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


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

For the quarterly period ended              September 30, 2001
                                 -----------------------------------------------

                                       or

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

For the quarterly period ended         to


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


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


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


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



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



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

Check whether the issuer (1) has 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:

Check whether the issuer has filed all documents and reports required to be
filed by Sections 12, 13 or 15 (d) of the Exchange Act after the distribution of
securities under a plan confirmed by a court.

                                                                Yes [  ] No [  ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

The number of shares outstanding of the issuer's common stock as of September
                                                                    ----------
30, 2001 is 9,629,227.
- --------    ----------

                                       -1-



                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY


                                      INDEX



                                                                                                               Page No.
                                                                                                               
PART I     FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

           Consolidated Balance Sheets as of September 30, 2001 (unauditied) and
           March 31, 2001 (audited)                                                                               3

           Consolidated Statements of Operations for the three and six months
           ended September 30, 2001 and September 30, 2000 (unaudited)                                            4

           Consolidated Statements of Cash Flows for the six months
           ended September 30, 2001 and September 30, 2000 (unaudited)                                            5

           Notes to Form 10-Q                                                                                   6 - 10

ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                                                       11 - 13

PART II    OTHER INFORMATION                                                                                      14

           Item 1    Legal Proceedings
           Item 2    Changes in Securities
           Item 3    Defaults Upon Senior Securities
           Item 4    Submission of Matters to a Vote of Security-Holders
           Item 5    Other Information
           Item 6    Exhibits and Reports on Form 8-K

SIGNATURES                                                                                                        15


















                                       -2-



                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS


                                                                                September 30,              March 31,
                                                                                   2001                      2001
                                                                                --------------          --------------
                                     ASSETS
                                    --------
                                                                                                 
CURRENT ASSETS:
      Cash and cash equivalents                                                 $  7,864,911           $  7,296,702
      Contract revenue receivable                                                        ---                 13,314
      Restricted Cash                                                                149,877                306,040
      Amount receivable from Joint Venture                                           133,713                 80,932
      Prepaid expenses and other current assets                                       77,402                 81,732
                                                                                --------------          --------------
           Total current assets                                                    8,225,903              7,778,720
                                                                                --------------          --------------

PROPERTY AND EQUIPMENT, net of accumulated
      depreciation and amortization                                                3,810,098              3,891,308

INTANGIBLE ASSETS, net of accumulated amortization                                    54,977                 57,173

OTHER ASSETS:
      Investment in Joint Venture                                                     74,553                    ---
      Amount receivable from sale of state tax losses                                146,132                146,132
      Restricted Cash                                                                300,000                300,000
      EDA bond offering costs, net of accumulated amortization
           of $28,535 and $20,885, respectively                                      170,368                176,968
                                                                                --------------          --------------
           Total other assets                                                        691,053                623,100
                                                                                --------------          --------------
                                                                                $ 12,782,031            $12,350,301
                                                                                ==============          ==============
                             LIABILITIES AND STOCKHOLDERS' EQUITY
                            --------------------------------------
CURRENT LIABILITIES:
      Current portion of EDA Bonds                                              $    130,000            $    120,000
      Accounts payable and accrued expenses                                           69,738                 220,220
      Amount payable to Joint Venture                                                107,104                  64,827
                                                                                --------------          --------------
           Total current liabilities                                                 306,842                 405,047
LONG TERM LIABILITIES:
EDA Bond - net of current portion                                                  2,635,000               2,765,000
                                                                                --------------          --------------
           Total liabilities                                                       2,941,842               3,170,047
                                                                                --------------          --------------

COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
      Preferred stock at liquidating value of $1,000 per share -
           $.01 par value; 20,000 shares authorized;
           Series A convertible exchangeable preferred stock;
           12,015 issued and outstanding                                           12,015,000             12,015,000
      Preferred stock at liquidation value of $1 per share -
           $.01 par value; 7,250,000 shares authorized;
           Series B convertible preferred stock; 4,806,000 shares
           designated, and 200,000 shares issued and outstanding                      200,000                    ---
      Common stock - $.01 par value;
           Authorized - 25,000,000 shares; issued and outstanding -
           9,629,227 and 9,376,389 shares, respectively                                96,292                 93,764
      Additional paid-in capital                                                   19,248,066             18,071,503
      Accumulated deficit                                                         (21,719,169)           (21,000,013)
                                                                                --------------          --------------
           Total stockholders' equity                                               9,840,189              9,180,254
                                                                                --------------          --------------
                                                                                $  12,782,031           $ 12,350,301
                                                                                ==============          ==============

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

                                       -3-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS







                                                  THREE MONTHS ENDED                  SIX MONTHS ENDED
                                                     SEPTEMBER 30,                      SEPTEMBER 30,
                                                -----------------------             ----------------------
                                                2001              2000              2001             2000
                                                ----              ----              ----             ----

                                                                                         
REVENUES:
       Research and Development                 $      250,000    $          ---    $     250,000    $          ---
       Product Formulation Revenues                    133,713               ---          209,511               ---
       Testing Fees                                      3,450               ---            3,450               ---
                                                ---------------   --------------    --------------   --------------
             Total revenues                            387,163               ---          462,961               ---
                                                ---------------   --------------    --------------   --------------

OPERATING EXPENSES:
       Research and development                        319,443          331,892           630,066          705,900
       General and administrative                      175,023          162,753           305,296          320,769
       Depreciation and amortization                    70,848           58,980           141,696          117,960
                                                ---------------   --------------    --------------   --------------
                                                       565,314          553,625         1,077,058        1,144,629
                                                ---------------   --------------    --------------   --------------

LOSS FROM OPERATIONS                                  (178,151)        (553,625)         (614,097)      (1,144,629)
                                                ---------------   --------------    --------------   --------------

OTHER INCOME (EXPENSES):
       Interest income                                  68,205           60,383           176,035          120,496
       Interest expense                                (55,122)         (57,382)         (111,019)        (115,507)
       Equity in loss of Joint Venture                (107,105)     (12,015,000)         (167,819)     (12,015,000)
                                                ---------------   --------------    --------------   --------------
                                                       (94,022)     (12,011,999)         (102,803)     (12,010,011)
                                                ---------------   --------------    --------------   --------------

LOSS BEFORE PROVISION FOR INCOME TAXES                (272,173)     (12,565,624)         (716,900)     (13,154,640)
                                                ---------------   --------------    --------------   --------------

PROVISION FOR INCOME TAXES                                  ---             700             2,255            1,255
                                                ---------------   --------------    --------------   --------------

NET LOSS                                        $     (272,173)   $ (12,566,324)    $  (719,155)     $ (13,155,895)
                                                ===============   ==============    ==============   ==============

NET LOSS PER COMMON SHARE                       $         (.03)   $       (1.41)    $        (.08)   $       (1.48)
                                                ===============   ==============    ==============   ==============

WEIGHTED AVERAGE NUMBER OF
       COMMON SHARES OUTSTANDING                     9,543,556        8,911,329         9,476,443        8,885,287
                                                ===============   ==============    ==============   ==============











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

                                       -4-



                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                                                         SIX MONTHS ENDED
                                                                                           SEPTEMBER 30,
                                                                                    ---------------------------
                                                                                    2001                   2000
                                                                                    ----                   ----
                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net loss                                                                  $     (719,155)         $ (13,155,895)
      Adjustments to reconcile net loss to cash used in operating activities:
         Depreciation                                                                  132,900                110,193
         Amortization of intangibles                                                     8,796                  7,767
         Equity in loss of Joint Venture                                               167,819             12,015,000
         Changes in assets and liabilities:
            Contract revenue receivable                                                 13,314                    ---
            Prepaid expenses and other current assets                                    4,330                281,521
            Amount receivable from Joint Venture                                       (52,781)                   ---
            Accounts payable, accrued expenses and other current liabilities          (150,483)              (479,275)
            Amount payable to Joint Venture                                                (95)                   ---
                                                                                ---------------        ---------------

NET CASH USED IN OPERATING ACTIVITIES                                                 (595,355)            (1,220,689)
                                                                                ---------------        ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Purchase of property and equipment                                               (51,690)              (221,146)
      Payment for deposit on property and equipment                                        ---                 (1,230)
      Restricted cash                                                                  156,163                324,618
                                                                                ---------------        ---------------
                                                                                       104,473                102,242
NET CASH PROVIDED BY INVESTING ACTIVITIES                                       ---------------        ---------------


CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from issuance of common stock and warrants                            1,179,091                269,711
      Principal repayments of NJEDA Bonds                                             (120,000)              (115,000)
                                                                                ---------------        ---------------

NET CASH PROVIDED BY FINANCING ACTIVITIES                                            1,059,091                154,711
                                                                                ---------------        ---------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                                568,209               (963,736)

CASH AND CASH EQUIVALENTS - beginning of period                                      7,296,702              3,937,217
                                                                                ---------------        ---------------
CASH AND CASH EQUIVALENTS - end of period                                       $    7,864,911         $    2,973,481
                                                                                ===============        ===============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Cash paid for interest                                                    $      111,794         $      116,250
      Cash paid for income taxes                                                         2,255                  1,255

SUPPLEMENTAL SCHEDULE NON-CASH TRANSACTIONS IN
      CONNECTION WITH JOINT VENTURE:
      Preferred Stock - Series A Issuance in Exchange for Interest in
          Joint Venture                                                         $          ---         $   12,015,000
      Preferred Stock - Series B Issuance                                              200,000                    ---
      Paydown of Amounts Due to Joint Venture                                         (125,447)                   ---
      Additional Investment in Joint Venture                                           (74,553)                   ---






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

                                       -5-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                               NOTES TO FORM 10-Q
                  SIX MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)



NOTE 1        - BASIS OF PRESENTATION
                ---------------------

                The information in this Form 10-Q includes the results of
                operations of Elite Pharmaceuticals, Inc. ("the Company") and
                its wholly-owned subsidiary, Elite Laboratories, Inc. ("Elite"),
                for the three and six months ended September 30, 2001 and 2000.
                The data is unaudited, but includes all adjustments including
                the elimination of intercompany accounts and transactions which
                are, in the opinion of management, necessary for a fair
                presentation of the interim periods presented.

                The accounting policies utilized in the preparation of this Form
                10-Q are the same as those set forth in the Company's Form
                10K-SB at March 31, 2001 and should be read in conjunction with
                the disclosures presented therein.

                The Company does not anticipate being profitable for fiscal year
                2002, therefore a current provision for income tax was not
                established for the six months ended September 30, 2001.

                This quarterly report may contain forward-looking statements
                which involve certain risks and uncertainties. Important factors
                could arise which could cause the Company's operating results to
                differ materially from those contained in any forward looking
                statement.


   NOTE 2     - EARNINGS PER SHARE
                ------------------

                Earnings per share are based on the weighted average number of
                shares outstanding during each period presented. The Company has
                adopted FAS 128, "Earnings Per Share" and has restated prior
                periods to comply with the provisions of this pronouncement.
                Common stock equivalents have not been included as their effect
                would be antidilutive.


   NOTE 3     - COMMITMENTS
                -----------

                On October 1, 1998, the Company entered into a consulting
                agreement with an investment banking firm ("Consultant"). The
                terms of the agreement provide for the consultant to render
                various services to the Company relating to financial and
                investment activities for a term of twenty four months.

                As compensation for the consultant's services, the Company shall
                grant warrants to purchase 300,000 shares of the Company's
                common stock at an exercise price of $6 per share. The warrants
                shall vest at the rate of 50,000 warrants every ninety days
                after the commencement of the agreement.

                On December 31, 1999, this consulting agreement was amended to
                provide for payment of a monthly consulting fee of $5,000,
                commencing on July 1, 1999 and was terminated on December 1,
                2000.

                On November 14, 2000, the Company amended its referral agreement
                with a member of its Board of Directors to provide certain
                consulting services for the period of November 1, 2000 through
                October 31, 2003. The Company previously advanced $20,000 under
                a prior agreement dated April 8, 1997 in addition to a payment
                of $50,000 made during the quarter ended December 31, 2000.

                The agreement calls for 25 monthly installments of $3,200
                beginning on December 1, 2001.

                                       -6-


                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                               NOTES TO FORM 10-Q
                  SIX MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)

NOTE 4        - STOCKHOLDER'S EQUITY
                --------------------

                Private Placement Offering
                --------------------------

                In a private placement offering dated May 17, 1999, the Company
                raised $4,462,500 from the sale of 12.75 units of its
                securities; each unit consisting of 100,000 shares of common
                stock of the Company and 50,000 warrants, each warrant entitling
                the holder to purchase one share of common stock at an exercise
                price of $5.00 per share during the five year period commencing
                with the date of closing of the private placement memorandum
                (June 16,1999). The price per unit was $350,000. The Company
                issued 1,275,000 shares of common stock and 637,500 warrants to
                purchase common stock, at an exercise price of $5.00 per share.

                The Company raised net proceeds of $4,452,500 from the private
                placement after legal fees of $10,000.

                Joint Venture Subscription Offering
                -----------------------------------

                On September 21, 2000, 409,165 shares of the Company's common
                stock and 12,015 shares of a newly created Elite Series A
                convertible exchangeable preferred stock ("Series A Preferred
                Stock") were issued to Elan International Services, Ltd. ("EIS")
                for consideration of $5,000,000 and $12,015,000, respectively,
                during the month of October. Proceeds from the sale of the
                Series A Preferred Stock were used to fund the Company's 80.1%
                share of Elite Research, Ltd. ("ERL"), a joint venture with EIS.

                The Series A Preferred Stock accrues a dividend of 7% per annum,
                compounded annually and payable in shares of Series A Preferred
                Stock. Dividends shall be accrued and compounded annually
                beginning on October 16, 2001. The Series A Preferred Stock is
                convertible at anytime after two years, at EIS's option, into
                the Company's common stock at a price of $18.00 per share and
                has a term of six years. At the end of the sixth year, at the
                option of Elite, the Series A Preferred Stock shall either be
                redeemed in cash or in shares of Elite common stock at a fair
                market value equal to the aggregate outstanding Series A
                liquidation preference and accrued dividends. As of September
                30, 2001, the Company has accrued no dividends on the Series A
                Preferred Stock.

                For a period of one year after the issuance of the above
                securities, EIS shall have the right to require registration
                under the Securities Act of all or part of these securities. All
                registration expenses will be borne by EIS. EIS also has the
                right to piggyback registration if at any time the Company shall
                propose to register shares of common stock under the Securities
                Act.

                On October 17, 2000, the Company also authorized 7,250,000
                shares of newly created Elite Series B Preferred Stock of which
                4,806,000 has been designated for issuance to EIS for a total
                consideration of $4,806,000. These shares can be issued upon
                demand by Elite in increments of $100,000 and shall be used to
                fund Elite's 80.10% portion of the future capital contributions
                to ERL and for subsequent funding of the research and
                development activities for ERL.

                Series B Preferred Stock shall be entitled to receive a
                mandatory dividend equal to 7% per year of the original issue
                price. Such dividend shall be accrued and compounded on each
                succeeding twelve month anniversary of the first issuance and is
                payable solely by the issuance of additional Series B Preferred
                Stock, at a price per share equal to the original issue price
                and not in cash. Dividends shall be compounded commencing one
                year after issuance. Additionally, Class B Preferred Stock shall
                have a senior liquidation preference of $1 per share (original
                issue price) plus any accrued and unpaid dividends.

                                       -7-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                               NOTES TO FORM 10-Q
                  SIX MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)

                Additionally, Series B Stock shall be exchangeable, at the
                option of EIS, at any time after two years from the date of
                issuance, into shares of the Company's common stock using an
                exchange price of $14.84 per share and has a term of six years
                from the date of first issuance.

                At the end of the sixth year, at the option of Elite, Series B
                Stock can be redeemed in cash or by the issuance of shares of
                Elite common stock at a fair market value equal to the Series B
                liquidation preference and accrued dividends.

                In addition to the offering above, on October 17, 2000 the
                Company issued EIS 100,000 warrants to purchase common stock of
                Elite Pharmaceuticals at the exercise price of $18 per share.
                The warrants are exercisable at any time on or before October
                17, 2005.

                As of September 30, 2001, a $200,000 capital contribution was
                made on behalf of ERL and financed through the issuance of
                200,000 shares of Series B Preferred Stock.

NOTE 5        - BOND FINANCING OFFERING
                -----------------------

                On September 2, 1999, the Company completed the issuance of tax
                exempt bonds by the New Jersey Economic Development Authority.
                The aggregate principal proceeds of the fifteen year term bonds
                were $3,000,000. Interest on the bonds accrues at 7.75% per
                annum. The proceeds, net of offering costs of $60,000, are being
                used by the Company to refinance the land and building it
                currently owns, and for the purchase of certain manufacturing
                equipment and related building improvements.

                Offering costs in connection with the bond issuance totaled
                $197,860, including the $60,000 mentioned above which were paid
                from bond proceeds. Offering costs included underwriter fees
                equal to $90,000 (three percent (3%) of the par amount of the
                bonds).

                The bonds are collateralized by a first lien on the building,
                which includes property and equipment. Several restricted cash
                accounts are maintained in connection with the issuance of these
                bonds. These include amounts restricted for payments of bond
                principal and interest, for the refinancing of the land and
                building the Company currently owns, for the purchase of certain
                manufacturing equipment and related building improvements as
                well as for the maintenance of a $300,000 Debt Service Reserve.
                All restricted amounts other than the $300,000 Debt Service
                Reserve are expected to be expended within twelve months and are
                therefore categorized as current assets.

NOTE 6        - MEMORANDUM OF UNDERSTANDING
                ---------------------------

                On June 1, 2000, the Company entered into a Memorandum of
                Understanding (MOU) with Inabata America Corporation
                ("Inabata"), an international trading company which markets
                specialty chemicals throughout the world in several industry
                segments including the pharmaceutical industry. The purpose of
                the Memorandum was to agree that the two parties would explore
                the possibility of entering into a joint venture for the purpose
                of marketing Elite products in Japan through the efforts of
                Inabata. The parties will review each other's capabilities and
                obtain information concerning regulatory procedures, price
                restrictions and marketing information for the Japanese markets.
                The parties will perform other due diligence investigations and
                analyses. Although Elite declined to extend the term of the MOU
                after its initial term of six months expired, both Inabata and
                the Company continued in good faith to explore opportunities.

                On October 8, 2001, Inabata agreed not to extend the terms of
                the Memorandum of Understanding.

                                       -8-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                               NOTES TO FORM 10-Q
                  SIX MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)


   NOTE 7     - COLLABORATIVE AGREEMENTS
                ------------------------

                In October 2000, Elite entered into a joint development and
                operating agreement with Elan Corporation, plc, and Elan
                International Services, Ltd. (together "Elan") to develop
                products using drug delivery technologies and expertise of both
                companies. This joint venture, Elite Research, Ltd. ("ERL"), a
                Bermuda corporation, is initially owned 80.1% by Elite and 19.9%
                by Elan. ERL will fund its research through capital
                contributions from its partners based on the partners' ownership
                percentage. ERL will subcontract research and development
                efforts to Elite, Elan and others. It is anticipated that Elite
                will likely provide most of the formulation and development
                work. Elite has commenced some preliminary work for one product.
                For the six months ending September 30, 2001, Elite charged
                $209,511 to this joint venture which is reflected in product
                formulation revenues.

                While the Company owns 80.1% of the outstanding common stock of
                ERL, Elan and its subsidiaries have retained significant
                minority investor rights that are considered "participating
                rights" as defined in the Emerging Issues Task Force Consensus
                No. 96-16. Accordingly, the Company will not consolidate the
                financial statements of ERL, but will instead account for its
                investment in ERL under the equity method of accounting.

                For the six months ended September 30, 2001, ERL recognized a
                net loss of $209,511. Elite recognized 80.1% of ERL's loss, or
                $167,819 for the six months ended September 30, 2001. To date,
                ERL has not recognized any revenue. In December 2000, the joint
                venture had its first organizational meeting and approved one
                product for development. In March 2001, the management committee
                of ERL met to finalize its budget and business plan and to
                complete a preliminary formulation of the drug product.

                During the quarter ended June 30, 2001, ERL identified and
                authorized the development of a second compound by Elite.

                During the quarter ended September 30, 2001, the Company
                provided formulation services on both products.

                As of September 30, 2001, the Company owed ERL $107,104
                representing its 80.1% contribution to ERL to cover ERL's
                expenses for the three months ending September 30, 2001.

                On June 27, 2001, the Company entered into two separate and
                distinct development and license agreements with another
                pharmaceutical company ("partner"). The Company will develop two
                drug compounds for the partner in exchange for certain milestone
                payments and royalties. Elite also reserves the right to
                manufacture the compounds. On July 2, 2001, the Company received
                $250,000 as its first milestone payment on one of the two
                agreements. Such amount is reflected as income on the
                accompanying statement of operations, as this payment was earned
                in the quarter ended September 30, 2001.


   NOTE 8     - SALE OF STATE TAX LOSSES
                ------------------------

                The Company received approval for the sale of $4,872,267 of New
                Jersey net operating losses under the Technology Tax Certificate
                Transfer Program sponsored by the New Jersey Economic
                Development Authority (NJEDA). The total tax benefit receivable
                by the Company is $368,343 of which $222,211 was received. The
                remaining balance of $146,132 will be received pending the
                NJEDA's authorization. Such amounts are classified as
                non-current assets on the accompanying consolidated balance
                sheet.

                                      -9-




                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                               NOTES TO FORM 10-Q
                  SIX MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)


   NOTE 9     - RECENTLY ISSUED ACCOUNTING STANDARDS
                ------------------------------------

                In December 1999, the SEC staff released Staff Accounting
                Bulletin No. 101 ("SAB 101"), which provides guidance on the
                recognition, presentation and disclosure of revenue in financial
                statements. The Company adopted SAB 101 as required in the third
                quarter of 2000.

   NOTE 10    - CONTINGENCY
                -----------

                Elite is the plaintiff in a civil action brought in the Superior
                Court of New Jersey on November 20, 2000 against three parties
                to recover damages in an unspecified amount based on the alleged
                failure of the defendants to properly perform and complete
                certain pharmaceutical tests and studies for which Elite paid
                approximately $950,000. The defendants have brought a
                counterclaim of approximately $253,000 allegedly due for
                services rendered to Elite by the defendants. Elite will
                vigorously contest the counterclaim.

                The action and counterclaim are in their preliminary stages.

   NOTE 11    - SUBSEQUENT EVENT
                ----------------

                In October 2001, the Company authorized the repurchase of up to
                100,000 shares of its common stock in the open market at the
                then prevailing market price on or before March 31, 2002.

                                      -10-


                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                                 PART I. ITEM 2

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS



Introduction

         The Company has developed nine oral controlled release pharmaceutical
products to varying states of the development process.

         Elite Labs has also conducted several research and development projects
on behalf of several large pharmaceuticals companies. These activities have
generated only limited revenue for Elite Labs to date.

         In October 2000, Elite entered into a joint development and operating
agreement with Elan Corporation, plc, and Elan International Services, Ltd.
(together "Elan") to develop products using drug delivery technologies and
expertise of both companies. This joint venture, Elite Research, Ltd. ("ERL"), a
Bermuda corporation, is initially owned 80.1% by Elite and 19.9% by Elan. ERL
will fund its research through capital contributions from its partners based on
the partners' ownership percentage. ERL will subcontract research and
development efforts to Elite, Elan and others. The first product formulated by
Elite is under going in-vivo (pilot clinical trial) testing. Elite has
initiated to develop formulation for the second product.

         In September 2000, Elite received approval of its application to sell
$4,872,267 in New Jersey Net Operating Tax Losses under the New Jersey Economic
Development Agency's Technology Business Tax Certificate Program. The Company
expects to receive $368,343 from the proceeds of this sale. $222,211 was
received during the quarter ending December 31, 2000.

         In June 2001, the Company entered into two separate and distinct
development and license agreements with another U.S. pharmaceutical company to
develop two products in exchange for development fees, certain milestone
payments, royalties and manufacturing rights. Elite has undertaken formulation
development for the first product and expects to begin formulation development
for the second product in the quarter ending December 31, 2001.

Results of Consolidated Operations

         The Company plans to focus its efforts on the following areas: (i) to
receive FDA approval for one or all nine of the oral controlled release
pharmaceutical products already developed, either directly or through other
companies; (ii) to commercially exploit these drugs either by licensure and the
collection of royalties, or through the manufacturing of tablets and capsules
using the formulations developed by the Company, and (iii) to continue the
development of new products and the expansion of its licensing agreements with
other large multinational pharmaceutical companies including contract research
and development projects.

Three Months Ended September 30, 2001 Compared to Three Months Ended
September 30, 2000

         Elite's revenues for the three months ended September 30, 2001 were
$387,163, an increase of $387,163 over the comparable period of the prior year.
For the three months ended September 30, 2001, revenues consisted of product
formulation fees of $133,713 earned in conjunction with the Company's joint
venture in ERL, development fees of $250,000 and testing fees of $3,450.

                                      -11-





                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                                 PART I. ITEM 2

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

                                   (CONTINUED)



Three Months Ended September 30, 2001 Compared to Three Months Ended
September 30, 2000 (Continued)

         General and administrative expenses for the three months ended
September 30, 2001 were $175,023, an increase of $12,270, or approximately 7%
from the comparable period of the prior year. The increase in general and
administrative expenses was substantially due to an increase in payroll.

         Research and development costs for the three months ended September 30,
2001, were $319,443, a decrease of $12,449 or approximately 4% from the
comparable period of the prior year. Research and development costs have
declined as the Company has not undertaken the kind of biostudies that were
undertaken in the comparable period of the prior year.

         Elite's net loss for period ended September 30, 2001 was $272,173 as
compared to $12,566,324 for the comparable period of the prior year. The
decrease in the net loss was primarily due to the increase in revenues and to
the fact that a one time charge of $12,015,000 was made in the quarter ending
September 30, 2000 relating to the Company's equity loss in its 80.1% owned
joint venture, Elite Research, Ltd.


Six Months Ended September 30, 2001 Compared to Six Months Ended
September 30, 2000

         Elite's revenues for the six months ended September 30, 2001 were
$462,961, an increase of $462,961 over the comparable period of the prior year.
For the six months ended September 30, 2001, revenues consisted of product
formulation fees of $209,511 earned in conjunction with the Company's joint
venture in ERL, development fees of $250,000 and testing fees of $3,450.

         General and administrative expenses for the six months ended September
30, 2001 were $305,296, a decrease of $15,473, or approximately 5% from the
comparable period of the prior year. The decrease in general and administrative
expenses was substantially due to a decrease in consulting fees.

         Research and development costs for the six months ended September 30,
2001, were $630,066, a decrease of $75,834 or approximately 11% from the
comparable period of the prior year. Research and development costs have
declined as the Company has not undertaken the kind of biostudies and testing
that were undertaken in the comparable period of the prior year. These decreases
are partially offset by increases in payroll.

         Elite's net loss for period ended September 30, 2001 was $719,155 as
compared to $13,155,895 for the comparable period of the prior year. The
decrease in the net loss was primarily due to the increase in revenues and to
the fact that a one time charge of $12,015,000 was made in the quarter ending
September 30, 2000 relating to the Company's equity loss in its 80.1% owned
joint venture, Elite Research, Ltd.



                                      -12-





                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                                 PART I. ITEM 2

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


                                   (CONTINUED)



Material Changes in Financial Condition

         The Company's working capital (total current assets less total current
liabilities), which was $7,373,673 as of March 31, 2001, increased to $7,919,061
as of September 30, 2001. The increase in working capital is primarily due to
the receipt of $1,179,091 from the issuance of common stock and preferred stock
partially offset by the Company's net loss from operations.

         The Company experienced negative cash flow from operations of $720,802
for the period ended September 30, 2001 primarily due to the Company's net loss
from operations of $719,155.


Forward Looking Statements

         This report contains forward-looking statements that describe the
Company's business prospects. These statements involve risks and uncertainties
including, but not limited to, rapid technology changes, regulatory uncertainty,
level of demand for the Company's products and services, product acceptance,
industry wide competitive factors, and political, economic or other conditions.
Furthermore, market trends are subject to changes which could adversely affect
future results. Reference should be made to the Company's Prospectus for its
initial public offering declared effective on August 14, 1998, and the
supplement to the Prospectus dated August 19, 1998, for additional discussion
concerning such risk factors.






















                                      -13-


                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY


PART I.  FINANCIAL INFORMATION (CONTINUED)

ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
                        No Report Required


PART II. OTHER INFORMATION


ITEM 1.           LEGAL PROCEEDINGS
                        No Report Required


ITEM 2.           CHANGES IN SECURITIES
                        No Report Required


ITEM 3.           DEFAULTS UPON SENIOR SECURITIES
                        No Report Required


ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                        No Report Required


ITEM 5.           OTHER INFORMATION
                        No Report Required


ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K
                        Reports on Form 8-K. No report on Form 8-K has been
                        filed during quarter ending September 30, 2001.








                                      -14-



                                   SIGNATURES

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

                                      ELITE PHARMACEUTICALS, INC.

      Date: November 8, 2001          By: /s/Atul M. Mehta
                                      ------------------------------------------
                                      Atul M. Mehta
                                      President & Chief Executive Officer
                                      (Principal Executive Officer)


      Date: November 5, 2001          By: /s/Mark I. Gittelman
                                      ------------------------------------------
                                      Mark I. Gittelman
                                      Chief Financial Officer and Treasurer
                                      (Principal Financial & Accounting Officer)



                                      -15-