U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q

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

For the quarterly period ended              December 31, 2003
                                 -----------------------------------------------

                                       or

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

For the transition period ended        to


                        Commission File Number: 333-45241
- --------------------------------------------------------------------------------

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


Delaware                                                22-3542636
- ---------------------------------         --------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)


165 Ludlow Avenue, Northvale, New Jersey                     07647
- -----------------------------------------         ------------------------------
(Address of principal executive offices)                 (Zip Code)



                                 (201) 750-2646
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)



              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
                                                                 Yes [x] No [  ]

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13 or 15 (d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

                                                                  Yes [ ] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding of the common stock,  $.01 par value,
as of February 11, 2004: 12,104,423.





                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                                      INDEX




                                                                                     Page No.
                                                                                   
PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

         Consolidated Balance Sheets as of December 31, 2003 (unaudited) and
         March 31, 2003                                                               1 - 2

         Consolidated Statements of Operations for the three and nine months
         ended December 31, 2003 and December 31, 2002 (unaudited)                      3

         Consolidated Statement of Changes in Stockholders' Equity
         for the nine months ended December 31, 2003 (unaudited)                        4

         Consolidated Statements of Cash Flows for the nine months
         ended December 31, 2003 and December 31, 2002 (unaudited)                    5 - 6

         Notes                                                                        7 - 13

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                15 - 20

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES
         ABOUT MARKET RISK                                                              21

PART II  OTHER INFORMATION                                                            21 - 22

         Item 1 Legal Proceedings
         Item 2    Changes in Securities and Use of Proceeds
         Item 6 Exhibits and Reports on Form 8-K

SIGNATURES                                                                              23

EXHIBITS





                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS




                                                      ASSETS

                                                                                 DECEMBER 31,            MARCH 31,
                                                                                    2003                   2003
                                                                                 (Unaudited)

                                                                                                 
CURRENT ASSETS:
       Cash and cash equivalents                                                 $  3,684,538          $ 3,264,081
       Accrued interest receivable                                                        ---                4,681
       Restricted cash                                                                114,930               99,380
       Prepaid expenses and other current assets                                       83,289              132,092
                                                                                 ------------          -----------

           Total current assets                                                     3,882,757            3,500,234
                                                                                 ------------          -----------


PROPERTY AND EQUIPMENT, net of accumulated
       depreciation and amortization                                                4,147,778            4,390,553
                                                                                 ------------          -----------


INTANGIBLE ASSETS - net of accumulated amortization                                   109,187              104,842
                                                                                 ------------          -----------


OTHER ASSETS:
       Restricted cash - Debt Service Reserve                                         300,000              300,000
       Restricted cash - Note payable                                                 243,750              250,000
       EDA bond offering costs, net of accumulated amortization
           of  $57,527 and $47,627, respectively                                      140,693              150,593
                                                                                 ------------          -----------

           Total other assets                                                         684,443              700,593
                                                                                 ------------          -----------

           TOTAL ASSETS                                                          $  8,824,165          $ 8,696,222
                                                                                 ============          ===========



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

                                       -1-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS




                                       LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                 DECEMBER 31,            MARCH 31,
                                                                                    2003                   2003
                                                                                 (Unaudited)
                                                                                                  
CURRENT LIABILITIES:
       Current portion - Note payable                                            $    75,000            $   75,000
       Current portion of EDA bonds                                                  150,000               140,000
       Accounts payable and accrued expenses                                         556,739               334,721
                                                                                 -----------           -----------
           Total current liabilities                                                 781,739               549,721
                                                                                 -----------           -----------

LONG TERM LIABILITIES:
       Note payable - net of current portion                                         168,750               225,000
       EDA bonds - net of current portion                                          2,345,000             2,495,000
                                                                                 -----------           -----------
           Total long-term liabilities                                             2,513,750             2,720,000
                                                                                 -----------           -----------

           Total liabilities                                                       3,295,489             3,269,721
                                                                                 -----------           -----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
       Common stock - $.01 par value;
           Authorized - 25,000,000 shares

           Issued and outstanding -12,204,426 and 10,544,426 shares,
           respectively                                                              122,044               105,444
       Additional paid-in capital                                                 39,267,888            34,218,832

       Accumulated deficit                                                       (33,554,415)          (28,590,934)
                                                                                 -----------           -----------
                                                                                   5,835,517             5,733,342
       Treasury stock
                                                                                    (306,841)             (306,841)
                                                                                 -----------           -----------
           Total stockholders' equity                                              5,528,676             5,426,501
                                                                                 -----------           -----------

           Total liabilities and stockholder's equity                            $ 8,824,165           $ 8,696,222
                                                                                 ===========           ===========


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

                                       -2-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS




                                                                       THREE MONTHS ENDED                 NINE MONTHS ENDED
                                                                           DECEMBER 31,                       DECEMBER 31,
                                                                           -------------                      ------------
                                                                       2003             2002              2003            2002
                                                                       -----            -----             -----           ----
                                                                    (Unaudited)      (Unaudited)       (Unaudited)     (Unaudited)
                                                                                                           
REVENUES:
       Research and Development                                     $     30,000     $    150,000      $     30,000    $    365,000
       Product Formulation Revenues                                          ---              ---               ---         187,810
       Testing Fees                                                          ---            2,500               ---           2,500
                                                                    ------------     ------------      ------------    ------------
             Total revenues                                               30,000          152,500            30,000         555,310
                                                                    ------------     ------------      ------------    ------------

COST OF OPERATIONS:
       Research and development                                          536,723          567,864         1,480,788       1,461,345
       General and administrative                                        394,867          450,024         1,543,926       1,297,046
       Depreciation and amortization                                      89,610           78,210           268,830         234,630
                                                                    ------------     ------------      ------------    ------------
                                                                       1,021,200        1,096,098         3,293,544       2,993,021
                                                                    ------------     ------------      ------------    ------------

LOSS FROM OPERATIONS                                                    (991,200)        (943,598)       (3,263,544)     (2,437,711)
                                                                    ------------     ------------      ------------    ------------

OTHER INCOME (EXPENSES):
       Interest income                                                     6,284           18,616            16,469          81,334
       Litigation Settlement                                             150,000              ---           150,000             ---
       Sale of NJ Tax Losses                                             151,027              ---           151,027             ---
       Interest expense                                                  (52,093)         (55,896)         (159,777)       (172,281)
       Equity in loss of Joint Venture                                       ---              ---               ---        (186,379)
       Charge relating to issuance of stock options                      (45,184)             ---        (1,096,349)            ---
       Charge relating to issuance of warrants                          (587,983)             ---          (587,983)            ---
       Charge relating to warrant exchange offer                             ---         (242,338)         (172,324)       (242,338)
                                                                    ------------     ------------      ------------    ------------
                                                                        (377,949)        (279,618)       (1,698,937)       (519,664)
                                                                    ------------     ------------      ------------    ------------

LOSS BEFORE PROVISION FOR INCOME TAXES                                (1,369,149)      (1,223,216)       (4,962,481)     (2,957,375)
                                                                    ------------     ------------      ------------    ------------

PROVISION FOR INCOME TAXES                                                   ---          (71,614)           (1,000)        (71,214)
                                                                    ------------     ------------      ------------    ------------
NET LOSS                                                            $ (1,369,149)    $ (1,151,602)     $ (4,963,481)   $ (2,886,161)
                                                                    ============     ============      ============    ============


BASIC AND DILUTED LOSS PER COMMON SHARE                             $       (.12)    $       (.11)     $       (.46)   $       (.29)
                                                                    ============     ============      ============    ============

WEIGHTED AVERAGE NUMBER OF
       COMMON SHARES OUTSTANDING                                      11,381,926       10,286,917        10,829,626       9,914,772
                                                                    ============     ============      ============    ============



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


                                       -3-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY




                                                                            ADDITIONAL
                                                         COMMON STOCK         PAID-IN     TREASURY     ACCUMULATED   STOCKHOLDERS'
                                                      SHARES      AMOUNT      CAPITAL      STOCK         DEFICIT        EQUITY
                                                                                                   
BALANCE AT MARCH 31, 2003                           10,544,426  $ 105,444  $ 34,218,832  $ (306,841)  $(28,590,934)  $ 5,426,501

Nine months ended December 31, 2003 (unaudited)

Modification of Warrant Exchange Offer                      --         --       172,324          --             --       172,324

Issuance of stock options                                   --         --     1,096,349          --             --     1,096,349

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 nine months ended December 31, 2003            --         --            --          --     (4,963,481)   (4,963,481)
                                                  ------------  ---------  ------------  ----------   ------------   -----------
BALANCE AT DECEMBER 31, 2003
(Unaudited)                                         12,204,426  $ 122,044  $ 39,267,888  $ (306,841)  $(33,554,415)  $ 5,528,676
                                                  ============  =========  ============  ==========   ============   ===========



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

                                       -4-



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




                                                                                                             NINE MONTHS ENDED
                                                                                                                DECEMBER 31,
                                                                                                          2003              2002
                                                                                                       (UNAUDITED)       (UNAUDITED)
                                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net loss                                                                                         $ (4,963,481)   $ (2,886,161)
      Adjustments to reconcile net loss to cash used in operating activities:
         Depreciation and Amortization                                                                      268,830         234,630
         Equity in loss of Joint Venture                                                                        ---         186,379
         Charge related to issuance of stock options                                                      1,096,349             ---
         Charge related to issuance of stock warrants                                                       587,983             ---
         Charge related to modification of warrant exchange offer                                           172,324         242,338
         Changes in assets and liabilities:
            Accounts and accrued interest receivable                                                          4,681          39,988
            Prepaid expenses and other current assets                                                        48,803          54,759
            Amount receivable from Joint Venture                                                                ---         525,259
            Accounts payable, accrued expenses and other current liabilities                                222,018         (29,619)
                                                                                                       ------------    -------------
NET CASH (USED IN) OPERATING ACTIVITIES                                                                  (2,562,493)     (1,632,427)
                                                                                                       ------------    -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Maturity of short-term investment                                                                         ---         100,000
      Purchase of property and equipment                                                                        ---        (570,810)
      Purchase of patent                                                                                    (20,500)        (24,318)
      Receivable from sale of New Jersey tax losses                                                             ---          66,077
      Restricted cash                                                                                        (9,300)         97,816
                                                                                                       ------------    -------------
                                                                                                            (29,800)       (331,235)
                                                                                                       ------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Net proceeds from issuance of common stock.                                                         3,209,000          65,843
      Principal bank note payments                                                                          (56,250)        (56,250)
      Principal repayments of NJEDA Bonds                                                                  (140,000)       (130,000)
      Purchase of Treasury Stock                                                                                ---        (269,855)
                                                                                                       ------------    -------------



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

                                       -5-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                                     
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                                       3,012,750        (390,262)
                                                                                                       ------------    ------------
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                                     420,457      (2,353,924)

CASH AND CASH EQUIVALENTS - beginning of period                                                           3,264,081       6,852,434
                                                                                                       ------------    ------------
CASH AND CASH EQUIVALENTS - end of period                                                              $  3,684,538    $  4,498,510
                                                                                                       ============    ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Cash paid for interest                                                                           $    112,341    $    172,881
      Cash paid (received) for income taxes                                                                (150,027)        (71,214)

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND
       FINANCING ACTIVITIES
      Issuance of Preferred Stock Series B (including stock dividend payable of
         $14,000 and subscription receivable of $67,000)                                               $        ---    $    573,000
      Conversion of Preferred Stock, Series B to Common Stock                                                   ---             521
      Conversion of  Preferred Stock to Additional Paid In Capital                                              ---      14,520,810
      Reduction of Amounts Due to Joint Venture                                                                 ---         622,133
      Reduction in Investments in Joint Venture                                                                 ---          63,381
      Dividends accrued on Preferred Stock - Series A                                                           ---         899,923
      Conversion of Preferred Stock Series A to Common Stock                                                    ---           7,642
      Transfer of Deposit on Equipment                                                                          ---         123,396



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

                                       -6-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (UNAUDITED)

NOTE 1     -    BASIS OF PRESENTATION

                The  information  in this  Form 10-Q  includes  the  results  of
                operations of Elite  Pharmaceuticals,  Inc. and its consolidated
                subsidiaries   (collectively   the   "Company")   including  its
                wholly-owned  subsidiary,   Elite  Laboratories,   Inc.  ("Elite
                Labs"),  for the three and nine month periods ended December 31,
                2003 and 2002 and its wholly-owned  subsidiary,  Elite Research,
                Inc.  ("ERI"),  for the  three  and  nine  month  periods  ended
                December 31, 2003. 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 in
                which 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,  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.  As of December 31, 2003, 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  (consisting  of normal  recurring
                accruals)  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  in the
                Company's  annual  report on Form 10-K for the year ended  March
                31, 2003.  There have been no changes in significant  accounting
                policies since March 31, 2003.

                The Company does not anticipate being profitable for fiscal year
                2004,  therefore  a current  provision  for  income  tax was not
                established  for the three and nine months  ended  December  31,
                2003. Only the minimum  corporation  tax liability  required for
                state purposes is reflected.

NOTE 2   -      STOCKHOLDERS' EQUITY

                PRIVATE PLACEMENT

                The Company was successful in its completion in December 2003 of
                a private  placement of 1,645,000  shares of its common stock at
                $2.00 per share,  increasing the Company's outstanding shares to
                12,204,426.  The offering was exempt from registration  pursuant
                to Regulation D under the Securities Act of 1933, as amended. In
                connection with the offering, the Company paid a cash commission
                of $72,500 to First Montauk  Securities  Corp., as selling agent
                and agreed to issue 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  $40,000 were also incurred in
                connection with this private placement.

                                       -7-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (UNAUDITED)

NOTE 2   -      STOCKHOLDERS' EQUITY (Continued)


                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 December  31,  2003,  the
                Company had purchased  100,000  shares of common stock for total
                consideration of $306,841.

                WARRANTS AND OPTIONS

                At December 31, 2003,  Elite had outstanding  2,810,550  options
                with  exercise  prices  ranging from $2.00 to $10.00 and 983,752
                warrants with exercise prices ranging from $2.00 to $18.00; each
                option and warrant  representing the right to purchase one share
                of common stock.

                During the year ended  March 31,  2003,  the  Company  issued an
                aggregate  of 210,000  options to an employee  and to members of
                the Board of the  Directors.  The options issued to the employee
                have an exercise price of $5.00 per share and the options issued
                to the directors have an exercise  price of $2.01.  All of these
                options vest  one-third  annually over three years.  The options
                expire 10 years from the date of their issuance.

                During the nine months  ended  December  31,  2003,  the Company
                issued an  aggregate  of  1,005,000  options to purchase  common
                stock to employees and to a member of the Board of Directors (no
                options were granted  during the three months ended December 31,
                2003).  The options have exercise prices between $2.01 and $5.00
                per share.  600,000 options vested immediately,  105,000 options
                vest straight -line over three years and 300,000 options,  which
                were granted to the Company's Chief Executive Officer, will vest
                solely upon  consummation of a strategic  transaction as defined
                in his option agreement.  The options expire ten years from date
                of  issuance.  The per  share  weighted-average  fair  value  of
                options  granted during the nine months ended December 31, 2003,
                was $1.75 using the Black-Scholes options pricing model with the
                following  weighted-average   assumptions:  no  dividend  yield;
                expected volatility of 75.47%;  risk-free interest rate of 4.0%;
                and expected lives of ten years.  The Company has taken a charge
                of $45,184 and $1,096,349,  respectively, for the three and nine
                months ended  December 31, 2003 which  represents the fair value
                of the  options  vested,  utilizing  the  Black-Scholes  options
                pricing model on each grant date.

                During the three  months ended  December  31, 2003,  the Company
                issued an aggregate of 200,000 and 50,000 warrants, respectively
                to financial  consultants and the placement agent in the private
                placement. The warrants have exercise prices of $2.00 per share.
                The warrants vest  immediately.  The per share  weighted-average
                fair value of warrants  granted  during the three  months  ended
                December  31,  2003 was $2.35,  using the  Black-Scholes  option
                pricing model with the following  weighted average  assumptions:
                no dividend  yield;  expected  volatility  of 77.97%;  risk free
                interest rate of 4%; and expected lives of 5 years.  The Company
                has  taken a charge  of  $587,983  for the  three  months  ended
                December  31,  2003,  which  represents  the  fair  value of the
                warrants,  utilizing the  Black-Scholes  option pricing model on
                the grant date.

                                       -8-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (UNAUDITED)

NOTE 2   -      STOCKHOLDERS' EQUITY (Continued)


                WARRANTS AND OPTIONS (Continued)

                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:




                                                    THREE MONTHS ENDED DECEMBER        NINE MONTHS ENDED DECEMBER
                                                    ---------------------------        --------------------------
                                                       2003              2002             2003             2002
                                                       ----              ----             ----             ----
                                                                                           
   Net loss as reported                            $ (1,369,149)    $ (1,151,602)     $  (4,963,481)   $ (2,886,161)

   Add: Stock-based compensation
   expense included in reported net loss,
   net of related tax effects                            633,167             ---          1,684,332             ---


   Deduct: Total stock-based
   compensation expense determined
   under fair value method for all awards
   net of related tax effects                           (853,370)       (267,662)        (2,344,940)       (802,988)
                                                   -------------     -----------      -------------    ------------

   Pro-forma net loss                                 (1,589,352)     (1,419,264)        (5,624,089)     (3,689,149)

   Loss per share as reported                               (.12)           (.11)              (.46)           (.29)
   Pro-forma loss per share                                 (.14)           (.14)              (.52)           (.37)



                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  litigation  initiated  by the
                Company. The Settlement Agreement provided,  among other things,
                an  agreement  to  commence  an  exchange  offer (the  "Exchange
                Offer") to which holders of the Company's Class A Warrants which
                expired on November 30, 2002 (the "Old Warrants") would have the
                opportunity to exchange those warrants for Class C Warrants (the
                "New Warrants") upon payment to the Company of $.10 per share of
                common stock issuable upon the exercise of the old warrants. The
                Company  in  September   2003  amended  the  exchange  offer  to
                eliminate the $.10 per share exchange fee.

                The New Warrants are  exercisable  for the same number of shares
                of common stock as the Old Warrants,  have an exercise  price of
                $5.00 per share,  will expire on November  30, 2005 and will not
                be transferable except by operation of law.

                The Exchange Offer is exempt from registration  under applicable
                federal  and state  securities  laws.  The Company has agreed to
                register under the  Securities  Act of 1933, as amended,  at its
                expense for resale the shares  acquired upon exercise of the New
                Warrants.

                During the year ended March 31,  2003,  the  Company  incurred a
                charge  of  $242,338  relating  to  the  Exchange  Offer,  which
                represents   the  fair  value  of  the  New  Warrants,   net  of
                anticipated   proceeds,   assuming  all  Old  Warrants  will  be
                exchanged.  The  elimination  of the $.10 per share exchange fee
                resulted in a charge in the second quarter of $172,324.

                                       -9-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (UNAUDITED)

NOTE 3   -      COMMITMENTS AND CONTINGENCIES

                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.   His  salary   would   total
                approximately $1,000,000 through June 6, 2006.

                The Company has filed  counterclaims  against Mehta and a motion
                to dismiss Mehta's claims,  and, as part of that motion,  sought
                to compel Mehta to assign and transfer to the Company any rights
                Mehta may have in or to all patents which were developed  during
                his employment with the Company.  Similarly,  the director named
                as a defendant in the action  filed a motion to dismiss  Mehta's
                claim individually.

                In November  2003, a  settlement  was entered into the record of
                the  Superior  Court by counsel to the  Company and Mehta but is
                being contested by Mehta as having not been authorized by him. A
                hearing of his claim is scheduled to be held in March,  2004. If
                his claim to overturn the  settlement is denied,  the settlement
                will include a payment to Mehta of $400,000,  payment of certain
                benefits for a two year  period,  a short term option in form of
                the Company or its  designee to acquire all of his shares of the
                Company at $2.00 per share, a required  $100,000  non-refundable
                deposit  payable by the  Company on the  exercise  price of such
                option,  extension  of  expiration  dates  of  certain  options,
                Mehta's   relinquishment   of  any   rights  to  the   Company's
                intellectual   property,   and  Mehta's   agreement  to  certain
                non-disclosure and non-competition  covenants. If the settlement
                is not enforced by the Court and the Company fails to prevail in
                this action,  such failure would have a material  adverse effect
                on its  financial  condition  and results of  operations.  As of
                December 31, 2003,  the  Company's  financial  statements do not
                reflect any accrued  compensation owed under Mehta's  employment
                agreement.

                REFERRAL AGREEMENT

                The Company  entered in January  2002 into a Referral  Agreement
                with one of its directors  (Referring Party) whereby the Company
                will 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.

                                      -10-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (UNAUDITED)

NOTE 3   -      COMMITMENTS AND CONTINGENCIES (Continued)

                REFERRAL AGREEMENT (Continued)

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

                    PERCENTAGE OF REFERRAL               REFERRAL BASE
                             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, 2003,  no 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 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  defending  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 under one agreement
                and $300,000 under the other agreement, all of which were earned
                as of March 31, 2002. The Company is currently  proceeding  with
                development  and  formulation  for both products as specified in
                the development agreements.  $30,000 was earned during the three
                months ended December 31, 2003. During the three and nine months
                ended  December 31, 2002 the Company earned $10,000 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 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.

                                      -11-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (UNAUDITED)

NOTE 3   -      COMMITMENTS AND CONTINGENCIES (Continued)

                COLLABORATIVE AGREEMENTS (Continued)

                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 December 31, 2003, the Company billed and earned  revenues
                of $280,000,  under the  Ethypharm  agreement,  all of which was
                billed and earned  during the nine  months  ended  December  31,
                2002, 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.

                CONTINGENCIES

                Elite Labs was the  plaintiff in a civil  action  brought in the
                Superior  Court of New Jersey on November 20, 2000 against three
                parties to recover damages in an unspecified amount based on the
                alleged  failure  of the  defendants  to  perform  properly  and
                complete  certain  pharmaceutical  tests and  studies  for which
                Elite Labs paid approximately $950,000.

                The defendants brought a counterclaim of approximately  $250,000
                allegedly  due  for  services  rendered  to  Elite  Labs  by the
                defendants for the completion of bioequivalency  studies and for
                the  storage  of  laboratory  samples.   Elite  Labs  vigorously
                contested the counterclaim.

                The above referenced  matter was settled during the three months
                ended  December  31, 2003 for  $150,000 to Elite Labs.  Proceeds
                from the  settlement  are  reflected in the income  statement as
                litigation settlement.

                EMPLOYMENT AGREEMENT

                On July  23,  2003,  the  Company  entered  into  an  employment
                agreement with its new Chief  Executive  Officer,  Bernard Berk.
                The initial term 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.

                                      -12-


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED DECEMBER 31, 2003 AND 2002
                                   (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. The severance will be
                payable  in  accordance   with  the  terms  of  his   employment
                agreement.

                CONSULTING AGREEMENTS

                The Company  entered  into  consulting  agreements  with each of
                Saggi  Capital  Corp.  and Bridge  Ventures  Inc. on November 4,
                2003. The consultant's 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 stockholder matters.

                In  consideration  of  the  consultant's  agreement  to  provide
                services,  the  Company  agrees to pay each  consultant  $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  three  months  ended  December  31,  2003,  consulting
                expenses  under  those  agreements   amounted  to  $15,000  plus
                approximately $470,000 attributable to the issuance of warrants.

NOTE 4   -      INCOME TAXES

                During the nine and three  months  ended  December  31, 2003 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 was $151,027 and is recorded as other income in
                the accompanying financial statements.

NOTE 5   -      POSSIBLE MERGER

                On  August  6,  2003,  the  Board of  Directors  authorized  the
                Company's  management  to  negotiate  a  merger  agreement  with
                Nostrum  Pharmaceuticals,  Inc.  ("Nostrum"),  a  privately-held
                company  engaged in the  development of drug delivery  products,
                whereby  Nostrum  would be merged into a new  subsidiary  of the
                Company in exchange  for three times the number of shares of the
                Company's  common  stock  outstanding  immediately  prior to the
                merger and options to acquire  substantial  additional shares of
                the  Company's  common  stock on terms to be agreed  upon by the
                parties.

                The proposed merger  agreement is subject to the approval of the
                Board  of  Directors  of  the  Company  and  will  include,   as
                conditions  to the  merger,  that the merger be  approved by the
                Company's shareholders, that the Company's Board of Directors be
                expanded  with  certain  members  designated  by former  Nostrum
                shareholders,  and that the Company maintain a designated amount
                of working  capital as of the effective date and other customary
                closing conditions.

                No  assurance  can be given that a definitive  merger  agreement
                will be executed or that,  if executed,  the  conditions  to the
                merger  will be  satisfied.  The actual  number of shares of the
                Company's  common  stock,   and  options   exercisable  for  the
                Company's  common  stock,  issuable upon closing of the proposed
                transaction   will  be  determined  in  the  definitive   merger
                agreement,  as may be approved, and may vary materially from the
                amounts set forth above.

                                      -13-


                           ELITE PHARMACEUTICALS, INC.

                                     PART I.

            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

        THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2003 COMPARED TO
            THE THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2002

         The following  discussion  and analysis  should be read in  conjunction
with the Consolidated  Financial  Statements,  the related Notes to Consolidated
Financial  Statements  and  Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations  included in the Company's  Annual Report on
Form 10-K for the  fiscal  year  ended  March  31,  2003  (the  "10-K")  and the
Unaudited  Consolidated  Financial  Statements and related Notes to Consolidated
Financial  Statements  included in Item 1 of Part I of this Quarterly  Report on
Form 10-Q.

         The   Company   has   included  in  this   Quarterly   Report   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 in this  Quarterly  Report to future revenue  growth,  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" in other  filings by the Company with the SEC including the Form
10-K. 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, all prior to the
current fiscal year.

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

                                      -14-


                           ELITE PHARMACEUTICALS, INC.

                                     PART I.

            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

        THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2003 COMPARED TO
            THE THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2002

                                   (CONTINUED)

         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 is
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  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 asset 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.  If accruals for
possible  compensation  payments to Dr. Atul Mehta had been made with respect to
the Company's litigation  outstanding with Dr. Mehta, the Company's net loss and
loss per share would be  increased  accordingly.  It should be noted that actual
results  may  differ  from  these  estimates  under  different   assumptions  or
conditions.

         During the fiscal year ended  March 31,  2003,  the Company  elected to
prospectively recognize the fair value of stock options granted to employees and
members of the Board of  Directors,  effective as of the beginning of the fiscal
year. The prospective method allowed by the Financial Accounting Standards Board
effects the Company's results of operations for the three and nine-month periods
ended  December  31,  2003 since  600,000  options  were  granted  which  vested
immediately  and other options were granted that vest over three and five years.
The Company does not know the future effect of options and warrants which may be
granted to  employees  and  members  of the Board of  Directors.  The  Financial
Accounting   Standards  Board  provided  three   transition   alternatives   for
recognizing  stock-based  compensation  cost  using the fair  value  method.  If
management did not elect the prospective  method during the year ended March 31,
2003,  the  Company's  operating  loss and net loss would  have been  decreased.
However,  the two other methods would have required either greater  compensation
cost to be recognized  as an expense or  retroactive  restatement  of previously
reported net loss.

RESULTS OF CONSOLIDATED OPERATIONS

THREE MONTHS ENDED DECEMBER 31, 2003 COMPARED TO THREE MONTHS ENDED
DECEMBER 31, 2002

         The  Company's  revenues for the three  months ended  December 31, 2003
were $30,000 as compared  with $152,500 for the  comparable  period of the prior
year. As a result of inadequate  funds to conduct  research and  development and
the resignations in June 2003 of the Company's  principal  scientific  officers,
the  Company  was  unable  to  generate  revenues  under its  existing  customer
contracts  during the current  period.  For the three months ended  December 31,
2003 and December 31, 2002 revenues  consisted of research and development  fees
earned in conjunction with its distinct  development,  license and manufacturing
agreements.  Elan's  obligation  to  make  payments  to  the  Company  or to ERL
terminated  upon the termination of the joint venture on September 30, 2002. The
absence of payments from Elan has effected and will affect  revenues for periods
subsequent to September 30, 2002.

                                      -15-


                           ELITE PHARMACEUTICALS, INC.

                                     PART I.

            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         THREE AND NINE MONTH PERIOD ENDED DECEMBER 31, 2003 COMPARED TO
             THE THREE AND NINE MONTH PERIOD ENDED DECEMBER 31, 2002

                                   (CONTINUED)

THREE MONTHS ENDED DECEMBER 31, 2003 COMPARED TO THREE MONTHS ENDED
DECEMBER 30, 2002 (continued)

         General and administrative expenses for the three months ended December
31, 2003 were $394,867,  a decrease of $55,157 or 12% from the comparable period
of the prior  year.  The  decrease in general and  administrative  expenses  was
substantially  due to the tightening of all general and  administrative  expense
categories  offset by increases in legal fees and consulting fees, and increases
in administrative  salaries partly due to business development efforts including
the employment in June 2003 of a new Chief Executive Officer.

         Research and development  costs for the three months ended December 31,
2003 were $536,723,  a decrease of $31,141 or 5% from the  comparable  period of
the prior year.

         Increases in other income for the three months ended  December 31, 2003
were primarily the result of a litigation settlement of $150,000 and the sale of
NJ Tax losses of $151,027. Increases in other expense for the three months ended
December  31, 2003 were  primarily  the result of non-cash  charges from issuing
warrants.

         The Company's net loss for the three months ended December 31, 2003 was
$1,369,149  compared to $1,151,602 for the comparable  period of the prior year.
The  increase  in the net loss was  primarily  due to  charges  relating  to the
issuance of stock options and warrants, as well as the decline in revenue.

NINE MONTHS ENDED DECEMBER 31, 2003 COMPARED TO NINE MONTHS ENDED
DECEMBER 31, 2002

         The Company had $30,000 of revenues for the nine months ended  December
31, 2003 as compared with $555,310 over the comparable period of the prior year.
As a result of  inadequate  funds to conduct  research and  development  and the
resignations in June 2003 of the Company's principal  scientific  officers,  the
Company was unable to generate  revenues under its existing  customer  contracts
during the current  period.  The revenues for the nine months ended December 31,
2003 were research and development fees earned in conjunction with the Company's
distinct development,  license and manufacturing agreements. For the nine months
ended  December 31, 2002,  revenues  consisted  of product  formulation  fees of
$187,810 earned in conjunction with the Company's joint venture with Elan in ERL
and  research  and  development  fees of  $367,500  earned in  conjunction  with
distinct development, license and manufacturing agreements. Elan's obligation to
make payments to the Company or to ERL  terminated  upon the  termination of the
joint  venture on  September  30,  2002.  The absence of payments  from Elan has
effected and will affect revenues for the future.

         General and administrative  expenses for the nine months ended December
31, 2003 were  $1,543,926,  an  increase of $246,880 or 19% from the  comparable
period of the prior year.  The  increase was  substantially  due to increases in
legal fees and consulting fees, and increases in administrative  salaries partly
due  to  business  development  efforts  including  the  employment  of a  Chief
Executive Officer in June 2003.

                                      -16-


                           ELITE PHARMACEUTICALS, INC.

                                     PART I.

            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

        THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2003 COMPARED TO
            THE THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2002

                                   (CONTINUED)

NINE MONTHS ENDED DECEMBER 31, 2003 COMPARED TO NINE MONTHS ENDED
DECEMBER 31, 2002 (Continued)

         Research and  development  costs for the nine months ended December 31,
2003 were  $1,480,788,  an  increase  of  $19,443 or  approximately  1% from the
comparable period of the prior year.

         Other expenses, net of other income, for the nine months ended December
31, 2003 were $1,698,937, an increase of $1,179,273, or 227% from the comparable
period of the prior year.  The increase is due to charges of $1,096,349  related
to the issuance of stock options, charges of $587,983 related to the issuance of
warrants, and the reduction of $64,865 in interest income due to lower rates and
compensating balances, partially offset by a decrease of $186,379 in equity loss
of joint venture due to its termination, a litigation settlement of $150,000 and
the sale of N.J. Tax losses totaling $151, 027.

         The Company's net loss for the nine months ended  December 31, 2003 was
$4,963,481  compared to $2,886,161 for the comparable  period of the prior year.
The increase in the net loss was  primarily due to the reduction of revenue as a
result of the  Company's  inability  to  generate  revenues  under its  existing
customer  contracts during the current period due to inadequate funds to conduct
research and  development  and the  resignations  in June 2003 of the  Company's
principal scientific officers,  increases in general and administrative expenses
due primarily to increases in legal and consulting fees and non-cash  charges of
$1,096,349 and $587,983, relating to the issuance of stock options and warrants.

MATERIAL CHANGES IN FINANCIAL CONDITION

         The Company's  working capital (total current assets less total current
liabilities), which was $2,950,513 as of March 31, 2003, increased to $3,101,018
as of December 31, 2003.  The  increase in working  capital is primarily  due to
proceeds  received  from sale of common stock in a private  placement  partially
offset by the Company's net loss from operations.

         The  Company   experienced   negative  cash  flow  from  operations  of
$2,562,493  for the nine months ended  December 31, 2003,  primarily  due to the
Company's net loss from operations of $4,963,481,  offset by non-cash charges of
$2,125,486.  Non-cash charges  included,  but were not limited to, $1,096,349 in
connection  with  the  issuance  of  stock  options,  a charge  of  $587,983  in
connection  with the issuance of warrants,  and a charge related to modification
of warrant exchange offer of $172,324.

         The Company recently 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 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 second  quarter of its fiscal year ended March 31,  2005.  The Company  also
projects  as to which  no  assurance  can be given  the  earning  of  additional
milestone payments under the Agreement subject to completion of the GMP batches.

                                      -17-


                           ELITE PHARMACEUTICALS, INC.

                                     PART I.

            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

        THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2003 COMPARED TO
            THE THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2002

                                   (CONTINUED)

MATERIAL CHANGES IN FINANCIAL CONDITION (Continued)

         The  Company   recently   entered  into  an   Agreement   with  Pivotal
Development,  L.L.C.  Under the  Agreement,  the  Company  will be  entitled  to
milestone  payments  totaling  $750,000.  The Company  projects,  as to which no
assurance  can be given earning and  receiving  some of the  milestone  payments
starting in the first quarter of fiscal year ending March 31, 2005.

         The  Company  is  currently  in  discussions  with  two  pharmaceutical
companies  with respect to product and licensing  agreements  on its  controlled
release Oxycodone compound with an abuse resistant feature.  If an agreement can
be  consummated,  its partner will provide  funding for the  development  of the
product as well as significant  milestone  payments.  The Company estimates that
the  sales  market  for  Oxycodone  exceeds  approximately  $2  billion  dollars
annually.  No assurance  can be given that an agreement  will be made or if made
that it will result in material revenues for the Company.

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

LIQUIDITY AND CAPITAL RESOURCES

         As of December 31, 2003,  the Company's  principal  source of liquidity
was approximately $3,684,538 of cash and cash equivalents.

         For the nine months  ended  December  31,  2003,  the Company  recorded
positive  cash flow and financed its  operations  primarily  through the private
sale of its equity and debt  securities.  The  Company  completed  a  successful
private placement for net proceeds of approximately $3,200,000.  The Company had
working  capital of $3.1 million at December 31, 2003 compared with $4.3 million
at December 31, 2002.  Cash and cash  equivalents at December 31, 2003 were $3.7
million, a decrease of $.8 million from the $4.5 million at December 31, 2002.

         Net cash used in operating  activities was  $2,562,493  during the nine
months ended December 31, 2003, compared to $1,632,427 for the nine months ended
December 31, 2002. Net cash used in operating  activities during the nine months
ended  December  31, 2003  resulted  primarily  from the  Company's  net loss of
$4,963,481,  offset in part by  non-cash  charges of $2,125,486  consisting  of
$1,096,349 in stock option charges,  $587,983 in warrant  issuance  charges and,
$172,324 in costs  associated with  modification  of warrant  exchange offer and
$268,830 in depreciation expense. An increase in accrued expenses, the result of
increased  accruals for legal and consulting  fees also offset the Company's net
loss of $4,963,481 for the nine months ended December 31, 2003. Net cash used in
operating  activities  during the nine months ended  December 31, 2002  resulted
primarily  from a net loss of  $2,886,161,  offset in part by  certain  non-cash
expenses consisting of, but not limited to depreciation  expense of $234,630 and
warrant exchange offer of $242,338.

         Investing  activities  used net cash of $29,800  during the nine months
ended December 31, 2003 which  resulted from a decrease in restricted  cash. Net
cash utilized by investing  activities of $331,235  during the nine months ended
December 31, 2002  resulted  from the  acquisition  of property  and  equipment,
payment of a deposit thereon and the purchase of a patent,  partially  offset by
the maturity of short-term investments.

                                      -18-


                           ELITE PHARMACEUTICALS, INC.

                                     PART I.

            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

        THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2003 COMPARED TO
            THE THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2002

                                   (CONTINUED)

LIQUIDITY AND CAPITAL RESOURCES (Continued)

         Financing  activities  provided net cash of $3,012,750  during the nine
months ended December 31, 2003 which resulted from the sale of stock through the
private placement and sale of common stock through exercise of options offset by
the repayment of $196,250 of  indebtedness.  Financing  activities  utilized net
cash of $390,262  during the nine months ended  December 31, 2002 primarily from
the repayment of indebtedness and the purchase of the Company's stock, offset in
part by the sale of common stock and warrants.

         As a result of  expenditures  associated  with  operating the Company's
business and the joint venture  termination,  the  Company's  cash expenses have
exceeded its generated  revenues for the nine months ended December 31, 2003. In
order to conserve cash for the next twelve months, the Company intends to reduce
costs by reducing the number of products under active development to six.

            The Company did not make any  capital  expenditures  during the nine
months ended December 31, 2003. The Company's  capital  expenditures  aggregated
$570,810 for the nine-month  period ended December 31, 2002.  Such  expenditures
consisted  primarily of the  acquisition of property and equipment  necessary to
support the Company's existing operations and expected growth.

            The Company  anticipates  that its capital  expenditures  for the 12
months  ending  December  31, 2004 will be limited to  expenditures  that can be
funded  entirely by  development  contracts  that  include  provisions  for such
funding.  Management  estimates the Company has  sufficient  cash to allow it to
continue for at least the next 12 months.  The Company may seek additional funds
through  additional debt or equity.  No assurance can be given that any offering
will be concluded or that if concluded the proceeds will be material.

         The Company had  outstanding,  as of December 31, 2003,  $2,495,000  in
aggregate  amount of bonds. 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, 2003. 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,  2003 the Company was in
compliance with the covenants contained in the bond indenture agreement.

                                      -19-



            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

        THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2003 COMPARED TO
            THE THREE AND NINE MONTH PERIODS ENDED DECEMBER 31, 2002

                                   (CONTINUED)

LIQUIDITY AND CAPITAL RESOURCES (Continued)

         The Company is currently in negotiations to enter into an agreement and
plan of merger with Nostrum  Pharmaceuticals,  Inc., a private drug  development
company, which would provide for Nostrum to become a wholly-owned  subsidiary of
the Company and for the shareholders of Nostrum to be issued three times as many
shares of Common Stock as are outstanding immediately prior to the effectiveness
of the  merger,  together  with  options  to  acquire  a  substantial  number of
additional  shares  of Common  Stock  exercisable  on  satisfaction  of  certain
conditions.  The merger proposal  contemplates  that as one of the conditions to
its  consummation,  the Company's  working  capital be increased to a designated
amount. No assurance can be given that any agreement will be concluded,  that if
concluded the terms will not be materially  different or that the  conditions to
the merger, including stockholder approval, will be satisfied.

                                      -20-


ITEM 3.         QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                The Company had no  investments  in marketable  securities as of
                December   31,  2003  or  assets  and   liabilities   which  are
                denominated  in a currency  other  than U.S.  dollars or involve
                commodity price risks.

PART II. OTHER INFORMATION

Item 1.         LEGAL PROCEEDINGS

         See "NOTE 3 - COMMITMENTS  AND  CONTINGENCIES;  Litigation with Atul M.
Mehta" set forth in the Notes to the Consolidated  Financial  Statements in this
Report  with regard to a possible  settlement  of the  litigation  with Dr. Atul
Mehta.

Item 2.         CHANGE IN SECURITIES AND USE OF PROCEEDS

         Pursuant to consulting agreements,  dated November 4, 2003, between the
Company and each of Bridge Ventures,  Inc. ("Bridge Ventures") and Saggi Capital
Corp. ("Saggi "), the Company issued as partial  consideration to each of Bridge
Ventures  and Saggi for their  respective  agreements  to  provide  advice as to
overall  strategic  planning,   financing  opportunities,   acquisition  policy,
commercial and investment banking relationships and stockholder matters and such
other related  services as may be mutually  agreed upon by the parties five year
warrants to purchase 100,000 shares of its common stock exercisable at $2.00 per
share.

         In  December  2003,  the  Company  completed  a  private  placement  of
1,645,000  shares of its common  stock to a group of  accredited  investors at a
price of $2.00 per share.  Purchases in the private placement by an affiliate of
John A. Moore,  the Company's  Chairman of the Board of 50,000 shares,  and by a
co-tenancy  of Eric L.  Sichel,  a Director  and  another  individual  of 25,000
shares, are subject to stockholder approval.  The offer and sale was exempt from
registration  under the  Securities  Act of 1933,  as amended ,  pursuant to the
exemption provided by Regulation D thereunder.  In connection with the sale, the
Company paid to the  placement  agent a commission  of $72,500 and issued to the
placement  agent and its associates  five year warrants to purchase an aggregate
of 50,000 shares of its common stock exercisable at $2.00 per share.

Item 6.         EXHIBITS AND REPORTS ON FORM 8-K

                (a)    Exhibits:

                       10.1  Consulting  Agreement,   dated  November  4,  2003,
                             between the Company and Saggi Capital Corp.

                       10.2  Consulting  Agreement,   dated  November  4,  2003,
                             between the Company and Bridge Ventures, Inc.

                       10.3  Form of  Warrant  issued  to each of Saggi  Capital
                             Corp.,  Bridge  Ventures,  Inc.  and the  placement
                             agent and its associates

                       31.1  Certification  of Chief Executive  Officer pursuant
                             to Section 302 of the Sarbanes-Oxley Act of 2002


                                      -21-


                       31.2  Certification  of Chief Financial  Officer pursuant
                             to Section 302 of the Sarbanes-Oxley Act of 2002

                       32.1  Certification  of Chief Executive  Officer pursuant
                             to Section 906 of the Sarbanes-Oxley Act of 2002.

                       32.2  Certification  by Chief Financial  Officer pursuant
                             to Section 906 of the Sarbanes-Oxley Act of 2002.

                (b)    Reports on Form 8-K.

                       No Reports on Form 8-K were filed during the three months
                       ended  December 31, 2003 except that a Report on Form 8-K
                       was filed on December  5, 2003  containing  responses  to
                       Items 5 and 7 with respect to the Company's press release
                       advising  of its  completion  of a private  placement  of
                       1,645,000 shares of its common stock at $2.00 per share.

                                      -22-


                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



                                   ELITE PHARMACEUTICALS, INC.


Date:    February 13, 2004         By: /s/ Bernard Berk
                                   -----------------------------------
                                   Bernard Berk
                                   Chief Executive Officer
                                   (Principal Executive Officer)


Date:    February  13, 2004        By: /s/ Mark I. Gittelman
                                   -----------------------------------
                                   Mark I. Gittelman
                                   Chief Financial Officer and Treasurer
                                   (Principal Financial and Accounting Officer)

                                      -23-