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

                                   FORM 8-K/A

                                 CURRENT REPORT
     Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

        Date of Report (Date of earliest event reported): March 28, 2005

                               eMagin Corporation


             (Exact name of registrant as specified in its charter)



       Delaware                      000-24757                   56-1764501
- --------------------------------------------------------------------------------
(State or other jurisdiction     (Commission File Number)      (IRS Employer
     of incorporation)                                       Identification No.)


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

        Registrant's telephone number, including area code (845)-838-7900

                                   Copies to:
                            Richard A. Friedman, Esq.
                              Eric A. Pinero, Esq.
                       Sichenzia Ross Friedman Ference LLP
                           1065 Avenue of the Americas
                            New York, New York 10018
                              Phone: (212) 930-9700
                               Fax: (212) 930-9725

Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
[ ] Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
Act (17 CFR 240.13e-4(c))





                                EXPLANATORY NOTE

We are filing this Amendment No. 1 to our Current Report which we filed on April
1, 2005 in order to clarify  that the  Company  and its  independent  registered
public accounting firm determined that the Company should take action to prevent
future  reliance on previously  issued  financial  statements  for its Quarterly
Report on Form 10-QSB for the periods  ended March 31,  2004,  June 30, 2004 and
September  30, 2004  pursuant to Item 4.02(b) of Form 8-K. In  addition,  we are
filing a letter  from  our  independent  registered  public  accounting  firm as
Exhibit 99.2 in accordance with the requirements of Item 4.02(c) of Form 8-K.


ITEM 4.02  Non-Reliance on Previously  Issued Financial  Statements or a Related
Audit Report or Completed Interim Review

In connection  with the audit of the Company's  annual report on Form 10-KSB for
the year ended  December 31, 2004,  on March 28, 2005 the Company was advised by
its  independent  registered  public  accounting firm that the conversion of the
debt  to  equity  during  the  first  quarter  should  be  classified  as a debt
transaction  and  therefore an expense  should have been  recorded in connection
with the  conversion.  As a result,  the Company is required to record  non-cash
interest  expenses  consisting of a debt discount of ($1,598,335) as well as the
write-off  of  unamortized  financing  expense  of  ($74,637)  during the fiscal
quarter  ended March 31,  2004.  Accordingly,  the  Company and its  independent
registered public accounting firm determined that the Company should take action
to prevent future  reliance on previously  issued  financial  statements for its
Quarterly  Reports on Form 10-QSB for the periods ended March 31, 2004, June 30,
2004 and  September 30, 2004 pursuant to Item 4.02(b) of Form 8-K. The financial
statements  for the three months ended March 31, 2004, six months ended June 30,
2004 and nine months ended September 30, 2004 should no longer be relied upon.

As a result,  for the three  months  ended March 31,  2004,  the  Company's  net
interest  expense  should have been  reported as  ($5,076,082)  and its net loss
should  have been  ($6,605,944),  for the six months  ended June 30,  2004,  the
Company's net interest expense should have been reported as ($5,068,069) and its
net loss should have been ($8,004,666),  and for the nine months ended September
30, 2004,  the  Company's  net  interest  expense  should have been  reported as
($5,042,062) and its net loss should have been  ($9,759,565).  In addition,  for
the three months ended March 31, 2004, the Company's  basic and diluted loss per
common share should have been reported as ($0.13), for the six months ended June
30, 2004, the Company's basic and diluted loss per common share should have been
reported  as ($0.14) and for the nine  months  ended  September  30,  2004,  the
Company's  basic and diluted loss per common share should have been  reported as
($0.16).

On March 25,  2005,  the Company  previously  reported on Form 8-K the change in
accounting  treatment for the re-pricing of certain  warrants  during the fiscal
quarter ended  September 30, 2004, in which  $594,568  originally  treated as an
expense was reclassified as an equity transaction.





                                            Three months ended          Six months ended           Nine months ended
                                              March 31, 2004              June 30, 2004            September 30, 2004
                                           --------------------         ------------------         ------------------
Unaudited Statement of Operations Data    Restated      As Filed      Restated       As Filed     Restated       As Filed
                                        ------------ -------------  -------------  ------------ -------------  -----------
                                                                                                
Other Income (expense)                  ($5,076,082) ($ 3,403,110)  ($ 5,068,069)  ($3,395,098) ($5,042,062)   ($3,963,659)
Net loss                                ($6,605,944) ($ 4,932,972)  ($ 8,004,666)  ($6,331,694) ($9,759,565)   ($8,681,161)
Basic and diluted loss
  per common share                           ($0.13)       ($0.09)        ($0.14)       ($0.11)      ($0.16)        ($0.14)






                                            Three months ended          Six months ended           Nine months ended
                                              March 31, 2004              June 30, 2004            September 30, 2004
                                           --------------------         ------------------         ------------------
Unaudited Balance Sheet Data             Restated      As Filed       Restated       As Filed     Restated      As Filed
                                        ------------ -------------  -------------  ------------ -------------  -----------
Common stock                                 63,044        63,044        63,971        63,971        66,258        66,258
Additional paid-in-capital              149,375,720   147,702,748   150,732,560   149,059,588   152,715,263   151,636,859
Deferred compensation                        (3,460)       (3,460)            -             -             -             -
Accumulated deficit                    (142,926,522) (141,253,550) (144,325,244) (142,652,272) (146,080,143) (145,001,739)
Total shareholders' equity                6,508,782     6,508,782     6,471,287     6,471,287     6,701,378     6,701,378



                                       2



Complete Description

The  foregoing  description  of the revised  condensed  financial  data is not a
complete summary.  You are urged to read the complete documents on Form 10-QSB/A
for the quarters  ended March 31, 2004,  June 30, 2004 and  September  30, 2004,
copies of which are being  filed  concurrently  with the filing of this  Current
Report  on Form  8-K/A  and  which  can be  found  on the  website  of the  U.S.
Securities and Exchange Commission at www.sec.gov.

Item 8.01 Other Events


In addition to the foregoing, on March 14, 2005 the Company provided preliminary
un-audited  results for the quarter and year ended December 31, 2004 and updated
those results in the Form 8-K filed by the Company on March 25, 2005,  where for
the same reasons  stated  above  $1,040,813  originally  reported as an non-cash
interest  expense  related to warrant  re-pricing  during the fourth quarter was
reclassified as an equity  transaction.  The preliminary  results as reported on
March 14, 2005 for the three months and twelve  months  ended  December 31, 2004
were a net loss of ($3,991,986) and ($12,673,143),  respectively, and a loss per
share of ($0.05) and ($0.20) per share.  Reflecting the changes  mentioned above
increases  interest expense  $1,672,972 for the twelve months as a result of the
first quarter  reclassification  and  decreases  interest  expense  $594,568 and
$1,040,813 as a result of the third and fourth  quarter  reclassifications.  The
net change for the twelve month period from the initial preliminary report is an
increase  in  interest  expense  and net  loss of  $37,595.  Loss  per  share is
unchanged from the initial report. The updated preliminary results are reflected
in the table below.




                                                      Three months ended               Twelve months ended
                                                      December 31, 2004                 December 31, 2004

                                                                    Initially                        Initially
Unaudited Statement of Operations Data             Restated         Reported         Restated         Reported
- ----------------------------------------------- --------------- ---------------- ---------------- ----------------
                                                                                             
Net loss                                         ($ 2,951,173)    ($ 3,991,986)   ($12,710,738)     ($12,673,143)
Basic and diluted loss per common share               ($ 0.04)          ($0.05)         ($0.20)           ($0.20)









Item 9.01 Financial Statements and Exhibits.

(a) Financial statements of business acquired.

Not applicable.

(b) Pro forma financial information.

Not applicable.

(c) Exhibits


Exhibit Number                    Description
- --------------------------------------------------------------------------------

99.1      Press  Release  of  eMagin  Corporation  dated  as of March  31,  2005
          (incorporated by reference to the Company's Form 8-K filed on April 1,
          2005).

99.2      Letter from Eisner LLP dated as of April 11, 2005.


                                       3




                                   SIGNATURES

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

eMagin Corporation






Date: April 11, 2005                       /s/ Gary W. Jones
                                           ------------------
                                           Gary W. Jones
                                           President and Chief Executive Officer




                                       4


EXHIBIT 99.2