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 21, 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 on Form 8-K which we
filed on March 25, 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 period ended 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

During the fiscal  quarter  ended  September 30, 2004,  the Company  recorded an
interest  expense in the amount of ($594,568) in connection  with the re-pricing
of certain  warrants that were originally  issued in an equity  transaction that
the Company  had  completed  in January  2004,  which  charge was  described  in
footnote 9 to the Company's un-audited financial statements for the period ended
September 30, 2004. This charge directly  resulted in the Company  reporting non
cash interest expense and other expenses of ($568,561), as well as a net loss of
($2,349,467)  for the three months ended  September 30, 2004.  In addition,  the
Company reported net interest expense and other net expense of ($3,963,658),  as
well as a net loss of ($8,681,161) for the nine months ended September 30, 2004.
This charge also resulted in the Company  reporting a basic and diluted loss per
common  share of  $(0.04)  and  ($0.14)  for the  three  and nine  months  ended
September 30, 2004, respectively.

In connection  with the audit of the Company's  annual report on Form 10-KSB for
the year ended  December 31, 2004,  on March 21, 2005 the Company was advised by
its  independent  registered  public  accounting firm that the re-pricing of the
original warrants should be classified as an equity transaction and therefore no
expense should be recorded in connection  with the re-pricing of these warrants.
As a result the Company is not required to record $594,568 of non-cash  interest
expense  previously  recorded.  In addition,  on March 28, 2005, the Company was
advised by its independent  registered public accounting firm that $1.67 million
of unamortized debt discount and deferred financing costs should be reclassified
from additional  paid-in-capital to interest expense in relation to the March 3,
2004 debt  conversion of  approximately  $8.567 million in principal and accrued
interest.  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 Report on
Form  10-QSB for the period  three and nine  months  ended  September  30,  2004
pursuant to Item 4.02(b) of Form 8-K The financial  statements for the three and
nine months ended September 30, 2004 should no longer be relied upon.

As a result,  for the three months ended  September 30, 2004,  the Company's net
interest  expense and other net expenses  should have each been  reported as net
interest  income   (expenses)   $26,007  and  its  net  loss  should  have  been
($1,754,899).  Further,  for the nine  months  ended  September  30,  2004,  the
Company's  interest expense and other expenses should have each been reported as
($5,042,062) and its net loss should have been  ($9,759,565).  In addition,  for
the three and nine months ended  September  30, 2004,  the  Company's  basic and
diluted loss per common share should have been  reported as ($0.03) and ($0.16),
respectively.



                                                      Three months ended               Nine months ended
                                                      September 30, 2004              September 30, 2004
                                                      ------------------              -------------------
                                                          Previously                       Previously
Unaudited Statement of Operations Data              Restated       Reported         Restated        Reported
                                                  ------------   -------------    -------------    ------------
                                                                                       
Other Income (expense)                             $   26,007    ($   568,561)    ($ 5,042,062)    ($3,963,658)
Net loss                                          ($1,754,899)   ($ 2,349,467)    ($ 9,759,565)    ($8,681,161)
Basic and diluted loss per common share                ($0.03)         ($0.04)          ($0.16)         ($0.14)

                                                      September 30, 2004
                                                      ------------------
                    Unaudited Balance Sheet Data    Restated      As Filed
                                                  ------------  ------------
                    Common stock                       66,258        66,258
                    Additional paid-in-capital    152,715,263   151,636,859
                    Deferred compensation                   -             -
                    Accumulated deficit          (146,080,143) (145,001,739)
                                                  ------------  ------------
                    Total shareholders' equity      6,701,378     6,701,378
                                                  ============  ============

                                       2

The new financial  statements which should be relied upon will be contained in a
Form 10-QSB/A for the quarter ended September 30, 2004, to be filed concurrently
with the filing of this Current Report on Form 8-K.


Complete Description

The  foregoing  description  of the new  financial  statements is not a complete
summary.  You are urged to read the complete  document on Form  10-QSB/A for the
quarter ended  September 30, 2004,  copies of which is 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, as follows:
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.  Such  amounts  included  non-cash  interest
expense of approximately $1.0 million related to the re-pricing of certain other
warrants that were originally  issued in an equity  transaction that the Company
had completed in January 2004 as well as the  ($594,568)  from above in the year
ended figure.  For the same reasons stated above,  no such charge is required to
be recorded. Accordingly, the Company's preliminary un-audited results are being
revised to remove such charges.  These changes revise the company's  preliminary
fourth   quarter   and  fiscal  year  2004  net  losses  to   ($2,951,173)   and
($11,037,766),  respectively,  a reduction of $1,040,813 and $1,635,381 for each
period and a loss per share of ($0.04) and ($0.17).




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

                                                                   Previously                        Previously
Unaudited Statement of Operations                  Restated         Reported         Restated         Reported
- ----------------------------------------------- --------------- ---------------- ---------------- ----------------
                                                                                        
Net loss                                         ($ 2,951,173)    ($ 3,991,986)   ($11,037,766)     ($12,673,143)
Basic and diluted loss per common share               ($ 0.04)          ($0.05)         ($0.17)           ($0.20)




                                       3

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





                                       4





                                   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







                                       5




EXHIBIT 99.1