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              December 31, 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 December 31,
                                                                    ------------
2001 is 9,636,370.
- ----    ----------

                                       1


                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY


                                      INDEX


                                                                                   Page No.
                                                                                 
PART I     FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

           Consolidated Balance Sheets as of December 31, 2001 (unaudited) and
           March 31, 2001 (audited)                                                   3

           Consolidated Statements of Operations for the three and nine months
           ended December 31, 2001 and December 31, 2000 (unaudited)                  4

           Consolidated Statements of Cash Flows for the nine months
           Ended December 31, 2001 and December 31, 2000 (unaudited)                  5

           Notes to Consolidated Financial Statements                                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



                                                                                December 31,      March 31,
                                                                                    2001            2001
                                                                                ------------     ------------
                                                                                (Unaudited)       (Audited)
                                                                                ------------     ------------
                                     ASSETS
                                    --------
                                                                                           
CURRENT ASSETS:
      Cash and cash equivalents                                                 $ 7,743,800      $ 7,296,702
      Contract revenue receivable                                                       ---           13,314
      Restricted Cash                                                               235,623          306,040
      Amount receivable from Joint Venture                                          379,310           80,932
      Prepaid expenses and other current assets                                      50,340           81,732
                                                                                ------------     ------------
           Total current assets                                                   8,409,073        7,778,720
                                                                                ------------     ------------
PROPERTY AND EQUIPMENT, net of accumulated
      Depreciation and amortization                                               3,761,721        3,891,308
INTANGIBLE ASSETS, net of accumulated amortization                                   53,879           57,173

OTHER ASSETS:
      Investment in Joint Venture                                                    74,553              ---
      Amount receivable from sale of state tax losses                                66,077          146,132
      Restricted Cash                                                               300,000          300,000
      EDA bond offering costs, net of accumulated amortization
           of $30,792 and $20,892, respectively                                     167,068          176,968
                                                                                ------------     ------------
           Total other assets                                                       607,698          623,100
                                                                                ------------     ------------
                                                                                $12,832,371      $12,350,301
                                                                                ============     ============
                      LIABILITIES AND STOCKHOLDERS' EQUITY
                     --------------------------------------
CURRENT LIABILITIES:
      Current portion of EDA Bonds                                              $   130,000      $   120,000
      Accounts payable and accrued expenses                                         103,371          220,220
      Deferred Income                                                               100,000              ---
      Amount payable to Joint Venture                                               328,306           64,827
                                                                                ------------     ------------
           Total current liabilities                                                661,677          405,047
LONG TERM LIABILITIES:
     EDA Bond - net of current portion                                            2,635,000        2,765,000
     Dividends Payable - Preferred Series A                                         853,148              ---
                                                                                ------------     ------------
             Total liabilities                                                    4,149,825        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 -
           9,636,370 and 9,376,389 shares, respectively                              96,363           93,764
      Dividends Paid - Preferred Stock - Series A                                  (853,148)             ---
      Additional paid-in capital                                                 19,283,709       18,071,503
      Accumulated deficit                                                       (22,059,378)     (21,000,013)
                                                                                ------------     ------------
             Total stockholders' equity                                           8,682,546        9,180,254
                                                                                ------------     ------------
                                                                                $12,832,371      $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                  NINE MONTHS ENDED
                                                DECEMBER 31,                        DECEMBER 31,
                                           -----------------------             -----------------------
                                           2001              2000              2001              2000
                                           ----              ----              ----              ----
                                                                                     
REVENUES:
       Research and Development            $    228,000      $        ---      $    478,000      $        ---
       Product Formulation Revenues             245,597             7,781           455,108             7,781
       Testing Fees                                 ---             1,000             3,450             1,000
                                           -------------     -------------     -------------     -------------
             Total revenues                     473,597             8,781           936,558             8,781
                                           -------------     -------------     -------------     -------------
OPERATING EXPENSES:
       Research and development                 431,239           330,096         1,061,305         1,035,996
       General and administrative               214,456           219,978           519,752           540,747
       Depreciation and amortization             70,848            58,980           212,544           176,940
                                           -------------     -------------     -------------     -------------
                                                716,543           609,054         1,793,601         1,753,683
                                           -------------     -------------     -------------     -------------
LOSS FROM OPERATIONS                           (242,946)         (600,273)         (857,043)       (1,744,902)
                                           -------------     -------------     -------------     -------------
OTHER INCOME (EXPENSES):
       Interest income                           39,867           101,008           215,902           221,504
       Interest expense                         (53,572)          (55,897)         (164,591)         (171,404)
       Equity in loss of Joint Venture         (221,202)           (6,233)         (389,021)      (12,021,233)
                                           -------------     -------------     -------------     -------------
                                               (234,907)           38,878          (337,710)      (11,971,133)
                                           -------------     -------------     -------------     -------------
LOSS BEFORE BENEFIT FOR INCOME TAXES           (477,853)         (561,395)       (1,194,753)      (13,716,035)
                                           -------------     -------------     -------------     -------------
BENEFIT FOR INCOME TAXES                       (137,643)         (368,343)         (135,388)         (367,088)
                                           -------------     -------------     -------------     -------------
NET LOSS                                   $   (340,210)     $   (193,052)     $ (1,059,365)     $(13,348,947)
                                           =============     =============     =============     =============
NET LOSS PER COMMON SHARE                  $       (.03)     $       (.02)     $       (.11)           $(1.47)
                                           =============     =============     =============     =============
WEIGHTED AVERAGE NUMBER OF
       COMMON SHARES OUTSTANDING              9,631,634         9,140,337         9,528,362         9,110,569
                                           =============     =============     =============     =============


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

                                       4

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                      NINE MONTHS ENDED
                                                                                         DECEMBER 31,
                                                                                    ---------------------
                                                                                    2001             2000
                                                                                    ----             ----
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net loss                                                                  $ (1,059,365)    $(13,348,947)
      Adjustments to reconcile net loss to cash used in operating activities:
         Depreciation                                                                199,350          165,288
         Amortization of intangibles                                                  13,194           11,652
         Equity in loss of Joint Venture                                             389,021       12,021,233
         Deferred income                                                             100,000              ---
         Changes in assets and liabilities:
            Contract revenue receivable                                               13,314              ---
            Prepaid expenses and other current assets                                 31,392          296,474
            Amount receivable from Joint Venture                                    (298,378)             ---
            Accounts payable, accrued expenses and other current liabilities        (116,849)        (491,633)
            Amount payable to Joint Venture                                              (95)             ---
                                                                                -------------    -------------
NET CASH USED IN OPERATING ACTIVITIES                                               (728,416)      (1,345,933)
                                                                                -------------    -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Purchase of property and equipment                                             (69,763)        (232,164)
      Payment for deposit on property and equipment                                      ---           (1,230)
      Receivable from sale of New Jersey Tax Losses                                   80,055         (146,132)
      Restricted cash                                                                 70,417          239,840
                                                                                -------------    -------------
NET CASH PROVIDED BY INVESTING ACTIVITIES                                             80,709         (139,686)
                                                                                -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from issuance of common stock and warrants                          1,214,805        5,518,111
      Principal repayments of NJEDA Bonds                                           (120,000)        (115,000)
                                                                                -------------    -------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                          1,094,805        5,403,111
                                                                                -------------    -------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                              447,098        3,917,492

CASH AND CASH EQUIVALENTS - beginning of period                                    7,296,702        3,937,217
                                                                                -------------    -------------

CASH AND CASH EQUIVALENTS - end of period                                       $  7,743,800     $  7,854,709
                                                                                =============    =============
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)             ---
      Dividends accrued on Preferred Stock - Series A                                853,148              ---


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

                                       5

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 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 nine months ended  December 31, 2001 and 2000.  All
               significant    intercompany    accounts   are   eliminated   upon
               consolidation.  The accompanying unaudited consolidated financial
               statements  have been  prepared  in  accordance  with  accounting
               principles generally accepted in the United States of America for
               interim financial  statements.  Accordingly,  they do not include
               all of the  information  and  footnotes  required  by  accounting
               principles generally accepted in the United States of America for
               complete financial statements. In the opinion of management,  all
               adjustments  (consisting of normal recurring accruals) considered
               necessary for a fair presentation have been included.

               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 nine months ended December 31, 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.  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 CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2001 AND 2000
                                   (UNAUDITED)


NOTE 4      -  STOCKHOLDERS' 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 December 31, 2001, the
               Company has accrued  dividends  on the Series A Preferred  Stock,
               totaling $853,148.

               The Series A Preferred Stock is exchangeable at the option of EIS
               at any time during the term of the  agreement  for that amount of
               the  preferred  shares of ERL which will allow EIS to own a total
               of 50% of the issued and outstanding  common and preferred shares
               of ERL.

               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.

                                       7

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2001 AND 2000
                                   (UNAUDITED)


               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.  As of December 31,
               2001,  the  Company  has  accrued  no  dividends  on the Series B
               Preferred Stock.

               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 December 31, 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.

                                       8

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2001 AND 2000
                                   (UNAUDITED)


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  acknowledged that the Memorandum of Understanding
               would not be extended. Both Parties later agreed to devise a more
               definitive collaboration agreement.


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 completed
               in-vivo  (pilot  clinical  trial)  on the  first  product  it has
               formulated  and began  formulation  and  development  of a second
               product.  For the nine months  ending  December 31,  2001,  Elite
               charged  $455,108 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 nine months ended December 31, 2001, ERL recognized a net
               loss of  $485,669.  Elite  recognized  80.1%  of ERL's  loss,  or
               $389,021  for the nine months ended  December 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.

               As  of  December  31,   2001,   the  Company  owed  ERL  $328,306
               representing  its  80.1%  contribution  to  ERL  to  cover  ERL's
               expenses for the nine months ending December 31, 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.  In  November  the Company  received  $300,000 as its
               first milestone payment on the second agreement. Of these amounts
               $100,000  is  reflected  as deferred  income on the  accompanying
               balance sheet,  in accordance with SAB 101 as this income was not
               earned  in  the  period   ending   December   31,   2001.

                                       9


                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2001 AND 2000
                                   (UNAUDITED)


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

               In the prior fiscal year, 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 was $368,343 of which $222,211
               and $146,132 was received in 2000 and in 2001, respectively.

               During the current  year the Company  received  approval  for the
               sale of an  additional  $1,822,989  of New  Jersey  net-operating
               losses under the  Technology  Tax  Certificate  Transfer  Program
               sponsored  by  the  New  Jersey  Economic  Development  Authority
               (NJEDA).  The total tax  benefit  receivable  by the  Company  is
               $137,818, of which $71,741 was received. The remaining balance of
               $66,077 will be received pending the NJEDA's authorization.  Such
               amounts are classified as non current assets on the  accompanying
               consolidated balance sheet.


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

               In June 2001,  the Financial  Accounting  Standards  Board (FASB)
               issued  Statements  No.  141,  Business  Combinations,  No.  142,
               Goodwill and Other Intangible Assets, and No. 143, Accounting for
               Asset  Retirement  Obligations.  In August 2001,  the FASB issued
               Statement No. 144,  Accounting  for the Impairment or Disposal of
               Long-Lived Assets.  FASB Statement No. 141 eliminated the pooling
               method of  accounting  for business  combinations  after June 30,
               2001.  FASB  Statement No. 142  eliminated  the  amortization  of
               goodwill and requires periodic testing for impairment of goodwill
               and other intangibles,  effective for the Company beginning April
               1, 2002.  FASB  Statement  No. 143  applies to legal  obligations
               associated  with the retirement of a tangible  long-lived  asset,
               and is effective for the Company  beginning  April 1, 2003.  FASB
               No. 144 describes the  accounting  for the impairment or disposal
               of long-lived  assets, and is effective for the Company beginning
               April 1, 2002.  These  standards do not have a material effect on
               the financial position or results of operations of the Company.


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

               Elite is the plaintiff in a civil action  brought in the Superior
               Court of New Jersey on November  20,  2000  against one party and
               its affiliates 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.

                                       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 in-vivo  (pilot  clinical
trial) has been  completed on the first product  formulated.  Elite has begun 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
received $368,343 of proceeds from this sale.

     In November  2001,  Elite received  approval of its  application to sell an
additional  $1,822,929  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  $137,818.  $71,741 was received during
the quarter ending December 31, 2001.

     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 these two products in the period ending December 31, 2001.

     In October  2001,  the  Company  authorized  the  purchase 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. To date,  there have been no  repurchases  of
any common stock.

     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.

Results of Consolidated Operations

Nine Months Ended December 31, 2001 Compared to Nine Months Ended
December 31, 2000

     Elite's revenues for the nine months ended December 31, 2001 were $936,558,
an increase of $927,777 over the  comparable  period of the prior year.  For the
nine months ended December 31, 2001,  revenues consisted of product  formulation
fees of $455,108 earned in conjunction  with the Company's joint venture in ERL,
development fees of $478,000 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)



Nine Months Ended December 31, 2001 Compared to Nine Months Ended
December 31, 2000 (Continued)

     General and administrative  expenses for the nine months ended December 31,
2001  were  $519,752,  a  decrease  of  $20,995,  or  approximately  4% 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 nine months ended December 31, 2001,
were $1,061,305,  an increase of $25,309 or approximately 2% from the comparable
period of the prior year.  Research and development  costs have increased as the
Company has undertaken  more  biostudies  than were undertaken in the comparable
period of the prior year.

     Elite's  net loss for period  ended  December  31, 2001 was  $1,059,365  as
compared  to  $13,348,947  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 period  ending
December 31, 2000 relating to the Company's equity loss in its 80.1% owned joint
venture, Elite Research, Ltd.


Three Months Ended December 31, 2001 Compared to Three Months Ended
December 31, 2000

     Elite's  revenues  for the  three  months  ended  December  31,  2001  were
$473,597,  an increase of $464,816 over the comparable period of the prior year.
For the three months ended  December  31,  2001,  revenues  consisted of product
formulation  fees of $245,597  earned in  conjunction  with the Company's  joint
venture in ERL, and development fees of $228,000.

     General and administrative expenses for the three months ended December 31,
2001  were  $214,456,  a  decrease  of  $5,522,  or  approximately  2% 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 three  months  ended  December 31,
2001,  were  $431,239,  an increase of  $101,143 or  approximately  31% from the
comparable  period  of the prior  year.  Research  and  development  costs  have
increased as the Company has  undertaken  more  biostudies and testing than were
undertaken in the comparable period of the prior year.

     Elite's  net loss for  period  ended  December  31,  2001 was  $340,210  as
compared to $193,052 for the  comparable  period of the prior year. The increase
in the net loss was primarily due to the reduction of investment interest rates,
the decrease in the credit for sale of NJ tax losses, and the increase in equity
loss of joint venture, offset by increases in revenues.

                                       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 $7,747,396
as of December 31, 2001. The increase in working capital is primarily due to the
receipt of  $1,014,805  from the issuance of common stock and $200,000  from the
issuance of Series B preferred stock partially  offset by the Company's net loss
from operations.

     The Company experienced  negative cash flow from operations of $728,416 for
the period ended December 31, 2001 as compared to $1,345,933 for the comparative
period of the prior year.  This was  primarily  due to the Company's net loss of
$1,059,365 as compared to $13,348,947  for the  comparative  period of the prior
year.

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 December 31, 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: February 12, 2002        By: /s/Atul M. Mehta
                                      ------------------------------------------
                                      Atul M. Mehta
                                      President & Chief Executive Officer
                                      (Principal Executive Officer)


       Date: February 11, 2002        By: /s/Mark I. Gittelman
                                      ------------------------------------------
                                      Mark I. Gittelman
                                      Chief Financial Officer and Treasurer
                                      (Principal Financial & Accounting Officer)


                                       15