U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                   FORM 10-Q

(Mark One)

[X] Quarterly report pursuant to section 13 or 15(d) of the Securities  Exchange
Act of 1934 for the quarterly period ended March 31, 2002

[ ] Transition  report pursuant  section 13 or 15(d) of the Securities  Exchange
Act of 1934 for the transition period from ____________ to ________________

                               eMAGIN CORPORATION
             (Exact name of registrant as specified in its charter)

                        Commission file number: 000-24757

               DELAWARE                                  56-1764501
     (State or other  jurisdiction            (IRS Employer  Identification No.)
     of incorporation or organization)

                                  2070 Route 52
                        Hopewell Junction, New York 12533
                    (Address of principal executive offices)

                                 (845) 892-1900
                           (Issuer's telephone number)
                               ___________________

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

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

Not applicable

                    APPLICABLE ONLY TO CORPORATE REGISTRANTS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: As of May 15, 2002 the Registrant had
30,294,980 shares of Common Stock outstanding.


TRANSITIONAL SMALL BUSINESS DISCLOSURE FORMAT (check one): Yes [  ]  No [X]


Index                                                             Page Number
PART I    FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements

          Consolidated Balance Sheets at March 31, 2002 (unaudited)
          and December 31, 2001                                            3

          Unaudited Consolidated Statements of Operations For the
          Three-Months ended March 31, 2002  and March 31, 2001
          and for the period from inception (January 23, 1996)
          to March 31, 2002                                                4

          Unaudited Consolidated Statements of Cash Flows for the
          Three-Months ended March 31, 2002  and March 31, 2001 and
          for the period from inception (January 23, 1996) to
          March 31, 2002                                                   5

          Selected Notes to Unaudited Consolidated Financial
          Statements                                                       6


Item 2.   Management's Discussion and Analysis of Financial Condition and
          Results of Operation                                             10

Item 3.   Quantitative and Qualitative Disclosures About Market Risk       21


PART II OTHER INFORMATION

Item 2.   Changes in Securities and Use of Proceeds                        22

Item 5.   Other Information                                                25

Item 6.   Exhibits and Reports on Form 8-K                                 25

SIGNATURE                                                                  26

                                       2


                               eMAGIN CORPORATION
                        (a development stage corporation)
                           CONSOLIDATED BALANCE SHEETS



                                    ASSETS                                           March 31, 2002           December 31, 2001
                                                                                     --------------           -----------------
                                                                                       (unaudited)
                                                                                                             
CURRENT ASSETS:
   Cash and cash equivalents                                                              $1,666,010                  $738,342
   Contract receivables                                                                      166,316                   485,021
   Unbilled costs and estimated profits on contracts in progress                             101,320                   293,273
   Inventory                                                                                  65,600                    90,720
   Prepaid expenses and other current assets                                                 631,002                   388,344
                                                                                     ---------------          -----------------
      Total current assets                                                                 2,630,248                 1,995,700

Equipment and leasehold improvements, net of accumulated
depreciation of $1,234,014 and $1,122,989, respectively                                    1,140,229                 1,166,509
Goodwill and purchased intangibles, net                                                    1,104,823                 1,657,238

Other long-term assets                                                                        90,141                    94,367
                                                                                     ---------------          -----------------
      Total assets                                                                   $     4,965,441          $      4,913,814
                                                                                     ===============          =================
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Accounts payable and accrued expenses                                                  $4,158,683                $3,731,976
   Accrued Payroll                                                                           851,708                   788,302
   Current portion of long-term debt                                                       1,673,528                   693,197
   Other short-term debt                                                                   1,268,709                 1,875,000
    Advanced payments on contracts to be completed                                           275,955                   289,538
   Other current liabilities                                                                 356,628                   108,805
                                                                                     ---------------          -----------------
     Total current liabilities                                                             8,585,211                 7,486,818
                                                                                     ---------------          -----------------

LONG-TERM DEBT                                                                             2,337,452                 2,305,184

SHAREHOLDERS' EQUITY:
   Common Stock, par value $0.001 per share
      Shares authorized - 100,000,000
      Shares issued and outstanding - 29,012,927 and 25,171,183                               29,013                    25,171
   Additional paid-in capital                                                            119,000,669               114,058,560
   Deferred compensation                                                                  (1,812,838)               (2,277,367)
   Deficit accumulated during the development stage                                     (123,174,066)             (116,684,552)
                                                                                     ----------------         -----------------
      Total shareholders' equity                                                          (5,957,222)               (4,878,188)
                                                                                     ----------------         -----------------
      Total liabilities and shareholders' equity                                     $     4,965,441          $      4,913,814
                                                                                     ================         =================


                   See selected notes to financial statements

                                       3


                               eMAGIN CORPORATION
                        (a development stage corporation)
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)



                                                                                                             Period from
                                                                 Three-Months        Three-Months             inception
                                                                    ended               ended            (January  23, 1996)
                                                                 March 31, 2002      March 31, 2001       to March 31, 2002
                                                                 --------------     --------------      --------------------
                                                                                                    
CONTRACT REVENUE:
 Contract revenue                                                $    14,108         $    2,030,201          $  7,577,352
 Product sales                                                       143,919                      -               985,632
                                                                 -----------------------------------------------------------
Total revenue                                                        158,027              2,030,201          $  8,562,984
                                                                 -----------------------------------------------------------

COSTS AND EXPENSES:
Research and development, net of funding
  under cost sharing arrangements of
  $26,665, $201,467, $358,760 and $2,910,597, respectively         2,144,766              3,441,105            24,503,875
Amortization of purchased intangibles                                552,415             5,851,692             39,371,573
Acquired in-process research and development                               -                      -            12,820,000
Write-down of goodwill and purchased intangibles                           -                                   32,145,863
Non-cash charge for stock-based compensation                       1,336,926                735,978             6,717,757
Selling, general and administrative                                1,635,048              1,775,401            14,201,268
                                                                 -----------           ------------          --------------
 Total costs and expenses, net                                     5,669,155             11,804,176           129,760,336
                                                                 -----------           ------------          -------------
Non cash interest expense                                           (936,132)              (903,290)           (1,839,422)
OTHER (EXPENSE)/ INCOME                                              (42,254)               968,830              (137,292)
                                                                 -----------           ------------          -------------
OTHER (EXPENSE)/ INCOME, net                                        (978,386)                65,540            (1,976,714)


 Loss before provision for income taxes                           (6,489,514)            (9,708,435)          (123,174,066)

PROVISION FOR INCOME TAXES                                                 -                      -                      -
                                                                 ------------            -----------         ---------------

 Net loss                                                        $ (6,489,514)       $   (9,708,435)         $(123,174,066)
                                                                ==============       ===============         ===============

Basic and diluted net loss per common share                      $      (0.24)       $        (0.39)
                                                                 =============       ==============

Basic and diluted weighted average common shares outstanding       26,669,919            25,069,143
                                                                 =============        =============


                   See selected notes to financial statements.

                                       4


                               eMAGIN CORPORATION
                        (a development stage corporation)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)



                                                                                     Three-Months         Three-Months
                                                                                        ended                ended
                                                                                    March 31, 2002       March 31, 2001
                                                                                   ---------------       --------------
                                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                             ($6,489,514)         ($9,708,435)
Adjustments to reconcile net loss to net cash
        used in operating activities-
   Depreciation and amortization                                                         663,440            6,016,929
   Write-down of goodwill and purchased intangibles                                            -                    -
   Loss on sale of assets                                                                      -                    -
   Non-cash charge for stock based compensation                                        1,336,926              735,978
   Non-cash interest related charges                                                     936,132                    -
   Non-cash charge for services received                                                 307,657                    -
   Acquired in-process research and development                                                -                    -
  Changes in operating assets and liabilities, net of acquisition:
       Contract receivables                                                              318,705              673,980
       Unbilled costs and estimated profits on contracts in progress                     191,953             (796,010)
       Prepaid expenses and other current assets                                         (17,538)            (546,863)
       Other long-term assets                                                              4,226                    -
       Advanced payment on contracts to be completed                                     (13,583)                   -
       Accounts payable, accured expenses and accrued payroll                            757,605              310,558
                                                                            -------------------------------------------------
             Net cash used in operating activities                                    (2,203,991)          (3,313,863)
                                                                            -------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of equipment                                                                (84,745)            (152,848)
   Net proceeds from acquisition                                                               -                    -
                                                                            -------------------------------------------------
             Net cash used in investing activities                                       (84,745)            (152,848)
                                                                            -------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from sales of common stock, net of issuance costs                          2,465,517              (93,878)
   Proceeds from exercise of stock options and warrants                                      887                    -
   Proceeds from short term debt                                                       1,000,000                    -
   Proceeds from long term  debt                                                               -                    -
   Payments of long term debt and capital leases                                        (250,000)                   -
                                                                            -------------------------------------------------
             Net cash provided by financing activities                                 3,216,404              (93,878)
                                                                            -------------------------------------------------

NET INCREASE  IN CASH AND CASH EQUIVALENT'S                                              927,668           (3,560,589)
CASH AND CASH EQUIVALENTS, beginning of period                                           738,342            7,367,257
                                                                            -------------------------------------------------

CASH AND CASH EQUIVALENTS, end of period                                             $ 1,666,010          $ 3,806,668


                                                                              Period from
                                                                               inception
                                                                             January 23, 1996
                                                                            to March 31, 2002
                                                                            -----------------
                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                    ($123,174,066)
Adjustments to reconcile net loss to net cash
        used in operating activities-
   Depreciation and amortization                                               40,606,422
   Write-down of goodwill and purchased intangibles                            32,145,863
   Loss on sale of assets                                                          97,713
   Non-cash charge for stock based compensation                                 6,717,757
   Non-cash interest related charges                                            2,158,694
   Non-cash charge for services received                                          423,808
   Acquired in-process research and development                                12,820,000
  Changes in operationg assets and liabilities, net of acquisition:
       Contract receivables                                                       (34,459)
       Unbilled costs and estimated profits on contracts in progress              518,244
       Prepaid expenses and other current assets                                 (390,780)
       Other long-term assets                                                     (79,690)
       Advanced payment on contracts to be completed                              384,760
       Accounts payable, accured expenses and accrued payroll                   2,741,263
                                                                           ------------------
             Net cash used in operating activities                            (25,064,471)

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of equipment                                                      (1,352,607)
   Net proceeds from acquisition                                                1,239,162
                                                                           ------------------
             Net cash used in investing activities                               (113,445)
                                                                           ------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from sales of common stock, net of issuance costs                  23,746,517
   Proceeds from exercise of stock options and warrants                            28,496
   Proceeds from short term debt                                                5,875,000
   Proceeds from long term  debt                                                        -
   Payments of long term debt and capital leases                               (2,806,087)
                                                                           ------------------
             Net cash provided by financing activities                         26,843,926
                                                                           ------------------

NET INCREASE  IN CASH AND CASH EQUIVALENT'S                                     1,666,010
CASH AND CASH EQUIVALENTS, beginning of period                                          -
                                                                           ------------------
CASH AND CASH EQUIVALENTS, end of period                                      $ 1,666,010
                                                                           ==================


                   See selected notes to financial statements.

                                       5


                               eMAGIN CORPORATION
          Selected Notes to Unaudited Consolidated Financial Statements

Note 1 - BASIS OF PRESENTATION

The  consolidated  financial  statements  have been prepared in conformity  with
generally  accepted  accounting  principles.  Certain  information  or  footnote
disclosures  normally  included in financial  statements  prepared in accordance
with generally  accepted  accounting  principles  have been condensed or omitted
pursuant to the rules and regulations of the Securities and Exchange Commission.
In the opinion of management,  the statements include all adjustments  necessary
(which are of a normal and recurring  nature) for the fair  presentation  of the
results of the interim  periods  presented.  The results of  operations  for the
period ended March 31, 2002 are not necessarily  indicative of the results to be
expected for the full year.


Note 2 - NATURE OF BUSINESS

Fashion  Dynamics  Corporation  (FDC) was organized  January 23, 1996, under the
laws of the State of Nevada. FDC had no active business operations other than to
acquire  an  interest  in a  business.  On March  16,  2000,  FDC  acquired  FED
Corporation ("FED") (the Merger).  The merged company changed its name to eMagin
Corporation  (the  "Company"  or eMagin)  (Note 3).  eMagin is a  developer  and
manufacturer  of optical  systems and  microdisplays  for use in the electronics
industry.  eMagin's wholly-owned  subsidiary,  Virtual Vision Inc., develops and
markets  microdisplay  systems and optics technology for commercial,  industrial
and military  applications.  Following the Merger, the business conducted by the
Company is the business conducted by FED prior to the Merger.

The Company continues to be a development stage company, as defined by Statement
of Financial  Accounting  Standards  ("SFAS") No. 7, Accounting and Reporting by
Development Stage Enterprises",  as it continues to devote  substantially all of
its efforts to  establishing  a new  business,  and it has not yet commenced its
planned  principal  operations.  Revenues  earned  by the  Company  to date  are
primarily related to research and development type contracts and are not related
to the Company's planned principal  operations of  commercialization of products
using organic light  emitting  diode (OLED)  technology.  eMagin  Corporation is
attempting to transition to becoming an operating  company during 2002 with most
of its future revenue to be based in product sales.

Note 3 - FED ACQUISITION

On March 16, 2000 FDC acquired all of the  outstanding  stock of FED.  Under the
terms of the  agreement,  FDC issued  approximately  10.5 million  shares of its
common  stock and  approximately  3.9 million  options and  warrants to purchase
common stock to FED shareholders.  The total  preliminary  purchase price of the
transaction was  approximately  $98.5 million,  including $73.4 million of value
relating to the shares issued (at a fair value of $7 per share, the value of the
simultaneous private placement transaction of similar securities), $20.9 million
of value  relating  to the  options  and  warrants  exchanged,  $0.3  million of
acquisition costs and $3.8 million of assumed  liabilities.  The transaction was
accounted for using the purchase method of accounting. Under the purchase method
of accounting,  the assets and  liabilities  were recorded based upon their fair
values at the date of acquisition.

Goodwill and other  intangible  assets acquired were  previously  amortized over
their  estimated  useful lives of three years.  In  accordance  with SFAS No. 2,
"Accounting  for  Research  and  Development  Costs," as  clarified by Financial
Accounting  Standards Board Interpretation No. 4, amounts assigned to in-process
research and

                                       6


development were charged to expense as part of the allocation of purchase price.
Accordingly,  based on the  results of an  independent  appraisal,  the  Company
recognized a charge of approximately $12.8 million associated with the write-off
of acquired  in-process  research and  technology.  The Company  recognized this
charge during the quarter ended September 30, 2000.

During  the  quarter  ended   September  30,  2001,  the  Company   recorded  an
amortization and impairment  write-down of its goodwill of  approximately  $38.0
million to reduce the  carrying  amount of the  goodwill to its  estimated  fair
value. The goodwill impairment charge was included in the unaudited consolidated
statement of operations for the quarter ended September 30, 2001. An explanation
of the  impairment  write down is detailed in the  Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations under Amortization of
Purchased Intangibles.

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting Standard No. 141, "Business  Combinations" and SFAS No.
142, "Goodwill and Other Intangible  Assets." SFAS No. 141 requires all business
combinations  initiated  after  June 30,  2001 to be  accounted  for  using  the
purchase  method and defines  criteria for  recognition  of acquired  intangible
assets. Under SFAS No. 142, goodwill and intangible assets with indefinite lives
are no  longer  amortized  but are  reviewed  annually  (or more  frequently  if
impairment  indicators arise) for impairment.  Separable  intangible assets that
are not deemed to have indefinite lives will continue to be amortized over their
useful lives (but with no maximum life).  The Company  adopted the provisions of
SFAS No. 142 effective  January 1, 2002 and is in the process of performing  the
required transitional fair value impairment test.  Identified  intangible assets
not deemed to have  indefinite  lives continue to be amortized over a three year
life.   Accordingly,   amortization   expense  of   purchased   intangibles   of
approximately  $550,000 is included in the accompanying  unaudited  consolidated
statement of operations for the three months ended March 31, 2002.

Note 4 - REVENUE AND  COST RECOGNITION

The Company has  historically  earned  revenues from certain of its research and
development  activities  under both firm  fixed-price  contracts  and  cost-type
contracts,  including some  cost-plus-fee  contract.  Revenues  relating to firm
fixed-price  contracts are generally recognized on the  percentage-of-completion
method of accounting  as costs are incurred  (cost-to-cost  basis).  Revenues on
cost-plus-fee  contracts include costs incurred plus a portion of estimated fees
or profits based on the relationship of costs incurred to total estimated costs.
Contract costs include all direct  material and labor costs and an allocation of
allowable indirect costs as defined by each contract,  as periodically  adjusted
to reflect revised agreed upon rates.

Note 5 - RESEARCH AND DEVELOPMENT COSTS

Research and development costs are expensed as incurred.  To date, activities of
the Company (and its predecessor)  have included the performance of research and
development under cooperative agreements with United States Government agencies.
Funding  from  such  research  and  development  contracts  is  recognized  as a
reduction  in  operating  expenses  during the period in which the  services are
performed and related direct expenses are incurred.

Note 6 - NET LOSS PER COMMON SHARE

In accordance with SFAS No. 128, net loss per common share amounts ("basic EPS")
were  computed by dividing  net loss by the  weighted  average  number of common
shares  outstanding  and excluding any potential  dilution.  Net loss per common
share assuming  dilution  ("diluted  EPS") was computed by reflecting  potential
dilution  from the exercise of stock  options and  warrants.  Common  equivalent
shares have been excluded from the computation of diluted EPS as their effect is
antidilutive.

                                       7


Note 7 - DEBT

On January  14,  2002,  the  Company  entered  into a $1.0  million  bridge loan
arrangement  with a private  investor  (the  "Investor")  in  connection  with a
secured note  purchase  agreement  executed by the Company on November 27, 2001.
This  transaction  increased  the total amount of the secured  convertible  loan
outstanding under this arrangement to $1,625,000,  including amounts  previously
made  available to the Company in connection  with the November 27, 2001 secured
note arrangement, net of repayments of $250,000 to certain investors who elected
not to reinvest.  The secured  convertible  notes  accrue  interest at a rate of
9.00% per annum and mature on August 30, 2002. Terms of the notes also include a
fixed conversion rate of $0.5264 per share. The Company also granted warrants to
purchase  921,161  shares of common stock with an exercise  price of $0.5468 per
share to the  Investor.  Such  warrants are  exercisable  through  January 2005.
Certain  investors of the November 27, 2002  financing  who elected to remain in
the new bridge  loan  arrangement  received  reset  provisions  of the  previous
conversion  rate and  warrant  exercise  prices  to be  equivalent  to the terms
granted to the new Investor.

The total of the intrinsic  value of the warrants issued to the new Investor and
the  incremental  intrinsic value of the repriced  warrants of certain  existing
investors  of  approximately  $480,000  has  been  recorded  as  original  issue
discount,  resulting  in a reduction  in the  carrying  value of this debt.  The
original issue discount will be amortized into interest  expense over the period
of the debt. In the event the debt is converted prior to maturity, the remaining
discount will be amortized into interest expense at the conversion date. For the
three months ended March 31, 2002, approximately $120,000 has been amortized and
is  included  in  non-cash  interest  expense  in  the  accompanying   unaudited
consolidated statements of operations.

In addition,  based on the terms of the bridge loan arrangement,  the conversion
terms of the debt provide for a beneficial  conversion feature.  The total value
of the beneficial feature of the new debt and the incremental value of the reset
conversion  feature of the existing debt of approximately  $780,000 was recorded
as  non-cash  interest  expense  in  the  accompanying   unaudited  consolidated
statements of operations.

Note 8 - STOCKHOLDERS' EQUITY

The authorized common stock of the Company consists of 100,000,000 shares with a
par value of $0.001 per share.

Prior to the Merger on March 16,  2000,  net  proceeds  of  approximately  $23.3
million was raised through the private  placement  issuance of approximately 3.5
million shares of common stock.  Additionally,  approximately 9.4 million shares
of common stock held by FDC's principal  shareholders were cancelled at the time
of the Merger.

On March 16, 2000 FDC acquired all of the  outstanding  stock of FED.  Under the
terms of the  agreement,  FDC issued  approximately  10.5 million  shares of its
common stock to FED shareholders,  and issued  approximately 3.9 million options
and  warrants in exchange  for  existing  FED  options and  warrants.  The total
purchase price of the transaction  was  approximately  $98.5 million,  including
$73.4 million of value  relating to the shares issued (at a fair value of $7 per
share, the value of the simultaneous  private  placement  transaction of similar
securities),  $20.9  million  of value  relating  to the  options  and  warrants
exchanged, based on the difference between the fair value and the exercise price
of said  equity  instruments  and  $3.8  million  of  assumed  liabilities.  The
transaction   was  accounted  for  using  the  purchase  method  of  accounting.
Accordingly,  the  purchase  price  was  allocated  to the fair  value of assets
acquired and liabilities assumed.

                                       8


In January 2002, the Company  negotiated  settlement of amounts due to a related
party for services  previously rendered via issuance of 192,493 shares of common
stock.  As  such,  the  Company  recorded  the  fair  value  of  the  shares  of
approximately  $135,000 in selling,  general and administrative  expenses in the
accompanying unaudited consolidated statement of operations for the three months
ended March 31, 2002.

On February 27, 2002,  the Company  completed a private  placement of securities
with several  institutional  and  individual  investors  of 3,617,128  shares of
common  stock at a price per share of  $0.6913,  generating  gross  proceeds  of
approximately  $2,500,000,  less issuance  costs of  approximately  $35,000.  In
connection with the financing  arrangement,  the Company issued to the investors
warrants  to  purchase  1,446,852  shares of common  stock of the  Company at an
exercise price of $0.7542 per share.  Also, the Company issued to an institution
warrants to purchase  36,164 shares of common stock in connection  with a finder
fee  arrangement  entered  into  between  the two  parties.  Such  warrants  are
exercisable through February 2005.

On March 4, 2002,  the Company  entered into an equity line of credit  agreement
with a private equity fund (the "Fund") whereby the Company has the option,  but
not the obligation,  to sell shares of common stock to the Fund for a three-year
period at a price per share,  as defined.  The  agreement  provides  for certain
minimum  and  maximum  monthly  amounts up to a maximum of $15  million  and, in
certain circumstances, up to $20 million.

In connection  with the equity line of credit,  the Company issued 30,000 shares
of common stock to the Fund as  compensation  for certain  services  rendered in
connection with the closing of the line of credit. As such, the Company recorded
the fair value of the shares of  approximately  $31,000 in selling,  general and
administrative  expenses for the three months  ended March 31, 2002.  Also,  the
Company granted warrants to purchase up to 150,000 shares of common stock of the
Company at an exercise price of $0.8731 per share. Such warrants are exercisable
through  September 2005. The intrinsic  value of said warrants of  approximately
$140,000 is included in selling,  general and  administrative  expenses  for the
three months ended March 31, 2002.

                                       9


Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operation

The following  discussion and analysis  should be read in  conjunction  with the
foregoing unaudited consolidated financial statement and notes thereto.

Statement of Forward-Looking Information

This report contains  forward-looking  statements  within the meaning of Section
27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934.  These  statements  relate to future  events  or our  future  financial
performance.  In some cases,  you can  identify  forward-looking  statements  by
terminology such as "may," "will,"  "should,"  "expect,"  "plan,"  "anticipate,"
"believe,"  "estimate,"  "predict,"  "potential" or "continue,"  the negative of
such  terms,  or  other  comparable  terminology.   These  statements  are  only
predictions.  Actual events or results may differ  materially  from those in the
forward-looking statements as a result of various important factors. Although we
believe that the expectations  reflected in the  forward-looking  statements are
reasonable,  such should not be regarded as a representation by the Company,  or
any other person,  that such  forward-looking  statements will be achieved.  The
business and operations of the Company are subject to substantial  risks,  which
increase the uncertainty inherent in the forward-looking statements contained in
this release.

We undertake no duty to update any of the forward-looking statements, whether as
a result of new information,  future events or otherwise.  Readers are cautioned
not to place undue reliance on the forward-looking  statements contained in this
report.

Overview

eMagin Corporation designs,  develops,  and markets OLED (organic light emitting
diode)-on-silicon microdisplays and related information technology solutions. We
integrate  OLED  technology  with  silicon  chips  to  produce   high-resolution
microdisplays  smaller than one-inch  diagonally  which,  when viewed  through a
magnifier,  create a virtual image that appears comparable to that of a computer
monitor or a large-screen  television.  We shipped  initial samples of our first
commercial  microdisplay  product in March 2001. We are now accepting orders for
larger quantities of our first microdisplay  product and shipping samples of our
second  commercial  microdisplay  product.  These  products are being applied or
considered   for  near-eye  and  headset   applications   in  products  such  as
entertainment  and gaming  headsets,  handheld  Internet  and  telecommunication
appliances,  viewfinders,  and wearable computers to be manufactured by original
equipment  manufacturer  (OEM)  customers.   eMagin  Corporation  is  a  leading
developer of organic light  emitting diode  ("OLED")  microdisplays,  and optics
systems.  We  currently  provide  custom  video  display  headsets,  in  limited
quantities,  largely to government customers.  We are seeking to transition into
commercial  distribution  of our products and  technology  as  components to OEM
system  manufacturers for near-eye and headset  applications in products such as
handheld   telecommunication  and  Internet  devices,  wearable  computers,  and
computer and entertainment headsets.

Company History

eMagin Corporation was originally  incorporated as Fashion Dynamics  Corporation
on January 23,  1996 under the laws of the State of Nevada.  For the three years
prior its acquisition of FED Corporation,  Fashion  Dynamics  Corporation had no
active business operations, and sought to acquire an interest in a business with
long-term growth  potential.  On March 16, 2000,  Fashion  Dynamics  Corporation
acquired FED  Corporation  (derived from field  emissive  device),  subsequently
changed its name to eMagin

                                       10


Corporation  (derived from "electronic  imaging") and listed its common stock on
the American Stock Exchange under the "EMA" trading symbol.

At our annual meeting of  stockholders  held on July 16, 2001, the  stockholders
approved the  reincorporation of eMagin  Corporation as a Delaware  corporation.
The  reincorporation  became  effective  on  July  16,  2001 by  merging  eMagin
Corporation, a Nevada corporation ("eMagin-Nevada"),  into its then wholly owned
subsidiary,  eMagin Corporation,  a Delaware corporation  (formerly known as FED
Corporation as described  above)  ("eMagin-Delaware").  Upon  completion of this
merger,  eMagin-Nevada ceased to exist as a corporate entity and eMagin-Delaware
succeeded  to the  assets and  liabilities  of  eMagin-Nevada.  Under the merger
agreement  for the  reincorporation,  each  outstanding  share of  eMagin-Nevada
common  stock was  automatically  converted  into one  share of  eMagin-Delaware
common stock at the time the merger became effective.

Our history has been as a developmental  stage company. We are now transitioning
to manufacturing  and intend to increase our marketing,  sales, and research and
development  efforts,  and  expand  our  operating  infrastructure.  Most of our
operating  expenses  are fixed in the near term.  If we are  unable to  generate
significant  revenues,  our net losses in any given period could be greater than
expected.

Revenues

Revenues for the three months ended March 31, 2002 were $0.2 million as compared
to $2.0  million  respectively,  for the three  months  ended  March  31,  2001.
Revenues consist primarily of product sales and contracts funded by certain U.S.
government programs. Product sales increased by $0.1 million and ended the first
quarter  with a backlog  of over $1 million  in short  term  orders.  Government
research and  development  contract  revenues  and  associated  cost  recoveries
decreased by $2.0 million and are expected to remain significantly lower in 2002
as the  company  focuses on  ramping  into  production  rather  than  performing
government research and development contracts.

Costs and Expenses

Research and Development

Research and  development  expenses  include  salaries,  development  materials,
equipment lease and  depreciation  expenses,  electronics,  rent,  utilities and
costs  associated  with  operating the  Company's  manufacturing  facility.  The
Company has received cost sharing awards from certain U.S.  government  agencies
to fund certain  research and  development.  As of March 31, 2002, the remaining
costs to be incurred and billed on these three active "cost  sharing"  contracts
totaled $0.3  million.  Gross  research and  development  expenses for the three
months ended March 31, 2002 were $2.2 million.  For the same period in 2001, the
Company's  gross research and development  expenses were $3.6 million.  Of these
amounts,  the  Company  received  $0.2  million  in cost  sharing  from the U.S.
Government for the three months ended March 31, 2001. The $1.4 million  decrease
in gross expenses for the three months ended March 31, 2002 reflects a reduction
in  staffing  and   expenditures   due  to  management  cost  savings   efforts,
renegotiated leases, and staff reductions.

Selling, General and Administrative

Selling, general and administrative expenses consist principally of salaries and
fees for  professional  services,  legal fees incurred in connection with patent
filings  and  related  matters,  amortization,  as well as other  marketing  and
administrative  expenses.  Selling, general and administrative expenses, for the
three months ending March 31, 2002 were $1.6 million as compared to $1.8 million
for the three months ended March 31, 2001. The decrease in selling,  general and
administrative  expenses is primarily  due to  decreases in marketing  activity,
personnel  costs,  patent filings and legal fees resulting from  management cost
savings efforts.

                                       11


Amortization of Purchased Intangibles

Amortization of purchased  intangibles expense for the three months ending March
31, 2002 was $0.6 million as compared to $5.9 million for the three months ended
March 31, 2001. The decrease of $5.3 million in these non-cash  charges,  is the
result of the prior year's  write-down  of the balance in purchased  intangibles
and goodwill and its impact on future year's amortization. The Company's ability
to realize  its  goodwill  is  dependent  upon its  ability to raise  sufficient
financing in order to expand the rollout and  commercialization of its products.
In the third quarter of 2001, the Company was able to secure a limited amount of
additional  financing to fund its operations,  however such financing was not in
the  amount the  Company  expected  to be able to  secure,  nor was it enough to
rollout  commercialization  of its  product on a wide scale  basis,  as had been
contemplated by its business plan. Based on these current  factors,  the Company
revised  its  future  business  plan and  evaluated  the  carrying  value of the
goodwill that was a result of its acquisition of FED. Based on this  evaluation,
the Company determined that the goodwill was impaired and accordingly,  recorded
an adjustment to the carrying  value of the goodwill of $32 million based on the
estimated  discounted  net cash flow to be generated  over the remaining life of
the asset.

Non-cash for stock-based compensation amortization

Non-cash stock-based  compensation expense for the three months ending March 31,
2002 was $1.3  million as compared to $0.7  million for the three  months  ended
March 31, 2001. The activity for the three months ending March 31, 2002 reflects
non-cash stock-based compensation costs related to the issuance of stock options
to employees  and  directors at exercise  prices below fair market values in the
first quarter of 2002.

Other Income (Expense)

Other  income  (expenses)  for the three  months  ending March 31, 2002 was $1.0
million  expense as compared to $0.1 income for the three months ended March 31,
2001.  The increase of $1.0 million in expense for this non-cash  charge was due
primarily to the increase in non-cash  interest  expense  related to  beneficial
conversion  features of a bridge loan  entered  into by the company in the first
quarter of 2002 and non-cash interest expense related to the amortization of the
original issue discount value related to warrants  issued in connection with the
aforementioned bridge loan.

Liquidity and Capital Resources

Since our inception,  we have financed our operations through private placements
of equity  securities,  research and development  contracts and borrowings.  Our
cash  requirements  depend on  numerous  factors,  including  completion  of our
product development  activities,  ability to commercialize our products,  market
acceptance  of our products  and other  factors.  We plan to devote  substantial
capital   resources   to  continue   our   development   programs   directed  at
commercializing  our products in our target markets,  hire and train  additional
staff,  expand our research and development  activities,  develop and expand our
manufacturing capacity and begin production  activities.  Through March 31, 2002
we have incurred  accumulated  losses of approximately  $123.2 million since our
inception and we anticipate incurring  significant losses as we fund our growth.
As of March 31, 2002, we had $1.7 million in cash and cash  equivalents and have
a working  capital  deficit of $6.0  million.  Subsequent to March  31,2002,  we
received  approximately  $1.0  million  pursuant to an equity  financing  with a
strategic  partner.  In December  2001,  we took  certain  actions to reduce our
workforce due to working capital constraints. During the first quarter and early
second quarter of 2002 we rehired  approximately 11 of the previously terminated
employees after raising additional capital to pursue production of our products.

A note  entered  into between the Company and the  Travelers  Insurance  Company
("Travelers")  in  August  2001 will  mature on May 20,  2002.  The  Company  is
currently in  negotiations  with  Travelers to settle this debt with a different
debt or equity security as the Company does not have sufficient funds to pay the
note upon  maturity.  There can be no assurance that the Company will be able to
negotiate a settlement of the debt.

Net cash used in  operating  activities  was $2.2  million for the three  months
ended March 31,  2002. Cash used in operating activities resulted primarily from
our net loss partially offset by increases from non-cash  charges.  Cash used in
operating activities for the three months ended March 31,  2001 was $3.3 million
resulting primarily from operating losses.

                                       12


Net cash used by  investing  activities  was $0.1  million for the three  months
ended March 31,  2002, all of which was used for capital expenditures.  Net cash
used by investing activities for the three months ended March 31,  2001 was $0.2
million which was used for capital expenditures.

Net cash provided by financing  activities was $3.2 million for the three months
ended  March 31,  2002, and consisted  primarily of proceeds from sale of equity
and the issuance of debt.  Net cash  provided by financing  activities  was $0.1
million for the three months ended March 31,  2001 year, and consisted primarily
of cash payments on long-term debt and capital assets.

We currently  anticipate that we will continue to experience  significant growth
in our  operating  expenses for the  foreseeable  future and that our  operating
expenses will be a material use of our cash resources.  Staffing for multi-shift
operations,  in process  inventory,  outsourced  inventory,  and increased sales
efforts are expected to be the  principle  uses of cash during the  remainder of
2002.

We need to raise  substantial  additional  equity or debt  financing in the near
future  in order to  continue  as a going  concern  and to fund our  development
growth and  commercialization  of our products.  There can be no assurance  that
additional  equity or debt financing will be available on acceptable terms or at
all. If we are unable to obtain additional capital, we may be required to reduce
the scope of our planned product  development,  selling and marketing activities
and  expansion  of our  manufacturing  facilities,  which  would have a material
adverse effect on our business,  financial  condition and operating  results and
our  ability  to  continue  as a going  concern.  In the  event  that  we  raise
additional equity financing, further dilution to investors could result.

During the next 12 months,  the  Company's  foreseeable  cash  requirements  are
expected to be met by a combination of existing cash,  revenue  generated by the
Company's  sales,  and  additional  equity or debt  financing.  The  Company  is
currently  devoting  substantial  resources to its initial product launch cycles
and plans to continue  spending to the  establishment  of sales and distribution
relationships.  The Company believes that it will be able to secure financing in
the near  term and  that the  proceeds  from  such  financings,  along  with its
remaining  cash  resources at March 31,  2002,  will be  sufficient  to fund the
Company's operations into the second quarter of 2002 and beyond.  However, there
can be no assurance that sufficient capital will be available, when required, to
permit the Company to realize its plan,  or even if such  capital is  available,
that it will be at terms favorable to the Company. Additionally, there can be no
assurance that the Company's  efforts to produce a  commercially  viable product
will be  successful,  or that the Company will generate  sufficient  revenues to
provide  positive  cash flows from  operations.  These and other  factors  raise
substantial doubt about the Company's ability to continue as a going concern. To
the extent the Company raises additional capital by issuing equity or securities
convertible into equity,  ownership dilution to the Company's  shareholders will
result.  The  accompanying  financial  statements do not include any adjustments
that might result should the Company be unable to continue in existence.

Factors Which May Affect Future Results

In  evaluating  our business,  prospective  investors  and  shareholders  should
carefully  consider the following risks. Any of the following risks could have a
material  adverse  impact  on our  business,  operating  results  and  financial
condition and result in a complete loss of your investment.

                                       13


Risks Related To Our Financial Results

If we cannot  operate as a going  concern,  our stock price will decline and you
may lose your entire  investment.  Our  auditors  have  included an  explanatory
paragraph  in their  report  on our  financial  statements  for the  year  ended
December  31, 2001 which states that,  due to recurring  losses from  operations
since inception of the Company,  there is substantial doubt about our ability to
continue as a going concern. Our financial statements for the three months ended
March 31,  2002 do not  include  any  adjustments  that  might  result  from our
inability  to continue  as a going  concern.  These  adjustments  could  include
additional  liabilities and the impairment of certain assets. If we had adjusted
our financial  statements  for these  uncertainties,  our operating  results and
financial condition would have been materially and adversely affected.

If we do not obtain additional cash to operate our business,  we may not be able
to execute our  business  plan and may not achieve  profitability.  In the event
that cash flow from  operations  is less than  anticipated  and we are unable to
secure  additional  funding,  in order to preserve cash, we would be required to
further  reduce  expenditures  and effect  further  reductions  in our corporate
infrastructure,  either of which  could  have a material  adverse  effect on our
ability  to  continue  our  current  level  of  operations.  Even  if we  obtain
additional  working  capital in the near  future,  to the extent that  operating
expenses increase or we need additional funds to make acquisitions,  develop new
technologies or acquire strategic assets, the need for additional funding may be
accelerated and there can be no assurances that any such additional  funding can
be obtained on terms acceptable to us, if at all. If we are not able to generate
sufficient capital,  either from operations or through additional financing,  to
fund our current operations,  we may not be able to continue as a going concern.
If we  are  unable  to  continue  as a  going  concern,  we  may  be  forced  to
significantly  reduce or cease our current operations.  This could significantly
reduce the value of our  securities,  which could result in our de-listing  from
the American Stock Exchange and cause investment losses for our shareholders.

We may not  maintain  The  American  Stock  Exchange  (the  "Exchange")  listing
requirements.  To maintain the listing of our common stock on the  Exchange,  we
are required to meet certain listing requirements, including, in the case of our
common stock selling for a substantial  period of time at a low price per share,
effecting a reverse  split of such shares  within a reasonable  time after being
notified  by the  Exchange  that  such  action  is  appropriate  under  all  the
circumstances.  In its review of  whether a share  price is too low or whether a
reverse split is appropriate,  the Exchange will consider all pertinent factors,
including market conditions in general, the number of shares outstanding,  plans
which may have been  formulated by  management,  applicable  regulations  of the
state of incorporation or of any governmental  agency having  jurisdiction  over
eMagin,  and the  relationship to other Exchange  policies  regarding  continued
listing.  If the Exchange were to determine  that our share price is too low and
that we should  reverse  split our shares  but we were  unable to comply for any
reason,  our common stock may be delisted  from the  Exchange.  Delisting of our
common stock could  materially  adversely  affect the market  price,  the market
liquidity  of our  common  stock and our  ability  to raise  necessary  capital.
Moreover,  it would likely be more  difficult to trade in or to obtain  accurate
quotations as to the market price of our common stock.

We have a history of losses since our  inception  and expect to incur losses for
the foreseeable future. Accumulated losses excluding non-cash transactions as of
March 31, 2002, were $31.8 million and acquisition related non-cash transactions
were $91.4 million which resulted in an accumulated  net loss of $123.3 million,
the  majority of which was  related to the March 2000 merger and its  subsequent
write-down  of  its  goodwill.   The  non-cash  losses  were  dominated  by  the
amortization and write-down of goodwill and purchased intangibles and write-down
of  acquired  in  process  research  and  development  related to the March 2000
acquisition,  and also included some non-cash stock-based compensation.  We have
not  yet  achieved  profitability  and we can  give no  assurances  that we will
achieve  profitability  within the  foreseeable  future as we fund operating and
capital  expenditures in areas such as  establishment  and expansion of markets,
sales and marketing, operating equipment and research and development. We cannot
assure investors that we will ever achieve or sustain  profitability or that our
operating losses will not increase in the future.

                                       14


We are presently  dependent on U.S.  government  contracts.  The majority of our
revenues to date have been derived from research and development  contracts with
the U.S.  federal  government.  We may  continue to rely on such  contracts  for
revenue until volume commercial sales commence. The government at its discretion
may  terminate  our  government  contracts.  We plan  to  submit  proposals  for
additional  development  contract  funding;   however,  funding  is  subject  to
legislative  authorization  and even if funds are appropriated such funds may be
withdrawn based on changes in government priorities.  No assurances can be given
that  our  existing  contracts  will  continue,  that we will be  successful  in
obtaining new government contracts, or that programs through which our contracts
are funded  will  continue  to be funded  beyond the current  fiscal  year.  Our
inability to obtain  revenues from  government  contracts  could have a material
adverse effect on our results of operations.

Risks Related To Our Intellectual Property

We rely on our license  agreement with Eastman Kodak for the  development of our
products, and the termination of this license,  Eastman Kodak's licensing of its
OLED technology to others for microdisplay applications,  or the sublicensing by
Eastman  Kodak of our OLED  technology to third  parties,  could have a material
adverse impact on our business. Our principal products under development utilize
OLED  technology  that we license from Eastman Kodak. We rely upon Eastman Kodak
to protect  and  enforce key  patents  held by Eastman  Kodak,  relating to OLED
display  technology.  Eastman  Kodak's patents expire over a range of years from
2002 to 2020.  Our license  with  Eastman  Kodak could  terminate  if we fail to
perform any material  term or covenant  under the license  agreement.  Since our
license from Eastman Kodak is  non-exclusive,  Eastman Kodak could also elect to
become a  competitor  itself or to  license  OLED  technology  for  microdisplay
applications to others who have the potential to compete with us. The occurrence
of any of these events could have a material adverse impact on our business.

We may not be successful in protecting our intellectual property and proprietary
rights. We rely on a combination of patents, trade secret protection,  licensing
agreements  and other  arrangements  to  establish  and protect our  proprietary
technologies.  If we fail to  successfully  enforce  our  intellectual  property
rights,  our competitive  position could suffer,  which could harm our operating
results.  Patents may not be issued for our current patent  applications,  third
parties  may  challenge,  invalidate  or  circumvent  any  patent  issued to us,
unauthorized  parties  could  obtain  and  use  information  that we  regard  as
proprietary  despite  our  efforts to protect  our  proprietary  rights,  rights
granted under patents issued to us may not afford us any competitive  advantage,
others  may  independently  develop  similar  technology  or design  around  our
patents,  our  technology  may be available to licensees of Eastman  Kodak,  and
protection of our intellectual property rights may be limited in certain foreign
countries.  We may be required to expend  significant  resources  to monitor and
police our intellectual property rights. Any future infringement or other claims
or  prosecutions  related  to our  intellectual  property  could have a material
adverse effect on our business. Any such claims, with or without merit, could be
time  consuming  to defend,  result in costly  litigation,  divert  management's
attention  and  resources,  or  require us to enter  into  royalty or  licensing
agreements.  Such  royalty or  licensing  agreements,  if  required,  may not be
available  on terms  acceptable  to us, if at all.  Protection  of  intellectual
property has  historically  been a large yearly expense for eMagin.  We have not
been  in a  financial  position  to  properly  protect  all of our  intellectual
property, and may not be in a position to do so for some time even if sufficient
funding is available for the production and a sales ramp

                                       15


Risks Related To the Microdisplay Industry

The commercial  success of the  microdisplay  industry depends on the widespread
market acceptance of microdisplay systems products. The market for microdisplays
is emerging.  Our success will depend on consumer acceptance of microdisplays as
well as the success of the  commercialization  of the  microdisplay  market.  At
present,  it is difficult to assess or predict with any  assurance the potential
size,  timing and viability of market  opportunities  for our technology in this
market.  The  viewfinder  microdisplay  market sector is well  established  with
entrenched competitors who we must displace.

The microdisplay  systems business is intensely  competitive.  We do business in
intensely  competitive  markets that are  characterized  by rapid  technological
change, changes in market requirements and competition from both other suppliers
and our potential OEM  customers.  Such markets are typically  characterized  by
price erosion. This intense competition could result in pricing pressures, lower
sales,  reduced  margins,  and  lower  market  share.  Our  ability  to  compete
successfully  will  depend on a number of  factors,  both within and outside our
control.  We expect  these  factors to include  the  following:  our  success in
designing,  manufacturing and delivering expected new products,  including those
implementing  new  technologies  on a timely  basis;  our ability to address the
needs of our  customers and the quality of our customer  services;  the quality,
performance,  reliability,  features,  ease of use and pricing of our  products;
successful  expansion  of our  manufacturing  capabilities;  our  efficiency  of
production,  and ability to  manufacture  and ship products on time; the rate at
which  original  equipment   manufacturing  customers  incorporate  our  product
solutions  into their own  products;  the market  acceptance  of our  customers'
products;  and  product or  technology  introductions  by our  competitors.  Our
competitive  position  could be damaged if one or more  potential  OEM customers
decide  to  manufacture  their  own  microdisplays,   using  OLED  or  alternate
technologies.  In  addition,  our  customers  may  be  reluctant  to  rely  on a
relatively  small  company  such as eMagin for a critical  component.  We cannot
assure  you that we will be able to compete  successfully  against  current  and
future  competition,  and the failure to do so would have a  materially  adverse
effect upon our business, operating results and financial condition.

The display  industry is  cyclical.  The display  industry is  characterized  by
fabrication  facilities  that require large capital  expenditures  and long lead
times go construct leading to frequent mismatches between supply and demand. The
OLED  microdisplay  sector may  experience  overcapacity  if and when all of the
facilities  presently in the planning  stage come on line leading to a difficult
market in which to sell our products.

Competing  products  may get to market  sooner than ours.  Our  competitors  are
investing   substantial   resources  in  the   development  and  manufacture  of
microdisplay  systems using  alternative  technologies such as reflective liquid
crystal displays (LCDs),  LCD-on-Silicon ("LCOS")  microdisplays,  active matrix
electroluminescence  and scanning image systems,  and transmissive active matrix
LCDs.  Color LCOS  displays are currently in initial  production,  and may be in
higher volume  production a year or more earlier than our  microdisplays,  which
could have a significant detrimental effect on our market opportunity.

Our  competitors  have  many  advantages  over us.  As the  microdisplay  market
develops, we expect to experience intense competition from numerous domestic and
foreign companies including  well-established  corporations possessing worldwide
manufacturing and production facilities, greater name recognition, larger retail
bases and significantly  greater financial,  technical,  and marketing resources
than us, as well as from emerging companies  attempting to obtain a share of the
various  markets  in which  our  microdisplay  products  have the  potential  to
compete.

Our products  are subject to lengthy OEM  development  periods.  We plan to sell
most of our  microdisplays  to OEMs who will incorporate them into products they
sell. OEMs determine  during their product  development  phase whether they will
incorporate  our  products.  The time elapsed  between  initial  sampling of our
products by OEMs, the custom design of our products to meet specific OEM product
requirements,  and the ultimate  incorporation of our products into OEM consumer
products is significant.  If our products fail to meet our OEM customers'  cost,
performance  or technical  requirements  or if unexpected  technical  challenges
arise in the  integration  of our  products  into  OEM  consumer  products,  our
operating results could be significantly and

                                       16


adversely  affected.   Long  delays  in  achieving  customer  qualification  and
incorporation of our products could adversely affect our business.

Our products  will likely  experience  rapidly  declining  unit  prices.  In the
markets in which we expect to compete,  prices of  established  products tend to
decline  significantly  over time. In order to maintain our profit  margins over
the long term,  we believe  that we will need to  continuously  develop  product
enhancements  and new  technologies  that will either slow price declines of our
products or reduce the cost of producing and delivering  our products.  While we
anticipate many opportunities to reduce production costs over time, there can be
no assurance  that these cost reduction  plans will be  successful.  We may also
attempt to offset the  anticipated  decrease  in our  average  selling  price by
introducing new products,  increasing our sales volumes or adjusting our product
mix.  If we fail to do so, our results of  operations  would be  materially  and
adversely affected.

                                       17


Risks Related To Manufacturing

We expect  to  depend on  semiconductor  contract  manufacturers  to supply  our
silicon integrated circuits and other suppliers of key components, materials and
services.  We do not  manufacture  our silicon  integrated  circuits on which we
incorporate  the OLED.  Instead,  we expect to  provide  the  design  layouts to
semiconductor   contract  manufacturers  who  will  manufacture  the  integrated
circuits on silicon  wafers.  We also expect to depend on suppliers of a variety
of other components and services,  including circuit boards,  graphic integrated
circuits,  passive components,  materials and chemicals,  and equipment support.
Our inability to obtain sufficient quantities of high quality silicon integrated
circuits or other necessary components,  materials or services on a timely basis
could result in manufacturing delays,  increased costs and ultimately in reduced
or delayed sales or lost orders which could  materially and adversely affect our
operating results.

We have not manufactured OLED-on-silicon products in large commercial quantities
and  we  do  not  know  if  our  manufacturing  yields  or  throughput  will  be
commercially  viable. In order for us to be successful as a product or component
manufacturer,  our products must be manufactured to meet high quality  standards
in  commercial  quantities at  competitive  prices.  We have not begun  quantity
commercial  production of any of our OLED-based  products and we are not staffed
adequately to run high quantity  production.  The manufacture of OLED-on-silicon
is new and OLED microdisplays have not been produced in significant  volumes. We
expect to begin commercial production during 2002 to meet anticipated demand for
our products.  If we are unable to produce our products in sufficient  quantity,
we will be unable to attract customers.  In addition,  we cannot assure you that
once we commence volume production we will attain yields at high throughput that
will  result  in  profitable  gross  margins  or  that we  will  not  experience
manufacturing  problems  which  could  result in delays in delivery of orders or
product introductions.

We are  dependent  on a  single  manufacturing  line.  We  initially  expect  to
manufacture  our products on a single  manufacturing  line. If we experience any
significant  disruption in the operation of our manufacturing facility we may be
unable to supply microdisplays to our customers.  For this reason, some OEMs may
also be  reluctant  to  commit a broad  line of  products  to our  microdisplays
without  a  second   production   facility  in  place.   Interruptions   in  our
manufacturing  could  be  caused  by  manufacturing   equipment  problems,   the
introduction  of new equipment into the  manufacturing  process or delays in the
delivery of new manufacturing equipment. Lead-time for delivery of manufacturing
equipment  can be  extensive.  No  assurance  can be given that we will not lose
potential  sales  or be  unable  to meet  production  orders  due to  production
interruptions  in our  manufacturing  line. In order to meet the requirements of
certain OEMs for multiple manufacturing sites, we will have to expend capital to
secure   additional  sites  and  may  not  be  able  to  manage  multiple  sites
successfully.

Risks Related To Our Business

Our success depends in a large part on the continuing  service of key personnel.
Changes  in  management  could have an adverse  effect on our  business.  We are
dependent  upon the active  participation  of several key  management  personnel
including Gary W. Jones,  our Chief Executive  Officer.  We also need to recruit
additional  management in order to expand  according to our business  plan.  The
failure to attract and retain  additional  management or personnel  could have a
material adverse effect on our operating results and financial performance.

Our success  depends on attracting  and retaining  highly  skilled and qualified
technical  and  consulting  personnel.  We must hire  highly  skilled  technical
personnel as employees and as  independent  contractors  in order to develop our
products.  The competition for skilled technical employees is intense and we may
not be able to retain or recruit such personnel.  We must compete with companies
that possess  greater  financial and other resources than we do, and that may be
more attractive to potential  employees and contractors.  To be competitive,  we
may have to increase the compensation,  bonuses,  stock options and other fringe
benefits offered to employees in order to attract and retain such personnel. The
costs of retaining or attracting  new

                                       18


personnel may have a materially adverse affect on our business and our operating
results.  In addition,  difficulties in hiring and retaining technical personnel
could delay the implementation of our business plan.

Our  business  depends  on new  products  and  technologies.  The market for our
products is characterized by rapid changes in product,  design and manufacturing
process  technologies.  Our success  depends to a large extent on our ability to
develop and  manufacture  new  products  and  technologies  to match the varying
requirements of different customers in order to establish a competitive position
and become profitable.  Furthermore, we must adopt our products and processes to
technological  changes  and  emerging  industry  standards  and  practices  on a
cost-effective  and timely  basis.  Our failure to  accomplish  any of the above
could harm our business and operating results.

Our microdisplay  business may not be successful.  The market for  microdisplays
may develop later than anticipated by us may therefore limit our sales potential
for the foreseeable future.

We generally do not have long term contracts with our customers. Our business is
operated on the basis of short term purchase orders and we cannot guarantee that
we will be able to obtain long term contracts for some time. In the absence of a
backlog of orders that can only be canceled with penalty,  we plan production on
the basis of internally  generated  forecasts of demand which makes it difficult
to accurately  forecast  revenues.  If we fail to accurately  forecast operating
results, out business may suffer and the value of your investment in the Company
may decline.

Our  business  strategy  may  fail  if we  cannot  continue  to  form  strategic
relationships  with  companies  that  manufacture  and use  products  that could
incorporate our OLED-on-silicon  technology. Our prospects will be significantly
affected  by  our  ability  to  develop   strategic   alliances  with  OEMs  for
incorporation of our  OLED-on-silicon  technology into their products.  While we
intend to continue to establish  strategic  relationships  with manufacturers of
electronic  consumer  products,  personal  computers,  chipmakers,  lens makers,
equipment  makers,  material  suppliers and/or systems  assemblers,  there is no
assurance  that we will be able to continue to establish and maintain  strategic
relationships  on  commercially  acceptable  terms,  or that the alliances we do
enter  in to will  realize  their  objectives.  Failure  to do so  would  have a
material adverse effect on our business.

We will need to obtain  additional  financing,  which  may not be  available  on
suitable  terms,  and as a  result  our  ability  to grow or  continue  existing
operations may be limited.  Our future  liquidity and capital  requirements  are
difficult to predict  because  they depend on numerous  factors,  including  our
success  in  completing  the  development  of our  products,  manufacturing  and
marketing our products and competing  technological and market developments.  We
may not be  able  to  generate  sufficient  cash  from  our  operations  to meet
additional working capital requirements, support additional capital expenditures
or  take  advantage  of  acquisition  opportunities.  In  addition,  substantial
additional capital may be required in the future to fund product development and
product  launches.  No assurance can be given that additional  financing will be
available or that,  if  available,  such  financing  will be obtainable on terms
favorable to our shareholders or us. To the extent we raise  additional  capital
by  issuing  equity  or  securities   convertible   into  equity,   our  current
shareholders   will  suffer   dilution  in  ownership.   If  needed  capital  is
unavailable,  our ability to continue to operate and grow our business  could be
adversely  affected.  Even if capital is available at acceptable  cost, we might
not be able to manage growth effectively.

Our business depends to some extent on international  transactions.  We purchase
needed materials from companies located abroad and may be adversely  affected by
political and currency risk, as well as the  additional  costs of doing business
with a foreign entity.  In addition,  many of the OEMs which are the most likely
long term  purchasers of our  microdisplays  are located  abroad  exposing us to
additional  political  and  currency  risk.  We may find it  necessary to locate
manufacturing  facilities  abroad to be closer to our customers which could give
expose  us  to  various  risks   including   management   of  a   multi-national
organization,  the  complexities  of  complying  with  foreign  law and  custom,
political   instability   and  the   complexities   of   taxation   in  multiple
jurisdictions.

                                       19


Our business may expose us to product liability claims.  Our business exposes us
to potential product  liability claims.  Although no such claim has been brought
against us to date,  and to our knowledge no such claim is threatened or likely,
we may face  liability to product  users for damages  resulting  from the faulty
design or  manufacture  of our  products.  While we maintain  product  liability
insurance coverage, there can be no assurance that product liability claims will
not exceed  coverage  limits,  fall outside the scope of such coverage,  or that
such insurance will continue to be available at commercially  reasonable  rates,
if at all.

Our business is subject to  environmental  regulations  and  possible  liability
arising from potential employee claims of exposure to harmful substances used in
the  development  and  manufacture  of our  products.  We are subject to various
governmental  regulations  related to toxic,  volatile,  experimental  and other
hazardous chemicals used in our design and manufacturing process. Our failure to
comply with these  regulations could result in the imposition of fines or in the
suspension or cessation of our  operations.  Compliance  with these  regulations
could  require us to acquire  costly  equipment  or to incur  other  significant
expenses.  We  develop,  evaluate  and  utilize new  chemical  compounds  in the
manufacture  of our products.  While we attempt to ensure that our employees are
protected  from  exposure  to  hazardous  materials  we cannot  assure  you that
potentially  harmful  exposure  will not  occur or that we will not be liable to
employees as a result.

Risks Related To Our Stock

The  substantial  number of shares that are or will be  eligible  for sale could
cause our common stock price to decline even if the Company is successful. Sales
of significant  amounts of common stock in the public market,  or the perception
that such  sales may occur,  could  materially  affect  the market  price of our
common  stock.  These  sales  might also make it more  difficult  for us to sell
equity or  equity-related  securities  in the future at a time and price that we
deem  appropriate.  As of May 1, 2002, we have  outstanding  options to purchase
5,161,280 shares; most are currently locked-up due to contractual  restrictions.
The restrictions on the sale of the remaining shares will lapse between February
1, 2002 and  January 7, 2003.  There are also  outstanding  warrants to purchase
4,982,906 shares of common stock.

We do not intend to pay  dividends;  you will not receive funds without  selling
shares; and you may lose the entire amount of your investment.  We have not paid
any  dividends on our common  stock and we do not plan to pay cash  dividends in
the foreseeable future. We intend to retain our earnings, if any, for use in our
business.  We further  cannot  assure you that you will receive a return on your
investment when you sell your shares or that you will not lose the entire amount
of your investment.

Our principal stockholders, officers and directors will own a significant voting
interest  in  our  voting  stock.  Current  directors  and  officers  of  eMagin
Corporation  or their  affiliates  beneficially  own a large  percentage  of our
outstanding  common stock.  If these  shareholders  were to vote together,  they
could significantly  influence the outcome of items that are submitted to a vote
of the shareholders including the election of our directors.

We have a staggered Board of Directors and other anti-takeover  provisions which
could inhibit  potential  investors or delay or prevent a change of control that
may favor you.  Our Board of  Directors  is divided  into three  classes and our
Board member are elected for terms that are staggered. This could discourage the
efforts by others to obtain  control of the company.  Some of the  provisions of
our certificate of incorporation, our bylaws and Delaware law could, together or
separately,  discourage  potential  acquisition  proposals or delay or prevent a
change in control. In particular,  our board of directors is authorized to issue
up to  10,000,000  shares of  preferred  stock (less any  outstanding  shares of
preferred  stock) with rights and privileges  that might be senior to our common
stock, without the consent of the holders of the common stock.

We cannot forecast our future  performance.  We cannot  accurately  forecast our
revenues  because of our limited  commercial  operating  history and because the
OLED  microdisplay  market  is  only  beginning  to  emerge.  We may  experience
significant  fluctuations in our quarterly operating results due to many factors
which are outside our control. These factors include:  fluctuation in demand and
orders  for  our  products;  timing  or  cost  of

                                       20


future  supply or  equipment  deliveries;  manufacturing  capacity  and  yields;
variations in product and process  development  costs;  expenses or  operational
disruptions resulting from acquisitions; activities of our competitors; adequate
working  capital;  and general  economic  conditions.  Due to these factors,  we
cannot  anticipate with any degree of certainty what our revenues,  if any, will
be in future periods.  You have limited historical  financial data and operating
results with which to evaluate our business and our prospects.  As a result, you
should consider our prospects in light of the expense,  difficulties  and delays
frequently  encountered by early stage companies formed to pursue development of
new technologies.

Our share price is likely to be highly  volatile which may result in substantial
losses for investors.  Share price volatility may subject us to securities class
action  litigation.  Prices and trading volume for technology  related stock has
been highly volatile. Accordingly, our stock prices are likely to also be highly
volatile.  Shareholders  may  experience a decrease in the value of their common
stock  regardless of our operating  performance or prospects.  In addition,  the
trading  price of our common  stock  could be subject  to wide  fluctuations  in
response  to: our  perceived  prospects;  quarter to quarter  variations  in our
operating   results;   changes  in  earnings  estimates  or  recommendations  by
securities  analysts and market perceptions of our operating results in relation
to those estimates or recommendations;  changes in market valuation of companies
in the microdisplay systems industry; announcements of technological innovations
or new  products  by us or our  competitors;  economic,  political,  and  issues
associated with our customers,  suppliers, partners,  accountants,  governmental
agencies in the USA and elsewhere,  or other  parties;  sales of shares by other
shareholders;  and general  conditions  in the personal  products  industries or
stock market  conditions.  In the past,  securities class action  litigation has
often been instituted against companies following periods of volatility in their
share price.  Those  companies,  like us, that are involved in rapidly  changing
technology  markets  are  particularly  subject  to  this  risk.  This  type  of
litigation,  if  instituted  against us, could result in  substantial  costs and
divert our management's attention and resources,  which could cause serious harm
to our business.

                                       21


ITEM 3:   QUALITATIVE AND QUANTITATIVE Disclosures About Market Risk

Interest Rate Risk

Substantially  all of the Company's cash  equivalents and investment  securities
are at fixed  interest  rates,  and as  such,  the  fair  market  value of these
instruments  is affected by changes in market  interest  rates.  As of March 31,
2002, all of the Company's cash  equivalents  and investment  securities  mature
within one year.  Accordingly,  we believe that the market risk arising from our
holdings of these financial  instruments is immaterial.  However, in the future,
we may invest in securities  with  maturities  of more than one year,  which may
carry greater interest rate risk.

Foreign Currency Exchange Risk

Presently,  all of the Company's research and development  contract payments are
made in U. S. dollars and,  consequently,  we believe we have no direct  foreign
currency exchange rate risk. However, in the future, we may enter into contracts
in foreign  currencies,  which may subject the Company to foreign  exchange rate
risk. We do not have any derivative  instruments and do not presently  engage in
hedging transactions.

                                       22


PART II--OTHER INFORMATION

Item 2.   Changes in Securities and Use of Proceeds

Recent Issuances of Unregistered Securities by eMagin

On January 14, 2002, we entered into certain  agreements to  facilitate:  (i) an
additional  funding  of  $1,000,000  to eMagin by a private  investor  under the
existing  Secured Note Purchase  Agreement  entered into on November 27, 2001 by
eMagin with five accredited  investors,  (ii) the repayment (the "Repayment") in
full using the proceeds of such additional funding of three secured  convertible
notes issued under and held by certain initial  investors under the Secured Note
Purchase  Agreement with an aggregate  principal  amount of $250,000 (such notes
then  in  default  pursuant  to  a  monthly  expenditure  requirement  contained
therein),  and  (iii) a  repricing  of both  the  conversion  rate of all of the
outstanding  Secured  Convertible  Notes issued under the Secured Note  Purchase
Agreement  into our common stock and the exercise  price of the warrants held by
certain  initial  investors  not  subject  to  the  Repayment  (the  "Continuing
Investors")  and the issuance of certain  additional  warrants to the Continuing
Investors in return for their  consent to certain  amendments  and  waivers.  In
return for the additional  funding of $1,000,000,  the private investor received
two additional Secured Convertible Promissory Notes, with an aggregate principal
amount of $300,000 and $700,000, respectively, and related warrants, each issued
pursuant to the terms of the Secured Note Purchase Agreement. The full amount of
the outstanding secured convertible notes issued under the Secured Note Purchase
Agreement,  after  giving  effect  to the  January  2002  transactions,  have an
aggregate  principal  amount of  $1,625,000,  and are all  secured  by a general
security interest in the assets of eMagin.

The outstanding Secured Convertible Promissory Notes are due August 30, 2002 and
bear interest at 9% per annum  (payable at maturity or on the effective  date of
an early termination). Pursuant to the January 2002 transactions, the conversion
terms of the  outstanding  secured  notes  were  adjusted  so that the notes are
convertible into our common stock at a rate of $0.5264 per share. The conversion
of the notes into eMagin  common  stock is  mandatory  upon  certain  conditions
including the  completion of a next round of financing by eMagin of  convertible
debt  securities or equity  securities in a minimum  amount of $10 million.  The
holders of the notes may also convert,  at their  option,  the notes and accrued
interest into our common stock. Upon a change of control event, we may also call
and purchase the notes at a purchase price equal to 250% of the principal amount
plus accrued  interest.  If we do not exercise this call right,  the holders may
put the notes to eMagin at similar pricing. Pursuant to the terms of the January
2002  transactions,  the exercise price of the  outstanding  three year warrants
held by the Continuing  Investors was adjusted to $0.5469 per share. The Initial
Investors  whose  secured  convertible  notes  were  cancelled  pursuant  to the
Repayment retained the three-year  warrants  previously issued to them under the
Purchase Agreement,  which have an exercise price of $1.67 per share. All of the
outstanding warrants issued under the Secured Note Purchase Agreement, including
those issued  pursuant to the January 2002  transactions  described  above,  are
exercisable  for an aggregate of up to 1,954,944  shares of our common stock. We
relied on Section 4(2) of the  Securities Act and on Rule 506 of Regulation D in
issuing the  securities  without  registering  the offering under the Securities
Act.

Pursuant  to the  issuance  of the notes and  warrants  under the  Secured  Note
Purchase  Agreement,  we  also  entered  into a  registration  rights  agreement
providing for the  registration  of shares to be issued pursuant to a conversion
of the Secured Convertible Promissory Notes and the shares to be issued pursuant
to the exercise of the  warrants  issued  thereunder.  The  registration  rights
agreement  required us to file a  registration  statement  no later than 90 days
after the  issuance of the notes and  warrants at the  initial  closing.  We are
currently in default of certain of the registration filing obligations under the
registration   rights   agreement  and   management   is  currently   finalizing
documentation  with the  holders of the  Secured  Convertible  Promissory  Notes
and/or the  warrants to waive and extend the time  period for such  registration
obligations.  Pursuant to a failure by us to use our reasonable  best efforts to
cause the  registration  statement to be declared  effective  by the  Commission
within  six  months  of the

                                       23


date of the issuance of the Secured  Convertible  Promissory Notes and warrants,
the registration rights agreement provides for the payment of liquidated damages
at a rate of five percent  (5%) per month  (calculated  to the nearest  calendar
day) of the value of the registrable  securities not so declared effective until
such registrable securities shall be declared effective.

We entered into a Securities  Purchase  Agreement  dated as of February 27, 2002
providing  for  the  issuance  and  sale to  eight  accredited  investors  of an
aggregate  of (i)  3,617,128  restricted  shares of our common  stock,  and (ii)
warrants  exercisable  for a period  of three  (3)  years  for an  aggregate  of
1,446,852  shares of our common stock.  The warrants  have an exercise  price of
$0.7542.  For the issuance of the shares and warrants,  we received an aggregate
gross proceeds of  $2,500,519.56,  with each share purchased at a purchase price
of $.6913,  equal to 110% of the daily volume weighted average closing price per
share of our common stock on the American Stock  Exchange for a prescribed  five
trading day period.  In connection with the sale of the shares and warrants,  we
also entered into a registration rights agreement with the investors to register
for resale the shares the investors  bought in the transaction and the shares to
be issued  pursuant to an  exercise of the  warrants.  The  registration  rights
agreement  requires  eMagin to file a  registration  statement in respect of the
restricted  shares  and the  warrants  within  forty-five  days of the  issuance
thereof.  eMagin is  currently in breach of this filing  requirement.  Under the
terms  of the  registration  rights  agreement,  if the  registration  statement
covering  the resale of the shares is not declared  effective by the  Commission
within ninety days (or one hundred and fifty days in the case of a "full review"
by the Commission) of the date of the issuance and sale of the purchased  shares
and the  warrants,  eMagin will be  required  to pay to each  investor an amount
equal to one  percent  (1%) per  month of (A) the  purchase  price  paid by such
investor  for the  purchased  securities,  and (B) the value of any  outstanding
warrants held by such investor until such registration default no longer exists.
The accrued penalties payable for a registration  default under the registration
rights  agreement  may be paid in our common  shares  provided  such  shares are
registered under the Securities Act. The issuance of the shares and the warrants
was exempt from the registration  requirements of the Securities Act pursuant to
Section 4(2) of such Securities Act and Regulation D promulgated thereunder.

On March 4, 2002, we entered into a common stock purchase  agreement and related
documents with Northwind  Associates,  Inc., a Cayman Islands  corporation  (the
"Investor"),  pursuant  to which we may  receive in  periodic  draw downs at our
option  and  subject  to  the  terms  and  conditions  of the  agreement,  up to
$15,000,000  in equity  financing  (the "Equity Line") over a three year period.
The  aggregate  amount of the Equity Line may increase to  $20,000,000  provided
certain  additional  conditions  regarding our share price,  trading  volume and
market  capitalization are met. The initial closing of the agreement occurred on
Friday,  March 22, 2002. Our right to draw down on the Equity Line is subject to
our   registering  for  resale  (and  the  continuing   effectiveness   of  such
registration)  with the  Commission  the shares of eMagin common stock  issuable
pursuant to the Equity  Line and is also  subject to certain  other  significant
conditions,  including limits as to the maximum and minimum draw down amounts as
specified in the common stock purchase agreement.  The maximum investment amount
for any draw down is the  lesser of (i)  $5,000,000,  and (ii) 15% of the volume
weighted  average price for our common stock (as reported by the American  Stock
Exchange)  for  the  30  trading  days  immediately   prior  to  the  applicable
commencement  date for such draw down multiplied by the total aggregate  trading
volume in respect of our common stock for such period.  Pursuant to a draw down,
the Investor  will  purchase our shares at a discount to the price of our common
shares  on the  American  Stock  Exchange.  More  specifically,  the  discounted
purchase  price to be paid by the Investor  under the Equity Line will generally
equal (i) 88% of the daily volume weighted  average price of our common stock on
the American Stock Exchange for a prescribed 10 trading day period provided that
the such stock price is less than $4.00 per share at the time of  determination,
(ii) 90% should such stock price at the time of  determination  exceed $4.00 per
share, and (iii) 92% should such stock price at the time of determination exceed
$6.00 per share.  The discounted  purchase price may be reduced by an additional
3% pursuant to certain  special  conditions as set forth in the  agreement.  The
amount of our shares  issued  pursuant  to draw downs on the Equity Line is also
limited to 19.9% of the issued and outstanding common stock (unless  stockholder
approval of any excess amount is received) and no draw down shall be made to the
extent that it would  result in the  Investor  and its  affiliates  beneficially
owning more than 9.9% of our outstanding common stock. The agreement also limits
our  ability to enter into any other  equity line type of

                                       24


financing  during the term of the agreement and provides to the Investor a right
of first refusal for subsequent sales by eMagin of its securities.

Additionally,  in consideration for the Investor's purchase commitment under the
Equity Line and certain costs  associated  therewith,  we issued to the Investor
30,000  unregistered shares of eMagin's common stock and warrants to purchase up
to 150,000  shares of our common stock at an exercise price equal to 115% of the
daily volume weighted  average price of the common stock for the fifteen trading
days  preceding  the date of the  delivery  of the warrant by eMagin or $0.8731.
Each warrant is  exercisable  for a period of three years  commencing six months
from the date of their  delivery by eMagin.  The  issuance of the shares and the
warrants was exempt from the  registration  requirements  of the  Securities Act
pursuant to Section 4(2) of such  Securities  Act and  Regulation D  promulgated
thereunder.

In connection  with the Equity Line, we also entered into a registration  rights
agreement  dated as of March 4, 2002 with the Investor that  requires  eMagin to
file,  obtain and maintain the  effectiveness of a registration  statement on an
appropriate  form with the  Commission  in order to register the sale and public
resale  of  shares  of the  common  stock  acquired  by the  Investor  under the
agreement  and  upon  the  exercise  of the  warrants.  Under  the  terms of the
registration  rights  agreement,  eMagin must file such  registration  statement
within sixty days of the date of the  agreement.  eMagin is currently in default
of this filing obligation.

As previously  announced by a press release dated April 3, 2002,  eMagin entered
into a Strategic  Securities  Purchase  Agreement  with ROHM Co., Ltd.  ("ROHM")
dated as of April 1, 2002 (the "ROHM Closing  Date")  providing for the issuance
and sale to ROHM of (i) an aggregate of  1,282,051  shares of our common  stock,
par value $.001 and (ii)  warrants  exercisable  for a period of three (3) years
from the ROHM  Closing Date for 512,820  shares of our common stock  (subject to
certain customary  anti-dilution  adjustments).  The shares were purchased for a
purchase  price equal to $0.78 per share,  an amount  equal to 110% of the daily
volume  weighted  average  closing  price per share of our  common  stock on the
American Stock Exchange for the five trading days immediately preceding the ROHM
Closing Date.  The exercise price of the warrants on a per share basis is $0.85,
an amount equal to 120% of the daily volume  weighted  average closing price per
share of our common  stock on the American  Stock  Exchange for the five trading
days immediately preceding the ROHM Closing Date. The gross proceeds received by
eMagin  pursuant to the  issuance  and sale of the shares and the  warrants  was
approximately  $1.0  million.  The proceeds are to be used by eMagin for general
and working capital purposes.

Under the Strategic  Securities Purchase Agreement,  eMagin and ROHM also agreed
to enter into a partnership agreement, upon mutually agreeable terms, within 180
days of the ROHM Closing Date  pursuant to which they will work  collaboratively
to develop and market certain Organic Light Emitting Diode technologies and will
enter into certain non-competition provisions.

In connection with the sale of the shares and warrants, eMagin also entered into
a registration rights agreement with ROHM to register for resale the shares ROHM
bought in the private  placement  transaction and the shares of our common stock
to be issued  pursuant to an exercise  of the  warrants.  Under the terms of the
registration rights agreement, if the registration statement covering the resale
of  the  shares  is  not  declared  effective  by the  Securities  and  Exchange
Commission  within  ninety  days (or one hundred and fifty days in the case of a
"full  review" by the  Securities  and Exchange  Commission)  of the date of the
issuance of the purchased  shares and the  warrants,  eMagin will be required to
pay ROHM an amount equal to one percent (1%) per month of (A) the purchase price
paid by ROHM for the purchased securities,  and (B) the value of any outstanding
warrants  (valued at the  difference  between the average  current  market price
during the applicable month and the exercise price of the warrants multiplied by
the number of shares of our common stock the warrants are exercisable into) held
by ROHM until such registration default no longer exists.

The  issuance of the shares and the  warrants  under the ROHM  transactions  was
exempt from the registration requirements of the Securities Act of 1933 pursuant
to Section 4(2) of such Securities Act and Regulation D

                                       25


promulgated  thereunder  based upon the  representations  of ROHM that it was an
"accredited  investor"  (as defined  under Rule 501 of Regulation D) and that it
was purchasing such  securities  without a present view toward a distribution of
the securities.  In addition,  there was no general  advertisement  conducted in
connection with the sale of the securities.

Item 5. Other Information

A note  entered  into between the Company and the  Travelers  Insurance  Company
("Travelers")  in  August  2001 will  mature on May 20,  2002.  The  Company  is
currently in  negotiations  with  Travelers to settle this debt with a different
debt or equity security as the Company does not have sufficient funds to pay the
note upon  maturity.  There can be no assurance that the Company will be able to
negotiate a settlement of the debt.

Item 6. Exhibits and Reports on Form 8-K

(a)      Reports on Form 8-K

The Company  filed three  reports on form 8-K during the quarter ended March 31,
2002. Information regarding the items reported on is as follows:

DATE OF EVENT

EARLIEST EVENT

REPORTED            DESCRIPTION

January 14, 2002    On Form 8-K,  under Item 5, eMagin  reported  an  additional
                    funding  of  $1,000,000  under  the  existing  Secured  Note
                    Purchase Agreement dated as of November 27, 2001.

February 27, 2002   On Form 8-K, under Item 5, eMagin  reported  entering into a
                    Securities   Purchase  Agreement  and  related   transaction
                    documents with a group of several  accredited  institutional
                    and individual investors.

March 4, 2002       On Form 8-K, under Item 5, eMagin  reported  entering into a
                    Common Stock Purchase Agreement with  Northwind  Associates,
                    Inc., providing for an equity line of credit.

                                       26


                                   SIGNATURES

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

                                        eMAGIN CORPORATION


Dated:  May 15, 2002          By:       /s/ Edward V. Flynn
                                   -------------------------------------
                                             Edward V. Flynn
                                             Chief Financial Officer, Treasurer