UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K

(MARK ONE)

|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
                                    OF 1934

                   FOR THE FISCAL YEAR ENDED - MARCH 31, 2004

                                       OR

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
                                  ACT OF 1934

                 FOR THE TRANSITION PERIOD FROM ______ TO______

                        COMMISSION FILE NUMBER 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)

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

Securities registered pursuant to Section
12(b) of the Act:                              Common Stock - $.01 par value
                                             The Common Stock is listed on the
                                                   American Stock Exchange

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

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 Registrant was required
to file such reports) and (2) has been subject to such filing  requirements  for
at least the past 90 days. Yes |X| No |_|

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K. |_|

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes |_| No |X|

The aggregate market value of the voting common equity held by non-affiliates of
the registrant as of June 3, 2004 was  approximately  $26,137,608 based upon the
closing price of the  registrant's  common stock on the American Stock Exchange,
as of June 3, 2004.  (For purposes of determining  this amount,  only directors,
executive  officers,  and  10% or  greater  stockholders  and  their  respective
affiliates have been deemed affiliates).

Registrant  had  12,104,423  shares of common stock,  par value $0.01 per share,
outstanding as of June 1, 2004.

DOCUMENTS INCORPORATED BY REFERENCE

There are no documents  incorporated  by reference into the Annual Report or any
part of the report.



                           FORWARD LOOKING STATEMENTS

THIS ANNUAL REPORT ON FORM 10-K CONTAIN "FORWARD-LOOKING  STATEMENTS" WITHIN THE
MEANING  OF  THE  PRIVATE  SECURITIES   LITIGATION  REFORM  ACT  OF  1995.  SUCH
FORWARD-LOOKING  STATEMENTS  INVOLVE KNOWN AND UNKNOWN RISKS,  UNCERTAINTIES AND
OTHER FACTORS WHICH MAY CAUSE THE ACTUAL RESULTS, PERFORMANCE OR ACHIEVEMENTS OF
THE COMPANY,  OR INDUSTRY  RESULTS,  TO BE MATERIALLY  DIFFERENT FROM ANY FUTURE
RESULTS,   PERFORMANCE   OR   ACHIEVEMENTS   EXPRESSED   OR   IMPLIED   BY  SUCH
FORWARD-LOOKING STATEMENTS. WHEN USED IN THIS ANNUAL REPORT, STATEMENTS THAT ARE
NOT STATEMENTS OF CURRENT OR HISTORICAL FACT MAY BE DEEMED TO BE FORWARD-LOOKING
STATEMENTS.  WITHOUT LIMITING THE FOREGOING, THE WORDS "PLAN", "INTEND",  "MAY,"
"WILL," "EXPECT," "BELIEVE", "COULD," "ANTICIPATE," "ESTIMATE," OR "CONTINUE" OR
SIMILAR  EXPRESSIONS OR OTHER VARIATIONS OR COMPARABLE  TERMINOLOGY ARE INTENDED
TO IDENTIFY SUCH FORWARD-LOOKING STATEMENTS.  READERS ARE CAUTIONED NOT TO PLACE
UNDUE RELIANCE ON THESE FORWARD-LOOKING  STATEMENTS,  WHICH SPEAK ONLY AS OF THE
DATE HEREOF.  EXCEPT AS REQUIRED BY LAW, THE COMPANY UNDERTAKES NO OBLIGATION TO
UPDATE ANY FORWARD-LOOKING  STATEMENTS,  WHETHER AS A RESULT OF NEW INFORMATION,
FUTURE EVENTS OR OTHERWISE.



                                TABLE OF CONTENTS

                                 Form 10-K Index

                                     PART I

                                                                            PAGE
Item 1.     Business.........................................................  2
Item 2.     Properties....................................................... 21
Item 3.     Legal Proceedings................................................ 21
Item 4.     Submission of Matters to a Vote of Security Holders.............. 22

                                     PART II

Item 5.     Market for the Registrant's Common Equity and
                  Related Stockholder Matters................................ 23

Item 6.     Selected Financial Data.......................................... 26

Item 7.     Management's Discussion and Analysis of Financial
                  Condition and Results of Operations........................ 27

Item 7A.    Quantitative and Qualitative Disclosures
                  About Market Risk.......................................... 35
Item 8.     Financial Statements and Supplementary Data...................... 35
Item 9.     Changes in and Disagreements with Accountants
                  on Accounting and Financial Disclosure..................... 35
Item 9A.    Controls and Procedures.......................................... 35

                                    PART III

Item 10.    Directors and Executive Officers of the Registrant............... 36
Item 11.    Executive Compensation........................................... 40
Item 12.    Security Ownership of Certain Beneficial Owners
                  and Management and Related Stockholder Matters............. 46
Item 13.    Certain Relationships and Related Transactions................... 48
Item 14.    Principal Accountant Fees and Services........................... 48

                                     PART IV

Item 15.    Exhibits, Financial Statement Schedules and Reports
                  on Form 8-K................................................ 49
Signatures  ................................................................. 53


                                       1


                                     PART I

ITEM 1. BUSINESS

      Elite Pharmaceuticals,  Inc. ("Elite Pharmaceuticals") was incorporated on
October 1, 1997 under the laws of the State of  Delaware,  and our  wholly-owned
subsidiaries,  Elite Laboratories,  Inc. ("Elite Labs") and Elite Research, Inc.
("Elite  Research") were  incorporated on August 23, 1990 and December 20, 2002,
respectively,  under the laws of the State of Delaware.  Elite  Pharmaceuticals,
Elite Labs and Elite Research are referred to herein, collectively,  as "Elite",
"we", "us", "our" or the "Company".

      On  October  24,  1997,  Elite  Pharmaceuticals  merged  with and into our
predecessor company,  Prologica  International,  Inc.  ("Prologica") an inactive
publicly held corporation formed under the laws of the State of Pennsylvania. At
the same time,  Elite Labs merged with a  wholly-owned  subsidiary of Prologica.
Following  these mergers,  Elite  Pharmaceuticals  survived as the parent to its
wholly owned subsidiary, Elite Labs.

      On September  30, 2002, we 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 Elite and Elan in which
our initial  interest was 80.1% of the  outstanding  capital  stock (100% of the
outstanding  common stock). As a result of the termination of the joint venture,
we owned 100% of ERL's  capital  stock.  On December  31,  2002,  ERL (a Bermuda
Corporation) was merged into Elite Research, our wholly owned subsidiary.

      See   "Proposed   Acquisition"   for  possible   acquisition   of  Nostrum
Pharmaceuticals Inc.

      The  address of our  principal  executive  offices and our  telephone  and
facsimile numbers at that address are:

      Elite  Pharmaceuticals,  Inc.,  165 Ludlow Avenue,  Northvale,  New Jersey
07647; Phone No.: (201) 750-2646; Facsimile No.: (201) 750-2755.

      We file  registration  statements,  periodic  and current  reports,  proxy
statements and other materials with the Securities and Exchange Commission.  You
may read  and  copy any  materials  we file  with  the SEC at the  SEC's  Public
Reference Room at 450 Fifth Street,  NW,  Washington,  DC 20549.  You may obtain
information on the operation of the Public  Reference Room by calling the SEC at
1-800-SEC-0330.  The SEC  maintains  a web  site at  www.sec.gov  that  contains
reports,  proxy  and  information  statements  and other  information  regarding
issuers that file electronically with the SEC, including our filings.


                                     - 2 -


BUSINESS OVERVIEW AND STRATEGY

      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 and,  therefore,  currently we do
not market any products. Our products are at various stages of development.

      We are focusing our efforts on the  following  areas:  (i)  obtaining  FDA
approval for one or more of six oral controlled release pharmaceutical  products
already in  development,  either  directly  or  through  other  companies;  (ii)
commercial  exploitation  of these 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
six. The six products that continue in  development  were deemed by us to be the
most suitable for continued development given our limited resources.

      We are focusing on the  development  of 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


                                     - 3 -


      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.

PROPOSED ACQUISITION

      Our Board of Directors  authorized  in August 2003 the  negotiation  of an
agreement to acquire Nostrum  Pharmaceuticals Inc., a privately held corporation
engaged in the development of drug delivery products and systems ("Nostrum"), by
means of a merger with our wholly-owned subsidiary.

      If the  merger  is  effected  on the  terms  as  initially  proposed,  the
outstanding  shares of Nostrum will be  converted  into (i) shares of our Common
Stock  which will  represent  in the  aggregate  75% of the shares of our Common
Stock to be  outstanding  immediately  after  such  merger  and (ii)  options to
purchase  a  substantial  number  of  additional  shares  of  our  Common  Stock
exercisable upon satisfaction of certain  conditions.  No assurance can be given
that the merger  will be  consummated  or if  consummated  will be  effected  on
materially the same terms. If an agreement is executed, it is to contain several
conditions  to  the  consummation  of  the  merger,  including  approval  by our
stockholders and that the Company will have  immediately  prior to effectiveness
of the merger  liquid assets of at least  $8,000,000.  No assurance can be given
that the Agreement will be executed or if executed that the foregoing terms will
not be materially  changed  adversely to the Company or that it will be approved
by the Company's stockholders.

      Nostrum is a specialty  pharmaceutical  company engaged in the formulation
and  commercialization of controlled-release  orally-administered  generic drugs
utilizing Nostrum's proprietary drug delivery technologies.

RESEARCH AND DEVELOPMENT

      During each of the last three  fiscal  years,  we have focused on research
and development activities.  We spent $ 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.

      It is our  general  policy not to  disclose  products  in our  development
pipeline or the status of such products until a product  reaches a stage that we
determine,  for competitive  reasons,  in our discretion,  to be appropriate for
disclosure  and because the  disclosure  of such  information  might suggest the
occurrence of future matters or events that may not occur. In this instance,  we
believe that disclosure of the information in the following table is helpful for
the description of the general nature,  orientation and activity of the Company,
and the disclosures are made for such purpose. No inference should be made as to
the occurrence of matters or events not  specifically  described.  We may or may
not disclose such information in the future based on competitive  reasons and/or


                                     - 4 -


contractual  obligations.  We  believe  that the  information  is  helpful  on a
one-time basis for the purpose described above.

      The following table provides information concerning the controlled release
products  that  we are  developing  and to  which  we are  devoting  substantial
resources and attention. None of these products has been approved by the FDA and
all are in development  ("N/A" means not applicable  because there is no branded
product on the market).



- --------------------------------------------------------------------------------------------------------------------
              PRODUCT            BRANDED PRODUCT(A)   APPROX. U.S.     APPROX.        NDA/               INDICATION
                                                       BRAND SALES     GROWTH         ANDA
                                                         (2003)
                                                           $MM(B)      (%)(C)
- --------------------------------------------------------------------------------------------------------------------
                                                                                   
 1   Oxycodone CR               OxyContin(R)              $1,800+            10%             NDA     Pain

     Once a day                 twice a day
- --------------------------------------------------------------------------------------------------------------------
 2   Abuse Resistance           N/A                           N/A            N/A             NDA     Pain
     Product for use with
     Oxycodone (or other
     opioids)
- --------------------------------------------------------------------------------------------------------------------
 3   Diltiazem                  Cardizem CD(R)               $80+           -30%            ANDA     Cardiovascular

     Once a day
- --------------------------------------------------------------------------------------------------------------------
 4   Undisclosed product        N/A                           N/A            N/A     Undisclosed     Allergy
     with a partner

- --------------------------------------------------------------------------------------------------------------------
 5   Undisclosed product with   N/A                           N/A            N/A     Undisclosed     Allergy
     partner
- --------------------------------------------------------------------------------------------------------------------
 6   Undisclosed                Undisclosed                 $150+            10%            ANDA     Infection

     Twice a day
- --------------------------------------------------------------------------------------------------------------------


(a) The name of our competitor's branded product.

(b) Indicates the approximate  amount of sales of our  competitor's  product and
not the sales of any of our products.

(c)  Indicates  the  approximate   historical   growth  rate  of  sales  of  our
competitor's product and not the growth rate of sales of any of our products.

      The following table presents  information  with respect to the development
stage of our principal products under development. 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
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


                                     - 5 -


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  below,  preclinical  testing  refers to studies  done before
initiation of any human studies.  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 this 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.  Our
prelaunch activity indicates that the final activities are being conducted prior
to the product launch.

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

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 and we and our partner are seeking a license for the product
prior to performing further clinical studies.

      In  June  2001,  we  entered  into  two  development   contracts  with  an
undisclosed  company  pursuant  to which it agreed to develop  two  products  in
exchange for development  fees,  certain  payments,  royalties and manufacturing
rights. We have manufactured  validation batches for one of the products and are
awaiting its launch.

      The payments under both  agreements for the year ended March 31, 2004 were
not material.

      In May 2004 we entered  into an agreement  with Purdue  Pharma LP granting
Purdue  the  exclusive  right  to  evaluate  certain  of  our  abuse  resistance
technology  and an  exclusive  option to  negotiate  a license  to  develop  and
commercialize oxycodone products under the technology.

JOINT VENTURE WITH ELAN

      In October  2000,  we entered  into a joint  venture  with Elan to develop
products using drug delivery technologies and expertise of both companies.  This
joint venture,


                                     - 6 -


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,  the joint  venture
terminated  and 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,  which funding we anticipate  will be derived
from internal  resources or through loans or  investment by third  parties.  The
joint venture had completed the initial Phase I study for its first product, the
once-a-day Oxycodone  formulation.  Currently there is no once-a-day formulation
for this compound.

      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 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 and have pending  applications
for five United  States  patents and seven  foreign  patents.  Two of the United
States issued  patents have been assigned for a fee to Colgene  Corporation  for
the pulsed release delivery of methylphenidate.

      The pending patent  applications  relate to four different control release
pharmaceutical  products on which we are  working.  Included  among these patent


                                     - 7 -


applications  are  applications  for U.S.  patents  relating to formulations for
delayed and sustained  release of drugs. In addition,  an application for a U.S.
patent for a narcotic  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
application 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.  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.


                                     - 8 -


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,  the questions 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


                                     - 9 -


not require certain studies that would otherwise be necessary;  accordingly, the
development  timetable  would be  shorter.  While the FDA is  required to review
applications  within  a  certain  timeframe  in  the  review  process,  the  FDA
frequently 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.  All marketing
in  territories  other than the United  States will be conducted  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 begin manufacturing products, we may become subject
to the Prescription Drug Marketing Act, which regulates  wholesale  distributors
of prescription drugs.


                                     - 10 -


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
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 perform contract research
and  development  work regarding  controlled-release  drug  technology for other
pharmaceutical  companies,  and we seek 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 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.


                                     - 11 -


SOURCES AND AVAILABILITY OF RAW MATERIALS; MANUFACTURING

      We are  not  currently  in the  manufacturing  phase  of any  product  and
therefore we do not require significant  amounts of raw materials.  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,  we have  registered  our  facilities  with  the FDA and the Drug
Enforcement Agency (DEA).

DEPENDENCE ON ONE OR A FEW MAJOR CUSTOMERS

      Each  year we have had some  customers  that  have  accounted  for a large
percentage of our sales.  If our  contracts  with 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 June 25, 2004,  we had 15 full-time  employees  and three  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.

RISK FACTORS

      In  addition  to the  other  information  contained  in this  report,  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 A "GOING CONCERN" ANNUAL AUDIT REPORT.

      We  reported  net  losses  of  $6,514,217,   $4,061,422,   $1,774,527  and
$13,964,981  for the fiscal  years ended March 31,  2004,  2003,  2002 and 2001,
respectively.  At March 31, 2004, we had an accumulated deficit of approximately
$35.1 million, consolidated assets of approximately $7.9 million,  stockholders'
equity of approximately


                                     - 12 -


$4.0 million,  and working capital of approximately  $1.3 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 each of 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 $6,514,217, $4,061,422, $1,774,527 and $13,964,981 for the years ended
March 31,  2004,  2003,  2002 and  2001,  respectively.  We  expect  to  realize
significant  losses for the current year of operation.  We expect to continue to
incur  losses until we are able to generate  sufficient  revenues to support our
operations and offset operating costs.


                                     - 13 -


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 have been reliant 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.

      Under the  settlement of a litigation  initiated by Dr. Mehta in July 2003
for alleged  breach of his  employment  agreement we paid Dr. Mehta $400,000 and
certain expense reimbursements, and the Company received a short term option for
it or its  designees  to acquire all of the shares of Common  Stock owned by Dr.
Mehta  and his  affiliate  at $2.00 per  share.  As part of the  settlement  the
Company also extended the expiration date of options to purchase  770,000 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 770,000 shares issuable upon
exercise of the foregoing  options granted by the Company.

WE HAVE NOT YET  SUCCESSFULLY  DEVELOPED A PRODUCT FOR COMMERCIAL USE, AND IF WE
ARE UNABLE TO DO SO OUR BUSINESS MAY NOT CONTINUE.

      We have not yet developed a product to the stage of generating  commercial
sales. 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.   Of  the  products   currently  under
development and on which we are devoting substantial attention,  we have had one
product in prelaunch  state,  one product in pilot Phase I study, one product in
bioequivalence  stage  and  two  additional  products  in  preclinical  testing.
Additional  studies including either pivotal  bioequivalence or efficacy studies
will be required before commercialization.

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

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.


                                     - 14 -


      We completed a private  placement in December 2003 of 1,645,000  shares of
our common stock yielding gross proceeds of $3,290,000  before  commissions  and
expenses.  We anticipate,  based on our assumptions  relating to our operations,
and  assuming  the  consummation  of a financing  and  refinancing  of equipment
purchases  currently being negotiated and consummation of a private placement of
shares of our common  stock which is the subject of a  non-binding  agreement in
principle with a broker-dealer,  that we have sufficient  capital to satisfy our
contemplated cash  requirements  through March 31, 2005. 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.  We
also 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.  One of the  conditions  to
consummation of a proposed acquisition (see "Proposed Acquisition") as currently
proposed is that we have liquid assets of approximately  $8,000,000.  We have no
current  arrangements;  however,  (i) we are currently  negotiating an equipment
purchase  financing  agreement,  which we anticipate  closing in the  reasonably
forseeable  future,  (ii)  we  have  entered  into a  non-binding  agreement  in
principle with a  broker-dealer  to effect a private  placement of shares of our
Common Stock and (iii) there is the  potential  exercise of options and warrants
that are  currently  outstanding.  We have no way of knowing  whether any of the
options or warrants will be exercised.  We do not currently have commitments for
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 and to consummate the proposed  acquisition on the terms  proposed.  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 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


                                     - 15 -


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  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.

      See also the risk under the heading "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".

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
prior 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.


                                     - 16 -


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.

IF  OTHER  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.

WE HAVE BEEN DEPENDENT ON CONTRACTS WITH A FEW MAJOR CUSTOMERS FOR SUBSTANTIALLY
ALL OF OUR  REVENUES,  AND IF THOSE  CONTRACTS  TERMINATE OR EXPIRE,  WE WILL BE
WITHOUT THE STREAMS OF REVENUE THAT THEY HAVE REPRESENTED, UNLESS WE ARE ABLE TO
NEGOTIATE OTHER CONTRACTS WITH OTHER CUSTOMERS THAT GENERATE SIMILAR REVENUES.

      Each year we had some customers  that accounted for a large  percentage of
our sales.  If our contracts with these customers  terminate or expire,  we will
lose  substantially  all of our  revenues.  As a result of  inadequate  funds to
conduct  research and development we were unable to generate  material  revenues
under existing contracts for the year ended March 31, 2004, we had only $258,250
of revenues,  of which  $108,250  were research and  development  fees earned in
conjunction with our distinct development,  license and manufacture  agreements.
There can be no  assurance  that at the time that any of our  current  contracts
expire, other contracts will be in place generating similar revenue.


                                     - 17 -


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  $1,000,000;  however,  a successful  claim
against  us in  excess  of the  policy  limits  could be very  expensive  to us,
damaging our financial position.  Our insurance coverage 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 May 31, 2004.

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 March 31, 2004,  the closing sale price on the American  Stock Exchange of
our common stock fluctuated from a high of $3.80 per share to a low of $1.34 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, an 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


                                     - 18 -


      o     Fluctuations in our operating results.

IF ADDITIONAL  AUTHORIZED  SHARES OF OUR COMMON STOCK  AVAILABLE FOR ISSUANCE OR
SHARES ELIGIBLE FOR FUTURE SALE WERE  INTRODUCED INTO THE MARKET,  IT COULD HURT
OUR STOCK PRICE AND MAKE A CHANGE OF CONTROL MORE DIFFICULT TO ACHIEVE.

      As of June 22,  2004,  there were  25,000,000  shares of our Common  Stock
authorized  of which  12,104,423  shares of our  Common  Stock  were  issued and
outstanding.  In addition,  as of that date there were 5,071,289 shares eligible
for  issuance  upon  exercise of  currently  outstanding  options and  warrants,
although  options  for 790,000 of those  shares of stock had not yet vested.  If
every  warrant  and option  holder  exercised  his or her  rights,  once all the
currently  unvested options vested,  there would be 17,175,712  shares of Common
Stock outstanding.  An amendment to our Certificate of Incorporation which would
increase the authorized shares of capital stock from 25,000,000 shares of Common
Stock to  65,000,000  shares of Common Stock and  5,000,000  shares of Preferred
Stock is being  considered  by our  stockholders  for approval at the  adjourned
Annual Meeting of Stockholders scheduled to be held on July 19, 2004.

      Currently, more than 11,030,000 outstanding shares are eligible for resale
and  150,000   shares  are  registered  for  resale  upon  exercise  of  certain
outstanding  warrants and options. We are unable to estimate the amount,  timing
or nature of future sales of  outstanding  Common  Stock.  Sales of  substantial
amounts of the Common Stock in the public market by these holders or perceptions
that such sales may take place may lower the Common Stock's market price.

      The authorized but unissued shares of the Company's Common Stock or if the
proposed   amendment  to  our  Certificate  of   Incorporation  is  approved  by
stockholders  the  issuance of one or more series of  Preferred  Shares 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.  The Amendment, if approved,  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, THE ABILITY OF OUR
STOCKHOLDERS TO SELL SHARES OF OUR STOCK COULD BE IMPAIRED.


                                     - 19 -


      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  $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,  tour 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%


                                     - 20 -


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.

ITEM 2. 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 for  manufacturing,  as well.  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.

ITEM 3. LEGAL PROCEEDINGS

      In the ordinary  course of business,  we may be party to  litigation  from
time to time.

      We had an employment  agreement  ("Employment  Agreement") with our former
President and Chief Executive Officer, Dr. Atul M. Mehta.

      On June 3, 2003,  Dr. Mehta  resigned from all  positions,  including as a
director,  that he held with us, while reserving his rights under his Employment
Agreement and under common law. On July 3, 2003, Dr. Mehta instituted litigation
against the Company and one of our directors,  Mr. Moore,  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.  His salary would total  approximately  $1,000,000
through June 6, 2006.

      Prior  to Dr.  Mehta's  resignation,  a  majority  of the  members  of the
Company's  Board of Directors  had notified  Dr. Mehta that they  believed  that
sufficient  grounds  existed for the  termination  of his employment for "severe
cause" pursuant to his Employment Agreement.  We filed counterclaims against Dr.
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 all patents in Mehta's
name which were developed  during his employment  with us. Mr. Moore's motion to
dismiss Mehta's claim against him individually was granted.


                                     - 21 -


      In November  2003,  the parties  settled  the action.  In April 2004,  the
parties  closed upon the  settlement.  Under the  settlement the Company paid to
Mehta $400,000 and certain  expense  reimbursements  and the Company  received a
short term  option in favor of the  Company or its  designees  to acquire all of
Mehta's  shares of common  stock of the  Company  (including  those  held by his
affiliates)  at $2.00 per share.  The Company  paid  $100,000  into escrow which
shall be released to Mehta if the option to purchase  the shares of common stock
held by Mehta and his  affiliates is not exercised  within a specified  time. As
part of the  settlement,  the Company  extended  expiration  dates of options to
purchase  770,000 shares held by Mehta including  options with respect to 70,000
shares  which had expired  and Mehta  relinquished  any rights to the  Company's
intellectual   property,   and  Mehta  agreed  to  certain   non-disclosure  and
non-competition  covenants. Under the settlement the Company also provided Mehta
with  certain  "piggyback"  registration  rights with respect to shares not sold
pursuant to the options granted to him by the Company.

      We are not currently a party to any material legal proceedings.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      No matter  was  submitted  to a vote of  stockholders  during  the  fourth
quarter of our fiscal year ended March 31, 2004.  However at the Annual  Meeting
of Stockholders  held on June 22, 2004 the  stockholders (i) elected as its four
Directors  Messrs.  Bernard  Beck,  Harmon  Aronson,  John A.  Moore and Eric L.
Sichel;  (ii) approved our 2004 Stock Option Plan; (iii) ratified the actions of
the Board of Director's  amending certain  outstanding  options and warrants and
(iv)  approved our sale of an  aggregate  of 70,000  shares of Common Stock to a
Director and an affiliate of a Director.  The Meeting was  adjourned to July 19,
2004 for  additional  time for the  stockholders  to  consider  the  proposal to
approve the Amendment to Article Fourth of the Certificate of  Incorporation  to
increase the authorized  capital stock from  25,000,000  shares of Common Stock,
par value $.01 per share, to 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.


                                     - 22 -


                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      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.

                                  COMMON STOCK

      QUARTER ENDED                                            HIGH      LOW

      FISCAL YEAR
      ENDING MARCH 31, 2004:
      March 31, 2004........................................  $3.80     $2.40
      December 30, 2003.....................................  $3.30     $2.70
      September 30, 2003....................................  $3.49     $2.05
      June 30, 2003 ........................................  $3.49     $1.25

      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

      As of June 21, 2004, the last reported sale price of our common stock,  as
reported by the American Stock Exchange, was $2.34 per share.

      As of June 23, 2004,  there were  approximately  130 holders of record and
approximately  1600  beneficial  owners of our common stock. We are informed and
believe  that as of April 20,  2004,  Cede & Co.  held  7,069,228  shares of our
common stock as nominee for Depository Trust Company, 55 Water Street, New York,
New York 10004.  It is our  understanding  that Cede & Co. and Depository  Trust
Company both disclaim any beneficial  ownership therein and that such shares are
held for the account of numerous other persons.


                                     - 23 -


      We have never paid cash  dividends  on our  capital  stock.  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.

      We issued in 2003  nontransferable  Class C Warrants to the record holders
of our Class A  Warrants  on  November  30,2002,  their  expiration  date,  on a
one-for-one  basis.  The Class C Warrants are exercisable for the same number of
shares of Common Stock as the Class A Warrants,  have an exercise price of $5.00
per share (subject to adjustment in certain circumstances),  expire November 30,
2005, and have substantially all of the same terms and conditions as the Class A
Warrants. The issuance was exempt from registration  under the Securities Act of
1933, as amended (the "Act") by virtue of the provisions of Section 3(a)(9).

      On February 6, 2004 the Board of Directors authorized the extension of the
expiration date from June 30, 2004 to November 30, 2005 of the outstanding Class
B Warrants to purchase an aggregate  of 681,002  shares of our Common Stock at a
price of $5.00 per share. The Class B Warrants were originally issued as part of
units of shares of Common Stock and Class B Warrants in a private placement to a
group of  investors.  Included  among the  holders of the Class B  Warrants  are
Richard  A.  Brown,  then a  Director,  who  holds,  along  with  his son and an
affiliated  trust,  an aggregate of 156,250 Class B Warrants and Bridge Ventures
Inc., a consultant to the Company since December, 2003, which holds 25,000 Class
B Warrants.

      In December 2003,  Elite  completed a placement to a group of investors of
1,645,000  shares  of Common  Stock at a price of $2.00 per share for  aggregate
gross  proceeds  of  $3,290,000.  We paid  Montauk  Financial  Group  Inc.,  the
Placement Agent cash  commissions of $72,000 and granted the Placement Agent and
its  associates  five year warrants to purchase an aggregate of 50,000 shares of
our Common  Stock at a price of $2.00 per share.  The issuance of the shares and
warrants was exempt from registration  under the Act by virtue of the provisions
of Section 4(2).

EQUITY COMPENSATION PLAN INFORMATION

      The  following  table  provides   information  about   compensation  plans
(including  individual   compensation   arrangements)  under  which  our  equity
securities are authorized  for issuance to employees or  non-employees  (such as
directors and consultants), as of March 31, 2004:


                                     - 24 -




Plan category                   Number of securities to be   Weighted average exercise    Number of securities
                                issued upon exercise of      price of outstanding         remaining available for
                                outstanding options,         options, warrants and        future issuance
                                warrants and rights*         rights
                                            (a)                          (b)                          (c)

                                                                                           
Equity compensation approved             1,133,300                      $2.68                       70,700
by security holders of a
subsidiary

Equity compensation plans not            1,283,750                      $4.63                         N/A
approved by security holders

                                         ---------                                               ---------
Total                                    2,417,050                      $3.70                       70,700


- -----------
* Exclusive of Class B and Class C Warrants.

      Our  stockholders  approved on June  22,2004 the  adoption by the Board of
Directors of the 2004 Stock Option Plan which provides that 1,500,000  shares of
our Common Stock are subject to options to be granted under the Plan. If options
granted  under the Plan lapse  without  being  exercised,  other  options may be
granted covering the shares not purchased under such lapsed options. Options may
be  granted  pursuant  to the  Plan to  employees,  officers,  Directors  of and
consultants to Elite. 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").

      The aggregate number of shares of Common Stock reserved for issuance under
the Plan is 1,500,000,  of which incentive stock options with respect to 123,300
shares with an exercise  price of $2.34 per share were  granted on June 22, 2004
to employee  holders of outstanding  options  previously  granted by the Company
having on the date of the grant a higher exercise price;  such grants subject to
the  cancellation of the previously  granted  options.  To the extent that stock
options  previously  granted are not surrendered for  cancellation  then options
exercisable for that same number of shares of Common Stock will be available for
grant under the Plan.  Such grants may be deemed  repricing  of the  outstanding
options  and will  result in charges to  earnings  of the  Company  equal to the
difference  between (i) the fair value of the vested  portion of the new options
granted,  utilizing the  Black-Scholes  options pricing model on each grant date
and (ii) the  charges to earnings  previously  made as a result of the grants of
the options being  replaced,  which will have a dilutive  effect on the earnings
per share and, as a result,  will  likely  have an adverse  effect on the market
price of the Common Stock of the Company.

      Options to purchase 30,000 shares of Common Stock were granted on June 22,
2004 to each of the Company's four Directors  under the Pan exercisable at $2.34
per share.


                                     - 25 -


      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").

      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.

      Optionees  will have no voting,  dividend or other rights as  stockholders
with respect to shares of Common Stock  covered by options prior to becoming the
holders  of record of such  shares.  The  purchase  price upon the  exercise  of
options may be paid in cash, by certified bank or cashier's  check, by tendering
stock held by the Optionee,  as well as by cashless  exercise either through the
surrender of other shares  subject to the option or through a broker.  The total
number of shares of Common  Stock  available  under the Plan,  and the number of
shares  and  per  share  exercise  price  under  outstanding   options  will  be
appropriately  adjusted  in the  event of any  stock  dividend,  reorganization,
merger or recapitalization of the Company or similar corporate event.

      The Board of Directors may at any time  terminate the Plan or from time to
time make such  modifications or amendments to the Plan as it may deem advisable
and the Board or Committee may adjust, reduce, cancel and regrant an unexercised
option if the fair market value  declines below the exercise price except as may
be required by any national  stock  exchange or national  market  association on
which the Common  Stock is then listed.  In no event may the Board,  without the
approval  of  stockholders,  amend the Plan to increase  the  maximum  number of
shares of Common Stock for which options may be granted under the Plan or change
the class of persons eligible to receive options under the Plan.

      Subject  to  limitations  set  forth in the  Plan,  the  terms  of  option
agreements will be determined by the Board or Committee, and need not be uniform
among Optionees.

ITEM 6. SELECTED FINANCIAL DATA

      The following  consolidated selected financial data, at the end of and for
the last five fiscal years,  should be read in conjunction with our Consolidated
Financial  Statements  and related  Notes  thereto  appearing  elsewhere in this
Annual Report on Form 10-K. The consolidated selected financial data are derived
from our  consolidated  financial  statements  that have been audited by Miller,
Ellin & Company,  LLP, our  independent  auditors,  as


                                     - 26 -


indicated in their report included herein.  The selected financial data provided
below is not  necessarily  indicative  of our future  results of  operations  or
financial performance.



                              2004             2003             2002             2001             2000
                              ----             ----             ----             ----             ----
                                                                              
Net Revenues             $    258,250     $    630,310     $  1,197,507     $     95,246     $     10,315

Net (loss)               $ (6,514,217)    $ (4,061,422)    $ (1,774,527)    $(13,964,981)    $ (2,976,392)

Net (loss) per           $      (0.58)    $      (0.40)    $      (0.19)    $      (1.53)    $      (0.35)
common share

Total Assets             $  7,853,434     $  8,696,222     $ 12,724,498     $ 12,350,301     $  9,162,383

Long-term obligations    $  2,495,000     $  2,720,000     $  3,788,148     $  2,765,000     $  2,885,000

Weighted average           11,168,618       10,069,991        9,561,299        9,135,369        8,287,648
number of shares
outstanding


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION

GENERAL

      The following  discussion  and analysis  should be read with the financial
statements and accompanying  notes,  included elsewhere in this Annual Report on
Form 10-K. It is intended to assist the reader in  understanding  and evaluating
our financial position.

OVERVIEW

      We are involved in the development of controlled drug delivery systems and
products. Our products are in varying stages of development and testing. We also
conduct  research  and  development,  from  time to  time,  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 our 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


                                     - 27 -


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 bad debts,  intangible
assets,  income taxes, workers  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.

      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.   Our  most  critical
accounting  policies  include the  recognition  of revenue  upon  completion  of
certain phases of projects under research and development contracts. 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.  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. The Company assesses its exposure to current commitments
and contingencies.  It should be noted that actual results may differ from these
estimates under different assumptions or conditions.

      During  the year  ended  March  31,  2003,  we  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, which
resulted in our taking a charge of $20,550 and $1,166,601 during the years ended
March 31, 2003 and 2004,  respectively.  The fair value of stock options held by
employees  and  members of the Board of  Directors  which  have been  granted or
repriced  subsequent  to March 31,  2004 is  expected  to continue to affect the
results of  operations  of future  periods,  as we  continue to grant or reprice
stock options to reward our management team.

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

      Our Auditor's Report on the accompanying  financial statements 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.  Management  believes that
cost reductions  already  implemented will reduce losses in the future, and with
our existing working capital levels, anticipate that we will be able to continue
our operations at least through the end of our current fiscal year.


                                     - 28 -


      Our revenues for the year ended March 31, 2004 were  $258,250,  a decrease
of $372,060 over the comparable prior year, 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 in general and  administrative  expenses 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, due
primarily  due  to  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 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.

      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 report.

      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 the 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 vendor litigation for $150,000.


                                     - 29 -


      Our net loss for the year ended March 31, 2004 was  $6,514,217 as compared
to $4,061,422 in the prior year,  or an increase of  approximately  60% from the
prior year,  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 over the comparable prior year, or  approximately  47.4% from the 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.  Revenues  also  consisted  of  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. The increase in general and administrative  expenses was 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.
Research  and  development  costs have  increased  primarily  from 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 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.

      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


                                     - 30 -


associated with the development of controlled  release drug delivery products as
described in this report.

      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 in
equity loss in joint  venture of $321,261 due to its  termination  was more than
offset by charges  related to the exchange of warrants and the issuance of stock
options in the amount of $262,888 and the  reduction  in interest  income due to
lower rates and compensating balances in the amount of $163,363.

      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% over the prior year.  The
increase in the net loss was 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

      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 as of March
31, 2004, or  approximately  56% from the prior year.  The decrease is 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,
but were not limited to  $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 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 fiscal year ended March 31,  2005.  The Company  projects
earning additional  milestone payments under the Agreement subject to completion
of the GMP batches.

      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


                                     - 31 -


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  pursuant to which the Company received
$150,000 in the first quarter of fiscal year ended March 31, 2005. Should Purdue
agree to proceed with licensing,  the Company would receive  significant upfront
licensing  fees.  The  Company  estimates  that the sales  market for  Oxycodone
exceeds $2 billion annually.

      The  Company  is also  negotiating  an  agreement  for the  financing  and
refinancing of equipment purchases and has entered into a non-binding  agreement
in principle with a broker-dealer to effect a private placement of shares of its
Common Stock.

      No  assurance  can be given that the Company  will  consummate  any of the
transactions  discussed above other than the foregoing  $150,000 receipt or that
any of the agreements will result in any material revenues.

LIQUIDITY AND CAPITAL RESOURCES

      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  (current assets
less current  liabilities)  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
joint venture and certain non-cash expenses.

      Investing  activities  utilized net cash of $495,000 during the year ended
March 31, 2004 and utilized net cash of $469,000 during the year ended March 31,
2003. 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.

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


                                     - 32 -


of the  acquisition of property and equipment  necessary to support our existing
operations  and  expected  growth.  The  Company is in  process of  aggressively
seeking  financing for this equipment.  As discussed  below, in June 2004 we are
negotiating an agreement with a financial  institution  for a partial  financing
and  refinancing  of  our  equipment  purchases  and  we  have  entered  into  a
non-binding  agreement in principle  with a  broker-dealer  to attempt a private
placement  of our  shares  of  Common  Stock.  We  anticipate  that our  capital
expenditures  in addition to the foregoing  financing for our fiscal year ending
March 31, 2005 will be limited to  expenditures  that can be funded  entirely by
development  contracts  that  include  provisions  for such  funding  for  these
expenditures.  These expenditures  substantially would relate to the acquisition
of property and equipment in connection with our operations.

      As described in Note 6 to our consolidated  financial statements,  we have
outstanding  $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  2004  and
thereafter.  The bonds are secured by a first lien on our 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 we currently
own, for 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 our
consolidated  balance sheet as of March 31, 2004.  Pursuant to terms of the bond
indenture  agreement pursuant to which the bonds were issued, we are 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 March  31,  2004,  we were in  compliance  with the
covenants contained in the bond indenture agreement.

      In August 2003,  our Board of Directors  authorized the  negotiation  with
Nostrum  Pharmaceuticals Inc., a privately held corporation,  of an agreement to
acquire  Nostrum  through  a  merger  with  our  wholly-owned  subsidiary;  such
acquisition  to be subject to several  conditions  including the approval by the
stockholders  of the Company and the Company's  having liquid assets of at least
$8,000,000.  The agreement if  consummated  on the proposed terms will result in
the  issuance  of three  times the number of shares  outstanding  at the time of
closing and options to purchase a substantial  additional  number of shares.  No
assurance can be given that any agreement will be executed, that the merger will
be consummated or, if consummated,  that it will be consummated of the foregoing
terms.

      As a result of the  significant  expenditures  associated  with  potential
mergers and  acquisitions  in our fiscal year ended  March 31,  2004,  and other
legal, accounting and consulting expenses,  quarterly cash expenses far exceeded
our  generated  revenues in 2004. In order to conserve cash in fiscal year 2005,
we intend to continue to limit the number of products  under active  development
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.  However,  while we anticipate having adequate capital to support our
operations


                                     - 33 -


for the fiscal year ended March 31, 2005, we will need to raise  capital  and/or
generate  additional  revenues  in order to support our  operations  beyond that
time. To the extent that revenues do not meet  expectations  or our cost cutting
measures  do not  become  effective,  we will need to raise  additional  capital
sooner.

      Elite  Labs is  currently  negotiating  with a  financial  institution  an
agreement in order 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 will  borrow
$612,000 payable in 36 monthly installments of $20,917, including principal plus
interest at 14% per annum.  The loan is to be secured by two pieces of equipment
and the guaranty of the Company. In addition,  restricted cash currently held as
collateral  under the note payable in the amount of $225,000 will be released to
the lender,  of which $125,500 is to be utilized to prepay the first six monthly
payments under the loan.  The balance is to be held as a security  deposit which
will be released if the Company  raises  certain  proceeds  from the sale of its
securities or other  licensing fees. No assurance can be given that an agreement
will be executed or that if executed  it will  provide for  materially  the same
terms.

      The Company has entered into a non-binding  agreement in principle  with a
registered broker-dealer to attempt a private  placement of shares of its Common
Stock.  Should  Purdue  Pharma decide to proceed with the terms of its licensing
agreement with the Company,  the terms of the agreement  provide for the Company
to receive significant milestone payments before March 31, 2005.

      No  assurance  can be given that the Company  will  consummate  any of the
transactions  discussed  above  or that  any  material  funds  will  be  derived
therefrom.

      We also,  from time to time,  consider  potential  strategic  transactions
including  acquisitions,  strategic  alliances,  joint  ventures  and  licensing
arrangements  with other  pharmaceutical  companies.  The  Company  retained  an
investment  banking firm to assist with its  efforts.  There can be no assurance
that any such transaction will be available or consummated in the future.

      Reference  is made to "Risk  Factors"  under  "Item 1 --  Business"  for a
description  of certain risks that may affect the  achievement of our objectives
and results discussed herein.

      As of March 31, 2004, our principal source of liquidity was  approximately
$2,105,000  of cash and cash  equivalents.  Additionally,  we may have access to
funds of approximately $200,000 that may be generated from the potential sale of
New Jersey tax  losses.  There can be no  assurance  that the sale of tax losses
will be effected or be material.

      The following table depicts our obligations and commitments to make future
payments under existing contracts and contingent commitments.


                                     - 34 -




                                                           Payments Due by Period

                                                  LESS THAN 1                                   AFTER 5
CONTRACTUAL OBLIGATIONS               TOTAL          YEAR        1-3 YEARS      4-5 YEARS        YEARS
                                      -----
                                                                                
Note payable                         225,000         75,000        150,000             --             --

EDA Bonds payable                  2,495,000        150,000        530,000        430,000      1,385,000


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      We do not invest in or own any market risk sensitive  instruments  entered
into for trading purposes or for purposes other than trading purposes. All loans
to us have been made at fixed interest rates and;  accordingly,  the market risk
to us prior to maturity is minimal.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      Attached hereto and filed as a part of this Annual Report on Form 10-K are
our Consolidated Financial Statements, beginning on page F-1.

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

      None.

ITEM 9A. CONTROLS AND PROCEDURES

      Within the 90 days  prior to the date of this  report,  we carried  out an
evaluation,  under the supervision and with the participation of our management,
including  our Chief  Executive  Officer  and Chief  Financial  Officer,  of the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures  pursuant to  Securities  Exchange Act Rule  13a-14.  Based upon that
evaluation,  our Chief Executive  Officer and Chief Financial  Officer concluded
that our disclosure  controls and  procedures  are effective in timely  alerting
them  to  material  information  relating  to  us  (including  our  consolidated
subsidiaries)  required to be included in our periodic  SEC filings.  There have
been no  significant  changes in our internal  controls or in other factors that
could  significantly  affect internal  controls  subsequent to the date of their
evaluation,   including  any  corrective  actions  with  regard  to  significant
deficiencies and material weaknesses.


                                     - 35 -


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS AND EXECUTIVE OFFICERS

Our  directors  and  executive  officers,   as  of  June  22,  2004,  and  their
biographical information are set forth below:

- --------------------------------------------------------------------------------
NAME                     AGE    POSITION
- --------------------------------------------------------------------------------
Bernard Berk             55     Chairman of the Board, Chief Executive Officer
- --------------------------------------------------------------------------------
John A. Moore            39     Director
- --------------------------------------------------------------------------------
Harmon Aronson           60     Director
- --------------------------------------------------------------------------------
Eric L. Sichel, M.D.     44     Director
- --------------------------------------------------------------------------------
Mark I. Gittelman        43     Chief Financial Officer, Secretary and Treasurer
- --------------------------------------------------------------------------------

      The principal  occupations  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 the person's  business  experience,  he 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 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.

      John A.  Moore  was  Chairman  of the  Board  from  June  2003  until  his
resignation on May 12, 2004. He has been Chief  Executive  Officer and President
of Edson Moore Healthcare  Ventures,  an investment entity, since July 2002. Mr.
Moore had been Chief Executive Officer and President from 1994 through June 2001
and since 1994 a director of Optimer, Inc., a research based polymer development
company.  He is also a director  and  Chairman of ImaRx  Therapeutics,  Inc.,  a
privately-held  company engaged in medical technology development and a director
of Medi-Hut Co., Inc., a publicly  traded medical  products  company.  Mr. Moore
holds a B.A. in history from Rutgers University.

      Harmon  Aronson,  Ph.D.  has been employed  since 1997 as the President of
Aronson  Kaufman  Associates,  Inc.,  a New  Jersey-based  consulting  firm that
provides manufacturing, FDA regulatory and compliance services to pharmaceutical
and biotechnology companies. Its clients include United States and international
firms


                                     - 36 -


manufacturing  bulk drugs and finished  pharmaceutical  dosage  products who are
seeking FDA approval for their products for the U.S. Market.  Prior to 1997, Dr.
Aronson  was  employed  by  Biocraft   Laboratories,   a  leading  generic  drug
manufacturer,  rising to the position of Vice  President of Quality  Management;
prior  to  that  he held  the  position  of  Vice  President  of  Non-Antibiotic
Operations,  where he was  responsible for the  manufacturing  of all the firm's
non-antibiotic  products.  Dr.  Aronson  holds  a  Ph.D.  in  Physics  from  the
University of Chicago. He is also a director of Elite Research,  Ltd. Other than
Elite  Research  Ltd., no company with which Dr.  Aronson was  affiliated in the
past was a parent, subsidiary or other affiliate of the Company.

      Eric L. Sichel,  M.D. has been since 1997,  owner and  President of Sichel
Medical  Ventures,   Inc.,  a  company  that  provides   biotechnology   company
assessments and investment banking services.  From 1995 through 1996, Dr. Sichel
was a senior  analyst in the  biotechnology  field for Alex  Brown & Sons,  Inc.
Prior to that, Dr. Sichel was affiliated  with Sandoz  Pharmaceuticals  Corp. in
various capacities,  including associate director of transplantation/immunology.
Dr. Sichel holds an M.B.A. from Columbia  University and an M.D. from UMDNJ--New
Jersey Medical School,  and is licensed to practice medicine by the State of New
York.

      Mark I.  Gittelman,  CPA,  our  Chief  Financial  Officer,  Secretary  and
Treasurer,  is the President of Gittelman & Co., P.C., an accounting firm. 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 and New
York States Societies of CPAs.

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

AUDIT COMMITTEE

      Our 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 are John A. Moore,  Harmon  Aronson and Eric L.  Sichel.  The
Audit  Committee  had two meetings  during the fiscal year ended March 31, 2004.
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.

      Other than Mr.  Moore,  we deem the members of its Audit  Committee  to be
independent as  independence  is defined in Section 121(A) of the American Stock


                                     - 37 -


Exchange Listing  Standards,  as amended  effective  December 1, 2003. The Board
determined  that Mr.  Sichel,  an independent  director,  qualifies as the audit
committee  financial expert within the meaning of that term under the applicable
regulations under the Securities Exchange Act of 1934.

      Audit Committee  Report:  The following is the Audit Committee Report made
by all its members.

      The  Audit  Committee   reviewed  and  discussed  the  audited   financial
statements with management.  The Audit Committee  discussed with the independent
auditors  of  the  Company  the  matters  required  to be  discussed  by  SAS 61
(Codification  of  Statements  on Auditing  Standards,  AU 380),  as modified or
supplemented.  The Audit  Committee  received  the written  disclosures  and the
letter from the independent accountants required by Independence Standards Board
Standard  No. 1  (Independence  Standards  Board  Standard  No. 1,  Independence
Discussions  with Audit  Committees),  as  modified or  supplemented.  The Audit
Committee discussed with the independent accountant the independent accountant's
independence.  Based  upon the  foregoing  review  and  discussions,  the  Audit
Committee  recommended to the Board of Directors of the Company that the audited
financial  statements of the Company be included in the Company's  Annual Report
on Form  10-K for the  fiscal  year  ended  March  31,  2004 as  filed  with the
Commission.

                                 HARMON ARONSON
                                  JOHN A. MOORE
                                 ERIC L. SICHEL

NOMINATING COMMITTEE

      The  Nominating  Committee  appointed,  on June 22, 2004, is authorized to
select the nominees of the Board of Directors  for  election as  directors.  The
members  are John A.  Moore,  Harmon  Aronson and  Bernard  Berk.  In  selecting
nominees the Committee  identifies and evaluates the current Directors and their
commitment to the policy of the Company and each individual's qualifications and
availability.  The Committee believes that a nominee for director of the Company
should have an appropriate level of sophistication,  knowledge and understanding
of  the  Company  and  the  industry,  stockholder  relations  and  finance  and
accounting for publicly held companies. The Committee also considers the need to
select a nominee who has the appropriate experience and financial background who
could qualify as an "audit committee financial expert" within the meaning of the
rules  under  the  Securities  Exchange  Act of 1934 and of the  American  Stock
Exchange.  The  Company has not engaged any third party to assist in the process
of identifying or evaluating candidates.

      The Company  currently does not have a process for considering  candidates
put forward by  stockholders  other than those who are directors of the Company.
In view of the recent  effectiveness  of the  requirements  under the Securities
Exchange Act of 1934 as to a policy with respect to the consideration of


                                     - 38 -


candidates put forward by stockholders other than those who are directors of the
Company,  the adoption of such policy and the  procedures  for  stockholders  to
submit candidates is under consideration by the recently elected Board.

MEETINGS

      During the fiscal year ended March 31, 2004,  our Board of Directors  held
nine meetings. Each director attended 75 percent or more of the aggregate number
of meetings  and  committees  of which he was a member that were held during the
period of his service as a director.

      The Company does not have a formal policy regarding  attendance by members
of the Board of  Directors  at the  Company's  annual  meeting of  stockholders,
although it does encourage attendance by the directors.  Historically, more than
a majority of the directors have attended the annual meeting.

CODE OF CONDUCT

      At the  first  meeting  of the Board of  Directors  following  the  Annual
Meeting of  Stockholders  held on June 22,  2004 it  adopted a Code of  Business
Conduct and Ethics for its directors,  officers and employees  which it believes
complies  with the  requirements  for a  company  code of ethics  for  financial
officers that were promulgated by the SEC pursuant to the  Sarbanes-Oxley Act of
2002  (the  "Sarbanes-Oxley  Act") as well as for the  members  of our  Board of
Directors.  The directors will be surveyed  annually  regarding their compliance
with the policies as set forth in the Code of Conduct for  Directors.  A copy of
the Code of  Business  Conduct and Ethics may be  obtained  without  charge by a
written request  addressed to the Treasurer,  Elite  Pharmaceuticals,  Inc., 165
Ludlow Avenue,  Northvale, New Jersey 07647. We intend to disclose any amendment
to, or waiver of, a provision of the Business  Conduct and Ethics for  Directors
in a report filed under the Securities Exchange Act of 1934 within five business
days of the amendment or waiver.

STOCKHOLDER COMMUNICATIONS

      Stockholders  who wish to send  communications  to the Board of  Directors
should address their  communication  to Elite  Pharmaceuticals  Inc., 165 Ludlow
Avenue, Northvale, New Jersey 07647, attention Mark I. Gittelman, Secretary. Mr.
Gittelman has been instructed to collect and organize stockholder communications
and forward copies to each of the Directors.  If a communication  relates to the
Secretary,  such  communication  should be sent to the same  address,  attention
Bernard Berk, Chairman.

      Typically,  we do not  forward to our  directors  communications  from our
stockholders  or other  communications  which  are of a  personal  nature or not
related to the duties and responsibilities of the Board, including:

      o     Junk mail and mass mailings


                                     - 39 -


      o     New product suggestions

      o     Resumes and other forms of job inquiries

      o     Opinion surveys and polls

      o     Business solicitations or advertisements

COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934

      Section 16(a) of the Securities Exchange Act of 1934, as amended, requires
our directors  and executive  officers and persons who own more than ten percent
of a  registered  class  of  our  equity  securities  (collectively,  "Reporting
Persons")  to file with the SEC  initial  reports of  ownership  and  reports of
changes in ownership of our common stock and other equity  securities  of Elite.
Reporting Persons are required by SEC regulation to furnish Elite with copies of
all Section  16(a) forms that they file.  To our  knowledge,  based  solely on a
review of the copies of such  reports  furnished  to us, we believe  that during
fiscal  year  ended  March 31,  2004 all  Reporting  Persons  complied  with all
applicable filing requirements.

ITEM 11. EXECUTIVE COMPENSATION

EXECUTIVE OFFICER COMPENSATION

      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 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


                                     - 40 -


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 million but not more than $20 million,  or $1,000,000 if the
Net Fair Value is greater than $20 million. 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.

      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 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,  Secretary
and  Treasurer.  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.

      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,  our  President and Chief
Executive  Officer since June 2003 and our former  President and Chief Executive
Officer,  Dr. Atul M. Mehta. Dr. Mehta resigned as an employee and as a director
of Elite as of June 3, 2003. No other executive  officer of the Company received
compensation exceeding $100,000 during those periods.


                                     - 41 -


SUMMARY COMPENSATION TABLE



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


      (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) 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.

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

      (5) See  "Item 3 -  Legal  Proceedings"  for  settlement  of a  litigation
providing for extension of expiration dates of options granted prior to April 1,
2001 to him to purchase 770,000 shares.

      (6) 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.

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:


                                     - 42 -


                        OPTION GRANTS IN LAST FISCAL YEAR


                           NUMBER OF
                            SHARES          % OF TOTAL        EXERCISE      EXPIRATION     POTENTIAL REALIZED VALUE AT
                          UNDERLYING      OPTIONS GRANTED       PRICE           DATE         ASSUMED ANNUAL RATES OF
         NAME               OPTIONS       TO EMPLOYEES IN                                   STOCK PRICE APPRECIATION
                            GRANTED         FISCAL YEAR                                          FOR 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 options to purchase 300,000 shares at $2.01 per share which
are  exercisable  only  upon  occurrence  of  a  "strategic  transaction".   See
"Executive Officers".

(2) See "Item 3 - Legal Proceedings" for settlement of litigation  providing for
extension of  expiration  dates of options to purchase  770,000  shares  granted
prior to year ended March 31, 2002 while he was an executive officer.

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



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

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


(1) The dollar values are calculated by determining the difference between $2.98
per share,  the fair market value of the common stock at March 31, 2004, 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.


                                     - 43 -


COMPENSATION OF DIRECTORS

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

      On February 6, 2004,  the Board of Directors  authorized  the payment of a
fee of  $125,000  per annum  retroactive  to  January  1,  2004 to Mr.  Moore as
compensation  for his services as Chairman of the Board. The fee is based on the
substantial  duties the Board has  assigned  to him,  principally  to assist the
Chief Executive Officer in the management of the Company's  operations,  and the
time  required to perform  such  duties.  Mr.  Moore  earned  $46,875  under the
authorization  for the period through May 12, 2004, the date of his  resignation
as Chairman.

OPTIONS AND WARRANTS

      In October 2003,  the American  Stock  Exchange  (the "Amex")  amended its
Rules to require  stockholder  approval of material amendments to a stock option
plan or other  equity  compensation  arrangements  pursuant to which  options or
stock may be acquired by  officers,  director or  employees,  subject to certain
limited exceptions.

      Our  stockholders  approved  at its  meeting  held on June  22,  2004  the
following  amendments by our Board of Directors of the provisions of outstanding
options  and  warrants  issued  to  officers,  directors  or  employees  of,  or
consultants to, the Company.

      On June 6, 2003 our  Board of  Directors  reduced  the  exercise  price of
options to purchase  30,000  shares of the  Company's  Common  Stock  granted on
January  31,  2003 to each of the  following  persons,  each of whom  was then a
Director: Messrs. Harmon Aronson, Richard A. Brown, John P. deNeufville, John A.
Moore, Donald S. Pearson and Eric L. Sichel from $6.50 to $2.21 per share, which
was 110% of the closing per share sale price of the Common Stock on the American
Stock  Exchange on the date of the  amendment.  These  options  vest as follows:
10,000  shares on December  12,  2003,  10,000  shares on December  12, 2004 and
10,000 shares on December 12, 2005.  The options  expire at the earlier to occur
of: (1) January 31, 2013; or (2) the date one year after the optionee  ceases to
be a director of or a consultant or advisor of the Company. On February 6, 2004,
the Board of Directors authorized a further amendment to all the options held by
Messrs.  Brown (30,000 shares),  deNeufville (55,000 shares) and Pearson (90,000
shares) to extend their  expiration  date to a date two years following the June
22, 2004 Annual Meeting.  On March 8, 2004 our Board of Directors  amended those
options held by then  Directors  which  contained an exercise price greater than
$2.21 to reduce their exercise price to $2.21 per share.


                                     - 44 -




         Name                 Shares Subject              Date of              Original             Expiration
         ----               To Amended Options             Grant            Exercise Price             Date
                            ------------------             -----            --------------             ----
                                                                                         
Donald Pearson                    30,000                   7/1/99                  $6.00             6/22/06
                                  30,000                   1/2/01                  $6.50             6/22/06
Harmon Aronson                    30,000                   7/1/99                  $6.00              9/1/09
                                  30,000                   1/2/01                  $6.50              1/1/11
Eric Sichel                       30,000                   8/2/01                 $10.00              8/2/11


      On May 12, 2004 our Board of Director also  authorized an amendment to the
expiration  dates of options to purchase  330,000  shares held by Mr. Moore,  of
which 30,000  options  granted in January 2003 and  exercisable at $2.21 have an
expiration date of January 13, 2003 and 300,000 options granted in June 2003 and
exercisable at $2.01 per share have an expiration date of June 13, 2013. Similar
to the above  amendment  of the  options  held by Messrs  Pearson,  Aronson  and
Sichel,  the options will  terminate on the earlier of their current  expiration
date or a date two years after Mr. Moore ceases to be a director of the Company.

      On March 8, 2004, the Board of Directors  confirmed the reduction to $2.21
per share of the $3.31 per share  exercise  price of options of purchase  30,000
shares granted on June 13, 2003 to each of three employees. Such options vest in
three equal annual installments commencing with the date of grant.

      On February 6, 2004 the Board of Directors authorized the extension of the
expiration date from June 30, 2004 to November 30, 2005 of the outstanding Class
B Warrants to purchase an aggregate  of 681,002  shares of our Common Stock at a
price of $5.00 per share. The Class B Warrants were originally issued as part of
units of shares of Common Stock and Class B Warrants in a private placement to a
group of  investors.  Included  among the  holders of the Class B  Warrants  are
Richard A. Brown, a Director at the time,  who holds,  along with his son and an
affiliated  trust,  an aggregate of 156,250 Class B Warrants and Bridge Ventures
Inc., a consultant to the Company since December, 2003, which holds 25,000 Class
B Warrants.

      The  Board  of  Directors  authorized  the  foregoing  amendments  for the
purposes of hopefully  generating  additional  funds through the exercise of the
options or  warrants,  and  restoring  a  principal  purpose or  purposes of the
original grants of the options or warrants to officers, directors and employees,
namely a  reasonable  opportunity  for the  holder  to  acquire  or  increase  a
proprietary  interest in the Company and to restore a meaningful form of noncash
compensation.

      As  described  under  "Item  3 -  Legal  Proceedings"  a  settlement  of a
litigation  with Dr. Atul Mehta,  includes  provisions  for the extension of the
expiration dates to June 13, 2005 of options  previously  issued to Dr. Mehta to
purchase  770,000  shares of Common  Stock,  including  options  with respect to
70,000 shares which had previously  expired.  The number and exercise prices are
as follows:


                                     - 45 -


         NUMBER OF OPTIONS                      EXERCISE PRICE
         -----------------                      --------------

              270,000*                            $10.00
              100,000                               3.00
              100,000                               2.50
              100,000                               2.00
              100,000                               1.50
              100,000                               1.00

- ----------

*     Includes the 70,000 which had expired

ITEM 12.  SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

The  following  table  sets  forth  certain  information   regarding  beneficial
ownership  of our common  stock as of April 30,  2004 by (i) each  director  and
named executive officer,  (ii) all executive officers and current directors as a
group and (iii) the persons known to us to own beneficially  more than 5% of the
outstanding  shares of our Common Stock. On such date, we had 12,104,423  shares
of common stock  outstanding.  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
common  stock  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.



           NAME AND ADDRESS                                NUMBER OF SHARES      PERCENTAGE OF CLASS
           ----------------                                ----------------      -------------------
                                                                                 
Bernard Berk, Chairman of the Board and Chief                  300,000(1)               2.4%
Executive Officer

Harmon Aronson, Director*                                       70,000(2)                **

Eric L. Sichel, Director*                                       60,000(3)                **

John A. Moore, Director*                                     1,224,218(4)               9.9%

Mark I. Gittelman, CFO, Treasurer and Secretary                 10,000(5)                **
   300 Colfax Avenue
   Clifton, New Jersey 07013

Dr. Atul Mehta                                               2,257,700(6)              17.5%
   c/o Andrew Giles Freda, Esq.
   Edwards & Caldwell LLC
   1600 Route 208
   North Hawthorne, NJ 07647

Edson Moore Healthcare Ventures, Inc.                          914,218(7)               7.5%
   403 Marsh Lane
   Wilmington, Delaware 19804



                                     - 46 -



                                                                                 
Jerome Belson                                                  905,100(8)               7.5%
   495 Broadway
   New York, NY 10012

ALL DIRECTORS AND OFFICERS AS A GROUP                        1,664,218(9)              13.0%


*     See "Item 10 - Directors and Executive Officers of the Registrant" for his
      address
**    Less than 1% of outstanding shares

(1) Comprised of options to purchase 3000,000 shares.

(2) Comprised of options to purchase 70,000 shares.

(3)  Represents  options to purchase  40,000  shares and 20,000  shares owned as
co-tenant with Dana Cernea.

(4)  Represents  (i) options  personally  held by Mr. Moore to purchase  310,000
shares and (ii) 914,218 shares of common stock beneficially owned by Edson Moore
Healthcare  Ventures,  Inc.  ("Edson  Moore"),  of  which  he is  president  and
principal  stockholder.  The 914,218 shares of common stock are comprised of (i)
764,218 shares of common stock issued to Edson Moore upon the exchange of 12,915
shares  of  Series A  Preferred  Stock,  par value  $1.00  per  share,  of Elite
Laboratories,  Inc.,  (ii) 100,000  shares  issuable  upon exercise of a warrant
(exercisable  through October 17, 2005) at an exercise price of $18.00 per share
and (iii) 50,000 shares acquired in a recent private placement.

(5) Comprised of options to purchase 10,000 shares.

(6) Based on the terms of the  settlement  of a  litigation  with Dr.  Mehta and
includes options to purchase 770,000 shares (see "Item 3 - Legal  Proceedings"),
and 312, 600 shares owned by his wife, members of his family or an affiliate.

(7) See clause (ii) of note 4 above.

(8) Based on  information  contained  in a Schedule  13D, as  amended,  filed by
Jerome Belson on November 15, 2002.  Includes (i) 535,200  shares held by Jerome
Belson, (ii) 53,900 shares held by Maxine Belson,  wife of Jerome Belson,  (iii)
7,000 shares held by Brianne Goldstein,  daughter of Jerome Belson,  (iv) 28,000
shares held by Majorie  Belson,  daughter-in-law  of Jerome  Belson,  (v) 25,000
shares owned by the grandchildren of Jerome Belson and (vi) warrants to purchase
256,000 shares of common stock.

(9) Includes options and warrants to purchase an aggregate of 730,000 shares.

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

      Other than our 2004 Stock  Option  Plan,  we do not have any  compensation
plans or arrangements  benefiting  employees or non-employees under which equity
securities


                                     - 47 -


of the Company are authorized for issuance in exchange for  consideration in the
form of goods or services.

      The Company is informed and believes that as of April 20, 2004, Cede & Co.
held  7,069,228  shares of the Company's  common stock as nominee for Depository
Trust  Company,   55  Water  Street,  New  York,  New  York  10004.  It  is  our
understanding  that Cede & Co. and  Depository  Trust  Company both disclaim any
beneficial  ownership  therein  and that such shares are held for the account of
numerous  other  persons,  no one of whom is believed to  beneficially  own five
percent or more of the common stock of the Company.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

      We had a contractual  relationship with Donald Pearson, a former Director,
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  $28,800,  $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  Item  10  "Directors  and  Executive   Officer  of  Registrant"   for
information as to employment or engagement  agreements  with Bernard Berk and an
affiliate of Mark I. Gittelman.

ITEM 14: PRINCIPAL ACCOUNTANT FEES AND SERVICES

      The following is a description  of the fees paid by the Company to Miller,
Ellin & Co., LLP ("Miller  Ellin")  during the fiscal years ended March 31, 2004
and March 31, 2003:

      Audit Fees: The Company paid fees of  approximately  $150,000 and $119,000
to  Miller  Ellin in  connection  with  its  audit  of the  Company's  financial
statements  for the  fiscal  years  ended  March 31,  2004 and  March 31,  2003,
respectively,  its review of the Company's interim financial statements included
in the Company's  Quarterly Reports on Form 10-Q during each of the fiscal years
ended March 31, 2004 and March 31, 2003.

      Financial  Information Systems Design and Implementation Fees: The Company
did not engage  Miller Ellin during either of the years ended March 31, 2004 and
March 31, 2003 to provide advice to the Company regarding financial  information
systems design and implementation.


                                     - 48 -


      Other fees:  The  Company  did not pay any fee to Miller  Ellin to perform
non-audit services during either of the years ended March 31, 2004 and March 31,
2003.

PART IV

ITEM 15: EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) Documents filed as part of this Report

      (1) Financial Statements

      See Financial  Statements  included  after the signature page beginning at
page F-1.

      (2) Financial statement schedules

      All schedules are omitted  because they are not applicable or the required
information  is shown in the  consolidated  financial  statements  or the  notes
thereto.

      (3) List of Exhibits

      See Index to Exhibits in paragraph (c) below.

(b) REPORTS ON FORM 8-K. We filed the following Current Reports on Form 8-K with
the  Securities and Exchange  Commission  during the period from January 1, 2004
through May 31, 2004.

1. Report filed on January 8, 2004  reporting  under Items 5 and 7 issuance of a
press  release  announcing  an agreement  to utilize  Elite's  proprietary  drug
delivery technology for the development of a controlled release product.

2. Report filed on January 29, 2004 reporting  under Items 5 and 7 issuance of a
press release announcing the filing of a U.S. patent application.

3. Report  filed on March 5, 2004 under  Items 5 and 7  reporting  issuance of a
press release announcing completion of validation batches for once-a-day product
which treat allergies and their symptoms.

4. Report  filed on March 10,  2004 under Items 5 and 7 reporting  issuance of a
press release  announcing  extension by our Board of Directors of the expiration
dates of our Class B Warrants from June 23, 2004 to November 30, 2005.

5. Report  filed on April 2, 2004 under  Items 5 and 7  reporting  issuance of a
press  release  disclosing  the  ruling by the  Superior  Court of New Jersey to
enforce the


                                     - 49 -


settlement of the  litigation  between Elite and its former  President and Chief
Executive Officer.

6. Report  filed on April 16, 2004 under Item 5 disclosing a change in scheduled
date for Annual Meeting of Stockholders.

7. Report filed on May 4, 2004 under Items 5 and 7 reporting issuance of a press
release announcing closing of the settlement of the litigation with Dr. Mehta.

8. Report  filed on May 10,  2004 under  Items 5 and 7  reporting  issuance of a
press release disclosing  agreement granting Purdue Pharma L.P. exclusive rights
to evaluate certain of our abuse resistance drug formulation  technology and the
option to negotiate a license to develop and  commercialize  oxycodone  products
under the technology.

9. Report  filed on May 17, 2004 under  Items 5 and 7  disclosing  issuance of a
press  release  announcing  appointment  of Mr. Berk as Chairman of the Board of
Directors.

(c)  EXHIBITS  REQUIRED BY ITEM 601 OF  REGULATION  S-K. We will  furnish to our
stockholders a copy of any of the exhibits listed below upon payment of $.25 per
page to cover the costs of the Company of furnishing the exhibits.

Exhibit No.       Description

    3.2           By-Laws of the Company, as amended,  incorporated by reference
                  to Exhibit 3.2 to the Company's Registration Statement on Form
                  SB-2 (Reg. No.  333-90633) made effective on February 28, 2000
                  (the "Form SB-2").

    4.1           Certificate of incorporation of the Company, together with all
                  amendments  thereto,  as filed with the  Secretary of State of
                  the State of  Delaware,  incorporated  by reference to Exhibit
                  4.1 to the  Registration  Statement  on  Form  S-4  (Reg.  No.
                  333-101686), filed with the SEC on December 6, 2002 (the "Form
                  S-4").

  4.1(a)          Form of specimen  certificate for common stock of the Company,
                  incorporated by reference to Exhibit 4.1 to the Form SB-2.

    4.2           Form of Class C Common Stock Purchase Warrant Certificate. *

    4.3           Form of Class B Common Stock Purchase Warrant Certificate. *

    4.4           Registration   Rights  Agreement  by  and  between   Prologica
                  International,  Inc.  and  each  of the  persons,  whose  name
                  appears on the signature pages attached thereto,  incorporated
                  by reference to Exhibit 4.4 to the Form SB-2.

   10.1           Settlement  Agreement,  dated  October 23, 2002,  among Elite,
                  Harris Freedman,  Sharon Will, Michael H. Freedman and certain
                  of their respective


                                     - 50 -


                  affiliates,  incorporated  by reference to Exhibit 10.1 to the
                  Company's  Current  Report on Form 8-K dated  November 1, 2002
                  (the "November 2002 Form 8-K").

   10.2           Commercial  Lease made between Serex,  Inc. and Elite executed
                  September 7, 1993,  incorporated  by reference to Exhibit 10.4
                  to the Form SB-2.

   10.3           2004 Employee  Stock Option Plan approved by  stockholders  on
                  June 22, 2004,  incorporated  by reference to Exhibit A to the
                  Proxy  Statement  filed on  Schedule  14A with  respect to the
                  Annual Meeting of Stockholders held on June 22, 2004.

   10.4           Form of Confidentiality Agreement (corporate), incorporated by
                  reference to Exhibit 10.7 to the Form SB-2.

   10.5           Form of Confidentiality Agreement (employee),  incorporated by
                  reference to Exhibit 10.8 to the Form SB-2.

   10.6           Employment Agreement dated as of July 23, 2003 between Bernard
                  Berk and the Company 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")

   10.7           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.

   10.8           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.

   10.9           Option  Agreement  between John A. Moore and the Company dated
                  as of July 23, 2003  incorporated by reference to Exhibit 10.9
                  to the June 30, 2003 10Q Report.

   10.10          Engagement letter dated February 26, 1998, between Gittelman &
                  Co. P.C. and the Company. *

    21            Subsidiaries of the Company.*

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

  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  of Chief Financial  Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002.*

- ----------
* Filed herewith


                                     - 51 -


** As contemplated by SEC Release No. 33-8212, these exhibits are furnished with
this Annual Report on Form 10-K and are not deemed filed with the Securities and
Exchange Commission and are not incorporated by reference in any filing of Elite
Pharmaceuticals,  Inc.  under  the  Securities  Act of  1933  or the  Securities
Exchange  Act of 1934,  whether  made  before  or  after  the  date  hereof  and
irrespective of any general incorporation language in any such filings.


                                     - 52 -


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.


                                              By: /s/ Bernard Berk
                                                  ------------------------------
                                                  Bernard Berk
                                                  Chief Executive Officer

                                              Dated: June 28, 2004

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following  persons on behalf of the registrant and in the
capacities and on the dates indicated.

SIGNATURE                      TITLE                               DATE
- ---------                      -----                               ----


/s/ Bernard Berk               Chief Executive Officer             June 28, 2004
- --------------------------     (Principal Executive
Bernard Berk                   Officer)


/s/ Mark I. Gittelman          Chief Financial Officer             June 28, 2004
- --------------------------     and Treasurer (Principal
Mark I. Gittelman              Financial and Accounting
                               Officer)


/s/ Harmon Aronson             Director                            June 28, 2004
- --------------------------
Harmon Aronson


/s/ John A. Moore              Director                            June 28, 2004
- --------------------------
John A. Moore


/s/ Eric L. Sichel             Director                            June 28, 2004
- --------------------------
Eric L. Sichel


                                     - 53 -


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

                FOR THE YEARS ENDED MARCH 31, 2004, 2003 AND 2002

                                    CONTENTS

                                                                        PAGE

INDEPENDENT AUDITORS' REPORT                                             F-1

CONSOLIDATED BALANCE SHEETS                                           F-2 - F-3

CONSOLIDATED STATEMENTS OF OPERATIONS                                    F-4

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)             F-5 - F-7

CONSOLIDATED STATEMENTS OF CASH FLOWS                                    F-8

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                            F-9 - F-30



                          INDEPENDENT AUDITORS' REPORT

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-1



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-2


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                              150,000          225,000
       EDA bonds - net of current portion                               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-3


                  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-4


ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                                              PREFERRED STOCK                 COMMON STOCK
                                              ---------------                 ------------
                                                                                                      ADDITIONAL
                                                                                                        PAID-IN
                                          SHARES         AMOUNT           SHARES         AMOUNT         CAPITAL
                                          ------         ------           ------         ------         -------
                                                                                      
BALANCE AT APRIL 1, 2001                       --    $         --       9,376,389    $     93,764    $ 18,071,503

Issuance of shares through
exercise of warrants                           --              --         298,179           2,981       1,301,606

Issuance of shares and warrants
through exercise of placement
agent warrants                                 --              --          16,272             163          58,416

Issuance of shares and warrants
through exercise of options                    --              --          20,000             200          37,939

Issuance of Series B convertible
exchangeable preferred stock              200,000         200,000              --              --              --

Dividends declared - Series A
preferred stock                                --              --              --              --              --

Net loss for year ended March 31, 2002         --              --              --              --              --
                                          -------    ------------       ---------    ------------    ------------

BALANCE AT MARCH 31, 2002                 200,000    $    200,000       9,710,840    $     97,108    $ 19,469,464
                                          -------    ------------       ---------    ------------    ------------


                                                 TREASURY STOCK
                                                 --------------
                                                                                                STOCKHOLDERS'
                                                                            ACCUMULATED            EQUITY
                                             SHARES          AMOUNT           DEFICIT             (DEFICIT)
                                             ------          ------           -------             ---------
                                                                                    
BALANCE AT APRIL 1, 2001                                                       ($21,000,013)    $ (2,834,746)

Issuance of shares through
exercise of warrants                                                                     --        1,304,587

Issuance of shares and warrants
through exercise of placement
agent warrants                                                                           --           58,579

Issuance of shares and warrants
through exercise of options                                                              --           38,139

Issuance of Series B convertible
exchangeable preferred stock                                                             --          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                         --       $     --            ($23,627,688)    $ (3,861,116)
                                            --------       --------            ------------     ------------


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


                                      F-5


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                                             PREFERRED STOCK                     COMMON STOCK
                                             ---------------                     ------------
                                                                                                         ADDITIONAL
                                                                                                           PAID-IN
                                          SHARES          AMOUNT            SHARES          AMOUNT         CAPITAL
                                          ------          ------            ------          ------         -------

                                                                                         
BALANCE AT APRIL 1, 2002                  200,000     $    200,000        9,710,840     $     97,108    $ 19,469,464

Issuance of shares through
exercise of warrants                           --               --            2,603               26          13,004

Issuance of shares and warrants
through exercise of placement
agent warrants                                 --               --           14,670              147          52,666

Issuance of convertible
exchangeable preferred stock              559,000          559,000               --               --              --

Dividends - declared - Series B
preferred stock                                --               --               --               --              --

Dividends - declared - Series A
preferred stock                                --               --               --               --              --

Preferred stock issued to satisfy
accrued dividends                          14,000           14,000               --               --              --

Conversion of  convertible
exchangeable preferred stock into
common stock                             (773,000)        (773,000)         816,310            8,163      14,520,810

Purchase of treasury stock                     --               --         (100,000)              --              --

Charge relating to exchange of
warrants                                       --               --               --               --         242,338

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

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

Net loss for the year ended March
31, 2003                                       --               --               --               --              --
                                     ------------     ------------     ------------     ------------    ------------

BALANCE AT MARCH 31, 2003                      --     $         --       10,444,423     $    105,444    $ 34,218,832
                                     ============     ============     ============     ============    ============


                                          TREASURY STOCK
                                          --------------
                                                                                  STOCKHOLDERS'
                                                                  ACCUMULATED        EQUITY
                                        SHARES       AMOUNT         DEFICIT        (DEFICIT)
                                        ------       ------         -------        ---------
                                                                      
BALANCE AT APRIL 1, 2002                     --   $       --     $(23,627,688)    $ (3,861,116)

Issuance of shares through
exercise of warrants                                                       --           13,030

Issuance of shares and warrants
through exercise of placement
agent warrants                                                             --           52,813

Issuance of convertible
exchangeable preferred stock                                               --          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

Conversion of  convertible
exchangeable preferred stock into
common stock                                 --           --               --       13,755,973

Purchase of treasury stock              100,000     (306,841)              --         (306,841)

Charge relating to exchange of
warrants                                     --           --               --          242,338

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

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

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

BALANCE AT MARCH 31, 2003               100,000   $ (306,841)    $(28,590,934)    $  5,426,501
                                     ==========   ==========     ============     ============


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

                                      F-6


                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                                           PREFERRED STOCK                COMMON STOCK
                                           ---------------                ------------
                                                                                                   ADDITIONAL
                                                                                                    PAID-IN
                                         SHARES       AMOUNT         SHARES          AMOUNT         CAPITAL
                                         ------       ------         ------          ------         -------
                                                                                   
BALANCE AT APRIL 1, 2003                      --    $      --      10,444,423     $    105,444    $ 34,218,832

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

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

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

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

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

Previous rounding differences                 --           --                               --              --

Net loss for the year ended March
31, 2004                                      --           --              --               --              --
                                       ---------    ---------    ------------     ------------    ------------

BALANCE AT MARCH 31, 2004                     --    $      --      12,104,423     $    122,044    $ 39,338,140
                                       =========    =========    ============     ============    ============


                                                TREASURY STOCK
                                                --------------
                                                                                         STOCKHOLDERS'
                                                                         ACCUMULATED       EQUITY
                                             SHARES        AMOUNT          DEFICIT        (DEFICIT)
                                             ------        ------          -------        ---------
                                                                             
BALANCE AT APRIL 1, 2003                    100,000    $   (306,841)    $(28,590,934)    $  5,426,501

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

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

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

Proceeds from exercising stock
options                                          --              --               --           30,000

Net proceeds from private placement              --              --               --        3,179,000

Previous rounding differences                    --              --               --               --

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

BALANCE AT MARCH 31, 2004                   100,000    $   (306,841)    $(35,105,151)    $  4,048,192
                                       ============    ============     ============     ============



                                      F-7


                  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-8


                  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-9



                  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-10



                  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,  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-11



                  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-12




                  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-13


                  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  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-14


                  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-15


                  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-16


                  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-17


                  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-18


                  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-19


                  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-20


                  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 carryforwards 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-21


                  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-22


                  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-23


                  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 if 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-24


                  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
      memorandum (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-25


                  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-26


                  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 "New  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 New Warrants to the
      record  holders  as of  November  30,  2002  of the Old  Warrants  without
      requiring any cash payment.

      Each New  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 New Warrants are not transferable except
      pursuant to operation of law.


                                      F-27


                  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 New
      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-28


                  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 AVERAGE    WEIGHTED-                        WEIGHTED
                                                 REMAINING         AVERAGE                         AVERAGE
         RANGE OF              OPTIONS          CONTRACTUAL       EXERCISE          OPTIONS       EXERCISABLE
      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,  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.  Revenues  after   September  30,  2002,  are  eliminated  in
      consolidation.


                                      F-29


                  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 option 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 the (i) 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 will be utilized to prepay the
      first six monthly  payments  under the loan and (iii) the balance  will 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-30