs
associated with the research and development of each product on which we devoted
resources  because a significant  portion of the costs are generally  associated
with  salaries,  laboratory  supplies,  laboratory and  manufacturing  expenses,
utilities  and  similar  expenses.  We have  not  historically  allocated  these
expenses  to any  particular  product.  In  addition,  we  cannot  estimate  the
additional  costs and  expenses  that may be  incurred  in order to  potentially
complete the development of any product,  nor can we estimate the amount of time
that  might  be  involved  in  such  development  because  of the  uncertainties
associated with the development of controlled  release drug delivery products as
described in this Prospectus.

       NINE MONTHS ENDED  DECEMBER  31, 2004 VS. NINE MONTHS ENDED  DECEMBER 31,
2003

       Revenues for the nine months ended December 31, 2004 were  $151,450,  all
realized  during the first six months of the  period,  of which  $150,000  was a
non-refundable payment received from Purdue Pharma L.P. granting it the right to
evaluate certain abuse  resistance drug  formulation  technology of the Company.
The Company was unable to generate any significant additional revenues under its
existing  customer  contracts for the nine months ended December 31, 2004 or any
revenues, other than $30,000, during the year earlier nine month period 2003 due
to inadequate  funds and the resignation of the Company's  principal  scientific
officers in 2003.

                                       27



       General and  administrative  expenses for the nine months ended  December
31, 2004 were $1,675,041,  an increase of $131,115 or (8.5%) from $1,543,926 for
the comparable  period of the prior year,  substantially due to the increases in
salaries and staff,  consulting fees and the write-off of a bad debt relating to
accounts receivable.

       Research and development  expenses for the nine months ended December 31,
2004 were  $1,937,794,  an increase of $457,006,  or approximately  30.9%,  from
$1,480,788 for the comparable period of the prior year,  primarily the result of
increased research and development wages, consulting fees, lab and manufacturing
supplies and raw materials.

       Other expenses for the nine months ended December 31, 2004 were $916,362,
a  decrease  of  $782,575,  or  approximately  46.1%,  from  $1,698,937  for the
comparable  period of the prior year, due to reductions of $1,117,764 in charges
related to the  issuance of stock  options and warrants and a charge of $172,324
in the 2003 period related to the warrant exchange offer,  offset partially by a
charge  relating to the repricing in the nine months ended  December 31, 2004 of
stock options in the amount of $397,732.

       As a result of the  foregoing  the Company's net loss for the nine months
ended December 31, 2004 was $4,649,827 compared to $4,963,481 for the comparable
period of the prior year.

       YEAR ENDED MARCH 31, 2004 VS. YEAR ENDED MARCH 31, 2003

       Our auditor's report on the financial statements for these periods states
that such financial statements have been prepared assuming that we will continue
as a going concern.  We have incurred a significant loss and negative cash flows
during our fiscal year ended March 31, 2004 which have  significantly  decreased
our working  capital and increased our  accumulated  deficit.  Our auditors have
stated in their report that these conditions raise  substantial  doubt about our
ability to continue as a going concern.  The financial statements do not include
any adjustments to reflect the possible future effects on the recoverability and
classification  of the assets or the amounts and  classification  of liabilities
that may result from the outcome of this uncertainty.

       Our revenues for the year ended March 31, 2004 were $258,250,  a decrease
of $372,060, or approximately 59%, from the prior year. For the year ended March
31, 2003,  revenues consisted of product  formulation fees of $187,810 earned in
conjunction  with our joint  venture in ERL which  terminated  on September  30,
2002.  Of our  revenues  for the years ended March 31, 2004 and March 31,  2003,
$108,500 and $442,500,  respectively,  were research and development and testing
fees  earned  in  conjunction  with  our  distinct   development,   license  and
manufacturing agreements.

       General  and  administrative  expenses  for the year ended March 31, 2004
were $2,549,846,  an increase of $691,777,  or approximately  37% from the prior
year.  The increase was  substantially  due to increases in legal and consulting
fees as well as  approximately  $550,000  in  expenses,  including  $400,000  as
compensation, resulting from a settlement of litigation instituted by our former
President with respect to the termination of his employment agreement.

       Research and  development  costs for the year ended March 31, 2004,  were
$2,075,074,  an  increase  of $61,495 or  approximately  3% from the prior year,
primarily  due  to  increased   research  and  development   wages,   additional
biostudies, laboratory supplies and raw materials used in our

                                       28



research and development processes. We expect our research and development costs
to continue to increase in future  periods as a result of the ERL joint  venture
termination as we will be solely responsible to fund product development,  which
we will do from  internal  resources  or through  loans or  investment  by third
parties.

       Other  expenses  for the year ended  March 31, 2004 were  $1,813,711,  an
increase of $1,304,903, or approximately 256%, from the prior year. The increase
was primarily due to charges related to the  modification of a warrant  exchange
offer,  the issuance of stock  options and  warrants  valued at  $1,926,908  (an
increase of $1,664,020)  and the reduction in interest income due to lower rates
and  compensating  balances  in the  amount  of  $72,927,  partially  offset  by
increases in sale of New Jersey tax losses of $79,353 and the related settlement
of a vendor litigation for $150,000.

       Our net loss for the year ended March 31, 2004 was $6,514,217 as compared
to $4,061,422 in the prior year, an increase of approximately 60%, primarily due
to the decrease in net revenues,  and increases in research and  development and
administrative  expenses,  including  increased charges of $1,664,020 due to the
issuance of stock options,  warrants and the  modification  of warrant  exchange
offer.

       YEAR ENDED MARCH 31, 2003 VS. YEAR ENDED MARCH 31, 2002

       Revenues for the year ended March 31, 2003 were  $630,310,  a decrease of
$567,197 or approximately  47.4%,  from the comparable prior year. For the years
ended March 31, 2003 and 2002, revenues consisted of product formulation fees of
$187,810  and  $601,057,  respectively,  earned  in  conjunction  with our joint
venture in ERL, and research  and  development  and testing fees of $442,500 and
$593,000,  respectively,  earned in conjunction  with our distinct  development,
license and manufacturing  agreements.  ERL had no revenue after our acquisition
of Elan's  interest in it on  September  30,  2002.  Elan's  obligation  to make
payments to us or to ERL  terminated  upon the  termination of the joint venture
with Elan.  The absence of payments  from Elan will affect  revenues for periods
subsequent to September 30, 2002.

       General  and  administrative  expenses  for the year ended March 31, 2003
were  $1,858,069,  an increase of $1,094,382,  or  approximately  143%, from the
prior year,  substantially due to increases in legal and consulting fees as well
as approximately  $600,000 in expenses resulting from a consent solicitation and
a proxy solicitation with regard to the election of our directors.

       Research and  development  costs for the year ended March 31, 2003,  were
$2,013,579,  an increase of $404,471, or approximately 25%, from the prior year,
primarily the result of increased  research and  development  wages,  additional
biostudies,  laboratory  supplies  and raw  materials  used in our  research and
development processes.  We expect our research and development costs to continue
to  increase  as a result of the ERL  joint  venture  termination  as we will be
solely responsible to fund product  development,  which we will do from internal
resources or through loans or investment by third parties.

       Other  expenses  for the year  ended  March 31,  2003 were  $580,482,  an
increase of $112,774,  or approximately  24%, from the prior year. A decrease of
$321,261 in equity loss in joint  venture due to its  termination  was more than
offset by  charges  related  to the  exchange  of  warrants  and the  expense of
$262,888  related to the issuance of stock options and the reduction of $163,363
in interest income due to lower rates and compensating balances.

                                       29



       Our net loss for the year ended March 31, 2003 was $4,061,422 as compared
to  $1,774,527  in the prior year,  an increase  of 129%,  primarily  due to the
decrease  in net  revenues,  and an increase in  research  and  development  and
administrative  expenses  associated  with the  consent  solicitation  and proxy
solicitation with regard to the election of our directors. Our net loss included
our 80.1% equity loss in ERL, which was $186,379 and $507,640, respectively, for
the years  ended  March 31,  2003 and 2002.  ERL's net loss for the years  ended
March 31, 2003 and 2002 was $232,682 and $633,642, respectively.

MATERIAL CHANGES IN FINANCIAL CONDITION

       The Company's  working  capital  (total current assets less total current
liabilities), which was $1,289,764 as of March 31, 2004, increased to $3,864,412
as of December 31, 2004, primarily due to net proceeds received from the sale of
shares  of  Series  A  Preferred  Stock  ($5,866,600)  partially  offset  by the
$3,356,146  net cash loss from  operations,  exclusive  of  non-cash  charges of
$1,293,680.

       The  Company   experienced   negative  cash  flows  from   operations  of
($3,610,066)  for the nine months ended December 31, 2004,  primarily due to the
Company's net loss from  operations  of  $4,649,827,  less  non-cash  charges of
$1,293,680,  which  included  the  charges of $397,732  in  connection  with the
repricing of stock  options,  $325,558 in connection  with the issuance of stock
options, and $241,010 in connection with the issuance of stock warrants.

       Our  working   capital   (total   current   assets  less  total   current
liabilities),   which  was  $2,950,513  as  of  March  31,  2003,  decreased  to
$1,289,764,  approximately  56%, as of March 31, 2004,  primarily due to our net
loss from operations and deposits on equipment, partially offset by net proceeds
of $3,179,000 from the sale of Common Stock through a private  placement and the
receipt of $30,000 from the exercise of stock options.

       We experienced  negative cash flow from  operations of $3,658,321 for the
year ended March 31,  2004,  primarily  due to our net loss from  operations  of
$6,514,217  offset by non-cash charges of $2,259,744.  Non-cash charges included
$1,166,601  in  connection  with the  issuance  of stock  options,  a charge  of
$587,983 in connection  with the issuance of warrants,  and a charge of $172,324
related to the modification of a warrant exchange offer.

       The Company completed a Good Manufacturing  Practices ("GMP") batch for a
product currently licensed with a pharmaceutical company under a development and
license  agreement  entered  into June 2001.  The  Company  received  $30,000 in
November  2003 under the Agreement  and expects to complete two  additional  GMP
batches  in the near  future  under the terms of the  licensing  agreement.  The
Company  expects to  manufacture  the  product  with  revenues  projected  to be
generated  in the  quarter of ending  March 31, 2005 or shortly  thereafter  and
anticipates  the earning of additional  milestone  payments  under the Agreement
subject to completion of the GMP batches.

       The Company recently entered into an agreement with Pivotal  Development,
L.L.C. pursuant to which the Company is to receive an aggregate of $750,000 upon
attaining  certain  milestones.  Some of the milestones were achieved during the
quarter ending March 31, 2004. No material revenues have resulted to date.

                                       30



       No  assurance  can be given that the Company will  consummate  any of the
transactions discussed above.

LIQUIDITY AND CAPITAL RESOURCES

       For the nine  months  ended  December  31,  2004,  the  Company  recorded
positive  cash flow and  financed  its  operations  through  utilization  of its
existing cash. In October 2004,  the Company raised net cash of $5,866,600  from
its private  placement of its Series A Preferred  Stock.  The Company's  working
capital (current assets less current  liabilities) at December 31, 2004 was $3.8
million  compared with working  capital of $1.3 million at March 31, 2004.  Cash
and cash equivalents at December 31, 2004 were $4.6 million, an increase of $2.5
million from the $2.1 million at March 31, 2004.

       For our fiscal year ended March 31, 2004 our  operations did not generate
positive  cash flow.  We have  financed  our  operations  primarily  through the
private sale of our equity securities. We had working capital of $1.3 million at
March 31,  2004  compared  with $3.0  million at March 31,  2003.  Cash and cash
equivalents at March 31, 2004 were $2.1 million, a decrease of $1.2 million from
the $3.3 million at March 31, 2003.

       Net cash used in  operating  activities  was  $3,658,000  during the year
ended March 31, 2004,  compared to $2,573,000 for the year ended March 31, 2003.
Net cash used in  operating  activities  during  the year ended  March 31,  2004
resulted  primarily  from our net  loss of $6.5  million,  offset  in part by an
increase in accounts  payable and certain  non-cash  expenses.  Net cash used in
operating  activities  during the year ended March 31, 2003  resulted  primarily
from a net loss of $4.1  million,  offset  in part by a  reduction  in  accounts
receivable from a joint venture and certain non-cash expenses.

       Investing activities utilized net cash of $495,000 and of $469,000 during
the years ended March 31, 2004 and March 31, 2003,  respectively.  Net cash used
in investing  activities during the year ended March 31, 2004 resulted primarily
from equipment deposits,  patent filings and an increase in restricted cash. Net
cash used in investing  activities during the year ended March 31, 2003 resulted
primarily from the  acquisition  of property and equipment,  offset in part by a
decrease in restricted cash and the maturity of short term investments.

       Financing  activities  provided  net cash of  $2,994,000  during the year
ended March 31,  2004 and  utilized  net cash of $546,000  during the year ended
March 31, 2003. Net cash provided by financing  activities during the year ended
March 31, 2004  resulted  primarily  from the issuance of common stock through a
private  placement  offset by the  repayment of  indebtedness.  Net cash used in
financing  activities  during the year ended  March 31, 2003  resulted  from the
repurchase  of stock and the  repayment of  indebtedness,  offset in part by the
sale of common stock and warrants.

       In order to conserve cash for the twelve months ending December 31, 2005,
the Company intends to reduce costs by continuing the reduction of the number of
products under active development to nine.

       The Company purchased  machinery and equipment amounting to approximately
$426,000 in the nine months ending  December 31, 2004.  This equipment was fully
financed except for minor expenditures. No capital expenditures were made during
the nine months ended December 31, 2003.

                                       31



       Our capital  expenditures  aggregated $398,580 and $679,000 for the years
ended  March  31,  2004 and  2003,  respectively.  Such  expenditures  consisted
primarily of the acquisition of property and equipment.

       The Company had bonds of $2,345,000 outstanding, as of December 31, 2004.
The bonds  bear  interest  at a rate of 7.75%  per annum and are due on  various
dates between 2005 and thereafter.  The bonds are secured by a first lien on the
Company's facility in Northvale, New Jersey. Pursuant to the terms of the bonds,
several  restricted cash accounts have been  established for the payment of bond
principal and interest.  Bond proceeds were utilized for the  refinancing of the
land  and  building  the  Company   currently  owns,  the  purchase  of  certain
manufacturing equipment and related building improvements and the maintenance of
a $300,000 debt service reserve. All of the restricted cash, other than the debt
service  reserve,  is  expected  to be  expended  within  twelve  months  and is
therefore  categorized as a current asset on the Company's  consolidated balance
sheet as of  December  31,  2004.  Pursuant  to the terms of the bond  indenture
agreement  pursuant to which the bonds were  issued,  the Company is required to
observe certain  covenants,  including  covenants  relating to the incurrence of
additional  indebtedness,  the granting of liens and the  maintenance of certain
financial covenants.  As of December 31, 2004 the Company was in compliance with
the covenants contained in the bond indenture agreement.

       On July 8, 2004,  Elite Labs entered into a loan and financing  agreement
in order to finance the purchase of certain machinery and equipment.  Elite Labs
borrowed $400,000 payable in 36 monthly installments of $13,671, each, including
principal  and  interest  at 14% per  annum.  The first  four and the last three
months of  scheduled  payments are being held by the lender and were and will be
applied to the principal  balance when due. The loan is secured by two pieces of
equipment and the guaranty of the Company.  In addition,  the Company  issued to
designees of the lender 50,000  warrants,  which vest  immediately,  to purchase
50,000 shares of the Company's  common stock at $4.20 per share.  If the loan is
repaid within nine months,  15,000  warrants  will be forfeited,  but the lender
will be entitled to a $10,000 prepayment penalty. A charge for the cost of these
warrants is reflected in the nine month period ended December 31, 2004.

       The  Company  from  time  to  time  will  consider  potential   strategic
transactions  including  acquisitions,  strategic alliances,  joint ventures and
licensing  arrangements  with other  pharmaceutical  companies.  There can be no
assurance  that any such  transaction  will be available or  consummated  in the
future.

       In October  2004,  the Company  effected a private  placement  of 516,558
shares of its Series A Preferred Stock for gross proceeds of $6,600,000,  before
payment  of  commission  of  $623,520  and other  expenses.  All of the Series A
Preferred  Stock have been  converted  into an aggregate of 5,200,120  shares of
Common  Stock with 141,888  shares of the  originally  issued share  mandatorily
converted on March 7, 2005,  pursuant to the Certificate of  Incorporation  as a
result of the "market price" of the Common Stock,  as defined for 30 consecutive
trading days  exceeding  300% of the per share  conversion  price.  The Series A
Preferred  Shareholders were entitled to a preferential dividend of 8% per annum
of the original issue price of $12.30 per share payable on December 1 and June 1
of each year.  The December 1, 2004 dividend of $75,076 was paid by the issuance
of 26,961 shares of Common Stock.  The Company believes that the net proceeds of
the placement will provide sufficient cash to fund the Company's  operations and
capital requirements through at least September 30, 2005.

                                       32



       On November 15, 2004,  Elite's  partner,  ECR,  launched LODRANE 24(R), a
once a day allergy product,  utilizing  Elite's  extended release  technology to
provide for once daily dosing.  Under its agreement with ECR, Elite is currently
manufacturing  commercial  batches of LODRANE 24(R) in exchange for royalties on
product revenues.  No assurance can be given that any material royalties will be
generated under this agreement.

                          DESCRIPTION OF CAPITAL STOCK

       Our  authorized  capital stock  consists of  65,000,000  shares of Common
Stock,  par value $.01 per share,  and 5,000,000  shares of Preferred Stock, par
value $.01 per share.

PREFERRED STOCK

       The  Company's  Board of Directors has authority to issue up to 5,000,000
shares  of  Preferred  Stock  in one or  more  series  and  to fix  the  powers,
designations,  rights,  preferences and restrictions thereof, including dividend
rights,   conversion  rights,  voting  rights,   redemption  terms,  liquidation
preferences and the number of shares constituting each such series,  without any
further vote or action by the Company's stockholders.

       On October 6, 2004,  pursuant to the authority of its Board of Directors,
Elite  filed  with the  Secretary  of  State  of  Delaware  the  Certificate  of
Designations,  Preferences and Rights of Series A Preferred Stock (the "Series A
Preferred  Certificate")  providing for 660,000  authorized shares (the Series A
Preferred Shares).

       In  October  2004,  the  Company in a private  placement  issued in three
traunches an  aggregate of 516,558  Series A  Convertible  Preferred  Shares and
warrants expiring December 31, 2005 to purchase 2,592,792 shares of Common Stock
and warrants expiring  December 27, 2009 to purchase  2,950,588 shares of Common
Stock.  We issued  26,961  shares  of Common  Stock in  payment  of the  $75,076
dividend  payable as of December 1, 2004. As of March 7, 2005 all of the 516,558
Series A Convertible  Preferred  Shares had been  converted into an aggregate of
5,200,120  shares  of  Common  Stock.  The  Series A  Preferred  Shares  accrued
dividends  at the annual rate of $0.984 per share (a rate of 8% per annum on the
$12.30 per share paid for the first  tranche  of the Series A  Preferred  Shares
sold) payable at the Company's option, in cash or shares of Common Stock.

       The  Series A  Preferred  Shares  as a class  pursuant  to its  rights on
February 15, 2005, the record date for the Annual Meeting of  Stockholders  held
on April 15, 2005, elected one Director.

COMMON STOCK

       SUBJECT TO THE RIGHTS OF THE  HOLDERS OF ANY SERIES OF  PREFERRED  STOCK,
WHICH MAY BE ISSUED:

       The holders of outstanding shares of Common Stock are entitled to receive
dividends out of assets  legally  available  therefore at such times and in such
amounts as our Board of Directors may from time to time determine.

       Each  stockholder  is entitled to one vote for each share of Common Stock
held on all matters submitted to a vote of stockholders.

                                       33



       The Common Stock is not entitled to preemptive  rights and is not subject
to conversion or  redemption.  Upon  liquidation,  dissolution  or winding up of
Elite, the remaining assets legally  available for distribution to stockholders,
after  payment  of claims or  creditors,  are  distributable  ratably  among the
holders of the Common Stock  outstanding at that time. Each outstanding share of
Common Stock is fully paid and nonassessable.

ANTI-TAKEOVER PROVISIONS

       We are subject to the  provisions of Section 203 of the Delaware  General
Corporation Law.  Section 203 of the Delaware Law provides,  subject to a number
of  exceptions,  that a  Delaware  corporation  may not engage in any of a broad
range of business combinations with a person or an affiliate, or an associate of
an affiliate,  who is an  "interested  stockholder"  for a period of three years
from the date that person became an interested stockholder unless:

          o   the  transaction  resulting  in a person  becoming  an  interested
              stockholder, or the business combination, is approved by the board
              of  directors  of the  corporation  before the  person  becomes an
              interested stockholder,

          o   the interested stockholder acquired 85% or more of the outstanding
              voting stock of the corporation in the same transaction that makes
              this person an interested  stockholder,  excluding shares owned by
              persons who are both  officers and  directors of the  corporation,
              and the shares held by certain employee stock ownership plans, or

          o   on or after the date the person becomes an interested stockholder,
              the business combination is approved by the corporation's board of
              directors   and  by  the  holders  of  at  least  66-2/3%  of  the
              corporations  outstanding  voting  stock at an annual  or  special
              meeting, excluding the shares owned by the interested stockholder.

       Under Section 203 of the Delaware  Law, an  "interested  stockholder"  is
defined as any person who is either the owner of 15% or more of the  outstanding
voting stock of the  corporation or an affiliate or associate of the corporation
and who was the  owner  of 15% or more of the  outstanding  voting  stock of the
corporation at any time within the three-year  period  immediately  prior to the
date on which it is sought to be determined whether such person is an interested
stockholder.

       A corporation may, at its option, exclude itself from coverage of Section
203 of the Delaware Law by amending its certificate of incorporation or by-laws,
by action of its stockholders, to exempt itself from coverage, provided that the
amendment  to the  certificate  of  incorporation  or  by-laws  does not  become
effective until 12 months after the date it is adopted.

               PRICE RANGE OF OUR COMMON STOCK AND DIVIDEND POLICY

       Our  Common  Stock is quoted on the  American  Stock  Exchange  under the
symbol "ELI." The following table shows, for the periods indicated, the high and
low sales prices per share of our Common Stock as reported by the American Stock
Exchange.

                                       34



                                  COMMON STOCK

       QUARTER ENDED:                                           HIGH       LOW

       FISCAL YEAR
       ENDING MARCH 31, 2005:
       March 31, 2005 (through March 23, 2005)..............    $4.79     $3.20
       December 31, 2004....................................    $4.01     $1.20
       September 30, 2004...................................    $2.35     $1.05
       June 30, 2004........................................    $4.31     $2.15

       FISCAL YEAR
       ENDING MARCH 31, 2004:
       March 31, 2004.......................................    $3.80     $2.40
       December 31, 2003....................................    $3.30     $2.70
       September 30, 2003...................................    $3.49     $2.05
       June 30, 2003 .......................................    $3.45     $1.34

       FISCAL YEAR
       ENDING MARCH 31, 2003:
       March 31, 2003.......................................    $2.20     $1.45
       December 31, 2002....................................    $3.15     $1.80
       September 30, 2002...................................    $5.25     $2.41
       June 30, 2002........................................    $7.75     $4.50

       FISCAL YEAR
       ENDING MARCH 31, 2002:
       March 31, 2002.......................................    $8.30     $5.65
       December 31, 2001....................................    $7.75     $5.90
       September 30, 2001...................................   $11.50     $5.10
       June 30, 2001........................................   $11.45     $4.85

       On April  [___],  2005,  the last  sale  price of our  Common  Stock,  as
reported by the American Stock Exchange, was $[___] per share.

       We have never paid cash  dividends on our capital  stock.  On December 1,
2004, the Company issued 26,961 shares of Common Stock in payment of the $75,076
dividend payable on its Series A Preferred Shares. [We currently anticipate that
we will retain all available funds for use in the operation and expansion of our
business,  and do not anticipate  paying any cash  dividends in the  foreseeable
future.

                                   MANAGEMENT

BOARD OF DIRECTORS

       The table below sets forth the names and ages,  as of February  28, 2005,
of each of the Directors and the period during which each such person has served
on the Board of Directors of the Company.

                                       35



         NAME AND BUSINESS ADDRESS               AGE     DIRECTOR SINCE

         Bernard Berk                            55           2004
         c/o Elite Pharmaceuticals Inc.
         165 Ludlow Avenue,
         Northvale, NJ 07647

         Edward Neugeboren*                      35           2005
         36 New Norwalk Road
         New Canaan, CT 06840

         Dr. Barry Dash                          73           2005
         168 Wood Road
         Englewood Cliffs, NJ 07632

         Dr. Melvin H. Van Woert                 74           2005
         752 Ridgewood Road
         Millburn, NJ 07061

             * Mr. Neugeboren was designated by a representative of
                         the Series A Preferred Shares

       The principal  occupation  and  employment of each such person during the
past five years is set forth  below.  In each  instance  in which  dates are not
provided in connection with a nominee's  business  experience,  such nominee has
held the position indicated for at least the past five years.

       Bernard Berk was appointed the Chief Executive  Officer of the Company in
June 2003,  a Director  in  February  2004 and  Chairman of the Board on May 12,
2004.  Mr. Berk has been the  President and Chief  Executive  Officer of Michael
Andrews Corporation,  a pharmaceutical  management  consultant firm, since 1996.
Mr. Berk devotes and is to devote  during his  employment  under his  employment
agreement  substantially all of his time to the operations of the Company.  From
1994 until 1996,  Mr. Berk was  President  and Chief  Executive  Officer of Nale
Pharmaceutical  Corporation.  From 1989 until  1994,  Mr.  Berk was Senior  Vice
President of Sales,  Marketing and Business  Development of Par Pharmaceuticals,
Inc. Mr. Berk holds a B.S. from New York University.

       Mr. Edward Neugeboren has been a managing partner of IndiGo Ventures LLC,
an  investment-banking  firm based in New York since January 2003. From May 2001
to January 2004, Mr.  Neugeboren  was a managing  partner of Third Ridge Capital
Management,  LLC, a U.S.  equity  hedge fund.  He was from October 2000 to April
2001 the Chief  Administrative  Officer of Soceron,  an emerging  Silicon  Alley
based  media  software  company  and from 1988 to 2000 the Chief  Administrative
Officer and director of Equity Research  Operations at Lehman  Brothers.  He was
deputy  director of Equity  Research at UBS Warburg,  formerly  Warburg,  Dillon
Read, from 1996 to 1998 and director of Equity Research  Operations from 1995 to
1996.  Mr.  Neugeboren  began his career in 1992 as an equity  research  analyst
covering the specialty pharmaceuticals industry,  constituting generic drugs and
drug delivery, at Dillon Read & Co., Kidder, Peabody & Co. and Furman Selz, Inc.
Mr. Neugeboren is a Director of KineMed,  Inc. a platform based drug development
and advanced medical diagnostics company based in San Francisco, California.

                                       36



       Dr. Barry Dash has been since 1995 President and Managing  Member of Dash
Associates,  L.L.C., an independent  consultant to the pharmaceutical and health
and beauty aid  industries.  From 1983 to 1996 he was employed by American  Home
Products  Corporation,  its Whitehall-Robins  Healthcare Division,  initially as
Vice President of Scientific  Affairs,  then Senior Vice President of Scientific
Affairs and then Senior Vice  President  of Advanced  Technologies  during which
time he personally  supervised  six separate  departments:  Medical and Clinical
Affairs,  Regulatory  Affairs,  Technical  Affairs,  Research  and  Development,
Analytical R&D and Quality  Management/Q.C.  He had previously  been employed by
the Whitehall Robins Healthcare Division from 1960 to 1976, during which time he
served as Director of Product Development Research,  Assistant Vice President of
Product Development and Vice President of Scientific Affairs.  Dr. Dash had been
employed by J.B.  Williams  Company  (Nabisco  Brands,  Inc.) from 1978  to1982,
during  which time he helped  introduce  more than 14  national  and test market
brands. From 1976 to1978 he was Vice President,  Director of Laboratories of the
Consumer  Products  Division  of  American  Can  Company.  He is a  director  of
GeoPharma,  Inc. Dr. Dash holds a Ph.D.  from the University of Florida and M.S.
and B.S. degrees from Columbia University at which he was Assistant Professor at
the College of Pharmaceutical  Sciences from 1956 to 1960. He is a member of the
American   Pharmaceutical   Association,   The  American   Association  for  the
Advancement of Science and the Society of Cosmetic Chemist.

       Dr. Melvin H. Van Woert,  a neurologist  has been since 1974, a member of
the staff of Mount Sinai  Medical  Center  where he has been a Professor  of the
Department of Neurology and Pharmacology at Mount Sinai School of Medicine since
1978. Dr. Van Woert had been a consultant for Neuropharmacological Drug Products
to the Food and Drug Administration from 1974 to 1980;  Associate Editor for the
Journal of the Neurological Sciences; a Member of the Editorial Board of Journal
of Clinical  Neurphamacology;  and Medical Director of National Organization for
Rare Disorders for which he received in 1993 the  Humanitarian  Award. His other
awards include the U.S. Public Health Service Award for Exceptional  Achievement
in Orphan Products  Development and the National Myoclonus  Foundation Award. He
has   authored   and   co-authored   more  than  150   articles   appearing   in
pharmacological, medical and other professional journals or publications.

       Each director holds office (subject to our By-Laws) until the next annual
meeting of stockholders and until such director's successor has been elected and
qualified.

COMMITTEES

       The Board of Directors has an Audit  Committee  and,  since March 2004, a
Nominating  Committee.  The Board has no other  standing  committees.  The Audit
Committee  members  commencing April 15, 2005 are Edward  Neugeboren,  Dr. Barry
Dash and Dr. Melvin H. Van Woert,  with Drs. Dash and Van Woert replacing former
Directors,  Harmon Aronson and Eric L. Sichel.  The Company's Board of Directors
has  adopted a written  charter  for the  Audit  Committee,  a copy of which was
included as an appendix to the Company's proxy statement sent to stockholders in
connection with the annual meeting of stockholders held October 11, 2001.

       The Company deems the members of its Audit Committee to be independent as
independence is defined in Section 121(A) of the American Stock Exchange Listing
Standards,  as amended effective December 1, 2003. The Board determined that Mr.
Neugeboren and Dr. Sichel,  independent  directors,  qualify as audit  committee
financial  experts  within  the  meaning  of  that  term  under  the  applicable
regulations under the Securities Exchange Act of 1934.

                                       37



       The  Nominating  Committee  is  authorized  to select the nominees of the
Board of Directors for election as directors.  The members are Bernard Berk, Dr.
Barry Dash and Dr. Melvin H. Van Woert.

COMPENSATION OF DIRECTORS

       Each  non-affiliated  director  receives $2,000 as compensation  for each
meeting of the Board of Directors attended.

       Pursuant  to an  authorization  by the Board of  Directors,  Mr.  John A.
Moore, a Director until January 24, 2005,  received  $46,875 as compensation for
the  period  from  January  1,  2004  through  May  12,  2004,  the  date of his
resignation as Chairman of the Board,  for his services as Chairman in assisting
the Chief Executive Officer in the management of the Company's operations.

EXECUTIVE OFFICERS

       Our executive officers are Bernard Berk and Mark I. Gittelman.  Executive
officers,  except for Mr. Berk who has a long term employment  agreement,  serve
until the next annual meeting of directors and until their  successors have been
duly elected and qualified. There are no family relationships between any of our
directors and executive officers.

       Bernard Berk, age 55, was appointed Chief Executive  Officer in June 2003
and a director in February  2004 and Chairman of the Board on May 12, 2004.  See
"Management - Board of Directors" for his business background.

       Mark I. Gittelman,  age 45, CPA, the Chief Financial  Officer,  Secretary
and  Treasurer of the Company,  is the  President of Gittelman & Co.,  P.C.,  an
accounting firm in Clifton,  New Jersey.  Prior to forming Gittelman & Co., P.C.
in 1984,  he worked as a  certified  public  accountant  with the  international
accounting  firm of KPMG  Peat  Marwick,  LLP.  Mr.  Gittelman  holds a B.S.  in
accounting  from New York  University  and a Masters of Science in Taxation from
Farleigh Dickinson  University.  He is a Certified Public Accountant licensed in
New Jersey and New York, and is a member of the American  Institute of Certified
Public  Accountants  ("AICPA"),  and the New  Jersey  State and New York  States
Societies of CPAs.  Other than Elite Labs,  no company with which Mr.  Gittelman
was  affiliated in the past was a parent,  subsidiary or other  affiliate of the
Company.

       The Company entered into a three-year employment agreement effective July
23,  2003 with Mr.  Berk  providing  for (i) his full time  employment  as Chief
Executive Officer at an annual base salary of $200,000, (ii) the grant to him of
options which vest  immediately to purchase  300,000 shares of Common Stock at a
price of $2.01 per share, the closing share price on the American Stock Exchange
on the date of grant and (iii) the grant of options to  purchase  an  additional
300,000  shares at the $2.01 per share to vest on  consummation  of a "strategic
transaction" while he is employed as Chief Executive  Officer.  The consummation
of such  transaction  will result in the  increase of his base annual  salary to
$310,140 effective with the consummation.  A strategic transaction is defined as
any  one of the  following  transactions  provided  that  the net  value  of the
consideration to the Company or its stockholders determined in good faith by the
Board of Directors is at least $10,000,000: (i) the sale of all or substantially
all

                                       38



of the  assets  of the  Company,  (ii) a merger  or  consolidation  or  business
combination, or (iii) the sale by the Company of debt or equity securities.

       Either party upon notice may terminate Mr. Berk's  employment except that
a  termination  by the  Company  without  cause  or  because  of  his  permanent
disability or a termination by him for cause will result in severance pay in the
form of the  continuation  of his base salary for the balance of the term or two
years,  whichever  is longer,  less in the event of  termination  for  permanent
disability the amount of payments under a disability insurance policy maintained
by the  Company.  The Company is also to  continue  to pay during the  foregoing
period the premiums for life and disability insurance policies.  Furthermore, in
the event  that Mr.  Berk  terminates  his  employment  following  a "change  of
control" event he is to receive,  payable in 24 monthly installments,  an amount
which will  depend on the fair  value of the  consideration  determined  in good
faith by the Board of Directors received by the Company or stockholders from the
"change of control"  event less related  expenses ("Net Fair Value") -- $500,000
if the Net Fair Value is $10  million or less;  the greater of $500,000 or twice
his then base annual salary,  if the Net Fair Value is greater than  $10,000,000
but not more than $20 million,  or  $1,000,000  if the Net Fair Value is greater
than  $20,000,000.  A "change of control" event is (i) a merger or consolidation
in which  securities  possessing  more than 50% of the voting power is issued to
persons other than the holders of voting  securities of the Company  immediately
prior  to  the  event,  (ii)  the  sale,  transfer  or  disposition  of  all  or
substantially all the assets of the Company, or (iii) the sale by the Company of
securities to a third party.

       The agreement contains Mr. Berk's  non-competition  covenant for a period
of one year from termination.

EXECUTIVE OFFICER COMPENSATION

       The following table sets forth the annual and long term  compensation for
services  in all  capacities  to the Company for the three years ended March 31,
2004, awarded or paid to, or earned by Bernard Berk, the Company's President and
Chief  Executive  Officer  since  June 2003 and Dr.  Atul M.  Mehta,  our former
President and Chief Executive Officer. No other executive officer of the Company
received  compensation  exceeding  $100,000  during those periods.  See "Certain
Relationships and Related Transactions" for fees paid to an affiliate of Mark I.
Gittelman, the Company's Chief Financial Officer, Treasurer and Secretary.

                           SUMMARY COMPENSATION TABLE



-------------------------------------------------------------------------- ---------------------------------------------------------
                           Annual Compensation                                              Long Term Compensation
-------------------------------------------------------------------------- ---------------------------------------------------------

        (a)               (b)          (c)          (d)          (e)            (f)            (g)            (h)           (i)
 Name and Principal     Fiscal        Salary       Bonus    Other Annual    Restricted      Securities       LTIP        All Other
      Position          Year(1)                               Compensa-    Stock Awards     Underlying      Payouts    Compensation
                                                               tion(5)                       Options
--------------------- ------------ ------------- ---------- -------------- -------------- --------------- ------------ -------------
                                                                                                     
Bernard Berk,         2003-04      $ 166,667        --            --            --          300,000(6)        --             --
President and Chief
Executive Officer
--------------------- ------------ ------------- ---------- -------------- -------------- --------------- ------------ -------------
Atul M. Mehta,        2003-04      $  53,684        --      $  3,040            --               --(3)        --             --
Ph.D., former
President and         2002-03      $ 330,140        --      $  3,040            --               --           --             --
Chief Executive
Officer(2)            2001-02      $ 272,855        --      $ 83,856            --           50,000(4)        --             --
--------------------- ------------ ------------- ---------- -------------- -------------- --------------- ------------ -------------


                                       39



(1) The  Company's  fiscal  year  begins  on April 1 and ends on March  31.  The
information is provided for each fiscal year beginning April 1.

(2) Dr.  Mehta  resigned as an employee and as a director of Elite as of June 3,
2003.

(3) As part of a settlement  of a  litigation  between Dr. Mehta and the Company
the  expiration  dates of  options  granted  to him  prior  to April 1,  2001 to
purchase   770,000  shares  were  extended  in  April  2004  to  June  30,  2005
(subsequently  by agreement  reduced to 670,000 options with the expiration date
extended to December 31, 2007).

(4) By action on February 21, 2002, our Board of Directors  corrected a clerical
error in options for 425,000  shares of our Common Stock  granted to Dr.  Mehta.
This correction did not result in any additional shares being subject to options
held by Dr.  Mehta,  any change in the  exercise  price or a change in any other
material terms.

(5) Other Annual Compensation  represents use of a Company car, premiums paid by
the Company for life  insurance on Dr.  Mehta's life for the benefit of his wife
and the purchase price of $80,856 for options acquired from Dr. Mehta.

(6) Does not include 300,000 options which are exercisable  only upon occurrence
of a "strategic event".

       The Board of Directors in January 2005 adopted,  and the  stockholders of
the Company  approved on April 15, 2005,  an amendment  to the  Company's  Stock
Option Plan (the  "Plan") to increase  the number of shares  subject to the Plan
from 1,500,000 to 4,000,000 shares.  The Plan authorizes the grant of options to
employees  and  directors  of the Company or its  subsidiaries  and  individuals
performing consulting services to the Company or a subsidiary.

       As of March 15, 2005,  options to purchase 402,000 shares of Common Stock
were  granted  under  the  Plan;  no  options  granted  under the Plan have been
exercised.

       Pursuant  to the Plan,  the Board on June 22,  2004  granted  options  to
purchase  220,900  shares of Common  Stock at $2.34 per share  under the Plan to
current  employees who held options with exercise prices higher than the options
to be granted; with the optionees surrendering the options containing the higher
exercise  price.  No  options  granted  prior  to the  stockholder  approval  in
substitution of previously  granted options were made to any officer or director
of the Company.

       To the extent any of the options  granted or to be granted under the Plan
expire or terminate without being exercised they may be subject to future grants
under the Plan.

       The following table sets forth information  regarding options  previously
granted by the Company (exclusive of warrants  previously sold along with shares
of Common Stock in private  placements by the Company) and options,  included in
the  foregoing,  granted  under  the  Plan to each  of the  Company's  executive
officers named under the Executive Officer  Compensation  Table under "Executive
Compensation",  all current executive officers as a group, all current directors
who are not executive officers as a group and all employees other than executive
officers as a group:

                                       40



                                                 NUMBER OF          NUMBER OF
                                              STOCK OPTIONS      OPTIONS GRANTED
                NAME AND POSITION          PREVIOUSLY GRANTED*   UNDER THE PLAN*
Atul Mehta, former President and
  Chief Executive Officer (1)...............     670,000                  --
Bernard Berk ...............................     630,000(1)           30,000
Executive Officer Group (2 persons).........     640,000              30,000
Non-Executive Directors Group (4 persons)...     270,000              90,000
Non-Executive Officer Employee Group
  (13 persons)..............................     403,050             282,000


----------
*      Given  effect to the  cancellation  of  options  upon the grant of a like
       number of options granted under the Plan.

(1)    The options  include  300,000 options which may not be exercised prior to
       the occurrence of a "strategic event". See "Executive Officers".

       The Plan may not be  amended to  increase  the  maximum  number of shares
which may be granted under the Plan (except under the  anti-dilution  provisions
contained  therein)  or to change the class of persons  to whom  options  may be
granted without the affirmative vote of holders of the Company's Common Stock.

       The Plan  permits  the  Company to grant  both  incentive  stock  options
("Incentive  Stock  Options" or "ISOs") within the meaning of Section 422 of the
Code,  and other  options  which do not qualify as Incentive  Stock Options (the
"Non-Qualified Options").

       Unless  earlier  terminated by the Board of Directors,  the Plan (but not
outstanding  options) terminates on March 1, 2014, after which no further awards
may be granted  under the Plan.  The Plan is  administered  by the full Board of
Directors or, at the Board's discretion,  by a committee of the Board consisting
of at least two  persons  who are  "disinterested  persons"  defined  under Rule
16b-2(c)(ii)  under  the  Securities  Exchange  Act of  1934,  as  amended  (the
"Committee"). As of February 15, 2005, the Board has not appointed a Committee.

       Recipients  of options under the Plan  ("Optionees")  are selected by the
Board or the  Committee.  The Board or  Committee  determines  the terms of each
option grant including (1) the purchase price of shares subject to options,  (2)
the dates on which options become  exercisable  and (3) the  expiration  date of
each option (which may not exceed ten years from the date of grant). The minimum
per share purchase price of options  granted under the Plan for Incentive  Stock
Options is the fair market  value (as  defined in the Plan) or for  Nonqualified
Options is 85% of Fair Market Value of one share of the Common Stock on the date
the option is granted.

    OPTION GRANTS TO AND EXERCISED BY EXECUTIVE OFFICERS IN LAST FISCAL YEAR

       Options granted to executive officers of the Company named in the Summary
Compensation Table during the fiscal year ended March 31, 2004 were as follows:

                                       41





                                                                                      POTENTIAL REALIZED
                           NUMBER OF      % OF TOTAL                                       VALUE AT
                             SHARES        OPTIONS                                      ASSUMED ANNUAL
                           UNDERLYING     GRANTED TO                                 RATES OF STOCK PRICE
                            OPTIONS      EMPLOYEES IN      EXERCISE     EXPIRATION     APPRECIATION FOR
NAME                         GRANTED      FISCAL YEAR        PRICE         DATE           OPTION TERM
                                                                                       5%            10%
                                                                                       --            ---
                                                                               
Bernard Berk               300,000(1)       41.4%            $2.01        6/2/13    $982,223     $1,564,027

Atul M. Mehta(2)               --             --              --            --         --            --


(1)    Does not include grant of options to purchase 300,000 shares at $2.01 per
share,  which are exercisable only upon occurrence of a "strategic  event".  See
"Executive Officers".

(2)    Pursuant to a settlement, which closed in April 2004 of a litigation with
the Company  and a  subsequent  agreement,  the  expiration  dates of options to
purchase  670,000 shares granted prior to year ended March 31, 2002 while he was
an executive officer were extended to December 31, 2007.

       No options were  exercised by executive  officers  during the fiscal year
ended March 31, 2004.

                            NUMBER OF SHARES             VALUE OF UNEXERCISED
                         UNDERLYING UNEXERCISED          IN-THE-MONEY OPTIONS
NAME                      OPTIONS AT YEAR-END*              AT YEAR-END (1)
----                   --------------------------     --------------------------

                       EXERCISABLE  UNEXERCISABLE     EXERCISABLE  UNEXERCISABLE
                       -----------  -------------     -----------  -------------

Atul M. Mehta (2)        270,000*        --               $0             --
                         100,000         --               $0             --
                         100,000         --             $48,000          --
                         100,000         --             $98,000          --
                         100,000         --            $148,000          --
                         100,000         --            $198,000          --
Bernard Berk (3)         300,000      300,000          $291,000       $291,000

----------
*Giving retroactive effect to a litigation  settlement which became effective in
April 2004. An October 21, 2004 agreement reduced by 100,000 the 270,000 options
and reduced their exercise price from $10.00 to $2.34 per share.

(1)    The dollar values are  calculated by determining  the difference  between
$2.98 per share,  the closing  sale share price of the Common Stock on March 31,
2004 on the American  Stock  Exchange and the exercise  price of the  respective
options.

(2)    Dr.  Mehta  resigned as an  officer/employee  and  director as of June 3,
2003.

(3)    Mr. Berk entered the employ of the Company in June 2003

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       The Company is a party to an  agreement  dated  February 26, 1998 whereby
fees  are  paid  to  Gittelman  & Co.,  P.C.,  a firm  wholly  owned  by Mark I.
Gittelman,  the Company's Chief Financial Officer,  Secretary and Treasurer,  in
consideration for services rendered by the firm as

                                       42



internal accountant and financial and management consultant. The firm's services
include  the  services  rendered  by Mr.  Gittelman  in his  capacity  as  Chief
Financial Officer, Treasurer and Secretary. For the fiscal years ended March 31,
2004,  2003 and 2002,  the fees paid by the  Company  under the  agreement  were
$168,750, $167,544 and $91,260,  respectively. The services rendered by the firm
to the Company averaged 128, 127 and 69 hours per month, respectively,  of which
an average of 30 hours per month were  services  rendered by him in his capacity
as an officer of the Company.

       We also  had a  contractual  relationship  with  Donald  Pearson,  then a
Director of the Company,  which expired on November 30, 2003,  providing for Mr.
Pearson to: (i) refer potential customers who will license or collaborate in the
development  or  purchase  of the  technology  of the  Company  and (ii)  render
financial consulting services to the Company. Under the arrangement, Mr. Pearson
received  consulting fees  aggregating  $25,600,  $38,400 and $12,800 for fiscal
years ended March 31, 2004, 2003 and 2002, respectively.  The referral fees were
to be a  percentage  ranging from 5% to 1% of the first  $5,000,000  of revenues
generated  by his  referrals  after  deducting  expenses  and a  credit  for the
consulting fees. No revenues were generated under the  arrangement.  The Company
also has a similar  customer  referral  arrangement  with Mr. Harmon Aronson,  a
Director,  to pay  him a  percentage  of net  revenues  generated  by  customers
referred by him. No fees have been earned under his arrangement.

       See "Executive  Officers" for  information as to an employment  agreement
with Bernard Berk.

                                       43



                      SECURITY OWNERSHIP OF OUR DIRECTORS,
                  EXECUTIVE OFFICERS AND PRINCIPAL STOCKHOLDERS

       The following table sets forth certain information  regarding  beneficial
ownership  of our Common  Stock as of April 15,  2005 by (i) each  director  and
named  executive  officer,  (ii)  each  beneficial  holder of at least 5% of the
outstanding  shares  of Common  Stock,  and (iii)  all  executive  officers  and
directors as a group. On April 15, 2005 there were outstanding17,957,345  shares
of Common Stock.

       Shares not  outstanding  but deemed  beneficially  owned by virtue of the
right  of any  individual  to  acquire  shares  within  60 days are  treated  as
outstanding  only when  determining the amount and percentage of the class owned
by such  individual.  Each  person  has sole  voting and  investment  power with
respect to the shares shown,  except as noted. Unless otherwise  indicated,  the
address  of the  person  named is c/o Elite  Pharmaceuticals,  Inc.,  165 Ludlow
Avenue, Northvale, New Jersey 07647.

                                                    NUMBER            PERCENTAGE
            NAME AND ADDRESS                       OF SHARES           OF CLASS
DIRECTORS AND NAMED EXECUTIVE OFFICERS
Bernard Berk, Chairman of the Board                756,000 (1)           4.1%
and Chief Executive Officer*

Edward Neugeboren, Director*                       188,094 (2)           1.0%

Dr. Barry Dash, Director                                --                --

Dr. Melvin H. Van Woert                                 --                --

Mark I. Gittelman, Chief Financial Officer,         10,000 (3)            **
Treasurer and Secretary
300 Colfax Avenue
Clifton, New Jersey 07013

All Directors and Officers as a group              954,094 (4)           5.1%

5% BENEFICIAL OWNERS

SAC Capital Associates LLC                        1,147,418 (5)          6.1%
P.O. Box 58
Victoria House, The Valley
Antigua, BVI

Jerome Belson                                      969,000 (6)           5.3%
495 Broadway
New York, New York 10012

*  See "Management - Board of Directors" for his address

** Less than 1% of outstanding shares

(1)    Includes options to purchase 630,000 shares, of which options to purchase
300,000 shares are not exercisable  until  occurrence of a "strategic  event" as
defined in his employment agreement.

(2)    Includes  147,263 shares  issuable upon exercise of warrants but does not
include 20,325 shares issuable upon exercise of warrants held by his father.

                                       44



(3)    Comprised of options to purchase 10,000 shares

(4)    Includes options and warrants to purchase an aggregate of 787,263 shares.

(5)    Includes 813,010 shares issuable upon exercise of warrants.

(6)    Includes (i) warrants to purchase  281,000  shares of Common Stock,  (ii)
53,900 shares held by Maxine Belson, wife of Jerome Belson, (iii) 63,300 held by
other  members of his family,  and (iv) 50,000  shares held by the Jerome Belson
Foundation.

       Except as otherwise set forth,  information as to the stock  ownership of
each person was provided to the Company by such person.

       Other  than  the  Stock  Option  Plan,  the  Company  does  not  have any
compensation plans or arrangements  benefiting  employees or non-employees under
which equity  securities of the Company are  authorized for issuance in exchange
for consideration in the form of goods or services.

                   OFFER TO CLASS B AND CLASS C WARRANTHOLDERS

       Each of the Class B and the Class C Warrants is nontransferable except by
operation  of law and  entitles the holder to purchase one share of Common Stock
on or before November 30, 2005 at a price of $5.00 per share. The exercise price
is subject to adjustment for stock dividends, stock splits or combination of the
Common Stock.

       The Class C Warrants  were issued by the Company in exchange  for all the
outstanding  Class A  Warrants.  To the extent a Class A Warrant  Holder did not
submit the  holder's  Class A Warrants  for  exchange  such Class A Warrants are
deemed to be Class C Warrants.

       The shares  issuable  upon  exercise of the Class B Warrants  and Class C
Warrants are offered by the Company pursuant to this Prospectus. Exercise of the
Warrants may be effected by delivering the Warrants with the exercise portion of
the Warrant fully  executed to the Company's  Warrant Agent,  Jersey  Transfer &
Trust Company, 201 Bloomfield Avenue, P.O. Box 36, Verona, New Jersey 07044 with
cash or a check in the amount of the full exercise price.

                                  LEGAL MATTERS

       Reitler  Brown & Rosenblatt  LLC, New York,  New York,  as counsel to the
Company  will pass upon  whether  the shares of Common  Stock when  issued  upon
exercise of the Class B and Class C Warrants  will be fully paid,  nonassessable
and legally issued.

                                     EXPERTS

       Our consolidated  financial statements as of March 31, 2004 and March 31,
2003 and for the years ended March 31, 2004,  March 31, 2003 and March 31, 2002,
incorporated by reference in this prospectus, have been audited by Miller, Ellin
& Company, LLP, New York, New York, independent certified public accountants, as
indicated in its report with respect  thereto,  and is incorporated by reference
in this  prospectus in reliance upon its report given upon the authority of said
firm as experts in accounting and auditing.

                                       45



                           ELITE PHARMACEUTICALS INC.

                          INDEX TO FINANCIAL STATEMENTS



                                                                            PAGE

CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2004 (UNAUDITED).......... F - 2

CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED
DECEMBER 31, 2004 AND 2003 (UNAUDITED)................................... F - 4

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
FOR THE NINE MONTHS ENDED DECEMBER 31, 2004 (UNAUDITED).................. F - 5

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED
DECEMBER 31, 2004 AND DECEMBER 31, 2003 (UNAUDITED)...................... F - 6

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AND NINE MONTHS ENDED
DECEMBER 31, 2004 AND 2003 (UNAUDITED)................................... F - 7

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM.................. F - 16

CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 2004 AND MARCH 31, 2003
(AUDITED)................................................................ F - 17

CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED
MARCH 31, 2004, 2003 AND 2002 (AUDITED).................................. F - 19

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
FOR YEARS ENDED MARCH 31, 2004, 2003 AND 2002 (AUDITED).................. F - 20

CONSOLIDATED STATEMENTS OF CASH FLOWS OR THE YEARS ENDED
MARCH 31, 2004, 2003 AND 2002 (AUDITED).................................. F - 23

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AUDITED)..................... F - 24

                                      F-1



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)


                                     ASSETS

                                                               DECEMBER 31, 2004
                                                               -----------------

CURRENT ASSETS:
   Cash and cash equivalents                                      $    4,564,948
   Accounts receivable, net                                                   --
   Restricted cash                                                       116,645
   Prepaid expenses and other current assets                              54,833
                                                                  --------------

      Total current assets                                             4,736,426
                                                                  --------------


PROPERTY AND EQUIPMENT, net of accumulated
   depreciation and amortization                                       4,273,898
                                                                  --------------


INTANGIBLE ASSETS - net of accumulated amortization                       83,791
                                                                  --------------


OTHER ASSETS:
   Prepaid expenses                                                       41,013
   Deposit on equipment                                                       --
   Restricted cash - debt service reserve                                300,000
   Restricted cash - note payable                                             --
   EDA bond offering costs, net of accumulated amortization
      of $67,058                                                         127,502
                                                                  --------------

      Total other assets                                                 468,515
                                                                  --------------

            Total assets                                          $    9,562,630
                                                                  ==============


                   The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-2



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)

                      LIABILITIES AND STOCKHOLDERS' EQUITY


                                                               DECEMBER 31, 2004
                                                               -----------------

CURRENT LIABILITIES:
   Current portion - note payable                                $      130,000
   Current portion of EDA bonds                                         165,000
   Accounts payable and accrued expenses                                595,014
                                                                 --------------
      Total current liabilities                                         890,014
                                                                 --------------

LONG TERM LIABILITIES:
   Note payable - net of current portion                                205,051
   EDA bonds - net of current portion                                 2,180,000
                                                                 --------------
      Total long-term liabilities                                     2,385,051
                                                                 --------------

      Total liabilities                                               3,275,065
                                                                 --------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
   Preferred stock - $. 01 par value;
      Series A 8% Convertible Preferred Stock
      Authorized 660,000 shares,
      aggregate liquidation preference of $5,303,662                      4,312
   Common stock - $.01 par value;
      Authorized - 65,000,000 shares
      Issued and outstanding - 13,111,547 shares,                       131,115
   Additional paid-in capital                                        46,289,033
   Accumulated deficit                                              (39,830,054)
                                                                 --------------
                                                                      6,594,406
   Treasury stock, at cost (100,000 shares)                            (306,841)
                                                                 --------------
      Total stockholders' equity                                      6,287,565
                                                                 --------------

      Total liabilities and stockholders' equity                 $    9,562,630
                                                                 ==============


                   The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-3



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                                         NINE MONTHS ENDED
                                                           DECEMBER 31,
                                                   ----------------------------
                                                       2004            2003
                                                   ------------    ------------

REVENUES                                           $    151,450    $     30,000
                                                   ------------    ------------

COST OF OPERATIONS:
   Research and development                           1,937,794       1,480,788
   General and administrative                         1,675,041       1,543,926
   Depreciation and amortization                        271,080         268,830
                                                   ------------    ------------
                                                      3,883,915       3,293,544
                                                   ------------    ------------

LOSS FROM OPERATIONS                                 (3,732,465)     (3,263,544)
                                                   ------------    ------------

OTHER INCOME (EXPENSES):
   Interest income                                       18,842          16,469
   Litigation settlement                                     --         150,000
   Sale of New Jersey tax losses                        205,792         151,027
   Interest expense                                    (176,696)       (159,777)
   Expenses relating to issuance of stock options      (325,558)     (1,096,349)
   Expenses relating to issuance of stock warrants     (241,010)       (587,983)
   Expenses relating to repricing of stock options     (397,732)             --
   Expenses relating to warrant exchange offer               --        (172,324)
                                                   ------------    ------------
                                                       (916,362)     (1,698,937)
                                                   ------------    ------------

LOSS BEFORE PROVISION FOR INCOME TAXES               (4,648,827)     (4,962,481)

PROVISION FOR INCOME TAXES                                1,000           1,000
                                                   ------------    ------------

NET LOSS                                             (4,649,827)     (4,963,481)

Preferred stock dividends                               (75,076)             --
                                                   ------------    ------------

NET LOSS ATTRIBUTABLE TO COMMON
   SHAREHOLDERS                                    $ (4,724,903)   $ (4,963,481)
                                                   ============    ============

BASIC AND DILUTED LOSS PER COMMON SHARE            $       (.39)   $       (.46)
                                                   ============    ============

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                         12,231,405      10,829,626
                                                   ============    ============


                   The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-4



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                   FOR THE NINE MONTHS ENDED DECEMBER 31, 2004
                                   (UNAUDITED)



                                      SERIES A 8%
                                      CONVERTIBLE
                                    PREFERRED STOCK        COMMON STOCK        ADDITIONAL
                                   -----------------   ---------------------     PAID-IN     TREASURY    ACCUMULATED   STOCKHOLDERS'
                                    SHARES    AMOUNT     SHARES      AMOUNT      CAPITAL       STOCK        DEFICIT       EQUITY
                                   --------   ------   ----------   --------   -----------   ---------   ------------   ----------
                                                                                                
BALANCE AT MARCH 31, 2004 (AUDITED)      --   $   --   12,204,426   $122,044   $39,338,140   $(306,841)  $(35,105,151)  $4,048,192

  Series A 8% convertible
  preferred shares and warrants
  issued in connection with
  private placement                 516,558    5,166                             5,861,434          --             --    5,866,600

  Common shares issued in
  connection with consulting
  agreement                              --       --       26,500        265        58,035          --             --       58,300

  Preferred shares converted to
  common shares                     (85,366)    (854)     853,660      8,537        (7,683)         --             --           --

  Expenses related to issuance of
  stock options                          --       --           --         --       325,558          --             --      325,558

  Expenses related to issuance of
  stock warrants                         --       --           --         --       241,010          --             --      241,010

  Expenses related to repricing
  of stock options                       --       --           --         --       397,732          --             --      397,732

  Common stock issued as dividend
  on Series A 8% convertible
  preferred stock                        --       --       26,961        269        74,807          --        (75,076)          --

   NET LOSS FOR NINE MONTHS
   ENDED DECEMBER 31, 2004               --       --           --         --            --          --     (4,649,827)  (4,649,827)
                                   --------   ------   ----------   --------   -----------   ---------   ------------   -----------

   BALANCE AT DECEMBER 31, 2004
     (Unaudited)                    431,192   $4,312   13,111,547   $131,115   $46,289,033   $(306,841)  $(39,830,054)  $6,287,565
                                   ========   ======   ==========   ========   ===========   =========   ============   ==========


                   The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-5



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                     NINE MONTHS ENDED
                                                                                       DECEMBER 31,
                                                                             --------------------------------
                                                                                  2004              2003
                                                                             --------------    --------------
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                                  $   (4,649,827)   $   (4,963,481)
   Adjustments to reconcile net loss to cash used in operating activities:
      Depreciation and amortization                                                 271,080           268,830
      Expenses related to issuance of stock options                                 325,558         1,096,349
      Expenses related to issuance of stock warrants                                241,010           587,983
      Expenses related to repricing of stock options                                397,732                --
      Expenses related to modification of warrant exchange offer                         --           172,324
      Expenses related to issuance of common stock                                   58,300                --
      Changes in assets and liabilities:
         Accounts and accrued interest receivable                                   153,250             4,681
         Prepaid expenses and other current assets                                   83,059            48,803
         Accounts payable, accrued expenses and other current liabilities          (490,228)          222,018
                                                                             --------------    --------------

NET CASH USED IN OPERATING ACTIVITIES                                            (3,610,066)       (2,562,493)
                                                                             --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of equipment                                                            (27,843)               --
   Purchase of patent                                                                    --           (20,500)
   Restricted cash                                                                  312,350            (9,300)
                                                                             --------------    --------------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                                 284,507           (29,800)
                                                                             --------------    --------------

CASH FLOWS FROM  FINANCING ACTIVITIES:
   Net proceeds from issuance of Securities                                       5,866,600         3,209,000
   Principal bank note payments                                                    (225,000)          (56,250)
   Proceeds from equipment loan                                                     400,000                --
   Principal equipment note payments                                                (64,989)               --
   Principal repayments of NJEDA Bonds                                             (150,000)         (140,000)
   Prepaid interest                                                                 (41,013)               --
                                                                             --------------    --------------

NET CASH PROVIDED BY FINANCING ACTIVITIES                                         5,785,638         3,012,750
                                                                             --------------    --------------

NET CHANGE IN OPERATING CASH AND CASH EQUIVALENTS                                 2,460,079           420,457

OPERATING CASH AND CASH EQUIVALENTS - beginning of period                         2,104,869         3,264,081
                                                                             --------------    --------------

OPERATING CASH AND CASH EQUIVALENTS - end of period                          $    4,564,948    $    3,684,538
                                                                             ==============    ==============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid for interest                                                    $      132,231    $      112,341
   Cash received for income taxes                                                   204,792           150,027

SCHEDULE OF NON-CASH FINANCING ACTIVITIES:
   Preferred Stock dividends of $75,076 paid by issuance of 26,961
      shares of Common Stock                                                 $       75,076                --



                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-6



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 1  - BASIS OF PRESENTATION

          The   information   includes  the  results  of   operations  of  Elite
          Pharmaceuticals,  Inc. and its consolidated subsidiaries (collectively
          the  "Company")   including  its  wholly-owned   subsidiaries,   Elite
          Laboratories,  Inc.  ("Elite Labs"),  Elite Research Ltd.  ("ERL") and
          Elite Research,  Inc. ("ERI"), for the periods ended December 31, 2004
          and  December  31,  2003.  As of  December  31,  2004,  the  financial
          statements  of all  entities  are  consolidated  and  all  significant
          intercompany   accounts  are  eliminated   upon   consolidation.   The
          accompanying  unaudited  consolidated  financial  statements have been
          prepared  pursuant  to rules and  regulations  of the  Securities  and
          Exchange  Commission.  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 considered
          necessary  for a  fair  presentation  of  the  consolidated  financial
          position,  results of operations and cash flows of the Company for the
          periods presented have been included.

          The  financial  results  for the interim  periods are not  necessarily
          indicative  of the results to be expected  for the full year or future
          interim periods.

          The accompanying consolidated financial statements of the Company have
          been  prepared in  accordance  with  accounting  principles  generally
          accepted for interim  financial  statement  presentation and should be
          read in conjunction  with the  consolidated  financial  statements and
          notes included elsewhere for the year ended March 31, 2004. There have
          been no changes in  significant  accounting  policies  since March 31,
          2004.

          The Company does not anticipate being profitable for fiscal year 2005;
          therefore a current  provision for income tax was not  established for
          the nine months ended December 31, 2004. Only the minimum  corporation
          tax liability required for state purposes is reflected.

NOTE 2  - STOCKHOLDERS' EQUITY

          The  shareholders at the Annual Meeting of  Stockholders  adjourned to
          July  21,  2004,   approved  the  amendment  to  the   Certificate  of
          Incorporation  increasing  the number of authorized  shares of capital
          stock from  25,000,000 of Common Stock to 65,000,000  shares of Common
          Stock and 5,000,000 shares of Preferred  Stock,  each with a par value
          of $.01 per share.

          SERIES A 8% CONVERTIBLE PREFERRED STOCK TRANSACTION

          In October 2004,  the Company  completed a private  placement  through
          Indigo  Securities  LLC, the  Placement  Agent,  for  aggregate  gross
          proceeds of $6,600,000 of 516,558 shares of Series A Preferred  Stock,
          par value  $0.01  per  share  ("Preferred  Shares")  convertible  into
          5,165,580   shares  of  Common  Stock.   The  Preferred   Shares  were
          accompanied  by warrants to purchase an aggregate of 5,165,580  shares
          of Common  Stock at exercise  prices  ranging  from $1.54 to $1.84 per
          share.  See Note 4 - Subsequent  Events" for the conversion of all the
          originally issued 516,558 shares into shares of Common Stock.

                                      F-7



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 2  - STOCKHOLDERS' EQUITY (Continued)

          SERIES A 8% CONVERTIBLE PREFERRED STOCK TRANSACTION (Continued)

          The holders of the Preferred  Shares were entitled to dividends at the
          rate of 8% of the original  issue price of $12.30 per share payable on
          December 1 and June 1 of each year in cash or shares of Common  Stock.
          Holders were entitled to elect one Director,  and ten votes per share,
          and vote  with  the  Common  Stockholders  as one  class on all  other
          matters.  Each  Preferred  Share was  convertible  into ten  shares of
          Common Stock at a rate of $1.23 into $12.30 plus dividends to the date
          of conversion. The purchaser of the Preferred Shares (the "INVESTORS")
          received for each  Preferred  Share acquired two Common Stock Purchase
          Warrants,   one   exercisable   on  or  prior  to  December  31,  2005
          ("SHORT-TERM  WARRANTS")  and the  other  exercisable  on or  prior to
          December 28, 2009 ("LONG-TERM WARRANTS").  Each warrant represents the
          right to purchase five shares of Common Stock.

          The  private  placement  was  effected  in three  tranches.  The first
          tranche  involved  the sale on October  6, 2004 of  379,122  Preferred
          Shares at a price of $12.30 per share convertible into an aggregate of
          3,791,220  shares of Common Stock  accompanied by Short-Term  Warrants
          and Long-Term  Warrants to purchase at $1.54 per share an aggregate of
          3,791,220 shares of Common Stock. The second tranche involved the sale
          on October 12, 2004 of 119,286  Preferred  Shares at a price of $14.00
          per  share   convertible   into  1,192,860   shares  of  Common  Stock
          accompanied  by  Short-Term  and  Long-Term  Warrants  to  purchase an
          aggregate of 1,192,860  shares of Common Stock at a price of $1.75 per
          share.  The third  tranche  involved  the sale on October  26, 2004 of
          18,150 Preferred Shares at a price of $14.70 per share  convertible in
          to 181,500  shares of Common Stock  accompanied by Short Term and Long
          Term  Warrants to purchase at a price of $1.84 per share an  aggregate
          of 181,500 shares of Common Stock.

          Pursuant to the Placement Agent  Agreement,  the Company issued to the
          Placement  Agent and its  designees  Long Term  Warrants  to  purchase
          357,495  shares of Common Stock at $1.23 per share,  119,286 shares of
          Common  Stock at a price of $1.40  per  share,  and  18,150  shares of
          Common Stock at a price of $1.47 per share, respectively.  The Company
          paid  commissions  aggregating  $633,510  and also paid legal fees and
          expenses of the Agent's counsel of $75,000 and legal fees and expenses
          of one counsel for the investors in the private placement of $25,000.

          The Company at its expense registered under the Securities Act of 1933
          (the  "ACT")  for  resale the  shares of Common  Stock  issuable  upon
          conversion  of  the  Preferred   Shares,   exercise  of  the  warrants
          (including the Placement Agent's warrants) and as payment of dividends
          on the Preferred Shares.

          The Preferred Shares and warrants were sold by Registrant  pursuant to
          the exemption  from  registration  afforded by Section 4(2) of the Act
          and Registration D thereunder.

          In  the  private  placement  Dr.  Charan  Behl,  the  Company's  Chief
          Scientific  Advisor,  purchased at $12.30 per share  20,000  Preferred
          Shares and  received  warrants  to purchase  200,000  shares of Common
          Stock. His payment consisted of $16,675 in cash and the release of the
          Company's  obligation of $229,325 due to Dr. Behl for consulting  fees
          for services rendered through September 30, 2004.

          The  December 1, 2004  dividends in the amount of $75,076 were paid by
          issuance  of 26,961  shares of Common  Stock.  By December  31,  2004,
          85,366 shares of Series A Preferred  Stock were converted into 853,660
          shares of Common Stock.

                                      F-8



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 2  - STOCKHOLDERS' EQUITY (Continued)

          COMMON STOCK TRANSACTION

          On July 6, 2004,  the Company issued 26,500 shares of Common Stock and
          agreed to pay $10,000 per month to a corporation in consideration  for
          the rendering for a six-month period of investor  relation  consulting
          services,  including the distribution of the Company's press releases,
          the  provision of related  strategic  advice and the  inclusion of the
          Company on the consultant's website. The Company agreed to provide the
          holder  with  "piggy-back"  registration  rights  with  respect to the
          shares.


          DECEMBER 2003 PRIVATE PLACEMENT

          The  Company  completed  in  December  2003  a  private  placement  of
          1,645,000  shares of its common stock at $2.00 per share,  exempt from
          registration  pursuant to Section 4(2) and Regulation D under the Act.
          In connection with the offering, the Company paid a cash commission of
          $75,000 to First Montauk Group Inc., as Placement  Agent and issued to
          the agent a five year warrant to purchase  50,000  shares of Company's
          common stock at a price of $2.00 per share.  Legal fees  approximating
          $36,000 were also incurred in connection with this private  placement.
          Pursuant  to its  agreement  with the  purchasers,  the Company at its
          expense  registered  1,580,000  of the  shares  issued  and the shares
          issuable upon exercise of the warrant under the Act

          TREASURY STOCK TRANSACTIONS

          The Company  purchased  prior to March 31,  2003,  in the open market,
          100,000 shares of common stock for a total  consideration  of $306,841
          pursuant to the  authorization  by the Board of  Directors on June 27,
          2002.

          WARRANTS AND OPTIONS

          On July 20, 2004,  the Company issued  five-year  warrants to purchase
          50,000  shares  of  Common  Stock at a price of $3.00  per share to an
          individual  in  consideration  of his  agreement  to render  financial
          consulting services. See Note 4 - "Subsequent Events".

          On July 8, 2004,  Elite  Labs,  to  finance  the  purchase  of certain
          machinery and equipment, borrowed $400,000 and designees of the lender
          received warrants which vested  immediately,  to purchase an aggregate
          of 50,000 shares of the Company's common stock at $4.20 per share.

          On June 3, 2004, the Company  granted  five-year  warrants to purchase
          100,000  shares  of  Common  Stock at a price of $2.50  per share to a
          corporation as consideration for financial consulting services.

          The per  share  weighted-average  fair  value of the  above  mentioned
          warrants  under this  subcaption  ranged  from $.83 - $1.50  using the
          Black-Scholes    warrant    pricing    model   with   the    following
          weighted-average  assumptions:  no dividend yield; expected volatility
          of 80.34;  risk free  interest  rate of 3.0% and expected  lives of 10
          years.

          In June 2004, the stockholders of the Company approved the adoption by
          the Board of  Directors of the  Company's  2004 Stock Option Plan (the
          "2004 Plan").  The Plan reserves  1,500,000 shares of Common Stock for
          grant by the Board of Directors of  incentive  or  nonqualified  stock
          options to officers, employees, or directors of and consultants to the
          Company.

                                      F-9



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 2  - STOCKHOLDERS' EQUITY (Continued)

          WARRANTS AND OPTIONS (Continued)

          On June 22,  2004,  the Company  granted  under its 2004 Stock  Option
          Plan, 120,000 options to Directors and 123,300 options to employees to
          purchase an aggregate of 243,300  shares of Common Stock at a price of
          $2.34 per share.  The 120,000  options  granted under the 2004 Plan to
          members  of the Board of  Directors  expire ten years from the date of
          issuance and are fully  vested.  The per share  weighted-average  fair
          value of the 243,300 options amounted to $1.91 using the Black-Scholes
          options pricing model with the following weighted-average assumptions:
          no dividend yield;  expected  volatility of 76.69%; risk free interest
          rate of 4.0%; and expected lives of ten years. The Company has taken a
          charge of $229,632 for the nine-months  ended December 31, 2004, which
          represents  the  fair  value  of the  vested  options,  utilizing  the
          Black-Scholes options pricing model on the grant date.

          The  120,000  options  granted to  employees  were in  replacement  of
          previously  granted  options  containing  exercise prices greater than
          $2.34 per share. On the same date the stockholders approved amendments
          made previously by the Board of Directors to outstanding  warrants and
          options  including the repricing of options to purchase 420,000 shares
          of which options to purchase  330,000 shares were held by Directors of
          the Company.  Accordingly,  during the nine months ended  December 31,
          2004 options  with  respect to an  aggregate  of 543,300  options were
          repriced (treating the options granted in lieu of outstanding  options
          as repriced  options).  The new options have exercise  prices  between
          $2.21 and $2.34 per share.  162,300  options  are  vested and  381,000
          options  are in various  stages of three  year  vesting  periods.  The
          options  expire  ten  years  from  date of  issuance.  The  per  share
          weighted-average fair value of options repriced during the nine months
          ended  December  31,  2004,  ranged  from  $1.51  -  $1.91  using  the
          Black-Scholes    options    pricing    model   with   the    following
          weighted-average  assumptions:  no dividend yield; expected volatility
          of 76.69%;  risk-free interest rate of 4.0%; and expected lives of ten
          years.  The Company has taken a charge of $397,732 for the nine months
          ended December 31, 2004 which represents the fair value of the options
          vested,  utilizing  the  Black-Scholes  options  pricing model on each
          grant date.

          The following  table  illustrates  the effect on net loss and loss per
          share  as if the  Company  had  applied  the  fair  value  recognition
          provisions of SFAS No. 123 to all  outstanding  and unvested awards in
          each period presented:

                                                    NINE MONTHS ENDED DECEMBER
                                                   ----------------------------
                                                      2004             2003
                                                   -----------      -----------

Net loss as reported                               $(4,649,827)     $(4,963,481)

Add: Stock-based compensation
expense included in reported net loss,
net of related tax effects                             964,300        1,684,332

Deduct: Total stock-based
compensation expense determined
under fair value method for all awards
net of related tax effects                          (1,005,571)      (2,344,940)
                                                   -----------      -----------

Pro-forma net loss                                  (4,691,098)      (5,624,089)

Loss per share as reported                                (.38)            (.46)
Pro-forma loss per share                                  (.38)            (.52)

                                      F-10



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 2  - STOCKHOLDERS' EQUITY (Continued)

          WARRANTS AND OPTIONS (Continued)

          At December 31, 2004,  Elite had  outstanding  2,377,050  options with
          exercise  prices  ranging from $1.00 to $3.00 and  8,514,750  warrants
          (exclusive of the Short Term Warrants and the Long Term Warrants) with
          exercise  prices ranging from $2.00 to $5.00;  each option and warrant
          representing the right to purchase one share of common stock.

          CLASS A WARRANT EXCHANGE OFFER

          On October 23, 2002, the Company  entered into a Settlement  Agreement
          with various  parties in order to end a Consent  Solicitation  contest
          and various  legal  actions  initiated by the Company.  The  agreement
          provided,  among other  things,  an  agreement to commence an exchange
          offer (the "Exchange  Offer") whereby holders of the Company's Class A
          Warrants  which expired on November 30, 2002 (the "Old  Warrants") had
          the  opportunity  to exchange  those  warrants for new  warrants  (the
          "Class C  Warrants")  upon payment to the Company of $.10 per share of
          common  stock  issuable  upon the  exercise  of the old  warrants.  In
          September 2003 the Company  discontinued the Exchange offer and issued
          the Class C Warrants to the record  holders as of November 30, 2002 of
          the Class A Warrants without requiring any cash payment.

          Class C  Warrants  are  exercisable  for the same  number of shares of
          common stock as the Class A Warrants at an exercise price of $5.00 per
          share,  and expire on November  30,  2005.  They are not  transferable
          except pursuant to operation of law.

          During the year ended March 31, 2003,  the Company  expensed  $242,338
          relating to the Exchange Offer, which represents the fair value of the
          Class C Warrants,.  The per share  weighted-average fair value of each
          warrant on the date of grant was $1.10 using the Black-Scholes  option
          pricing  model with the  following  weighted-average  assumptions:  no
          dividend yield; expected volatility of 73.77%; risk-free interest rate
          of 2.88%;  and expected lives of 3 years. The elimination of the $0.10
          per share fee resulted in an additional  charge of $172,324 during the
          year ended March 31, 2004.

          For the year ended March 31, 2003 the Company  incurred legal fees and
          other costs amounting to  approximately  $100,000,  in connection with
          the Exchange Offer, which was charged to additional paid-in capital.

NOTE 3  - COMMITMENTS AND CONTINGENCIES

          SETTLEMENT OF LITIGATION WITH ATUL M. MEHTA

          The Company had an employment agreement ("Employment  Agreement") with
          its former President/CEO, Dr. Atul M. Mehta ("Mehta").

          On June 3, 2003,  Mehta  resigned from all positions that he held with
          the Company, while reserving his rights under his Employment Agreement
          and under  common law. On July 3, 2003,  Mehta  instituted  litigation
          against the Company and one of its directors in the Superior  Court of
          New Jersey, alleging, among other things, the breach of his Employment
          Agreement and defamation,  and claiming that he is entitled to receive
          his salary  through June 6, 2006.  The Company  made  certain  counter
          claims against Mehta.

                                      F-11



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 3  - COMMITMENTS AND CONTINGENCIES (Continued)

          SETTLEMENT OF LITIGATION WITH ATUL M. MEHTA (Continued)

          Under a settlement agreement, dated April 21, 2004, Mehta relinquished
          any rights to the Company's  patents and  intellectual  properties and
          agreed to certain  non-disclosure and certain limited  non-competition
          covenants.  The  Company  paid  Mehta  $400,000  and  certain  expense
          reimbursements,  and received a  short-term  option for the Company or
          its  designees to acquire all of the shares of the common stock of the
          Company  held by Mehta  and his  affiliates  at $2.00 per  share.  The
          Company paid  $100,000 into escrow which was released to Mehta because
          the option was not exercised in full. As part of the  settlement,  the
          Company  extended  expiration  dates of certain  options  to  purchase
          770,000  shares of common stock at prices ranging from $1.00 to $10.00
          per share held by Mehta and also provided him with certain "piggyback"
          registration rights with respect to shares underlying his options. The
          Company  entered  into an agreement  dated  October 7, 2004 with Mehta
          pursuant to which 100,000 of the $10.00 options were  terminated,  the
          expiration  dates of the other 670,000 options were extended from June
          13,  2005 to  December  31,  2007 and the  exercise  price of  170,000
          options  were reduced  from $10.00 to $2.34 per share.  The  agreement
          also  obligates the Company to bear Mehta's  legal and other  expenses
          for the two year period from the litigation settlement will not exceed
          $50,000.

          REFERRAL AGREEMENT WITH RELATED PARTY

          In January 2002,  the Company  entered into a Referral  Agreement with
          one of its directors  (Referring  Party) whereby the Company is to pay
          the Referring Party a fee based upon payments  received by the Company
          from sales of products, development fees, licensing fees and royalties
          generated  as a  direct  result  of the  Referring  Party  identifying
          customers for the Company. These amounts are to be reduced by the cost
          of goods sold directly incurred in the manufacturing or development of
          products as well as any direct expenses associated with these efforts.
          The Referral Agreement has no expiration date.

          The Company  committed to pay the Referring  Party a referral fee each
          year as follows:

                  PERCENTAGE OF                REFERRAL BASE
                  REFERRAL BASE            FROM              TO
               -------------------      ----------       ----------
                        5%              $        0       $1,000,000
                        4%               1,000,000        2,000,000
                        3%               2,000,000        3,000,000
                        2%               3,000,000        4,000,000
                        1%               4,000,000        5,000,000

          As of December 31, 2004,  no referral fee payments were required to be
          made under this agreement.

          COLLABORATIVE AGREEMENTS

          On December  18,  2003,  the Company and Pivotal  Development,  L.L.C.
          entered  into an agreement  to develop a  controlled  release  product
          utilizing Elite's proprietary drug delivery technology. The product is
          a  generic  equivalent  to  a  drug  losing  patent  exclusivity  with
          addressable  market revenues of  approximately  $150 million per year.
          The agreement also provides an option to develop a controlled  release
          NDA product.

          Under  the  collaboration  agreement,   Pivotal  Development  will  be
          responsible  for  taking  the  Elite   formulation   through  clinical
          development and the FDA regulatory approval process.  The partners are
          to seek a license during the development  cycle from a  pharmaceutical
          company, which has the resources to effectively market the product and
          share the cost of defending the product against any lawsuits.

          Elite  and  Pivotal  are to bear  costs in their  respective  areas of
          responsibility.  In  addition  Pivotal is to pay Elite  $750,000  upon
          attainment of certain milestones outlined in the agreement.

                                      F-12



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 3  - COMMITMENTS AND CONTINGENCIES (Continued)

          COLLABORATIVE AGREEMENTS (Continued)

          Pivotal did not raise the capital  required to move  forward  with the
          development  agreement  and did not go forward  under the terms of the
          agreement.  Elite is  attempting to identify  other  partners for this
          project.

          In June 2001,  the Company  entered  into two  separate  and  distinct
          development  and  license   agreements  with  another   pharmaceutical
          company, ECR Pharmaceuticals,  Inc. ("ECR"). The Company is developing
          two drug  compounds  for the partner in exchange for certain  payments
          and royalties.  The Company also reserves the right to manufacture the
          compounds.  On  November  15,  2004,  ECR  announced  that it launched
          LODRANE 24, utilizing Elite's exclusive  extended release  technology,
          for  once  daily  dosing.  The  Company  is  currently   manufacturing
          commercial batches for promotion by ECR for which Elite will receive a
          royalty  on  product  revenues.  No  amounts  were  earned  under  the
          agreements  during the nine month  period  ended  December 31, 2004 or
          2003 respectively.

          On September  13,  2002,  the  Company,  entered into a  manufacturing
          agreement with Ethypharm S.A.  ("Ethypharm").  Under the terms of this
          agreement,   the  Company   initiated  the   manufacturing  of  a  new
          prescription  drug  product for  Ethypharm.  The  Company  received an
          upfront  manufacturing  fee  for the  first  phase  of the  technology
          transfer and billed an  additional  amount upon the  completion of the
          first phase of manufacturing.

          The Company is entitled to receive  additional fees in advance for the
          final  phase  of the  manufacturing.  In  addition,  if and  when  FDA
          approval is obtained and if requested by  Ethypharm,  the Company will
          manufacture  commercial  batches of the  product on terms to be agreed
          upon.  There were no amounts  earned in the nine month  periods  ended
          December 31, 2004 and 2003.

          EMPLOYMENT AGREEMENT

          On July 23,  2003,  the Company  appointed  Bernard  Berk as its Chief
          Executive  Officer  and  President  and  entered  into  an  employment
          agreement with him. The initial term of this agreement is three years.
          Pursuant to the agreement:

          - Mr. Berk is entitled to receive a base salary of $200,000 per annum,
          subject to increase to $330,140 if and when the Company  consummates a
          Strategic Transaction (as defined in the employment agreement).

          - The  Company  confirmed  its  grant to Mr.  Berk on June 3,  2003 of
          options to purchase  300,000  shares of the Company's  common stock at
          $2.01 per share. All of these options are vested.

          - The  Company  granted Mr.  Berk  options to  purchase an  additional
          300,000  shares of its common stock,  with an exercise  price equal to
          $2.15,  the closing price of the Company's common stock on the date of
          grant. These options will vest solely upon consummation of a Strategic
          Transaction, as defined.

                                      F-13



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 3  - COMMITMENTS AND CONTINGENCIES (Continued)

          EMPLOYMENT AGREEMENT (Continued)


          - Mr. Berk will be entitled to receive  severance in  accordance  with
          the employment  agreement if he is terminated without cause or because
          of  his  death  or  permanent  disability  or  if  he  terminates  his
          employment  for good reason or as a result of a "change of control" as
          defined. The severance will be payable in accordance with the terms of
          his employment agreement.

          On May 14, 2004, the Company's  Board of Directors  appointed  Bernard
          Berk to the position of Chairman of the Board of Directors.

          CONSULTING AGREEMENTS

          On July 3, 2003,  the Company  entered into an agreement  with Leerink
          Swann & Company to provide a Valuation and a Fairness Opinion in order
          for the Company to complete a proposed  acquisition  (subsequently not
          effected) for which the Company paid a non-refundable  retainer fee of
          $50,000.  If and  when the  Board of  Directors  requests  a  Fairness
          Opinion,  Leerink's  compensation  is to be $50,000.  No amounts  were
          expensed in the nine month period ended December 31, 2004 and 2003.

          The Company entered into one year  consulting  agreements with each of
          Saggi Capital Corp. and Bridge  Ventures Inc. on November 4, 2003. The
          consultant's services include advice with respect to overall strategic
          planning, financing opportunities,  acquisition policy, commercial and
          investment   banking   relationships  and  stockholder   matters.   In
          consideration of the consultant's  agreement to provide services,  the
          Company pays each consultant $75,000 in monthly installments of $6,250
          and issued to each consultant a warrant to purchase  100,000 shares of
          the  Company's  common  stock  at a price  of $2.00  per  share.  Each
          agreement was extended for an additional  year until  November 4, 2005
          at a cash fee of $6,250 per month.

          On June 3,  2004,  the  Company  agreed to engage a company to provide
          consulting  services  and issued in  connection  therewith a five-year
          warrant to purchase 100,000 shares of common stock at a price of $2.50
          per share.

          On July 20,  2004,  the  Company  agreed to engage  an  individual  to
          provide  financial   consulting  services  and  issued  in  connection
          therewith a  three-year  warrant to purchase  50,000  shares of common
          stock at a price of $3.00  per  share.  Pursuant  to the  rules of the
          American  Stock  Exchange,  the  issuance  of  the  warrants  is to be
          presented for ratification by shareholders at the next Annual Meeting.

          For  the  nine  month  periods  ended  December  31,  2004  and  2003,
          consulting expenses under these agreements amounted to an aggregate of
          $30,000 and $120,000, respectively.

                                      F-14



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2004 AND 2003
                                   (UNAUDITED)

NOTE 4  - SUBSEQUENT EVENTS

          Effective  January 24, 2005,  Mr. John Moore resigned as a director of
          the Company and a member of its Audit and Nominating Committee and was
          replaced by Mr. Edward  Neugeboren  who was appointed  pursuant to the
          Certificate  of  Designation  of the Series A  Preferred  Stock by the
          Placement Agent of the private placement in which the shares were sold
          as the agent of the  Preferred  Shareholders.  He was appointed by the
          Board of Directors to the Audit and Nominating Committees.

          As of March 7, 2005,  all of the  originally  issued 516,558 shares of
          Series A  Convertible  Preferred  Stock  had been  converted  (431,192
          shares  subsequent  to December  31,  2004) into  5,200,120  shares of
          common stock.

          During the period  January 1, 2005 through March 7, 2005,  the Company
          issued  203,050  shares of common  stock upon  exercise of  short-term
          warrants.

                                      F-15



                   REPORT OF REGISTERED PUBLIC ACCOUNTING FIRM


To Elite Pharmaceuticals, Inc.

We  have  audited  the  accompanying   consolidated   balance  sheets  of  Elite
Pharmaceuticals,  Inc. and Subsidiaries (the "Company") as of March 31, 2004 and
2003,  and the related  consolidated  statements  of  operations,  stockholders'
equity  (deficit)  and cash flows for the years ended March 31,  2004,  2003 and
2002.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We conducted  our audits in  accordance  with  standards  of the Public  Company
Oversight  Board  (United  States).  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,   in  all   material   respects,   the   financial   position  of  Elite
Pharmaceuticals,  Inc. and  Subsidiaries  as of March 31, 2004 and 2003, and the
results of their  operations and their cash flows for each of the three years in
the period ended March 31, 2004,  2003 and 2002 in  conformity  with  accounting
principles generally accepted in the United States of America.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will  continue as a going  concern.  As shown in the  financial
statements,  the Company has  experienced  significant  losses and negative cash
flows,  resulting in decreased working capital and accumulated  deficits.  These
conditions  raise  substantial  doubt  about its  ability to continue as a going
concern. Management's plans regarding those matters are described in Note 2.




                                        /s/ Miller, Ellin & Company, LLP
                                        CERTIFIED PUBLIC ACCOUNTANTS


New York, New York
June 8, 2004, except for
  the fourth and fifth paragraphs of
    Note 13, as to which
      the date is June 24, 2004


                                      F-16



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                             MARCH 31, 2004 AND 2003


                                     ASSETS

                                                            2004         2003
                                                         ----------   ----------

CURRENT ASSETS:
   Cash and cash equivalents                             $2,104,869   $3,264,081
   Accounts and accrued interest receivable                 153,250        4,681
   Restricted cash                                          203,995       99,380
   Prepaid expenses and other current assets                137,892      132,092
                                                         ----------   ----------

       Total current assets                               2,600,006    3,500,234
                                                         ----------   ----------


PROPERTY AND EQUIPMENT- net of accumulated
   depreciation and amortization                          4,090,250    4,390,553
                                                         ----------   ----------


INTANGIBLE ASSETS - net of accumulated amortization         102,196      104,842
                                                         ----------   ----------


OTHER ASSETS:

   Deposit on equipment                                     398,580           --
   Restricted cash - debt service                           300,000      300,000
   Restricted cash - note payable                           225,000      250,000
   EDA bond offering costs, net of accumulated
       amortization of $60,458 and $47,267,
       respectively                                         137,402      150,593
                                                         ----------   ----------

       Total other assets                                 1,060,982      700,593
                                                         ----------   ----------


                                                         $7,853,434   $8,696,222
                                                         ==========   ==========



                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-17



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                             MARCH 31, 2004 AND 2003
                                   (CONTINUED)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                       2004            2003
                                                   ------------    ------------

CURRENT LIABILITIES:
   Current portion - Note payable                  $     75,000    $     75,000
   Current portion of EDA bonds                         150,000         140,000
   Accounts payable and accrued expenses              1,085,242         334,721
                                                   ------------    ------------
        Total current liabilities                     1,310,242         549,721
                                                   ------------    ------------

LONG TERM LIABILITIES:
   Note payable - net of current portion
   EDA bonds - net of current portion                   150,000         225,000
                                                      2,345,000       2,495,000
                                                   ------------    ------------
        Total long-term liabilities                   2,495,000       2,720,000
                                                   ------------    ------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:

   Common stock - $.01 par value;
      Authorized - 25,000,000 shares
      Issued and outstanding - 12,204,423
      and 10,544,423 in 2004 and 2003,
      respectively                                      122,044         105,444

   Additional paid-in capital                        39,338,140      34,218,832
   Accumulated deficit                              (35,105,151)    (28,590,934)
                                                   ------------    ------------
                                                      4,355,033       5,733,342

      Treasury stock                                   (306,841)       (306,841)
                                                   ------------    ------------
      Total stockholders' equity                      4,048,192       5,426,501
                                                   ------------    ------------

      Total liabilities and stockholders' equity   $  7,853,434    $  8,696,222
                                                   ============    ============


                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-18



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                               YEARS ENDED MARCH 31,
                                                   -------------------------------------------
                                                       2004            2003           2002
                                                   ------------    ------------    -----------
                                                                          
REVENUES:
   Research and development                        $    258,250    $    442,500    $   593,000
   Product formulation fees                                  --         187,810        601,057
   Consulting and test fees                                  --              --          3,450
                                                   ------------    ------------    -----------
         Total revenues                                 258,250         630,310      1,197,507
                                                   ------------    ------------    -----------

OPERATING EXPENSES:
   Research and development                           2,075,074       2,013,579      1,609,108
   General and administrative                         2,549,846       1,858,069        763,687
   Depreciation and amortization                        332,836         310,876        266,919
                                                   ------------    ------------    -----------
                                                      4,957,756       4,182,524      2,639,714
                                                   ------------    ------------    -----------

LOSS FROM OPERATIONS                                 (4,699,506)     (3,552,214)    (1,442,207)
                                                   ------------    ------------    -----------

OTHER INCOME (EXPENSES):
   Interest income                                       23,765          96,692        260,055
   Litigation Settlement                                150,000              --             --
   Sale of NJ Tax Losses                                151,027          71,674        137,818
   Interest expense                                    (211,595)       (227,907)      (220,123)
   Equity in loss of joint venture                           --        (186,379)      (507,640)
   Charge relating to issuance of stock options      (1,166,601)        (20,550)            --
   Charge relating of issuance of stock warrants       (587,983)             --             --
   Charge relating to warrant exchange offer           (172,324)       (242,338)            --
                                                   ------------    ------------    -----------
                                                     (1,813,711)       (508,808)      (329,890)
                                                   ------------    ------------    -----------

LOSS BEFORE PROVISION FOR INCOME
   TAXES                                             (6,513,217)     (4,061,022)    (1,772,097)

PROVISION FOR INCOME TAXES                                1,000             400          2,430
                                                   ------------    ------------    -----------

NET LOSS                                           $ (6,514,217)   $ (4,061,422)   $(1,774,527)
                                                   ============    ============    ===========

BASIC AND DILUTED LOSS PER COMMON
   SHARE                                           $      (0.58)   $      (0.40)   $     (0.19)
                                                   ============    ============    ===========

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                         11,168,618      10,069,991      9,561,299
                                                   ============    ============    ===========



                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-19



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                              PREFERRED STOCK       COMMON STOCK       ADDITIONAL    TREASURY STOCK                   STOCKHOLDERS'
                             ------------------  -------------------     PAID-IN    ----------------   ACCUMULATED       EQUITY
                             SHARES     AMOUNT     SHARES     AMOUNT     CAPITAL    SHARES    AMOUNT      DEFICIT       (DEFICIT)
                             -------   --------  ---------   -------   -----------  -------   ------   ------------    -----------
                                                                                            
BALANCE AT APRIL 1, 2001          --   $     --  9,376,389   $93,764   $18,071,503                      $(21,000,013)   $(2,834,746)

Issuance of shares through
  exercise of warrants            --         --    298,179     2,981     1,301,606                                --      1,304,587
Issuance of shares and
  warrants through exercise
  of placement agent warrants     --         --     16,272       163        58,416                                --         58,579
Issuance of shares and
  warrants through exercise
  of options                      --         --     20,000       200        37,939                                --         38,139
Issuance of Series B
  convertible exchangeable
  preferred stock            200,000    200,000         --        --            --                                --        200,000
Dividends declared -
  Series A preferred stock        --         --         --        --            --                          (853,148)      (853,148)
Net loss for year ended
  March 31, 2002                  --         --         --        --            --       --       --     (1,774,527)    (1,774,527)
                             -------   --------  ---------   -------   -----------  -------   ------   ------------    -----------

BALANCE AT MARCH 31, 2002    200,000   $200,000  9,710,840   $97,108   $19,469,464       --   $   --   $(23,627,688)   $(3,861,116)
                             -------   --------  ---------   -------   -----------  -------   ------   ------------    -----------



                     The accompanying notes are an integral
                 part of the consolidated financial statements.

                                      F-20



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                             PREFERRED STOCK        COMMON STOCK       ADDITIONAL    TREASURY STOCK                   STOCKHOLDERS'
                            ------------------   -------------------     PAID-IN    ----------------   ACCUMULATED       EQUITY
                            SHARES     AMOUNT      SHARES     AMOUNT     CAPITAL    SHARES    AMOUNT      DEFICIT       (DEFICIT)
                            -------   --------   ---------   -------   -----------  -------  -------   ------------    -----------
                                                                                             
BALANCE AT APRIL 1, 2002     200,000  $ 200,000   9,710,840  $ 97,108  $19,469,464       --  $      --  $(23,627,688)   $(3,861,116)

Issuance of shares
  through exercise of
  warrants                        --         --       2,603        26       13,004                                --         13,030
Issuance of shares and
  warrants through
  exercise of placement
  agent warrants                  --         --      14,670       147       52,666                                --         52,813
Issuance of convertible
  exchangeable preferred
  stock                      559,000    559,000          --        --           --                                --        559,000
Dividends - declared -
  Series B preferred stock        --         --          --        --           --                           (14,000)       (14,000)
Dividends - declared -
  Series A preferred stock        --         --          --        --           --       --         --      (887,824)      (887,824)
Preferred stock issued to
  satisfy accrued dividends   14,000     14,000          --        --           --                                --         14,000
Conversion of convertible
  exchangeable preferred
  stock into common stock   (773,000)  (773,000)    816,310     8,163   14,520,810       --         --            --     13,755,973

Purchase of treasury stock        --         --    (100,000)       --           --  100,000   (306,841)           --       (306,841)
                                                                                                                           
Charge relating to
  exchange of warrants            --         --          --        --      242,338                  --            --        242,338

Charge relating to issuance
  of stock options                --         --          --        --       20,550                  --            --         20,550

Fees relating to Warrant
  Exchange Offer                  --         --          --        --     (100,000)                 --            --       (100,000)

Net loss for the year ended
  March 31, 2003                  --         --          --        --           --       --         --    (4,061,422)    (4,061,422)
                            --------  ---------  ----------  --------  -----------  -------  ---------  ------------    -----------

BALANCE AT MARCH 31, 2003         --  $      --  10,444,423  $105,444  $34,218,832  100,000  $(306,841) $(28,590,934)   $ 5,426,501
                            ========  =========  ==========  ========  ===========  =======  =========  ============    ===========



                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-21



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                             PREFERRED STOCK        COMMON STOCK       ADDITIONAL     TREASURY STOCK                   STOCKHOLDERS'
                            ------------------   -------------------     PAID-IN    ------------------  ACCUMULATED       EQUITY
                            SHARES     AMOUNT      SHARES     AMOUNT     CAPITAL    SHARES    AMOUNT       DEFICIT       (DEFICIT)
                            -------   --------   ---------   -------   -----------  -------  ---------  ------------   ------------
                                                                                             

BALANCE AT APRIL 1, 2003        --    $   --     10,444,423  $105,444  $34,218,832  100,000  $(306,841)  $(28,590,934)  $5,426,501

Modification of warrant
exchange offer                  --        --             --        --      172,324       --         --             --      172,324

Issuance of stock options       --        --             --        --    1,166,601       --         --             --    1,166,601

Issuance of stock warrants      --        --             --        --      587,983       --         --             --      587,983

Proceeds from exercising
  stock options                 --        --         15,000       150       29,850       --         --             --       30,000

Net proceeds from private
  placement                     --        --      1,645,000    16,450    3,162,550       --         --             --    3,179,000

Net loss for the year
  ended March 31, 2004          --        --             --        --           --       --         --     (6,514,217)  (6,514,217)
                            ------    ------     ----------  --------  -----------  -------  ---------   ------------   -----------


BALANCE AT MARCH 31, 2004       --    $   --     12,104,423  $122,044  $39,338,140  100,000  $(306,841)  $(35,105,151)  $4,048,192
                            ======    ======     ==========  ========  ===========  =======  =========   ============   ==========



                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-22



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                       YEARS ENDED MARCH 31,
                                                                                2004            2003           2002
                                                                             -----------    ------------    -----------
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                                  $(6,514,217)   $ (4,061,422)   $(1,774,527)
   Adjustments to reconcile net loss to cash used in operating activities:
      Write off of accounts receivable and patents                                    --              --          5,057
      Depreciation and amortization                                              332,836         310,876        266,919
      Charge relating to Warrant Exchange Offer                                  172,324         242,338             --
      Charge relating to issuance of stock options                             1,166,601          20,550             --
      Charge relating to issuance of stock warrants                              587,983              --             --
      Equity in loss of joint venture                                                 --         186,379        507,640
      Changes in assets and liabilities:
         Contract revenue receivable                                            (148,569)         35,307        (26,674)
         Prepaid expenses and other current assets                                (5,800)        (26,010)       (24,350)
         Amount receivable from Joint Venture                                         --         525,259       (444,444)
         Accounts payable and accrued expenses and other current Liabilities     750,521         193,009        (78,508)
                                                                             -----------    ------------    -----------
NET CASH (USED IN) OPERATING ACTIVITIES                                       (3,658,321)     (2,573,714)    (1,568,887)
                                                                             -----------    ------------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   (Purchases) redemptions of short-term investments                                  --         100,000       (100,000)
   Payments for patent and trademark filings                                     (16,696)        (69,517)        (6,920)
   Restricted cash                                                               (79,615)        114,284       (157,624)
   Receivable from sale of New Jersey tax losses                                      --          66,077         80,055
   Payment of deposit for manufacturing equipment                               (398,580)             --       (123,396)
   Purchases of property and equipment                                                --        (679,485)      (223,801)
                                                                             -----------    ------------    -----------
NET CASH (USED IN) INVESTING ACTIVITIES                                         (494,891)       (468,641)      (531,686)
                                                                             -----------    ------------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Fees relating to Warrant Exchange Offer                                            --        (100,000)            --
   Proceeds under bank note                                                           --              --        375,000
   Principal repayments of bank note                                             (75,000)        (75,000)            --
   Purchase of treasury stock                                                         --        (306,841)            --
   Proceeds from issuance of common stock and warrants                         3,209,000          65,843      1,401,305
   Principal repayments of EDA bonds                                            (140,000)       (130,000)      (120,000)
                                                                             -----------    ------------    -----------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                            2,994,000        (545,998)     1,656,305
                                                                             -----------    ------------    -----------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                       (1,159,212)     (3,588,353)      (444,268)

CASH AND CASH EQUIVALENTS - beginning of period                                3,264,081       6,852,434      7,296,702
                                                                             -----------    ------------    -----------

CASH AND CASH EQUIVALENTS - end of period                                    $ 2,104,869    $  3,264,081    $ 6,852,434
                                                                             ===========    ============    ===========


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Cash paid for interest                                                 $   214,199    $    228,938    $   218,938
      Cash paid (received) for income taxes                                     (150,027)        (71,274)         2,430

SCHEDULES OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
   Utilization of equipment deposit towards purchase of equipment            $        --    $    123,396    $        --
   Issuance of Preferred Stock (including stock dividend payable
      of $14,000 and subscription receivable of $67,000) for
         interest in joint venture                                                    --         573,000        200,000
   Conversion of preferred stock to common stock                                      --           8,163             --
   Conversion of preferred stock to additional paid in capital                        --      14,520,810             --
   Satisfaction of amounts due to joint venture                                       --         622,133        136,619
   Reduction in (addition to) investment in joint venture                             --          63,381        (63,381)
   Dividends accrued on preferred stock                                               --         899,923        853,148


                   The accompanying notes are an integral part
                    of the consolidated financial statements.

                                      F-23



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002



NOTE  1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          PRINCIPLES OF CONSOLIDATION

          The consolidated  financial  statements  include the accounts of Elite
          Pharmaceuticals,   Inc.  and  its  wholly-owned   subsidiaries,   (the
          "Company").  All significant  intercompany  accounts and  transactions
          have been eliminated in consolidation.

          The Company  consolidates  all entities that it controls.  The Company
          did not consolidate companies it did not control. The Company used the
          equity method to account for its  investments in companies in which it
          did not  have the  ability  to  exercise  significant  influence  over
          operating and financial policies.

          NATURE OF BUSINESS

          Elite  Pharmaceuticals,  Inc. ("Elite") was incorporated on October 1,
          1997  under the laws of the State of  Delaware,  and its  wholly-owned
          subsidiary Elite Laboratories, Inc. ("Elite Labs") was incorporated on
          August 23, 1990 under the laws of the State of  Delaware,  in order to
          engage in  research  and  development  activities  for the  purpose of
          obtaining  Food and Drug  Administration  approval,  and,  thereafter,
          commercially    exploiting   generic   and   new    controlled-release
          pharmaceutical products. The Company also engages in contract research
          and development on behalf of other pharmaceutical companies.

          On October 24, 1997, Elite merged with Prologica  International,  Inc.
          ("Prologica") a Pennsylvania  corporation,  a publicly traded inactive
          corporation,  with Elite surviving the merger. In addition, Elite Labs
          merged with a wholly-owned subsidiary of Prologica, with the Company's
          subsidiary  surviving  this  merger.  The former  shareholders  of the
          Company's  subsidiary  exchanged all of their shares of Class A voting
          common stock for shares of the Company's  voting common stock in a tax
          free  reorganization  under  Internal  Revenue  Code  Section 368. The
          result of the merger activity qualified as a reverse  acquisition.  In
          connection  with the  reverse  acquisition,  options  exercisable  for
          shares of Class A voting  and Class B  nonvoting  common  stock of the
          Company's subsidiary were exchanged for options exercisable for shares
          of the Company's voting common stock.

          On September 30, 2002, the Company acquired from Elan Corporation, plc
          and Elan International  Services,  Ltd. (together "Elan") Elan's 19.9%
          interest in Elite  Research,  Ltd.  ("ERL"),  a joint  venture  formed
          between the Company and Elan where the Company's  interest  originally
          was 80.1%.

          On December 31, 2002, the Company  entered into an agreement of merger
          whereby ERL (a Bermuda  Corporation)  was merged  into a new  Delaware
          Corporation,  Elite Research,  Inc. ("ERI"), a wholly-owned subsidiary
          of the Company. As a result of the merger, ERI became the owner of all
          of the assets and  liabilities of ERL. The merger was accounted for as
          a tax free reorganization.

                                      F-24



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 1  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          CASH AND CASH EQUIVALENTS

          The Company  considers all highly liquid  investments with an original
          maturity of three months or less to be cash equivalents. Cash and cash
          equivalents  consist  of cash on deposit  with banks and money  market
          instruments.  The Company  places its cash and cash  equivalents  with
          high-quality,  U.S.  financial  institutions  and,  to  date,  has not
          experienced losses on any of its balances.

          PROPERTY AND EQUIPMENT

          Property and equipment are stated at cost. Depreciation is provided on
          the  straight-line  method based on the estimated  useful lives of the
          respective assets which range from five to forty years.  Major repairs
          or improvements  are capitalized.  Minor  replacements and maintenance
          and repairs  which do not improve or extend  asset lives are  expensed
          currently.

          Upon retirement or other  disposition of assets,  the cost and related
          accumulated  depreciation  are  removed  from  the  accounts  and  the
          resulting gain or loss, if any, is recorded.

          IMPAIRMENT OF LONG-LIVED ASSETS

          The Company periodically evaluates the fair value of long-lived assets
          whenever events or changes in circumstances indicate that its carrying
          amounts may not be recoverable.  Accordingly,  any impairment of value
          will be  recognized  when the carrying  amount of a  long-lived  asset
          exceeds  its fair value in  accordance  with  Statement  of  Financial
          Accounting  Standards  No.  144,  "Accounting  for the  Impairment  or
          Disposal of Long-Lived  Assets."  Management  has  determined  that no
          impairment of long-lived assets has occurred.

          RESEARCH AND DEVELOPMENT

          Research  and  development  expenditures  are  charged  to  expense as
          incurred.

          PATENTS AND TRADEMARKS

          Effective  April 1, 2002,  the Company  adopted the provisions of SFAS
          No. 142, "Goodwill and Other Intangible  Assets." The adoption of SFAS
          No.  142  required  an  initial  impairment   assessment  involving  a
          comparison  of the fair value of  patents  and  trademarks  to current
          carrying  value.  No impairment was  determined to exist.  The Company
          reviews such trademarks and patents with definite lives for impairment
          to ensure they are  appropriately  valued if conditions exist that may
          indicate the carrying value may not be  recoverable.  Such  conditions
          may include an  economic  downturn  or a change in the  assessment  of
          future operations.

          Costs  incurred  for the  application  of patents and  trademarks  are
          capitalized and amortized on the straight-line  method, based on their
          estimated useful lives ranging from five to fifteen years,  commencing
          upon approval of the patent and trademarks. These costs are charged to
          expense if the patent or trademark is unsuccessful.

                                      F-25



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 1  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          CONCENTRATION OF CREDIT RISK

          The Company derives  substantially  all of its revenues from contracts
          with other pharmaceutical companies, subject to licensing and research
          and development agreements.

          The Company  maintains cash balances in its bank, which, at times, may
          exceed the limits of the Federal Deposit Insurance Corp.

          The Company extends credit to its customers pursuant to contract terms
          in  the  normal  course  of  business  and  performs   ongoing  credit
          evaluations.  As of March 31, 2004 and 2003, no allowance for doubtful
          accounts  was  considered  necessary,   based  on  historical  trends,
          economic  conditions and the credit  worthiness of customers.  Amounts
          are  written off when they are deemed  uncollectible.  The Company has
          not experienced significant write-offs.

          USE OF ESTIMATES

          The  preparation of financial  statements in conformity with generally
          accepted  accounting  principles requires management to make estimates
          and  assumptions  that  affect  the  reported  amounts  of assets  and
          liabilities and disclosure of contingent assets and liabilities at the
          date of the financial  statements and the reported amounts of revenues
          and expenses during the reporting period.  Actual results could differ
          from  those  estimates.   Significant  estimates  made  by  management
          include,  but are not limited to, the  recognition  of revenue and the
          fair value of intangible assets and stock-based awards.

          INCOME TAXES

          The Company adopted SFAS No. 109, "Accounting for Income Taxes," which
          requires  the use of the  liability  method of  accounting  for income
          taxes. The liability method measures deferred income taxes by applying
          enacted  statutory  rates in effect at the  balance  sheet date to the
          differences  between the tax bases of assets and liabilities and their
          reported amounts in the financial  statements.  The resulting deferred
          tax assets or liabilities  are adjusted to reflect changes in tax laws
          as they occur.

          LOSS PER COMMON SHARE

          Net loss per common  share is  calculated  by dividing net loss by the
          weighted  average  number of shares  outstanding  during  each  period
          presented.  Common stock equivalents,  consisting of options, warrants
          and convertible  securities,  have not been included,  as their effect
          would be antidilutive.  For the three years ended March 31, 2004, 2003
          and  2002  the  following  potentially  dilutive  securities  were not
          included in the computation of diluted loss per share:



                                                  2004                     2003                        2002
                                         ---------------------    ----------------------      ----------------------
                                                      WEIGHTED-                 WEIGHTED-                   WEIGHTED-
                                                       AVERAGE                   AVERAGE                     AVERAGE
                                                      EXERCISE                   EXERCISE                    EXERCISE
                                          SHARES        PRICE       SHARES        PRICE        SHARES         PRICE
                                         ---------     -------    ---------      -------      ---------      -------
                                                                                           
          Stock options                  2,417,050     $  3.70    2,266,850      $  5.74      2,056,850      $  5.82
          Warrants                       2,654,239     $  4.72      733,752      $ 12.33      2,669,477      $  5.47
          Convertible preferred shares          --          --           --           --        816,310           --
                                         ---------                ---------                   ---------
                                         5,071,289                3,000,602                   5,542,637



                                      F-26



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 1  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          REVENUE RECOGNITION

          Revenues  derived from  providing  research and  development  services
          under  contracts  with other  pharmaceutical  companies are recognized
          when earned.  These contracts provide for  non-refundable  upfront and
          milestone  payments.  Because no discrete  earnings event has occurred
          when the upfront  payment is received,  that amount is deferred  until
          the achievement of a defined milestone.  Each nonrefundable  milestone
          payment is  recognized  as revenue when the  performance  criteria for
          that milestone has been met.  Under each contract,  the milestones are
          defined,  substantive effort is required to achieve the milestone, the
          amount  of  the   non-refundable   milestone   payment  is  reasonable
          commensurate  with  the  effort  expended,   and  achievement  of  the
          milestone is reasonably assured.

          Revenues earned by licensing certain pharmaceutical products developed
          by Elite  are  recognized  at the  beginning  of a  license  term when
          Elite's  customer has legal right to the use of the product.  To date,
          no revenues  have been earned by  licensing  products and there are no
          continuing obligations under any licensing agreements.

          INVESTMENT IN JOINT VENTURE

          The equity method of accounting  was used to account for the Company's
          investment  in its joint venture with Elan.  Under the equity  method,
          the Company  recognized its share in the net earnings or losses of the
          joint  venture  as  they  occurred.  While  Elite  owned  100%  of the
          outstanding common stock of ERL, Elite's equity in the loss of ERL was
          based on 100% of ERL's losses,  less the amounts funded by Elan.  Elan
          funded 19.9% of ERL's losses.  Once Elite's  investment was reduced to
          zero,  further  losses  were  recognized  to  the  extent  of  Elite's
          commitment  to fund the  losses.  The  joint  venture  was  terminated
          effective September 30, 2002, as further discussed in Note 7.

                                      F-27



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 1  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          TREASURY STOCK

          The Company  records  common shares  purchased and held in treasury at
          cost.

          STOCK-BASED COMPENSATION

          Under various qualified and non-qualified plans, the Company may grant
          stock options to officers,  selected employees,  as well as members of
          the  board  of  directors  and  advisory  board  members,  as  further
          described in Note 11. Effective April 1, 2002, the Company adopted the
          fair value  recognition  provisions of SFAS No. 123,  "Accounting  for
          Stock-Based  Compensation"  and  selected  the  prospective  method of
          adoption  described  in SFAS  No.  148,  "Accounting  for  Stock-Based
          Compensation  - Transition  and  Disclosure - an amendment of SFAS No.
          123."  Prior  to April  1,  2002,  the  Company  measured  stock-based
          compensation for its employee  compensation  plans using the intrinsic
          value method prescribed by Accounting Principles Board Opinion No. 25,
          "Accounting    for   Stock   Issued   to   Employees"    and   related
          interpretations.  No  stock-based  employee  compensation  expense for
          stock  options was  reflected in net loss for the year ended March 31,
          2002 as all stock  options  granted  under those plans had an exercise
          price equal to the fair market value of the underlying common stock on
          the date of grant.

          During the years  ended  March 31,  2003 and 2004 the  Company  issued
          210,000 and 1,024,000,  respectively  options to purchase common stock
          to  employees  and to members of the board of  directors.  The options
          have an exercise  price  ranging from $2.01 to $5.00 per share and all
          vest over  three  years  except  610,000  shares  issued in 2004 which
          vested upon grant date.  The options expire between five and ten years
          from the date of grant. The Company has recorded  compensation expense
          of $20,550 and  $1,166,601 for the years ended March 31, 2003 and 2004
          which  represents the fair value of the options vested,  utilizing the
          Black-Scholes options pricing model on each grant date.

          On June 22, 2004 the  Company's  Stockholders  approved the 2004 Stock
          Option Plan and ratified the  amendments  of the terms of  outstanding
          options and  warrants,  including  the repricing of options to certain
          Directors  and  employees  (See Note 13).  The  Company  will record a
          significant  compensation expense in future periods, based on the fair
          value of the options after  reflecting the repricing and amendments to
          the terms of the options.

          The following  table  illustrates  the effect on net loss and loss per
          share  as if the  Company  had  applied  the  fair  value  recognition
          provisions of SFAS No. 123 to all  outstanding  and unvested awards in
          each year presented:



                                                                2004              2003              2002
                                                             -----------       -----------       -----------
                                                                                        
          Net loss as reported                               $(6,514,217)      $(4,061,422)      $(1,774,527)

          Add:  Stock-based compensation expense
          included in reported net loss, net of related
          tax effects                                          1,166,601            20,550                --
          Deduct:  Total stock-based compensation
          expense determined under fair value method
          for all awards, net of related tax effects            (865,255)       (1,070,651)       (1,779,338)
                                                             -----------       -----------       -----------
          Pro forma net loss                                  (6,212,871)       (5,111,523)       (3,553,865)
          Loss per share as reported                               (0.58)            (0.40)            (0.19)
          Pro-forma loss per share                                 (0.56)            (0.51)            (0.38)


                                      F-28



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002

NOTE 1  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          FAIR VALUE OF FINANCIAL INSTRUMENTS

          The carrying  amounts of current  assets and  liabilities  approximate
          fair  value due to the  short-term  nature of these  instruments.  The
          carrying  amounts of  noncurrent  assets are  reasonable  estimates of
          their fair  values  based on  management's  evaluation  of future cash
          flows.   The  long-term   liabilities  are  carried  at  amounts  that
          approximate  fair value  based on  borrowing  rates  available  to the
          Company  for  obligations  with  similar  terms,  degrees  of risk and
          remaining maturities.

          RECLASSIFICATIONS

          Certain accounts and amounts in the 2003 and 2002 financial statements
          have been reclassified in order to conform with the 2004 presentation.
          These reclassifications have no effect on net income.

NOTE 2  - MANAGEMENT'S LIQUIDITY PLANS

          The  Company  reported  net  losses  of  $6,514,217,   $4,061,422  and
          $1,774,527  for the fiscal years ended March 31, 2004,  2003 and 2002,
          respectively.  At March  31,  2004,  the  Company  had an  accumulated
          deficit  of  approximately  $35.1  million,   consolidated  assets  of
          approximately $7.9 million, stockholders' equity of approximately $4.0
          million,  and  working  capital of  approximately  $1.3  million.  The
          Company has not generated any significant revenue to date.

          In an effort to reduce costs in fiscal  2003,  the Company has reduced
          the number of products  being actively  developed  from  approximately
          fifteen to six. The six products  that  continue in  development  were
          deemed by management to be the most suitable for continued development
          given the Company's  limited  resources.  The Company has also settled
          certain litigation with its former CEO which will significantly reduce
          its legal fees.

          The primary  strategy  remains to develop the  Company's  oral control
          release  pharmaceutical  products,  with  emphasis in the area of pain
          management,  for FDA approval,  and once  developed,  to  commercially
          exploit these products  either by licensing or through the development
          of collaborations with strategic partners.

          The Company also retained an investment banking firm in fiscal 2003 to
          assist   the   Company  in   connection   with   potential   strategic
          transactions,   including   acquisitions.   The  Company  may  receive
          additional cash proceeds from the exercise of outstanding  options and
          warrants,  as well as  through  the  continued  sale of its New Jersey
          State tax losses.  However,  there is no assurance that any options or
          warrants  will be  exercised,  that  any  sale of tax  losses  will be
          completed  or that  the  Company  will be  able  to  raise  additional
          capital.

          In the event Purdue  Pharma L.P.  proceeds  with its option to license
          the  Company's  Oxycodone  product  pursuant  to the option  agreement
          entered into on May 14, 2004 (See Note 13), the terms of the licensing
          agreement  provide  for the Company to receive  significant  milestone
          payments on or before March 31, 2005.

          See Note 13 for  information  as to the Company's  efforts to effect a
          financing of equipment  purchases and a private placement of shares of
          its Common Stock. No representation  can be made that the efforts will
          be successful or that if successful  that the resulting  proceeds will
          be material.

          There  is  also no  assurance  that  the  Company's  current  business
          strategies will be successfully  implemented or that it will raise the
          necessary  funds to allow it to continue  its  operations.  Management
          believes that cost reductions  already  implemented will reduce losses
          in the future, and with the Company's existing working capital levels,
          anticipates  that the Company will be able to continue its  operations
          at  least  through  the  end  of  fiscal  year  2005,  assuming  it is
          successful in consummating the transactions discussed above.

                                      F-29



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 3  - PROPERTY AND EQUIPMENT

          Property  and  equipment  at March 31,  2004 and 2003  consists of the
          following:

                                                       2004              2003
                                                    ----------        ----------

          Laboratory manufacturing, and
             warehouse equipment                    $3,140,250        $3,140,250
          Office equipment                              32,981            32,981
          Furniture and fixtures                        51,781            51,781
          Land, building and improvements            2,097,668         2,097,668
          Equipment under capital lease                168,179           168,179
                                                    ----------        ----------
                                                     5,490,859         5,490,859
          Less: Accumulated depreciation
             and amortization                        1,400,609         1,100,306
                                                    ----------        ----------
                                                    $4,090,250        $4,390,553
                                                    ==========        ==========


          Depreciation and amortization  expense amounted to $300,303,  $278,348
          and  $249,338  for the  years  ended  March 31,  2004,  2003 and 2002,
          respectively.  The Company's  obligations  under  capital  leases were
          satisfied prior to March 31, 2003.

NOTE 4  - INTANGIBLE ASSETS

          Intangible  assets  at  March  31,  2004  and  2003,  consist  of  the
          following:

                                                       2004              2003
                                                    ----------        ----------

          Patents                                   $  145,830        $  129,134
          Trademarks                                     8,120             8,120
                                                    ----------        ----------
                                                       153,950           137,254
          Less: Accumulated amortization                51,754            32,412
                                                    ----------        ----------
                                                    $  102,196        $  104,842
                                                    ==========        ==========


          Amortization  of intangible  assets  amounted to $19,342,  $19,344 and
          $4,390  for  the  years   ended  March  31,   2004,   2003  and  2002,
          respectively.

          Aggregate  amortization expense of intangible assets for the next five
          fiscal years is estimated to be as follows:

          YEARS ENDING MARCH 31,

                   2005                             $   19,340
                   2006                                 19,340
                   2007                                 19,340
                   2008                                 19,340
                   2009                                  8,140

                                      F-30



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 5  - NOTE PAYABLE

          On February 26, 2002, the Company closed a bank loan totaling $375,000
          to finance the purchase and  installation  of machinery and equipment.
          Interest is fixed at 5.70% per annum calculated on a 360-day year. The
          loan is due in 60 equal monthly  installments of $6,250 plus interest,
          with the first payment  commencing on April 1, 2002, and is secured by
          the  machinery  and  equipment  purchased  under this  facility  and a
          certificate  of deposit in the amount of $225,000 held as  collateral.
          This   certificate  of  deposit  has  been  classified  as  noncurrent
          restricted  cash. The note payable  consists of the following at March
          31:

                                                       2004             2003
                                                    ----------       ----------

          Bank note payable                         $  225,000       $  300,000
          Current portion                              (75,000)         (75,000)
                                                    ----------       ----------
          Long-term portion, net of
             current maturities                     $  150,000       $  225,000
                                                    ==========       ==========


          Future principal maturities under this loan are as follows:

          YEARS ENDING MARCH 31,

                   2005                                              $   75,000
                   2006                                                  75,000
                   2007                                                  75,000
                                                                     ----------
                                                                     $  225,000


NOTE 6  - BOND FINANCING OFFERING

          On September 2, 1999, the Company completed the issuance of tax exempt
          bonds by the New Jersey Economic Development Authority.  The aggregate
          principal  proceeds  of the fifteen  year term bonds were  $3,000.000.
          Interest on the bonds accrues at 7.75% per annum. The proceeds, net of
          offering costs of $60,000,  are being used by the Company to refinance
          the land and  building  it  currently  owns,  and for the  purchase of
          certain manufacturing equipment and related building improvements.

          Offering costs in connection with the bond issuance totaled  $197,860,
          including  the  $60,000  mentioned  above  which  were  paid from bond
          proceeds.  Offering costs included  underwriter  fees equal to $90,000
          (three percent (3%) of the par amount of the bonds).

          The bonds are  collateralized  by a first lien on the building,  which
          includes property and equipment.

          Several restricted cash accounts are maintained in connection with the
          issuance of these bonds.  These include amounts restricted for payment
          of bond  principal and interest,  for the  refinancing of the land and
          building  the  Company  currently  owns,  for the  purchase of certain
          manufacturing  equipment and related building  improvements as well as
          the maintenance of a $300,000 Debt Service Reserve.

                                      F-31



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002



NOTE 6  - BOND FINANCING OFFERING (CONTINUED)

          All restricted  accounts other than the $300,000 Debt Service  Reserve
          are expected to be expended  within  twelve  months and are  therefore
          categorized  as  current  assets.  Bond  financing  consisted  of  the
          following at March 31:

                                                       2004             2003
                                                    ----------       ----------

          EDA Bonds                                 $2,495,000       $2,635,000
          Current portion                             (150,000)        (140,000)
                                                    ----------       ----------
          Long term portion, net of
             current maturities                     $2,345,000       $2,495,000
                                                    ==========       ==========

          FUTURE PRINCIPAL  MATURITIES  REQUIRED UNDER THE BOND AGREEMENT ARE AS
          FOLLOWS:


          YEARS ENDING MARCH 31,

                2005                                       $    150,000
                2006                                            165,000
                2007                                            175,000
                2008                                            190,000
                2009                                            205,000
                Thereafter                                    1,610,000
                                                           ------------
                                                           $  2,495,000
                                                           ============

                                      F-32



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002



NOTE 7  - JOINT VENTURE ACTIVITIES

          In October  2000,  the Company  entered into a joint  development  and
          operating agreement with Elan Corporation, plc, and Elan International
          Services,  Ltd.  (together  "Elan")  to  develop  products  using drug
          delivery  technologies  and  expertise of both  companies.  This joint
          venture,  Elite Research,  Ltd. ("ERL"),  a Bermuda  corporation,  was
          initially  owned 80.1% by the  Company  and 19.9% by Elan.  ERL was to
          fund its  research  through  capital  contributions  from its partners
          based  on  the  partners'   respective   ownership   percentage.   ERL
          subcontracted  research and development  efforts to the Company,  Elan
          and others.  It was anticipated that the Company would provide most of
          the formulation  and development  work. The Company had commenced work
          for three  products.  The joint  venture  terminated  on September 30,
          2002. For the years ended March 31, 2003 and 2002, the Company charged
          $187,810 and  $601,057,  respectively,  to ERL which was  reflected in
          product  formulation  fees.   Intercompany  profits  and  losses  were
          eliminated.

          ERL was initially  capitalized  with  $15,000,000  which  included the
          issuance of 6,000 voting common shares, par value $1.00 per share, and
          6,000 non-voting  convertible  preferred  shares,  par value $1.00 per
          share.  All of the voting  shares were held by the  Company,  with the
          non-voting  convertible  preferred shares held by both the Company and
          Elan, being split 3,612 shares and 2,388 shares, respectively. Elite's
          and Elan's respective  ownership in ERL did not change during the term
          of the joint venture.

          While the Company  initially  owned 80.1% of the  outstanding  capital
          stock (100% of the  outstanding  common stock) of ERL until  September
          30, 2002,  Elan and its  subsidiaries  retained  significant  minority
          investor rights that were considered "participating rights" as defined
          in the Emerging  Issues Task Force  Consensus No. 96-16.  Accordingly,
          the Company did not consolidate the financial  statements of ERL until
          September  30, 2002 but instead  accounted  for its  investment in ERL
          under the equity  method of  accounting  until the Joint  Venture  was
          terminated, effective September 30, 2002.

          For the year ended  March 31, 2002 and the period  beginning  April 1,
          2002 through September 30, 2002, ERL recognized net losses of $633,642
          and $232,742,  respectively, and the Company recognized 80.1% of these
          losses,   or  $507,640  and   $186,379,   respectively.   The  product
          formulation  fees  $187,810  and  $601,057  earned by the  Company for
          services  rendered to ERL for the years ended March 31, 2003 and 2002,
          respectively, are included in ERL's expenses. During fiscal year 2001,
          ERL paid $15,000,000 to Elan for a license providing ERL non-exclusive
          rights to use certain Elan in-process drug delivery technologies.  The
          Elan technology  rights acquired relate to very early stage technology
          that,  in the opinion of  management,  have not reached  technological
          feasibility and have no future  alternative uses.  Through the date of
          its termination,  ERL completed  in-vivo (pilot clinical trial) on the
          first product and began  formulation and development of two additional
          products.

          During  fiscal  year  2003,  the  Company  consummated  a  termination
          agreement (the  "Termination  Agreement")  with Elan to acquire all of
          Elan's  interest  in ERL. As further  discussed  in Note 10, the joint
          venture was terminated effective September 30, 2002.

                                      F-33



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002



NOTE 7  - JOINT VENTURE ACTIVITIES (CONTINUED)

          Under the  Termination  Agreement,  among  other  things,  the Company
          acquired all  proprietary,  development and commercial  rights for the
          worldwide  markets for the products  developed by ERL. In exchange for
          the assignment,  ERL agreed to pay Elan a royalty on certain  revenues
          that may be realized from the  once-a-day  Oxycodone  product that has
          been  developed  by ERL.  Effective  October 1, 2002,  the  Company is
          solely responsible to fund ERL's product development.

          The Company did not pay, nor did Elan  receive any cash  consideration
          under the  Termination  Agreement.  Furthermore,  the  Company has the
          exclusive rights to the proprietary, development and commercial rights
          for the worldwide markets for two other products developed by ERL. The
          Company is not required to pay Elan  royalties on revenues that may be
          realized from these products.

          The Company  accounted for this acquisition by consolidating  ERL as a
          wholly-owned subsidiary as of September 30, 2002. As more specifically
          described  in Note 10,  Elan  converted  773,000  shares  of  Series B
          Preferred Stock,  according to their terms,  into 52,089 shares of the
          Company's  common stock.  This resulted in an increase in common stock
          of $521 and an increase in additional paid in capital of $772,479.  As
          a result, the Series B Preferred Stock was eliminated.

          As further  disclosed  in Note 10,  the  acquisition  resulted  in the
          conversion of 13,756  shares of Series A Preferred  Stock into 764,221
          shares of Elite's  common stock in  accordance  with their terms.  The
          Company  accounted for this  conversion by increasing  common stock in
          the amount of $7,642 and by a  corresponding  increase  in  additional
          paid in capital of  $13,748,332.  As a result,  the Series A Preferred
          Stock was eliminated.

          As a result of the  Termination  Agreement,  ERL became a wholly-owned
          subsidiary  of the Company as of  September  30, 2002.  Elan  retained
          certain  securities  of Elite it had obtained in  connection  with the
          joint venture and transferred  other such securities to a third-party,
          as further discussed in Note 10.

          The  following is a condensed  balance  sheet of ERL on September  30,
          2002 (the date of acquisition):

          CURRENT ASSETS

          Cash                                           $      1,084
                                                         ------------

                      Total assets                       $      1,084
                                                         ============

          CURRENT LIABILITIES

          Accounts payable                               $     84,597
                                                         ------------

                      Total liabilities                        84,597

          Shareholders' deficit                               (83,513)
                                                         ------------

                                                         $      1,084
                                                         ============

                                      F-34



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 7  - JOINT VENTURE ACTIVITIES (CONTINUED)

          The  following  are  unaudited  pro-forma   consolidated   results  of
          operations  for the years ended March 31, 2003 and 2002,  assuming the
          acquisition was completed on April 1, 2001.

                                                       YEAR ENDED MARCH 31,
                                                   ----------------------------
                                                      2003              2002
                                                   -----------      -----------
                                                   (Unaudited)      (Unaudited)

          Revenue                                  $  442,500       $  596,450

          Proforma net (loss) available to
             common shareholders                   $(4,107,785)     $(1,900,529)

          Proforma net (loss) available to
             common shareholders per
             share -- basic and diluted            $    (0.40)      $    (0.19)

          Unaudited  pro-forma  data may not be  indicative  of the results that
          would have been  obtained  had these events  actually  occurred at the
          beginning  of the  periods  presented,  nor  does  it  intend  to be a
          projection of future results.


NOTE 8  - INCOME TAXES

          The components of the provision for income taxes are as follows:

                                                    YEAR ENDED MARCH 31,
                                            ------------------------------------
                                                2004          2003          2002
                                            --------      --------      --------
          Federal:
              Current                       $     --      $     --      $     --
              Deferred                            --            --            --
                                            --------      --------      --------
                                                  --            --            --
                                            --------      --------      --------
          State:
              Current                          1,000           400         2,430
              Deferred                            --            --            --
                                            --------      --------      --------
                                               1,000           400         2,430
                                            --------      --------      --------
                                            $  1,000      $    400      $  2,430
                                            ========      ========      ========


          In the year ended March 31, 2001,  the Company  received  approval for
          the sale of $4,872,267  of New Jersey net  operating  losses under the
          Technology  Tax  Certificate  Transfer  Program  sponsored  by the New
          Jersey Economic  Development  Authority (NJEDA). The total tax benefit
          approved  for receipt by the  Company  during the year ended March 31,
          2002 was $368,343 of which  $222,211 and $146,132 was received in 2002
          and in 2003, respectively.

                                      F-35



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 8  - INCOME TAXES (CONTINUED)

          During the year ended March 31, 2003,  the Company  received  approval
          for the sale of an additional  $1,822,989 of New Jersey  net-operating
          losses under the Technology Tax Certificate Transfer Program sponsored
          by the New Jersey Economic  Development  Authority (NJEDA).  The total
          tax benefit  approved for receipt by the Company during the year ended
          March 31, 2003 was $137,818, of which $71,741 was received in November
          2002. The remaining balance of $66,077 was received in 2003.

          During the year ended March 31, 2004,  the Company  received  approval
          for the sale of an additional  $1,928,817 of New Jersey  net-operating
          losses under the Technology Tax Certificate Transfer Program sponsored
          by the New Jersey Economic  Development  Authority (NJEDA).  The total
          tax benefit received during the year ended March 31, 2004 was $151,027
          and  is  recorded  as  other  income  in  the  accompanying  financial
          statements.

          The major components of deferred tax assets at March 31, 2004 and 2003
          are as follows:

                                                        2004               2003
                                                ------------       ------------
          Net operating loss carry forwards     $  6,736,336       $  4,486,167
          Valuation allowance                     (6,736,336)        (4,486,167)
                                                ------------       ------------

                                                $         --       $         --
                                                ============       ============

          At March 31, 2004, a 100%  valuation  allowance is provided,  as it is
          uncertain if the deferred tax assets will be utilized.  The  valuation
          allowance   increased  during  2004,  2003  and  2002  by  $2,250,169,
          $1,357,792 and $304,375, respectively.

          At March 31, 2004,  for federal  income tax purposes,  the Company has
          unused net operating loss carry forwards of approximately  $20,518,995
          expiring in 2007 through 2015. For state tax purposes, the Company has
          $11,011,302  of  unused  net  operating  losses,  which are net of the
          $9,539,503  of New Jersey  net-operating  losses  sold,  as  discussed
          above.

NOTE 9  - COMMITMENTS AND CONTINGENCIES

          EMPLOYMENT AGREEMENTS

          The Company had an employment agreement ("Employment  Agreement") with
          its former President/CEO, Atul M. Mehta.

          On June 3, 2003,  Dr. Mehta  resigned from all positions  that he held
          with the Company,  while  reserving  his rights  under his  Employment
          Agreement and under common law. On July 3, 2003, Dr. Mehta  instituted
          litigation  against  Elite and one of its  directors,  in the Superior
          Court of New Jersey, for, among other things,  allegedly breaching his
          Employment  Agreement  and  for  defamation,  and  claims  that  he is
          entitled to receive his salary through June 6, 2006.


                                      F-36



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002



NOTE 9  - COMMITMENTS AND CONTINGENCIES (CONTINUED)


          Employment Agreements

          The Company and Dr. Mehta settled their litigation subsequent to March
          31, 2004 (See Note 13). The Company accrued  $400,000 for compensation
          owed to Dr.  Mehta  as of  March  31,  2004,  in  accordance  with the
          settlement agreement.

          On July 23, 2003,  the Company  entered into an agreement with its new
          Chief  Executive  Officer,  Bernard  Berk.  The initial  terms of this
          agreement is three years. Pursuant to this agreement:

          -   Mr. Berk is  entitled  to receive a base  salary of  $200,000  per
              annum,  subject to  increase  to  $330,140 if and when the Company
              consummates a Strategic  Transaction (as defined in the employment
              agreement);

          -   The  Company  confirmed  its grant to Mr.  Berk on June 3, 2003 of
              options to purchase  300,000 shares of the Company's  common stock
              at $2.01 per share. All of these options are vested.

          -   The Company  granted Mr.  Berk  options to purchase an  additional
              300,000  shares of its common stock,  with an exercise price equal
              to $2.15,  the closing price of the Company's  common stock on the
              date of grant. These options will vest solely upon consummation of
              a Strategic Transaction.

          -   Mr. Berk will be  appointed  as a director of the Company if he is
              serving as its Chief Executive  Officer following the consummation
              of a Strategic Transaction.

          -   Mr. Berk will be entitled to receive  severance in accordance with
              the  employment  agreement if he is  terminated  without  cause or
              because of his death or permanent  disability  or if he terminates
              his employment for good reason or following a "change-of-control".
              The severance will be payable in accordance  with the terms of his
              employment agreement.

          CONSULTING AGREEMENTS

          The Company entered into one year  consulting  agreements with each of
          Saggi Capital Corp. and Bridge  Ventures Inc. on November 4, 2003. The
          consultants' services will include, but not be limited to, advice with
          respect  to  overall  strategic  planning,   financing  opportunities,
          acquisition  policy,  commercial and investment banking  relationships
          and  stockholders  matters.  In  consideration  of  each  consultant's
          services,  the  Company  agrees to pay it  $75,000  payable in monthly
          installments  of $6,250  and to issue to the  consultant  a warrant to
          purchase  100,000 shares of the Company's  common stock.  For the year
          ended  March 31,  2004,  consulting  expenses  under  both  agreements
          aggregated  $30,000 plus  approximately  $470,000  attributable to the
          issuance of warrants.

          On July 3, 2003,  the Company  entered into an agreement  with Leerink
          Swann & Company to provide a Valuation and a Fairness Opinion in order
          for the  Company  to  complete  a  proposed  acquisition  for which it
          received a  non-refundable  retainer  fee of $50,000.  If and when the
          Board of Directors requests a Fairness Opinion, Leerink's compensation
          shall be  $50,000.  For the year  ended  March  31,  2004,  consulting
          expenses under this agreement  amounted to the $50,000  non-refundable
          retainer fee.

                                      F-37



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 9  - COMMITMENTS AND CONTINGENCIES (CONTINUED)

          REFERRAL AGREEMENTS

          On January 29, 2002,  the Company  entered  into a Referral  Agreement
          with a Director (Referring Party) whereby Elite will pay the Referring
          Party a fee  based  upon  payments  received  by Elite  from  sales of
          products,  development fees, licensing fees and royalties generated as
          a direct  result of the  Referring  Party  identifying  customers  for
          Elite.  These  amounts  shall be  reduced  by the  cost of goods  sold
          directly  incurred in the  manufacturing or development of products as
          well as any direct expenses associated with these efforts.  Elite will
          pay Referring Party a referral fee each year equal to:

                PERCENTAGE OF REFERRAL
                         BASE                   FROM                TO
                         ----                   ----                --

                          5%                $         0       $ 1,000,000
                          4%                  1,000,000         2,000,000
                          3%                  2,000,000         3,000,000
                          2%                  3,000,000         4,000,000
                          1%                  4,000,000         5,000,000

          No amounts had been earned through March 31, 2004.

          On August 1, 1998,  the Company  entered into a  consulting  agreement
          (the "1998  Agreement")  with a company  owned by a  Director  for the
          purpose of providing  management,  marketing and financial  consulting
          services for an unspecified term. Terms of the agreement  provided for
          a nonrefundable  monthly fee of $2,000.  This compensation was applied
          against amounts due pursuant to a business referral  agreement entered
          into on April 8, 1997 (the "1997 Agreement") with the same party.

          Terms of the 1997 Agreement provided for payments by the Company based
          upon a formula,  as defined,  for an unspecified term. On November 14,
          2000,  the  Company  amended  its 1997  Agreement  to provide  certain
          consulting  services for the period beginning November 1, 2000 through
          October 31, 2003. The Company  previously  advanced  $20,000 under the
          1997  Agreement  in addition  to a payment of $50,000  made during the
          year ended March 31, 2001.  The 1997  Agreement  called for 25 monthly
          installments of $3,200 beginning on December 1, 2001.

          Consulting  expense  under the 1997 and 1998  Agreements  amounted  to
          $28,800,  $38,400 and $12,800 for the years ended March 31, 2004, 2003
          and 2002, respectively. The agreement terminated on November 30, 2003.


                                      F-38



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 9  - COMMITMENTS AND CONTINGENCIES (CONTINUED)

          COLLABORATIVE AGREEMENTS

          On December  18,  2003,  the Company and Pivotal  Development,  L.L.C.
          entered  into an agreement  to develop a  controlled  release  product
          utilizing Elite's proprietary drug delivery technology. The product is
          a  generic  equivalent  to  a  drug  losing  patent  exclusivity  with
          addressable  market revenues of  approximately  $150 million per year.
          The  agreement  will also  provide an option to  develop a  controlled
          release NDA product.

          Under  the  collaboration  agreement,   Pivotal  Development  will  be
          responsible  for  taking  the  Elite   formulation   through  clinical
          development and the FDA regulatory approval process. The partners will
          seek a license  during the  development  cycle  from a  pharmaceutical
          company which has the resources to effectively  market the product and
          share the cost of defining the product against any lawsuits.

          Elite  and  Pivotal  will  bear  costs  in their  respective  areas of
          responsibility.  In addition,  Pivotal  shall pay Elite  $750,000 upon
          attainment of certain milestones outlined in the agreement.

          In June 2001,  the Company  entered  into two  separate  and  distinct
          development and license agreements with another pharmaceutical company
          ("partner").  The Company is  developing  two drug  compounds  for the
          partner in exchange for certain  payments and  royalties.  The Company
          also  reserves the right to  manufacture  the  compounds.  The Company
          received $250,000 and $300,000, respectively, on these two agreements,
          which were earned during the year ended March 31, 2002. The Company is
          currently  proceeding  with the  development  and formulation for both
          products as specified in the development agreements.  During the years
          ended March 31, 2004 and 2003, the Company earned revenues of $105,000
          and $85,000,  respectively, for additional development and formulation
          for both products.

          On September  13,  2002,  the  Company,  entered into a  manufacturing
          agreement with Ethypharm S.A.  ("Ethypharm").  Under the terms of this
          agreement,  the  Company  has  initiated  the  manufacturing  of a new
          prescription  drug  product for  Ethypharm.  The  Company  received an
          upfront  manufacturing  fee  for the  first  phase  of the  technology
          transfer and billed an  additional  amount upon the  completion of the
          first  phase of  manufacturing.  The  Company is  entitled  to receive
          additional  fees in advance for the final phase of the  manufacturing.
          In addition,  if and when FDA approval is obtained and if requested by
          Ethypharm,  the Company  will  manufacture  commercial  batches of the
          product on terms to be agreed upon. As of March 31, 2004,  the Company
          billed and earned  revenues of $280,000 under this  agreement,  all of
          which was billed and earned  during the year ended March 31, 2003,  in
          accordance   with  the   substantive   milestone   method  of  revenue
          recognition.  Under this method, the milestone payments are considered
          to  be  payments  received  for  the  accomplishment  of  a  discrete,
          substantive earnings event. Accordingly,  the non-refundable milestone
          payments are  recognized  in full when the  milestone is achieved.  In
          addition to  milestone  payments,  the Company  billed and  recognized
          $75,000 in additional  revenues as a result of the  manufacturing  and
          delivery of additional batches during the year ended March 31, 2003.


                                      F-39



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 10 - STOCKHOLDERS' EQUITY (DEFICIT)

          TREASURY STOCK TRANSACTIONS

          At a special  meeting of the Company's Board of Directors held on June
          27, 2002,  the Board  authorized the Company to purchase up to 100,000
          shares of its common  stock in the open market no later than  December
          31, 2002.  As of March 31,  2003,  the Company had  purchased  100,000
          shares of common stock for total consideration of $306,841.

          PUBLIC OFFERINGS

          In July 1998 the Company filed a  registration  statement on Form SB-2
          under the  Securities  Act of 1933,  as  amended,  for the  purpose of
          registering   securities  previously  sold  to  and  held  by  various
          corporations and individuals. The Company did not receive any proceeds
          upon filing of this Form SB-2. The securities  registered consisted of
          3,725,000  shares  of the  Company's  $.01  par  value  common  stock,
          including 1,525,000 redeemable common stock purchase warrants.

          In March 2000, the Company filed a registration statement on Form SB-2
          under the  Securities  Act of 1933,  as  amended,  for the  purpose of
          registering   securities  previously  sold  to  and  held  by  various
          corporations and individuals. The Company did not receive any proceeds
          upon filing of this Form SB-2. The securities  registered consisted of
          3,297,539  shares  of the  Company's  $.01  par  value  common  stock,
          2,022,537  underlying  Class  A and  Class  B  common  stock  purchase
          warrants, and 317,250 Class A common stock purchase warrants.

          PRIVATE PLACEMENT OFFERINGS

          In a private placement offering dated May 17, 1999, the Company raised
          $4,462,500 from the sale of 12.75 units of its  securities;  each unit
          consisting of 100,000 shares of common stock of the Company and 50,000
          warrants,  each warrant  entitling the holder to purchase one share of
          common  stock at an exercise  price of $5.00 per share during the five
          year  period  commencing  with  the  date of  closing  of the  private
          placement  (June 16,  1999).  The price  per unit was  $350,000.  This
          resulted  in the  issuance  of  1,275,000  shares of common  stock and
          637,500  warrants to purchase  common stock,  at an exercise  price of
          $5.00 per share.

          In a private placement offering concluded in December 2003 the Company
          sold  1,645,000  shares of  Common  Stock for  aggregate  proceeds  of
          $3,290,000.  It paid a cash  commission  of $75,000  to the  Placement
          Agent and issued to the agent and its associates five year warrants to
          purchase  50,000 shares of Common Stock at a price of $2.00 per share.
          The  Company  granted  to  the  purchasers  and  the  Placement  Agent
          piggyback registration rights.

          PREFERRED STOCK

          As further  discussed  in Note 7, on October 16, 2000,  Elite  entered
          into  an  agreement   (the  "Joint  Venture   Agreement")   with  Elan
          International  Services,  Ltd. and Elan  Corporation,  plc.  (together
          "Elan"),  under  which  the  parties  formed  a joint  venture,  Elite
          Research,   Ltd.  ("ERL").  Under  the  terms  of  the  Joint  Venture
          Agreement,  409,165  shares of the  Company's  common stock and 12,015
          shares of a newly created Series A Convertible  Exchangeable Preferred
          Stock   ("Series  A  Preferred   Stock")   were  issued  to  Elan  for
          consideration  of $5,000,000 and $12,015,000,  respectively.  Proceeds
          from the sale of the  Series A  Preferred  Stock were used to fund the
          Company's 80.1% share of ERL, as further discussed in Note 7.


                                      F-40



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 10 - STOCKHOLDERS' EQUITY (DEFICIT)
               (CONTINUED)

          PREFERRED STOCK (CONTINUED)

          The  Series A  Preferred  Stock  accrued a  dividend  of 7% per annum,
          compounded annually and payable in shares of Series A Preferred Stock.
          Dividends  accrued and  compounded  annually  beginning on October 16,
          2001.  As of  September  30, 2002 (the  termination  date of the Joint
          Venture),  the Company  had accrued  dividends  of  $1,740,973  on the
          Series A Preferred  Stock.  During the year ended March 31, 2003,  the
          Company issued preferred stock to satisfy accrued dividends.

          On October 17, 2000, the Company authorized  7,250,000 shares of newly
          created Series B Preferred Stock of which 4,806,000 was designated for
          issuance to Elan for a total consideration of $4,806,000. These shares
          were issuable from time to time to fund the Company's 80.1% portion of
          capital  contributions  to ERL and for  funding  of the  research  and
          development activities for ERL.

          The Series B Preferred Stock accrued a dividend of 7% per annum of the
          original  issue  price,  compounded  on each  succeeding  twelve month
          anniversary  of the first  issuance and payable solely by the issuance
          of additional shares of Series B Preferred Stock, at a price per share
          equal  to  the  original  issue  price.  Dividends  were  accrued  and
          compounded  commencing  one year after  issuance.  As of September 30,
          2002 (the  termination  date of the joint  venture),  the  Company had
          accrued  dividends of $14,000 on the Series B Preferred Stock.  During
          the year ended March 31, 2003, the Company issued  preferred  stock to
          satisfy accrued dividends.

          During the fiscal year ended March 31, 2003,  the Company made capital
          contributions  to ERL in the amount of $573,000.  These  contributions
          were  financed by the  proceeds  from the  issuance to Elan of 573,000
          shares  of  Series B  Preferred  Stock.  These  contributions  were in
          addition to a capital  contribution  in the amount of $200,000 made by
          the Company to ERL during the fiscal year ended March 31, 2002.

          JOINT-VENTURE TERMINATION

          In addition to the issuance of shares as described  above,  on October
          17, 2000 the Company  issued to Elan 100,000  warrants to purchase the
          Company's  common  stock at an  exercise  price of $18 per share.  The
          warrants are  exercisable  at any time on or before  October 17, 2005.
          Subject to a Termination  Agreement between the Company and Elan dated
          September 30, 2002, the Company acquired Elan's 19.9% interest in ERL,
          and Elan  transferred  its warrants and its 12,015  shares of Series A
          Preferred Stock to a third party along with accrued dividends of 1,741
          shares. On November 6, 2002, under a transfer and assignment among the
          Company, Elan and a third party purchaser, all 13,756 shares of Series
          A Preferred Stock have been converted,  according to their terms, into
          764,221  shares of the Company's  common stock using the $18 per share
          price.  Elan retained 409,165 shares of the Company's common stock and
          773,000  shares of Series B Preferred  Stock,  the latter of which was
          converted  into 52,089 shares of the Company's  common stock.  Both of
          the Series A and Series B  preferred  stock  were  converted  into the
          Company's  common stock in accordance  with their terms.  The warrants
          remain unexercised at March 31, 2004.


                                      F-41



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 10 - STOCKHOLDERS' EQUITY (DEFICIT)
               (CONTINUED)

          JOINT-VENTURE TERMINATION (CONTINUED)

          For the period of one year after the  issuance of the above  shares of
          common  stock,  Elan and the third party  purchaser  have the right to
          require  registration  under the  Securities  Act of 1933,  as amended
          ("the  Securities  Act")  of all or  part  of  these  securities.  All
          registration expenses would be borne by the requesting party. Elan and
          the  third  party   purchaser   also  have  the  right  to   piggyback
          registration if at any time the Company proposes to register shares of
          its common stock under the Securities Act.

          WARRANTS

          To date,  the  Company has  authorized  the  issuance of common  stock
          purchase  warrants,  with  terms  of five  to six  years,  to  various
          corporations  and   individuals,   in  connection  with  the  sale  of
          securities, loan agreements and consulting agreements. Exercise prices
          range from $2.00 to $18.00 per warrant. The warrants expire at various
          times through October 17, 2005.

          A summary of warrant  activity  for the fiscal years  indicated  below
          were as follows:

                                                2004        2003        2002
                                             ----------  ----------  ----------

          Beginning balance                     733,752   2,669,477   2,983,928
          Warrants issued                       200,000          --          --
          Warrants issued pursuant to
             Placement Agent Agreement           50,000       8,136       2,260
          Placement Agent Warrants Exercised         --    (158,652)    (24,408)
          Class C Warrants                    1,723,237          --          --
          Warrants exercised or expired         (52,750) (1,829,957)   (298,179)
                                             ----------  ----------  ----------


          Ending balance                      2,654,239     733,752   2,669,477
                                             ==========  ==========  ==========


          CLASS A WARRANT EXCHANGE OFFER

          On October 23, 2002, the Company  entered into a Settlement  Agreement
          with  various  parties  in order  to end a  Consent  Solicitation  and
          various litigation  initiated by the Company.  The Agreement provided,
          among other  things,  an agreement to commence an exchange  offer (the
          "Exchange  Offer")  whereby  holders of the Company's Class A Warrants
          which  expired  on  November  30,  2002 (the "Old  Warrants")  had the
          opportunity  to exchange those warrants for new warrants (the "Class C
          Warrants")  upon  payment to the  Company of $0.10 per share of common
          stock  issuable  upon the exercise of the old  warrants.  In September
          2003 the Company  issued Class C Warrants to the record  holders as of
          November  30,  2002 of the Old  Warrants  without  requiring  any cash
          payment.

          Each Class C Warrant is  exercisable  for the same number of shares of
          common  stock as the Old  Warrants at an  exercise  price of $5.00 per
          share,  and expires on November 30, 2005. The Class C Warrants are not
          transferable except pursuant to operation of law.


                                      F-42



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 10 - STOCKHOLDERS' EQUITY (DEFICIT)
               (CONTINUED)

          CLASS A WARRANT EXCHANGE OFFER (CONTINUED)

          During the year ending March 31, 2003, the Company  expensed  $242,338
          relating to the Exchange Offer, which represents the fair value of the
          Class C Warrants,.  The per share  weighted-average fair value of each
          warrant on the date of grant was $1.10 using the Black-Scholes  option
          pricing  model with the  following  weighted-average  assumptions:  no
          dividend yield; expected volatility of 73.77%; risk-free interest rate
          of 2.88%;  and expected lives of 3 years. The elimination of the $0.10
          per share fee resulted in an additional  charge of $172,324 during the
          year ended March 31, 2004.

          For the year ended March 31, 2003 the Company  incurred legal fees and
          other costs amounting to  approximately  $100,000,  in connection with
          the  Exchange  Offer,  which has been  charged to  additional  paid-in
          capital.


NOTE 11 - STOCK OPTION PLANS

          Under various plans,  the Company may grant stock options to officers,
          selected  employees,  as well as members of the board of directors and
          advisory board  members.  All options have generally been granted at a
          price equal to or greater than the fair market value of the  Company's
          common stock at the date of grant. Generally, options are granted with
          a vesting  period of up to three  years and  expire ten years from the
          date of  grant.  Transactions  under  the  various  stock  option  and
          incentive plans for the years indicated were as follows:

                          2004                 2003                  2002
                              AVERAGE              AVERAGE               AVERAGE
                              WEIGHTED            WEIGHTED              WEIGHTED
                              EXERCISE            EXERCISE              EXERCISE
                    OPTIONS     PRICE    OPTIONS    PRICE    OPTIONS      PRICE
                  ----------    -----   ---------   -----   ----------    -----
Outstanding at
beginning of year  2,266,850    $5.74   2,056,850   $5.82    2,009,064    $5.64
Granted            1,024,000     2.23     210,000    5.00      113,000     9.22
Exercised            (15,000)    2.00          --      --      (20,000)    6.00
Expired             (858,800)    7.38          --      --      (25,000)    7.80
Purchased for
retirement                --       --          --      --      (20,214)    4.00
                  ----------    -----   ---------   -----   ----------    -----
Outstanding at
  end of year      2,417,050    $3.70   2,266,850   $5.74    2,056,850    $5.82
                  ==========    =====   =========   =====   ==========    =====


                                      F-43



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002



NOTE 11 - STOCK OPTION PLANS (CONTINUED)

          The  following  table  summarizes   information  about  stock  options
          outstanding at March 31, 2004:

                                       WEIGHTED                         WEIGHTED
                                        AVERAGE     WEIGHTED-            AVERAGE
                                       REMAINING     AVERAGE              EXER-
             RANGE OF       Options    CONTRACTUAL  EXERCISE   OPTIONS   CISABLE
          EXERCISE PRICE  OUTSTANDING  LIFE (YEARS)  PRICE   EXERCISABLE  PRICE
          --------------  -----------  -----------  -------- ----------- -------
          $1.00 - $2.00      503,750          1.40   $ 1.70     503,750   $ 1.70
           2.01 - 4.00     1,209,000          5.47     2.20     810,000     2.20
           4.01 - 6.00       311,000          8.15     5.55     156,000     5.55
           6.01 - 8.00        60,300          6.75     6.50      60,300     6.50
           8.01 - 10.00      333,000          6.27    10.00     122,000    10.00
          --------------   ---------   -----------   ------   ---------   ------
          $1.00 - 10.00    2,417,050          5.11   $ 3.10   1,652,080   $ 3.10
          --------------   ---------   -----------   ------   ---------   ------


          The per  share  weighted-average  fair  value of each  option  granted
          during fiscal 2004,  2003 and 2002 ranged from $1.03 to $2.68,  $1.28,
          and $8.38, respectively,  on the date of grant using the Black-Scholes
          options pricing model with the following weighted-average assumptions;
          no dividend yield;  expected volatility ranging from 75.47% to 77.97%,
          75.40%,   and  76.69%  for  fiscal   years  2004,   2003,   and  2002,
          respectively;  risk-free  interest rate of 4.0% in 2004,  4.0% in 2003
          and rates  ranging from 4.55% to 4.875% in 2002,  and  expected  lives
          ranging from five to ten years.


NOTE 12 - MAJOR CUSTOMERS

          For the years ended March 31, 2004,  2003,  2002  revenues  from major
          customers are as follows:

                           2004          2003          2002
                          -------       -------       -------

          Customer A           --         29.79%        50.19%
          Customer B           --         56.32%           --
          Customer C        40.70%        13.49%           --
          Customer D        59.30%           --            --

          Customer A represents ERL, a  joint-venture  until September 30, 2002,
          when it became a  wholly-owned  subsidiary of the Company,  as further
          discussed  in Note 7. Its  revenues  after  September  30,  2002,  are
          eliminated in consolidation.


                                      F-44



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          MARCH 31, 2004, 2003 AND 2002


NOTE 13 - SUBSEQUENT EVENTS

          On April 21, 2004, the Company settled the litigation between Dr. Atul
          Mehta,  its  former  president  and  chief  executive  officer  of the
          Company.  Under the settlement  agreement,  Dr. Mehta relinquished any
          rights to the Company's patents and intellectual properties and agreed
          to  certain   non-disclosure   and  certain  limited   non-competition
          covenants.  The Company  agreed to pay Dr. Mehta  $400,000 and certain
          expense  reimbursements  in accordance with the settlement  agreement,
          and  received a short term option for the Company or its  designees to
          acquire all of the shares of the common  stock of the Company  held by
          Dr.  Mehta and his  affiliates  at $2.00 per share.  The Company  paid
          $100,000  into  escrow  which  will be  released  to Dr.  Mehta if the
          Company  option  is not  exercised  within  90  days.  As  part of the
          settlement,  the Company extended  expiration dates of certain options
          to purchase  770,000 shares of Common Stock held by Dr. Mehta and also
          provided him with certain "piggyback" registration rights with respect
          to shares underlying his options.

          On May 10, 2004,  Elite Labs  entered  into an  agreement  with Purdue
          Pharma L.P.  ("Purdue") through which Purdue was granted the exclusive
          right to evaluate certain abuse resistance drug formulation technology
          of the  Company  and an  exclusive  option to  negotiate  a license to
          develop  and  commercialize  oxycodone  products  under the  Company's
          technology.  The Company's  proprietary abuse resistance technology is
          designed  to  discourage  and  reduce  abuse  of  narcotic   analgesic
          medications  by making  the  products  more  difficult  to abuse  when
          crushed, damaged or otherwise manipulated.

          On May 14, 2004, the Company's  Board of Directors  appointed  Bernard
          Berk, its Chief  Executive  Officer and  President,  to the additional
          position of Chairman of the Board of Directors.

          On June 22, 2004 the  Company's  stockholders  approved the 2004 Stock
          Option Plan providing for grants of incentive and  nonqualified  stock
          options with respect to 1,500,000 shares including shares which are to
          be subject to options to be granted to  employees  in  replacement  of
          outstanding  options held by them. The stockholders  also ratified the
          amendments of terms of outstanding  options and warrants including the
          repricing of options with respect to 420,000  shares which will result
          in  a  significant  charge  to  earnings.  A  proposal  to  amend  the
          Certificate of Incorporation of the Company to increase the authorized
          25,000,000 shares of Common Stock to 65,000,000 shares of Common Stock
          and  5,000,000  shares of Preferred  stock is to be  considered at the
          adjourned meeting scheduled to be held on July 19, 2004.

          Elite Labs is  currently  negotiating  an  agreement  with a financial
          institution to finance the purchase of certain machinery and equipment
          and to recast the outstanding balance due to a bank in the approximate
          amount of $212,000.  Under the terms of the proposed agreement,  Elite
          Labs is to borrow  $612,000  payable  in 36  monthly  installments  of
          $20,917,  including  principal  plus  interest  at 14% per annum.  The
          proposed  agreement is to provide that (i) the loan will be secured by
          two  pieces  of  equipment  and  the  guaranty  of the  Company,  (ii)
          restricted cash currently held as collateral under the note payable in
          the amount of  $225,000  is to be  released  to the  lender,  of which
          $125,500 is to be  utilized  to prepay the first six monthly  payments
          under  the loan and  (iii)  the  balance  is to be held as a  security
          deposit which is to be released if the Company raises certain proceeds
          from the sale of its securities or other  licensing fees. No assurance
          can be given that the  proposed  agreement  will be executed or if the
          agreement is executed  that the  agreement  will provide the foregoing
          terms.

                                      F-45



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  Other Expenses of Issuance and Distribution

       The following is a statement of the estimated  expenses incurred by Elite
Pharmaceuticals,  Inc. in connection  with the  distribution  of the  securities
registered under this registration statement:


                                                                       AMOUNT
                                                                     TO BE PAID*
                                                                     -----------

          SEC Registration Fee ....................................  $  1,413.68
          Legal Fees and Expenses .................................  $  *
          Accounting Fees and Expenses ............................  $  *
          Printing Expenses .......................................  $  *
          Miscellaneous ...........................................  $  *

          Total ...................................................  $  *

          * To be provided by amendment

ITEM 14.  Indemnification of Directors and Officers

       Pursuant to authority  conferred  by Section 102 of the Delaware  General
Corporation Law (the "DGCL"), Elite's Certificate of Incorporation,  as amended,
contains a provision  providing  that the  personal  liability  of a director is
eliminated  to the  fullest  extent  provided  by the DGCL.  The  effect of this
provision  is that no  director  of Elite is  personally  liable to Elite or its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
except for  liability  for (i) any breach of the  director's  duty of loyalty to
Elite or its  stockholders,  (ii) acts or  omissions  not in good faith or which
involve  intentional  misconduct or a knowing  violation of law,  (iii) unlawful
payment  of  dividends  as  provided  in  Section  174 of the  DGCL and (iv) any
transaction from which the director derived an improper personal  benefit.  This
provision is intended to eliminate the risk that a director might incur personal
liability  to  Elite  or its  stockholders  for  breach  of  duty of  care.  The
Certificate of Incorporation, as amended, also provides that if the Delaware Law
is amended to eliminate or limit further the  liability of  directors,  then the
liability of a director of Elite shall be correspondingly eliminated or limited,
without further stockholder action.

       Section  145 of the DGCL  contains  provisions  permitting  and,  in some
situations,   requiring  Delaware  corporations,   such  as  Elite,  to  provide
indemnification  to their  officers  and  directors  for losses  and  litigation
expenses  incurred in connection  with their service to the corporation in those
capacities.  The by-laws of Elite  contain  such a provision  requiring  that we
indemnify our directors and officers to the fullest extent  permitted by law, as
the law may be amended from time to time.

                                      II-1



       Insofar as indemnification  for liabilities  arising under the Securities
Act may be permitted to  directors,  officers and  controlling  persons of Elite
pursuant to the foregoing provisions or otherwise,  it has been advised that, in
the opinion of the Securities and Exchange  Commission,  such indemnification is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.

ITEM 15.  Recent Sales Of Unregistered Securities

       In December 2002 the Company  issued its Class C Warrants in exchange for
all the outstanding Class A Warrants.  The Class C Warrants were the same as the
Class A  Warrants  except  they are  nontransferable  except by law,  contain an
exercise price of $5.00 per share and expire November 30, 2005. The Company also
agreed to the amendment of its outstanding  Class B Warrants to provide the same
terms as the Class C Warrants

       The Company  completed in December 2003 a private  placement of 1,645,000
shares of its Common Stock at $2.00 per share.  In connection with the offering,
the Company paid a cash  commission  of $75,000 to First  Montauk Group Inc., as
Placement  Agent and issued to the agent a five year warrant to purchase  50,000
shares of  Company's  common  stock at a price of $2.00 per  share.  Legal  fees
approximating  $36,000  were also  incurred  in  connection  with  this  private
placement.  Pursuant to its agreement  with the  purchasers,  the Company at its
expense  registered  under the Act for  reoffering  the shares issued and shares
which may be acquired upon exercise of the warrants.

       The Company in October 2004 issued its Series A Preferred  Shares and the
Short  Term and Long Term  Warrants  in a private  placement  effected  in three
tranches, the first involving the sale of 379,122 Series A Preferred Shares at a
price of $12.30 per share  convertible into 3,791,220 shares of Common Stock and
the  issuance of Short Term and Long Term  Warrants to purchase an  aggregate of
3,791,220 shares at a price of $1.54 per share, the second tranche involving the
sale of  119,286  Series A  Preferred  Shares  at a price of  $14.00  per  share
convertible into 1,192,860 shares of Common Stock and the issuance of Short Term
and Long Term  Warrants to purchase an aggregate  of 1,192,860  shares of Common
Stock at a price of $1.75 per share,  and the third involving the sale of 18,150
Series A  Preferred  Shares at a price of  $14.70  per  share  convertible  into
181,500  shares of Common  Stock and the  issuance  of Short  Term and Long Term
Warrants to purchase an aggregate  of 181,500  shares of Common Stock at a price
of $1.84 per share.  The Company  paid Indigo  Securities  Inc.,  the  Placement
Agent, and selected dealers cash commissions  aggregating $633,510.70 and issued
to them Long Term Warrants to purchase 357,495 shares of Common Stock at a price
of $1.23 per share, 119,286 shares of Common Stock at a price of $1.40 per share
and 18,150 shares of Common Stock at a price of $1.47 per share. Pursuant to its
agreement with the purchasers in the private placement the Company registered at
its expense under the  Securities  Act of 1933, as amended,  for  reoffering the
shares of Common Stock acquired upon conversion of the Series A Preferred Shares
and shares of Common Stock which may be acquired  upon exercise of the Long Term
Warrants and Short Term Warrants.

                                      II-2



       On June 3, 2004,  the  Company  granted  five year  warrants  to purchase
100,000  shares  of Common  Stock at a price of $2.50  per share to D. H.  Blair
Investment Banking Corp. as consideration for financial consulting services.

       On July 6, 2004,  the Company  issued  26,500  shares of Common  Stock to
CEOcast,  Inc. in partial consideration for rendering during a nine-month period
investor  relation  consulting  services  and agreed to provide  the holder with
"piggy-back" registration rights.

       On July 8, 2004,  the Company  issued three year  warrants to purchase an
aggregate  of 50,000  shares  of  Common  Stock at a price of $4.20 per share to
designees of a lender in  connection  with the  refinancing  of the  outstanding
equipment  loan, with the provision that warrants to purchase 15,000 shares will
be cancelled  in the event of the  repayment in full of the new loan within nine
months,  in which  event  the  Company  is to pay  $10,000  to the  lender  as a
prepayment penalty.

       On July 20,  2004,  the  Company  issued  to Mr.  Jason  Lyons  five-year
warrants to purchase 50,000 shares of Common Stock at a price of $3.00 per share
in  consideration  of his  agreement to render  financial  consulting  services.
Ratification  of the  issuance of the warrants  will be sought at the  Company's
next Annual Meeting of Stockholders.

       CEOcast, Inc. and each of the warrant holders has agreed that no transfer
of the shares,  warrants or any shares  acquired  upon  exercise of the warrants
will be made unless such  transfer  is  registered  under the Act or exempt from
registration under the Act.

       In the opinion of the Company,  the issuance of the foregoing  securities
were exempt  from  registration  under the Act by virtue of Section  4(2) of the
Act,  except for the exchange of Class C Warrants for Class A Warrants which was
exempt from registration under the Act by virtue of Section 3(a)(9) of the Act.


ITEM 16.  Exhibits and Financial Statement Schedule

         (a) Exhibits

4.1       Certificate of  Incorporation,  together with all amendments  thereto,
          incorporated by reference to Exhibit 4.1 to the Registration Statement
          on Form S-4,  Registration No. 333-101686 filed with the Commission on
          December  6, 2002 and Exhibit 3.1 to  Registrant's  Current  Report on
          Form 8-K*.

4.1(a)    Certificate of Designation of Series A Preferred  Stock,  incorporated
          by reference to Exhibit  3.1to the  Company's  Current  Report on Form
          8-K*

4.2       By-laws of Elite, as amended. Incorporated by reference to Exhibit 3.1
          to  Elite's  Registration  Statement  on Form SB-2,  Registration  No.
          333-90633, made effective on February 28, 2000.

4.3       Form of Common Stock certificate, incorporated by reference to Exhibit
          4.1 to Elite's Registration  Statement on Form SB-2,  Registration No.
          333-90633, made effective on February 28, 2000.

                                      II-3



4.4       Form of Class B Warrant,  incorporated  by reference to Exhibit 4.3 to
          Registrant's  Annual  Report on Form 10-K for the year ended March 31,
          2004.

4.5       Form of Class C Warrant,  incorporated  by reference to Exhibit 4.2 to
          Registrant's  Annual  Report on Form 10-K for the year ended March 31,
          2004.

4.6       2004 Stock Option Plan, incorporated by reference to Schedule 14A with
          respect to Annual Meeting of Stockholders held on June 22, 2004.

4.7       Amendment to Stock Option Plan approved by  Stockholders  on April 15,
          2005.

5.1       Opinion of Reitler Brown & Rosenblatt LLC.***

6.1       Employment  Agreement  dated as of July 23, 2003 between  Bernard Berk
          and the Registrant incorporated by reference to Exhibit 10.6 to Report
          on Form 10-Q for three  months ended June 30, 2003 (the "June 30, 2003
          10Q Report")

6.2(a)    Option Agreement between Bernard Berk and the Company dated as of July
          23, 2003  incorporated  by  reference  to Exhibit 10.7 to the June 30,
          2003 10Q Report.

6.2(b)    Option Agreement between Bernard Berk and the Company dated as of July
          23, 2003  incorporated  by  reference  to Exhibit 10.8 to the June 30,
          2003 10Q Report.

6.3       Product  Development,  Manufacturing and Distribution  Agreement dated
          March 30, 2005.**

6.4       Engagement letter dated February 26, 1998 between Gittelman $ Co. P.C.
          and  the  Company   incorporated   by  reference  to  Exhibit  6.4  to
          Registrant's  Annual  Report on Form 10-K for the year ended March 31,
          2004.

21.0      Subsidiaries of the Registrant.

23.1      Consent of Miller, Ellin & Company LLP.

23.2      Consent of KPMG.***

23.3      Consent of Reitler  Brown &  Rosenblatt  LLC  (included in Exhibit 5.1
          above)

24.1      Power of Attorney (included on Signature page).

----------

*   Dated October 6, 2004 and filed with the Commission on October 12, 2004.

**  Registrant  has  requested  confidential  treatment  with  respect  to  this
Exhibit.  In the event that the Securities and Exchange  Commission  should deny
such request in whole or in part, such exhibit or the relevant  portions thereof
shall be filed by amendment.

*** To be filed by amendment

       (b)    Schedules to Financial Statements None

ITEM 17.  Undertakings

The undersigned Registrant hereby undertakes:

       (a)(1) To file,  during  any  period  in which  offers or sales are being
made, a post-effective amendment to this registration statement:

              (i)    To include any prospectus  required by Section  10(a)(3) of
the Securities Act of 1933;

                                      II-4



              (ii)   To reflect in the  prospectus  any facts or events  arising
after the  effective  date of the  registration  statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement;  notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of the  securities  offered would
not exceed that which was registered) may be reflected in the form of prospectus
filed with the Securities and Exchange Commission pursuant to Rule 424(b) if the
change in volume  represents  no more than a 20  percent  change in the  maximum
aggregate  offering price set forth in the  "Calculation  of  Registration  Fee"
table in the effective registration statement; and

              (iii)  To include any  material  information  with  respect to the
plan of distribution not previously  disclosed in the registration  statement or
any material change to such information in the registration statement;

provided,  however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply if the
information  required  to be  included in a  post-effective  amendment  by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Securities and Exchange  Commission by the Registrant  pursuant to Section 13 or
15(d) of the Securities  Exchange Act of 1934 that are incorporated by reference
in this registration statement.

       (2)    That,  for the  purpose of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

       (3)    To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.

       (4)    That,  for  purposes  of  determining   any  liability  under  the
Securities Act of 1933, each filing of the  Registrant's  annual report pursuant
to  Section  13(a) or 15(d) of the  Securities  Exchange  Act of 1934 (and where
applicable,  each filing of an employee benefit plan's annual report pursuant to
Section 15(d) of the Securities  Exchange Act of 1934) that is  incorporated  by
reference  in  this  registration   statement  shall  be  deemed  to  be  a  new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

       (B)    INSOFAR  AS  INDEMNIFICATION  FOR  LIABILITIES  ARISING  UNDER THE
SECURITIES ACT OF 1933 MAY BE PERMITTED TO DIRECTORS,  OFFICERS AND  CONTROLLING
PERSONS OF THE REGISTRANT  PURSUANT TO THE FOREGOING  PROVISIONS,  OR OTHERWISE,
THE  REGISTRANT  HAS BEEN  ADVISED  THAT IN THE  OPINION OF THE  SECURITIES  AND
EXCHANGE  COMMISSION SUCH  INDEMNIFICATION IS AGAINST PUBLIC POLICY AS EXPRESSED
IN THE SECURITIES  ACT OF 1933 AND IS,  THEREFORE,  UNENFORCEABLE.  IN THE EVENT
THAT A CLAIM  FOR  INDEMNIFICATION  AGAINST  SUCH  LIABILITIES  (OTHER  THAN THE
PAYMENT BY THE REGISTRANT OF EXPENSES INCURRED OR PAID BY A DIRECTOR, OFFICER OR
CONTROLLING  PERSON OF THE REGISTRANT IN THE  SUCCESSFUL  DEFENSE OF ANY ACTION,
SUIT OR PROCEEDING) IS ASSERTED AGAINST THE REGISTRANT BY SUCH DIRECTOR, OFFICER
OR CONTROLLING  PERSON IN CONNECTION WITH THE


                                      II-5



SECURITIES BEING  REGISTERED,  THE REGISTRANT WILL, UNLESS IN THE OPINION OF ITS
COUNSEL THE MATTER HAS BEEN SETTLED BY CONTROLLING PRECEDENT,  SUBMIT TO A COURT
OF APPROPRIATE  JURISDICTION THE QUESTION WHETHER SUCH  INDEMNIFICATION BY IT IS
AGAINST  PUBLIC  POLICY AS EXPRESSED IN THE  SECURITIES  ACT OF 1933 AND WILL BE
GOVERNED BY THE FINAL ADJUDICATION OF SUCH ISSUE.

       (c)(1)
For purposes of determining  any liability under the Securities Act of 1933, the
information  omitted  from  the  form  of  prospectus  filed  as  part  of  this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4) or 497(b)
under the Securities Act of 1933 shall be deemed to be part of this registration
statement as of the time it was declared effective.

       (2)    For the purpose of determining  any liability under the Securities
Act of 1933,  each  post-effective  amendment that contains a form of prospectus
shall be deemed to be a new  registration  statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.

                                      II-6



                                   SIGNATURES

Pursuant to the  requirements  of the Securities Act of 1933, the registrant has
duly  caused  this  registration  statement  to be  signed,  in the  Borough  of
Northvale, State of New Jersey, on April 26, 2005.


                                           ELITE PHARMACEUTICALS, INC.


                                           /s/ BERNARD BERK
                                           -------------------------------------
                                           Bernard Berk
                                           President and Chief Executive Officer


KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears below
constitutes   and  appoints   Bernard   Berk  and  Mark  I.   Gittelman  as  his
attorney-in-fact  and agent, with full power of substitution and resubstitution,
for him and in his name,  place,  and stead, in any and all capacities,  to sign
and  file  Registration  Statement(s)  and any and  all  pre- or  post-effective
amendments  to such  Registration  Statement(s),  with all exhibits  thereto and
hereto,  and  other  documents  with the  Securities  and  Exchange  Commission,
granting unto said  attorney-in-fact and agent, and each of them, full power and
authority to do and perform each and every act and thing  requisite or necessary
to be done in and about the premises, as fully to all intents and purposes as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorneys-in-fact  and agents, or any of them, or their or his substitutes,  may
lawfully do or cause to be done by virtue hereof.

                                      II-7



Pursuant to the  requirements of the Securities Act of 1933,  this  registration
statement has been signed by the following  persons in the capacities and on the
dates indicated.

Dated:  April 26, 2005           /s/ Bernard Berk
                                 -----------------------------------------------
                                 Bernard Berk
                                 Chief Executive Officer and
                                 Chairman of the Board of Directors


Dated:  April 26, 2005           /s/ Mark I. Gittleman
                                 -----------------------------------------------
                                 Mark I. Gittelman
                                 Chief Financial Officer
                                 (Principal Financial and Accounting Officer)


Dated:  April   , 2005           
                                 -----------------------------------------------
                                 Edward Neugeboren
                                 Director


Dated:  April 26, 2005           /s/ Barry Dash
                                 -----------------------------------------------
                                 Barry Dash
                                 Director

Dated:  April 26, 2005           /s/ Melvin Van Woert
                                 -----------------------------------------------
                                 Director