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, 2002
                                ------------------------------------------------


                                       or

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

For the transition 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)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 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:

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15 (d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.

                                                                  Yes [ ] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the exchange Act).

                                                                  Yes [ ] No [x]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of the common stock, $.01 par value,
as of January 31, 2003: 10,544,426.




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES



                                      INDEX


                                                                                     Page No.
                                                                                  
PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

           Consolidated Balance Sheets as of December 31, 2002 (unaudited) and
           March 31, 2002                                                             1 - 2

           Consolidated Statements of Operations for the three and nine months
           ended December 31, 2002 and December 31, 2001 (unaudited)                    3

           Consolidated Statements of Changes in Stockholders' Equity for the
           nine months ended December 31, 2002 and December 31, 2001 (unaudited)        4

           Consolidated Statements of Cash Flows for the nine months
           ended December 31, 2002 and December 31, 2001 (unaudited)                    5

           Notes to Form 10-Q                                                         6 - 13

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                             14 - 19

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES
           ABOUT MARKET RISK                                                            20

ITEM 4.  CONTROLS AND PROCEDURES                                                        20

PART II  OTHER INFORMATION                                                           20 - 22

           Item 1 Legal Proceedings
           Item 2 Changes in Securities and Use of Proceeds
           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                                                                           23 - 27

EXHIBITS




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS


                                                                  December 31,          March 31,
                                                                      2002                 2002
                                                                ------------------   -----------------
                                                                               
                                                                    (Unaudited)           (Audited)

CURRENT ASSETS:
       Cash and cash equivalents                                $       4,498,510    $      6,852,434
       Short-term investments                                                 ---             100,000
       Accounts receivable                                                    ---              39,988
       Restricted cash                                                    115,848             213,664
       Due from Joint Venture                                                 ---             525,259
       Prepaid expenses and other current assets                           51,323             106,082
                                                                ------------------   -----------------

           Total current assets                                         4,665,681           7,837,427
                                                                ------------------   -----------------

PROPERTY AND EQUIPMENT, net of accumulated
       depreciation and amortization                                    4,338,826           3,865,771
                                                                ------------------   -----------------


INTANGIBLE ASSETS - net of accumulated amortization                        75,432              54,669
                                                                ------------------   -----------------


OTHER ASSETS:
       Deposit on Equipment                                                   ---             123,396
       Investment in Joint Venture                                            ---              63,381
       Amount receivable from sale of state tax losses                        ---              66,077
       Restricted cash - Debt Service Reserve                             300,000             300,000
       Restricted cash - Note payable                                     250,000             250,000
       EDA bond offering costs, net of accumulated amortization
           of  $43,751 and $34,076, respectively                          154,102             163,777
                                                                ------------------   -----------------

           Total other assets                                             704,102             966,631
                                                                ------------------   -----------------

           Total assets                                         $       9,784,041    $     12,724,498
                                                                ==================   =================


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

                                      -1-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      LIABILITIES AND STOCKHOLDERS' EQUITY


                                                                         December 31,            March 31,
                                                                             2002                   2002
                                                                       ------------------     -----------------
                                                                          (Unaudited)              (Audited)
                                                                                        
CURRENT LIABILITIES:
       Current portion - Note payable                                  $          75,000      $         75,000
       Current portion of EDA bonds                                              140,000               130,000
       Accounts payable and accrued expenses                                     112,093               141,712
       Due to Joint Venture                                                          ---               435,754
                                                                       ------------------     -----------------
           Total current liabilities                                             327,093               782,466
                                                                       ------------------     -----------------

LONG TERM LIABILITIES:
       Dividends payable - Preferred Series A                                        ---               853,148
       Note payable - net of current portion                                     243,750               300,000
       EDA bonds - net of current portion                                      2,495,000             2,635,000
                                                                       ------------------     -----------------
           Total long-term liabilities                                         2,738,750             3,788,148
                                                                       ------------------     -----------------
           Total liabilities                                                   3,065,843             4,570,614
                                                                       ------------------     -----------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
       Preferred stock at liquidating value of $1,000 per share -
           $1.00 par value; 20,000 shares authorized; Series A
           convertible exchangeable preferred stock; 12,015 issued
           and outstanding at March 31, 2002                                         ---            12,015,000
       Preferred stock - $1.00 par value; 7,250,000 shares authorized;
           Series B convertible preferred stock; 4,806,000 shares
           designated, 200,000 shares issued and outstanding
           at March 31, 2002                                                         ---               200,000
       Common stock - $.01 par value;
           Authorized - 25,000,000 shares
           Issued and outstanding - 10,544,426 and 9,710,840 shares,
           Respectively                                                          105,444                97,108
       Additional paid-in capital                                             34,298,282            19,469,464

       Accumulated deficit                                                   (27,415,673)          (23,627,688)
                                                                       ------------------     -----------------
                                                                               6,988,053             8,153,884
       Cost of 82,600 shares of common stock held by the Company at
           December 31, 2002                                                    (269,855)                  ---
                                                                       ------------------     -----------------
           Total stockholders' equity                                          6,718,198             8,153,884
                                                                       ------------------     -----------------

           Total liabilities and stockholder's equity                  $       9,784,041      $     12,724,498
                                                                       ==================     =================




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

                                       -2-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS





                                                        THREE MONTHS ENDED                 NINE MONTHS ENDED
                                                           DECEMBER 31,                       DECEMBER 31,
                                                          -------------                      -------------
                                                       2002             2001             2002            2001
                                                  --------------   -------------    --------------   --------------
                                                   (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)
                                                                                         
REVENUES:
       Research and Development                   $     150,000    $    228,000     $     365,000    $     478,000
       Product Formulation Revenues                         ---         245,597           187,810          455,108
       Testing Fees                                       2,500             ---             2,500            3,450
                                                  --------------   -------------    --------------   --------------
             Total revenues                             152,500         473,597           555,310          936,558
                                                  --------------   -------------    --------------   --------------
OPERATING EXPENSES:
       Research and development                         567,864         431,239         1,461,345        1,061,305
       General and administrative                       450,024         214,456         1,297,046          519,752
       Depreciation and amortization                     78,210          70,848           234,630          212,544
                                                  --------------   -------------    --------------   --------------
                                                      1,096,098         716,543         2,993,021        1,793,601
                                                  --------------   -------------    --------------   --------------

LOSS FROM OPERATIONS                                   (943,598)       (242,946)       (2,437,711)        (857,043)
                                                  --------------   -------------    --------------   --------------

OTHER INCOME (EXPENSES):
       Interest income                                   18,616          39,867            81,334          215,902
       Interest expense                                 (55,896)        (53,572)         (172,281)        (164,591)
       Equity in loss of Joint Venture                      ---        (221,202)         (186,379)        (389,021)
       Charge relating to exchange of warrants         (242,338)            ---          (242,338)             ---
                                                  --------------   -------------    --------------   --------------
                                                       (279,618)       (234,907)         (519,664)        (337,710)
                                                  --------------   -------------    --------------   --------------

LOSS BEFORE (BENEFIT FROM) INCOME TAXES              (1,223,216)       (477,853)       (2,957,375)      (1,194,753)
                                                  --------------   -------------    --------------   --------------
(BENEFIT FROM) INCOME TAXES                             (71,614)       (137,643)          (71,214)        (135,388)
                                                  --------------   -------------    --------------   --------------

NET LOSS                                          $  (1,151,602)   $   (340,210)    $  (2,886,161)   $  (1,059,365)
                                                  ==============   =============    ==============   ==============

BASIC AND DILUTED LOSS PER COMMON SHARE           $        (.11)   $       (.03)    $        (.29)   $        (.11)
                                                  ==============   =============    ==============   ==============
WEIGHTED AVERAGE NUMBER OF
       COMMON SHARES OUTSTANDING                     10,286,917       9,631,634         9,914,722        9,528,362
                                                  ==============   =============    ==============   ==============




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

                                       -3-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (Unaudited)

                                                                                ADDITIONAL
                        SERIES A            SERIES B                            ----------
                    PREFERRED STOCK      PREFERRED STOCK       COMMON STOCK      PAID-IN    TREASURY   ACCUMULATED    STOCKHOLDERS'
                    ---------------      ---------------       -------------     -------    --------   -----------    -------------
                   SHARES    AMOUNT     EQUITY    SHARES     SHARES    AMOUNT    CAPITAL     STOCK       DEFICIT         EQUITY
                   ------ ------------ --------- --------- ---------- -------- ----------- ---------- ------------- ----------------
                                                                                      
BALANCE AT
  MARCH 31, 2001   12,015 $12,015,000         -  $      -   9,376,389 $ 93,764 $18,071,503 $       -  $(21,000,013) $     9,180,254

Issuance of Shares
  through exercise
  of warrants           -           -         -         -     224,429    2,244   1,116,744         -             -        1,118,988

Issuance of shares
  and warrants
  through exercise
  of placement
  agent warrants        -           -         -         -      15,522      155      57,524         -             -           57,679

Issuance of shares
  and warrants
  through exercise
  of options            -           -         -         -      20,000      200      37,939         -             -           38,139

Issuance of Series
  B convertible
  exchangeable
  Preferred Stock       -           -   200,000   200,000           -        -           -         -             -          200,000

Dividends declared
  - Preferred A         -           -         -         -           -        -           -         -      (853,148)        (853,148)

Net loss for nine
  months ended
  December 30,2001      -           -         -         -           -        -           -         -    (1,059,365)      (1,059,365)
                   ------ ------------ --------- --------- ---------- -------- ----------- ---------- ------------- ----------------
BALANCE AT
  DECEMBER 30,2001 12,015 $12,015,000   200,000  $200,000   9,636,370 $ 96,363  19,283,709 $       -   (22,912,526) $     8,682,546
                   ====== ============ ========= ========= ========== ======== =========== ========== ============= ================

BALANCE AT MARCH
  31, 2002         12,015 $12,015,000   200,000  $200,000   9,710,840 $ 97,108  19,469,464 $       -  $(23,627,688) $     8,153,884

Issuance of shares
  through exercise
  of warrants           -           -         -         -       2,606       26      13,004         -             -           13,030

Issuance of shares
  and warrants
  through exercise
  of placement
  agent warrants        -           -         -         -      14,670      147      52,666         -             -           52,813

Issuance of Series
  B convertible
  exchangeable
  Preferred Stock       -           -   559,000   559,000           -        -           -         -             -          559,000

Dividends-declared
  -Preferred B          -           -         -         -           -        -           -         -       (14,000)         (14,000)

Dividends-declared
  -Preferred A          -           -         -         -           -        -           -         -      (887,826)        (887,826)

Dividends-issued
 -Preferred A
  and B             1,741   1,740,973    14,000    14,000           -        -           -         -             -        1,754,973

Conversion of
  Series B and A
  Convertible
  exchangeable
  Preferred stock
  into common
  stock           (13,756)(13,755,973) (773,000) (773,000)    816,310    8,163  14,520,810         -             -                -

Purchase of
  Treasury Stock        -           -         -         -           -        -           -  (269,855)            -         (269,855)

Charge relating to
  exchange of
  warrants              -           -         -         -           -        -     242,338         -             -          242,338

Net loss for nine
  months ended
  December 31,2002      -           -         -         -           -        -           -         -    (2,886,161)      (2,886,161)
                   ------ ------------ --------- --------- ---------- -------- ----------- ---------- ------------- ----------------
BALANCE AT
  DECEMBER 31,2002    --- $         -          - $      -  10,544,426 $105,444 $34,298,282 $(269,855) $(27,415,673) $     6,718,198
                   ====== ============ ========= ========= ========== ======== =========== ========== ============= ================


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

                                       -4-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                         NINE MONTHS ENDED
                                                                                            DECEMBER 30,
                                                                                            ------------
                                                                                      2002               2001
                                                                                      ----               ----
                                                                                   (Unaudited)        (Unaudited)
                                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net loss                                                                  $     (2,886,161)  $     (1,059,365)
      Adjustments to reconcile net loss to cash used in operating activities:
         Depreciation and Amortization                                                   234,630            212,544
         Equity in loss of Joint Venture                                                 186,379            389,021
         Deferred income                                                                     ---            100,000
         Charge relating to exchange of warrants                                         242,338                ---
         Changes in assets and liabilities:
            Contract revenue receivable                                                   39,988             13,314
            Prepaid expenses and other current assets                                     54,759             31,392
            Amount receivable from Joint Venture                                         525,259           (298,378)
            Accounts payable, accrued expenses and other current liabilities             (29,619)          (116,849)
            Amount payable to Joint Venture                                                  ---                (95)
                                                                                -----------------  -----------------
NET CASH (USED IN) OPERATING ACTIVITIES                                               (1,632,427)          (728,416)
                                                                                -----------------  -----------------


CASH FLOWS FROM INVESTING ACTIVITIES:
      Maturity of short-term investment                                                  100,000                ---
      Purchase of property and equipment                                                (570,810)           (69,763)
      Purchase of patent                                                                 (24,318)               ---
      Receivable from sale of New Jersey Tax Losses                                       66,077             80,055
      Restricted cash                                                                     97,816             70,417
                                                                                -----------------  -----------------
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES                                     (331,235)            80,709
                                                                                -----------------  -----------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from issuance of common stock and warrants                                 65,843          1,214,805
      Principal bank note payments                                                       (56,250)               ---
      Principal repayments of NJEDA Bonds                                               (130,000)          (120,000)
      Purchase of Treasury Stock                                                        (269,855)               ---
                                                                                -----------------  -----------------
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES                                     (390,262)         1,094,805
                                                                                -----------------  -----------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                               (2,353,924)           447,098

CASH AND CASH EQUIVALENTS - beginning of period                                        6,852,434          7,296,702
                                                                                -----------------  -----------------
CASH AND CASH EQUIVALENTS - end of period                                       $      4,498,510   $      7,743,800
                                                                                =================  =================

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Cash paid for interest                                                    $        172,881   $        111,794
      Cash paid (received) for income taxes                                              (71,214)             2,255

SUPPLEMENTAL SCHEDULE NON-CASH TRANSACTIONS
      Issuance of Preferred Stock Series B (including stock dividend payable of
         $14,000 and subscription receivable of $67,000)                        $        573,000   $        200,000
      Conversion of Preferred Stock Series B to Common Stock                                (521)               ---
      Conversion of Preferred Stock to Additional Paid In Capital                    (14,520,810)               ---
      Reduction of Amounts Due to Joint Venture                                         (622,133)          (125,447)
      Reduction in (Addition to) Investment in Joint Venture                              63,381            (74,553)
      Dividends accrued on Preferred Stock - Series A                                    899,923            853,148
      Conversion of Series A to Common Stock                                              (7,642)               ---
      Transfer of Deposit on Equipment                                                   123,396                ---




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

                                       -5-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (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
                Labs"), for the three and nine months ended December 31, 2002
                and 2001. On September 30, 2002, the "Company" acquired from
                Elan Corporation, plc and Elan International Services, Ltd.
                (together, "Elan") Elan's 19.9% interest in Elite Research Ltd.
                ("ERL), a joint venture formed between the Company and Elan
                where the Company's interest originally was 80.1%. Proforma
                results of operations are presented as part of Note 4. As of
                December 31, 2002, the balance sheets of all entities are
                consolidated and all significant intercompany accounts are
                eliminated upon consolidation. The accompanying unaudited
                consolidated financial statements have been prepared pursuant to
                rules and regulations of the Securities and Exchange Commission.
                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 of financial positions, results and
                operations and cash flows for the periods presented have been
                included. The financial results for the interim periods are not
                necessarily indicative of the results to be expected for the
                full year or future interim periods.

                On December 31, 2002 the Company entered into an agreement of
                merger whereby ERL (a Bermuda Corporation) was merged into a new
                Delaware Corporation, Elite Research, Inc. ("ERI"), a wholly
                owned subsidiary of the Company. As a result of the merger, ERI
                became the owner of all of the assets and liabilities of ERL.
                The merger was accounted for as a tax free reorganization.

                The accounting policies utilized in the preparation of this Form
                10-Q are the same as those set forth in the Company's annual
                report on Form 10K for the fiscal year ended March 31, 2002 and
                should be read in conjunction with the disclosures presented
                therein.

                The Company does not anticipate being profitable for fiscal year
                2003, therefore a current provision for income tax was not
                established for the nine months ended December 31, 2002. Only
                the minimum corporation tax liability required for state
                purposes is reflected.



NOTE 2     -    RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
                -----------------------------------------

                In December 2002, the Financial Accounting Standards Board
                issued Statement No. 148, Accounting for Stock-Based
                Compensation - Transition and Disclosure, (SFAS No. 148) which
                amends SFAS No. 123, Accounting for Stock-Based Compensation to
                provide alternative methods of transition for a voluntary change
                to the fair value based method of accounting for stock-based
                employee compensation. This Statement does not permit the use of
                the original SFAS No. 123 prospective method of transition for
                changes to the fair value based method made in fiscal years
                beginning after December 15, 2003. The Company has elected to
                apply the recognition provisions of SFAS No. 148 prospectively
                to all employee awards granted, modified or settled after April
                1, 2002. The effects of applying the prospective method of
                transition allowed under SFAS No. 148 has not yet been
                determined.

                                       -6-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)

NOTE 3     -    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 restricted accounts include accounts 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 4     -    JOINT VENTURE ACTIVITIES
                -------------------------

                In October 2000, the Company and Elite Labs 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, was initially owned 80.1% by the
                Company and 19.9% by Elan. ERL was to fund its research through
                capital contributions from its partners based on the partners'
                respective ownership percentage. ERL subcontracted research and
                development efforts to Elite Labs, Elan and others. It was
                anticipated that Elite Labs would provide most of the
                formulation and development work. Elite Labs has commenced work
                for three products. For the nine months ended December 31, 2002
                and 2001, Elite Labs charged $187,810 and $455,108,
                respectively, to ERL which is reflected in product formulation
                revenues. For the three months ending December 31, 2002 and
                2001, Elite Labs charged $0 and $245,597, respectively, to ERL
                which is reflected in product formulation fees.

                While the Company initially owned 80.1% of the outstanding
                capital stock (100% of the outstanding common stock) of ERL
                until September 30, 2002, Elan and its subsidiaries retained
                significant minority investor rights that were considered
                "participating rights" as defined in the Emerging Issues Task
                Force Consensus No. 96-16. Accordingly, the Company did not
                consolidate the financial statements of ERL until September 30,
                2002 but instead accounted for its investment in ERL under the
                equity method of accounting until the Joint Venture was
                terminated, effective September 30, 2002.

                For the nine months ended December 31, 2002 and 2001, ERL
                recognized net losses of $232,742 and $485,669, respectively.
                The net losses included $187,810 and $455,108 due to Elite Labs
                for services rendered to ERL for the nine months ended December
                31, 2002 and 2001, respectively. The Company recognized 80.1% of
                ERL's losses, or $186,379 and $389,021, respectively, for the
                nine months ended December 31, 2002 and 2001. For the three
                months ended December 31, 2002 and 2001, Elite's share of ERL's
                losses amounted to $60 and $221,202, respectively. To date, ERL
                has not recognized any revenue.

                In December 2000, ERL approved one product for development at
                its first organizational meeting. 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, 2002, ERL completed in-vivo (pilot clinical
                trial) on the first product and began formulation and
                development of two additional products.


                                       -7-



                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)

NOTE 4     -    JOINT VENTURE ACTIVITIES (Continued)
                ------------------------

                As of December 31, 2001, the Company owed ERL $328,306,
                representing its 80.1% of unfunded contributions to ERL to cover
                ERL's expenses through December 31, 2001.

                On September 30, 2002, the Company consummated a termination
                agreement (the "Termination Agreement") with Elan to acquire all
                of Elan's interest in ERL. As a result of the Termination
                Agreement, the joint venture terminated and the Company now owns
                100 percent of ERL's capital stock.

                Under the Termination Agreement, among other things, the Company
                acquired all proprietary, development and commercial rights for
                the worldwide markets for the products developed by ERL. In
                exchange for the assignment, ERL agreed to pay Elan a royalty on
                certain revenues that may be realized from the once-a-day
                Oxycodone product that has been developed by ERL. In the future,
                the Company will be solely responsible to fund ERL's product
                development, which it will do from internal resources or through
                loans or investment by third parties.

                The Company did not pay, nor did Elan receive any cash
                consideration under the Termination Agreement. Furthermore, the
                Company has the exclusive rights to the proprietary, development
                and commercial rights for the worldwide markets for two other
                products developed by ERL. The Company will not have to pay Elan
                royalties on revenues that may be realized from these products.

                The Company accounted for this acquisition by consolidating ERL
                as a wholly owned subsidiary as of September 30, 2002. As more
                specifically described in Note 6, EIS converted 773,000 shares
                of Elite Labs Series B Preferred Stock, according to their
                terms, into 52,089 shares of the Company's common stock. This
                resulted in an increase in common stock of $521 and an increase
                in additional paid in capital of $772,479. As a result, the
                Series B Preferred Stock was eliminated.

                As further disclosed in Note 6, the acquisition resulted in the
                conversion of 13,756 shares of Elite Labs Series A Preferred
                Stock into 764,221 shares of Elite Pharmaceuticals common stock
                in accordance with their terms. The Company accounted for this
                conversion by increasing common stock in the amount of $7,642
                and a corresponding increase in additional paid in capital of
                $13,748,332. As a result, the Series A Preferred Stock was
                eliminated.

                As a result of the Termination Agreement, ERL became a wholly
                owned subsidiary of the Company as of September 30, 2002. Elan
                retained certain securities of Elite it had obtained in
                connection with the joint venture and transferred other such
                securities to a third-party. See Note 6.

                The following are unaudited pro-forma consolidated results of
                operations for the three and nine months ended December 31, 2002
                and 2001, assuming the acquisition was completed on April 1,
                2001.



                                                             THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                DECEMBER 31,               DECEMBER 31,
                                                                ------------               ------------
                                                             2002         2001         2002         2001
                                                             ----         ----         ----         ----
                                                          (Unaudited)  (Unaudited)  (Unaudited)  (Unaudited)
                                                                                       

                Revenue                                   $   152,500  $ 228,000   $   367,500  $   481,450

                Net (loss) available to common
                     Shareholders                         $(1,151,602) $(395,166)  $(2,932,524) $(1,156,013)

                Net (loss) available to common
                     shareholders per share -
                     basic and diluted                    $      (.11) $    (.04)  $      (.29) $      (.12)


                                       -8-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)

NOTE 4     -    JOINT VENTURE ACTIVITIES (Continued)
                ------------------------

                Unaudited pro-forma data may not be indicative of the results
                that would have been obtained had these events actually occurred
                at the beginning of the periods presented, nor does it intend to
                be a projection of future results.


NOTE 5     -    COMMITMENTS AND CONTINGENCIES
                -----------------------------

                As described in the Company's annual report on Form 10-K, on
                August 1, 1998, Elite Labs entered into a consulting agreement
                with a company for the purpose of providing management,
                marketing and financial consulting services for an unspecified
                term. Terms of the agreement provide for a nonrefundable monthly
                fee of $2,000. This compensation will be applied against amounts
                due pursuant to a business referral agreement entered into on
                April 8, 1997.

                Terms of the business referral agreement provide, among other
                things, for payments by Elite Labs based upon a formula, as
                defined, for an unspecified term. On November 14, 2000, Elite
                Labs amended the referral agreement to provide certain
                consulting services for the period of November 1, 2000 through
                October 31, 2003. Elite Labs previously advanced $20,000 under
                the April 8, 1997 agreement in addition to a payment of $50,000
                made during the year ended March 31, 2001. The agreement calls
                for 25 monthly installments of $3,200 beginning on December 1,
                2001.

                For the nine months ended December 31, 2002 and 2001, consulting
                expense under this agreement amounted to $28,800 and $3,200,
                respectively, and for the three months ended December 31, 2002
                and 2001, consulting expense under this agreement was $9,600 and
                $3,200, respectively.


                Referral Agreement

                As described in the Company's annual report on Form 10-K, on
                January 29, 2002, the Company entered into a Referral Agreement
                with an individual (Referring Party) whereby Elite Labs will pay
                the Referring Party a fee based upon payments received by Elite
                Labs from sales of products, development fees, licensing fees
                and royalties generated as a direct result of the Referring
                Party identifying customers for Elite Labs. These amounts shall
                be reduced by the cost of goods sold directly incurred in the
                manufacturing or development of products as well as any direct
                expenses associated with these efforts. Elite Labs will pay
                Referring Party a referral fee each year equal to:


                 Percentage of
                   Referral
                     Base             From                            To
                     ----             ----                            --
                      5%           $        0                   $ 1,000,000
                      4%            1,000,000                     2,000,000
                      3%            2,000,000                     3,000,000
                      2%            3,000,000                     4,000,000
                      1%            4,000,000                     5,000,000




                                       -9-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)


NOTE 5     -    COMMITMENTS AND CONTINGENCIES (Continued)
                -----------------------------

                Collaborative Agreements
                ------------------------

                As described in the Company's annual report on Form 10-K, on
                June 27, 2001, Elite Labs entered into two separate and distinct
                development and license agreements with another pharmaceutical
                company ("partner"). Elite Labs will develop two drug compounds
                for the partner in exchange for certain payments and royalties.
                Elite Labs also reserves the right to manufacture the compounds.
                Elite Labs received $250,000 and $300,000, respectively, on
                these two agreements. These amounts have been earned as of March
                31, 2002. Elite Labs is currently proceeding with development
                and formulation for both products as specified in the
                development agreements. During the nine months ended December
                31, 2002 Elite Labs earned revenues of $85,000 for additional
                development and formulation for both products.

                On September 13, 2002, Elite Labs, entered into a manufacturing
                agreement with Ethypharm S.A. ("Ethypharm"). Under the terms of
                this agreement, Elite Labs has initiated the manufacturing of a
                new prescription drug product for Ethypharm. Elite Labs received
                an upfront manufacturing fee for the first phase of the
                technology transfer and billed an additional amount upon the
                completion of the first phase of manufacturing. Elite Labs is
                entitled to receive additional fees in advance for the final
                phase of the manufacturing. In addition, upon FDA approval and
                if requested by Ethypharm, Elite Labs will manufacture
                commercial batches of the product on terms to be agreed upon.

                As of December 31, 2002, Elite Labs billed and earned revenues
                of $280,000 under this agreement, in accordance with the
                substantive milestone method of revenue recognition. Under this
                method, the milestone payments are considered to be payments
                received for the accomplishment of a discrete, substantive
                earnings event. Accordingly, the non-refundable milestone
                payments are recognized in full when the milestone is achieved.


                Contingency
                -----------

                Elite Labs 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 perform properly and
                complete certain pharmaceutical tests and studies for which
                Elite Labs paid approximately $950,000.

                The defendants brought a counterclaim of approximately $418,000
                allegedly due for services rendered to Elite Labs by the
                defendants. Elite Labs will vigorously contest the counterclaim.

                The action and counterclaim are proceeding in pretrial discovery
                under a Case Management Order entered by the court. If such
                action or counterclaim is in favor of the defendants, the
                recovery, if any, is not expected to have a material effect on
                the Company's financial condition or results of operations.
                Legal counsel is unable to predict the outcome of these actions.
                Accordingly, no provision for liability, if any, has been
                provided in the accompanying consolidated financial statements.


                                      -10-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)

NOTE 6     -    STOCKHOLDERS' EQUITY
                ---------------------

                Treasury Stock Transactions
                ---------------------------

                At a special meeting of the Company's Board of Directors held on
                June 27, 2002, the Board authorized the Company to purchase up
                to 100,000 shares of its common stock in the open market no
                later than December 31, 2002. As of December 31, 2002, the
                Company had purchased 82,600 shares of common stock for total
                consideration of $269,855.

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

                On October 16, 2000, Elite entered into an agreement (the "Joint
                Venture Agreement") with Elan International Services, Ltd.
                ("EIS") and Elan Corporation, plc. (together with EIS, "Elan"),
                under which the parties formed a joint venture, Elite Research,
                Ltd. ("ERL"). Under the terms of the Joint Venture Agreement,
                409,165 shares of the Company common stock and 12,015 shares of
                a newly created Elite Labs Series A Convertible Exchangeable
                Preferred Stock ("Series A Preferred Stock") were issued to EIS
                for consideration of $5,000,000 and $12,015,000, respectively.
                Proceeds from the sale of the Series A Preferred Stock were used
                to fund Elite Lab's 80.1% share of ERL.

                ERL was initially capitalized with $15,000,000 which included
                the issuance of 6,000 Voting Common shares, of par value $1.00
                per share and 6,000 Non-Voting convertible preferred shares, of
                par value $1.00 per share. All of the voting shares were held by
                Elite Labs, with the Non-Voting convertible preferred shares
                held by both Elite Labs and Elan, being split 3,612 shares and
                2,388 shares, respectively.

                The Preferred shares were convertible at the option of the
                holders on a one-for-one basis into common shares of ERL at any
                time after two years from the date of issuance of the preferred
                stock. The Preferred shares were Non-Voting, did not bear a
                dividend and had a liquidation preference equal to their
                original issue price.

                The Series A Preferred Stock accrued a dividend of 7% per annum,
                compounded annually and payable in shares of Series A Preferred
                Stock. Dividends accrued and compounded annually beginning on
                October 16, 2001. As of December 31, 2002, Elite Labs had
                accrued dividends of $1,740,973 on the Series A Preferred Stock.

                On October 17, 2000, the Company authorized 7,250,000 shares of
                newly created Elite Labs Series B Preferred Stock of which
                4,806,000 was designated for issuance to EIS for a total
                consideration of $4,806,000. These shares were issuable from
                time to time upon demand by Elite Labs to fund Elite Lab's 80.1%
                portion of capital contributions to ERL and for funding of the
                research and development activities for ERL.

                The Series B Preferred Stock accrued a dividend of 7% per annum
                of the original issue price, compounded on each succeeding
                twelve month anniversary of the first issuance and payable
                solely by the issuance of additional shares of Series B
                Preferred Stock, at a price per share equal to the original
                issue price. Dividends were accrued and compounded commencing
                one year after issuance. As of December 31, 2002, Elite Labs had
                accrued dividends of $14,000 on the Series B Preferred Stock.

                During the nine months ended December 31, 2002, Elite Labs made
                capital contributions to ERL in the amount of $573,000. These
                contributions were financed by the proceeds from the issuance to
                EIS of 573,000 shares of Series B Preferred Stock of Elite Labs.
                These contributions were in addition to a capital contribution
                in the amount of $200,000 made by Elite Labs to ERL in fiscal
                year ended March 31, 2002.

                In additional to the issuance of shares as described above, on
                October 17, 2000 the Company issued EIS 100,000 warrants to
                purchase the Company's common stock at an exercise price of $18
                per share. The warrants are exercisable at any time on or before
                October 17, 2005.

                                      -11-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)

NOTE 6     -    STOCKHOLDERS' EQUITY
                --------------------

                Joint Venture Subscription Offering (Continued)
                -----------------------------------

                Subject to a Termination Agreement between the Company and Elan
                dated September 30, 2002, the Company acquired Elan's 19.9%
                interest in ERL, and Elan transferred its warrants and its
                12,015 shares of Elite Labs Series A Preferred Stock to a third
                party along with accrued dividends of 1,741 shares. On November
                6, 2002, under a transfer and assignment among the Company, Elan
                and a third party purchaser, all 13,756 shares of Series A
                Preferred Stock have been converted, according to their terms,
                into 764,221 shares of the Company's common stock using the $18
                per share price. Elan retained 409,165 shares of Elite common
                stock and 773,000 shares of Elite Labs Series B Preferred Stock
                the latter of which was converted into 52,089 shares of Elite
                common stock. Both of the Series A and Series B preferred stock
                were converted to Elite Common stock in accordance with their
                terms. The warrants remain unexercised at December 31, 2002.

                For the period of one year after the issuance of the above
                common stock, EIS and the third party purchaser have the right
                to require registration under the Securities Act of 1933, as
                amended ("the Securities Act") of all or part of these
                securities. All registration expenses will be borne by the
                requesting party. EIS and the third party purchaser also have
                the right to piggyback registration if at any time the Company
                proposes to register shares of its common stock under the
                Securities Act.

                Warrants and Options
                --------------------

                At December 31, 2002, Elite had outstanding approximately
                2,266,850 options with exercise prices ranging from $2.00 to
                $10.00. At December 31, 2002, Elite had outstanding
                approximately 2,561,103 warrants with exercise prices ranging
                from $2.00 to $18.00.

                During the quarter ended December 31, 2002, the Company issued
                210,000 options to purchase common stock to an employee and to
                members of the Board of the Directors. The options have exercise
                prices of $5.00 per share and vest over three years. The options
                expire 10 years from the date of their issuance.

                Class A Warrant Exchange Offer
                ------------------------------

                On October 23, 2002, the Company entered into a Settlement
                Agreement with various parties in order to end a Consent
                Solicitation and various litigation initiated by the Company.
                The Agreement provided, among other things, an agreement to
                commence an exchange offer (the "Exchange Offer") to which
                holders of the Company's Class A Warrants which expired on
                November 30, 2002 (the "Old Warrants") will have the opportunity
                to exchange those warrants for new warrants (The "New Warrants")
                upon payment to the Company of $.10 per share of common stock
                issuable upon the exercise of the old warrants.

                The New Warrants will be exercisable for the same number of
                shares of common stock as the Old Warrants, have an exercise
                price of $5.00 per share, will expire on November 30, 2005 and
                will not be transferable except pursuant to operation of law.

                The Exchange Offer must be registered under applicable federal
                and state securities laws and will only be made pursuant to an
                effective registration statement meeting applicable legal
                requirements. A registration statement was filed with the
                Securities and Exchange Commission on December 6, 2002, with
                respect to the Exchange Offer, but has not yet been declared
                effective by the SEC.

                During the quarter ending December 31, 2002, the Company has
                taken a charge of $242,338 relating to the exchange offer, which
                represents the fair value of the new warrants, net of
                anticipated proceeds, assuming all Class A Warrants will be
                exchanged.


                                      -12-




                  ELITE PHARMACEUTICALS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001
                                   (UNAUDITED)


NOTE 7     -    SUBSEQUENT EVENTS
                ------------------

                Treasury Stock Transactions
                ---------------------------

                As of January 31, 2003, the Company had purchased an additional
                17,400 shares of its common stock pursuant to its stock
                re-purchase program for total consideration of $36,986.

                Change of Stock Designations
                ----------------------------

                On January 28, 2003, the Board of Directors and stockholders of
                Elite Labs authorized an amendment to the certificate of
                incorporation for Elite Labs which changed the stock
                designations eliminating the authorization of Series A and
                Series B preferred stock and Class B common stock. The Board
                further authorized a reverse split of 20,000 to 1 reducing the
                number of shares of Class A voting common stock having a par
                value of $.01 from 20,000,000 to 1,000.

                Accordingly, this amendment's effect is to eliminate Class B
                common stock and Series A preferred stock and Series B preferred
                stock previously authorized by Elite Labs. No shares of any such
                class of stock are currently outstanding.

                This amendment also reduces the number of Class A common voting
                shares having a par value of $.01 per share issued and
                outstanding from Elite Labs to the Company from 20,000,000 to
                200 resulting from the reverse split.


                                      -13-




                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

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

              NINE MONTH PERIOD ENDED DECEMBER 31, 2002 COMPARED TO
                  THE NINE MONTH PERIOD ENDED DECEMBER 31, 2001

         The following discussion and analysis should be read in conjunction
with the Consolidated Financial Statements, the related Notes to Consolidated
Financial Statements and Management's Discussion and Analysis of Financial
Condition and Results of Operations included in the Company's Annual Report on
Form 10-K for the fiscal year ended March 31, 2002 (the "10-K") and the
Unaudited Consolidated Financial Statements and related Notes to Consolidated
Financial Statements included in Item 1 of Part I of this Quarterly Report on
Form 10-Q.

         The Company has included in this Quarterly Report certain
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995 concerning the Company's business, operations and
financial condition. "Forward-looking statements" consist of all non-historical
information, and the analysis of historical information, including the
references in this Quarterly Report to future revenue growth, future expense
growth, future credit exposure, EBITDA, future profitability, anticipated cash
resources, anticipated capital expenditures, capital requirements, and the
Company's plans for future periods. In addition, the words "could", "expects",
"anticipates", "objective", "plan", "may affect", "may depend", "believes",
"estimates", "projects" and similar words and phrases are also intended to
identify such forward-looking statements.

         Actual results could differ materially from those projected in the
Company's forward-looking statements due to numerous known and unknown risks and
uncertainties, including, among other things, unanticipated technological
difficulties, the volatile and competitive environment for drug delivery
products, changes in domestic and foreign economic, market and regulatory
conditions, the inherent uncertainty of financial estimates and projections, the
difficulties of integrating businesses which were previously operated as
stand-alone units, the creditworthiness of the Company's customers, the
uncertainties involved in certain legal proceedings, instabilities arising from
terrorist actions and responses thereto, and other considerations described as
"Risk Factors" in other filings by the Company's with the SEC including the Form
10-K. Such factors may also cause substantial volatility in the market price of
the Company's common stock. All such forward-looking statements are current only
as of the date on which such statements were made. The Company does not
undertake any obligation to publicly update any forward-looking statement to
reflect events or circumstances after the date on which any such statement is
made or to reflect the occurrence of unanticipated events.

Critical Accounting Policies and Estimates
- ------------------------------------------

         Management's discussion addresses the Company's consolidated financial
statements, which have been prepared in accordance with accounting principles
generally accepted in the United States of America. The preparation of these
financial statements requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities at the date of financial statements and the
reported amounts of revenues and expenses during the reporting period. On an
ongoing basis, management evaluates its estimates and judgment, including those
related to bad debts, intangible assets, income taxes, workers compensation, and
contingencies and litigation. Management bases its estimates and judgments on
historical experience and on various other factors that are believed to be
reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are
not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions.



                                      -14-




                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

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

              NINE MONTH PERIOD ENDED DECEMBER 31, 2002 COMPARED TO
                  THE NINE MONTH PERIOD ENDED DECEMBER 30, 2001

         Management believes the following critical accounting policies, among
others, affect its more significant judgments and estimates used in the
preparation of its consolidated financial statements. The Company's most
critical accounting policies include the recognition of revenue upon completion
of certain phases of projects under research and development contracts. The
Company also assesses a need for an allowance to reduce its deferred tax assets
to the amount that it believes is more likely than not to be realized. The
Company assesses the recoverability of long-lived assets and intangible assets
whenever events or changes in circumstances indicate that the carrying value of
the asset may not be recoverable. The Company assesses its exposure to current
commitments and contingencies. It should be noted that actual results may differ
from these estimates under different assumptions or conditions.

         During the third quarter of fiscal year 2003, the Company elected to
prospectively recognize the fair value of stock options granted to employees and
members of the Board of Directors, effective as of the beginning of the fiscal
year. The prospective method allowed by the Financial Accounting Standards Board
does not materially effect the Company's results of operations for the
three-month and nine-month periods ended December 31, 2002. The fair value of
stock options granted to employees and member of the Board of Directors at the
end of the current quarter is expected to significantly effect the results of
operations of future periods, as these awards vest.

Overview

         The Company is involved in the development of drug delivery products.
It is engaged in developing over fifteen oral controlled release pharmaceutical
products which are at varying stages of the development and testing process. In
addition, Elite Labs has also conducted several research and development
projects on behalf of several large pharmaceutical companies although these
activities have generated only limited revenue for Elite Labs to date.

         The Company operates out of its manufacturing facility in Northvale,
N.J. which is both Federal Drug Administration ("FDA") and Drug Enforcement
Agency ("DEA") registered and will allow the Company to manufacture
pharmaceutical products in batches in sizes sufficient to file for FDA approval.

         In October 2000, Elite Labs 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, was initially owned 80.1% by the Company and 19.9% by Elan.
ERL funded its research through capital contributions from its partners based on
the partners' respective ownership percentage. ERL subcontracted research and
development efforts to Elite Labs, Elan and others. The in-vivo (pilot
bioavailability) was completed on the first product formulated by Elite Labs.
Elite Labs had begun to develop formulation for the two additional products.

         On September 30, 2002, the Company consummated a termination agreement
with Elan to acquire all of Elan's interest in ERL. As a result of the
agreement, the joint venture terminated and the Company now owns 100 percent of
ERL. Accordingly, ERL became a wholly owned subsidiary of the Company as of
September 30, 2002.

        Under the termination agreement, the Company acquired all proprietary,
development and commercial rights for the worldwide markets for the products
developed by ERL. In exchange for this assignment, ERL has agreed to pay Elan a
royalty on certain revenues that may be realized from the once-a-day Oxycodone
product only that has been developed by ERL. In the future, the Company will be
solely responsible to fund product development, which it will do from internal
resources or through loans or investment by third parties.

        The Company did not pay, nor did Elan receive any cash
consideration under the termination agreement. Furthermore, the Company has the
exclusive rights to the proprietary, development and commercial rights for the
worldwide markets for two other products developed by ERL. The Company will not
have to pay Elan royalties on revenues that may be realized from these products.

                                      -15-




                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

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

              NINE MONTH PERIOD ENDED DECEMBER 31, 2002 COMPARED TO
                  THE NINE MONTH PERIOD ENDED DECEMBER 31, 2001

                                   (CONTINUED)

         In November 2001, Elite Labs 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. Elite Labs expects to receive $137,818 of which $71,741 was received
during the quarter ended December 31, 2001. Elite Labs received the remaining
balance of $66,077 during the quarter ended December 31, 2002.

         In November 2002, Elite Labs received approval of its application to
sell additional $915,430 in New Jersey Net Operation Tax Losses Under the New
Jersey Economic Development Agency's Technology Business Tax Certificate
Program. Elite Labs received $71,674 during the quarter ended December 31, 2002.

         In June 2001, the Company entered into two development contracts with a
U.S. pharmaceutical company pursuant to which it agreed to develop two products
in exchange for development fees, certain payments, royalties and manufacturing
rights. Also, in September 2002, the Company entered into a manufacturing
agreement with Ethypharm S.A. ("Ethypharm"). Under the terms of this agreement,
the Company has initiated the manufacturing of a new prescription drug product
for Ethypharm. The Company received an upfront manufacturing fee for the first
phase of the technology transfer and billed an additional amount upon the
completion of the first phase of manufacturing. The Company is entitled to
receive additional fees in advance for the final phase of the manufacturing. In
addition, upon FDA approval and if requested by Ethypharm, the Company will
manufacture commercial batches of the product on terms to be agreed upon. During
the three- and nine month periods ended December 31, 2002, the Company
recognized total revenues of $365,000, pursuant to these agreements. While the
Company believes that these arrangements will generate significant additional
revenues in future periods, payments under these arrangements are dependent on a
number of factors, including the successful development and commercialization of
new products, which are uncertain and over which the Company has little or no
control. Accordingly, stockholders are encouraged not to place undue reliance on
these arrangements in evaluating the Company's business and prospects.

         The Company plans to focus its efforts on the following areas: (i) to
receive FDA approval for one or more of its fifteen oral controlled release
pharmaceutical products already developed, either directly or through other
companies; (ii) to commercially exploit these products either by licensure and
the collection of royalties, or through the manufacture 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, joint ventures and other collaborations. The Company
has been issued three patents to date and has filed for two more patents. One of
the patents was assigned to Celgene which has now licensed it to Novartis.

Results of Consolidated Operations

Three Months Ended December 31, 2002 Compared to Three Months Ended
  December 30, 2001

         The Company's revenues for the three months ended December 31, 2002
were $152,500, a decrease of $321,097 over the comparable period of the prior
year. For the three months ended December 31, 2002 and 2001, revenues consisted
of product formulation fees of $0 and $245,597, respectively, earned in
conjunction with the Company's joint venture in ERL. Revenues also consisted of
research, development, and testing fees of $152,500 and $228,000, respectively,
earned in conjunction with its distinct development, license, and manufacturing
agreements. Elan's obligation to make payments to the Company or to ERL
terminated upon the termination of the joint venture. The absence of payments
from Elan will impact revenues for periods subsequent to September 30, 2002.





                                      -16-





                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

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

              NINE MONTH PERIOD ENDED DECEMBER 31, 2002 COMPARED TO
                  THE NINE MONTH PERIOD ENDED DECEMBER 31, 2001

                                   (CONTINUED)

         General and administrative expenses for the three months ended December
31, 2002 were $450,024, an increase of $235,568 or 110% from the comparable
period of the prior year. The increase in general and administrative expenses
was substantially due to increases in legal and consulting fees as well as
$145,785 in expenses resulting from a consent solicitation and a proxy
solicitation with regard to the election of the Company's directors.

         Research and development costs for the three months ended December 31,
2002 were $567,864, an increase of $136,625 or approximately 32% from the
comparable period of the prior year. Research and development costs have
increased primarily from the result of increased research and development wages,
additional biostudies, laboratory supplies and raw materials used in the
manufacturing and testing processes. The Company expects its research and
development costs to increase in future periods as a result of the joint venture
termination as the Company will be solely responsible to fund product
development, which it will do from internal resources or through loans or
investment by third parties.

         The Company's net loss for the three months ended December 31, 2002 was
$1,151,602 as compared to $340,210 for the comparable period of the prior year.
The increase in the net loss was primarily due to the increase in research and
development, administrative expenses associated with a consent solicitation and
a proxy solicitation with regard to the election of the Company's directors, and
the charge of $242,338 relating to the exchange of warrants.

Nine months Ended December 31, 2002 vs. Nine months Ended December 30, 2001

         The Company's revenues for the nine months ended December 31, 2002 were
$555,310, a decrease of $381,248 over the comparable period of the prior year.
For the nine months ended December 31, 2002 and 2001, revenues consisted of
product formulation fees of $187,810 and $455,108, respectively, earned in
conjunction with the Company's joint venture in ERL. Revenues also consisted of
research and development, and testing fees of $367,500 and $481,450,
respectively, earned in conjunction with its distinct development, license and
manufacturing agreements. Elan's obligation to make payments to the Company or
to ERL terminated upon the termination of the joint venture. The absence of
payments from Elan will impact revenues for periods subsequent to September 30,
2002.

         General and administrative expenses for the nine months ended December
31, 2002 were $1,297,046, an increase of $777,294, or approximately 150% from
the comparable period of the prior year. The increase in general and
administrative expenses was substantially due to increases in legal and
consulting fees as well as $418,659 in expenses resulting from a consent
solicitation and a proxy solicitation with regard to the election of the
Company's directors.

         Research and development costs for the nine months ended December 31,
2002, were $1,461,345, an increase of $400,040 or approximately 38% from the
comparable period of the prior year. Research and development costs have
increased primarily from the result of increased research and development wages,
additional biostudies, laboratory supplies and raw materials used in the
manufacturing and testing processes. The Company expects its research and
development costs to increase in future periods as a result of the joint venture
termination as the Company will be solely responsible to fund product
development, which it will do from internal resources or through loans or
investment by third parties.

         The Company's net loss for the nine months ended December 31, 2002 was
$2,886,161 as compared to $1,059,365 for the comparable period of the prior
year. The increase in the net loss was primarily due to the increase in research
and development, administrative expenses associated with a consent solicitation
and a proxy solicitation with regard to the election of the Company's directors
and the charge of $242,338 relating to the exchange of warrants.


                                      -17-

                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

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

              NINE MONTH PERIOD ENDED DECEMBER 31, 2002 COMPARED TO
                  THE NINE MONTH PERIOD ENDED DECEMBER 31, 2001

                                   (CONTINUED)

Material Changes in Financial Condition

         The Company's working capital (total current assets less total current
liabilities), which was $7,054,961 as of March 31, 2002, decreased to $4,338,588
as of December 31, 2002. The decrease in working capital is primarily due to the
Company's net loss from operations partially offset by the receipt of $65,843
from the issuance of common stock and warrants in connection with the exercise
of certain of the Company's Class A Warrants, and certain placement agent
warrants issued in connection with the Company's 1997 private placement.

         The Company experienced negative cash flow from operations of
$1,632,427 for the nine months ended December 31, 2002, primarily due to the
Company's net loss from operations of $2,437,711.

Liquidity and Capital Resources

         To date, the Company's operations have not generated sufficient cash
flow to satisfy the Company's capital needs. The Company has financed its
operations primarily through the private sale of its equity and debt securities.
The Company had working capital [current assets less current liabilities] of
$4.3 million at December 31, 2002 compared with $7.7 million at December 31,
2001. Cash and cash equivalents at December 31, 2002 were $4.5 million, a
decrease of $3.2 million from the $7.7 million reported at December 31, 2001.

         Net cash used in operating activities was $1,632,000 during the nine
months ended December 31, 2002, compared to $728,000 for the nine months ended
December 30, 2001. Net cash used in operating activities during the nine months
ended December 31, 2002 resulted primarily from the Company's net loss of $2.9
million, offset in part by a reduction in accounts receivable, and certain
non-cash expenses. Net cash used in operating activities during the nine months
ended December 31, 2001 resulted primarily from a net loss of $1.1 million and
lower accounts payable, offset in part by certain non-cash expenses.

         Investing activities utilized net cash of $331,000 during the nine
months ended December 31, 2002 and provided net cash of $81,000 during the nine
months ended December 31, 2001. Net cash used in investing activities during the
nine months ended December 31, 2002 resulted primarily from the acquisition of
property and equipment to support the Company's growth, offset in part by an
increase in restricted cash and the maturity of short-term investments. Net cash
provided by investing activities during the nine months ended December 31, 2001
resulted primarily from an increase in restricted cash, partially offset by the
acquisition of property and equipment.

         Financing activities utilized net cash of $390,000 during the nine
months ended December 31, 2002 and provided net cash of $1.1 million during the
nine months ended December 31, 2001. Net cash used in financing activities
during the nine months ended December 31, 2002 resulted primarily from the
repurchase of treasury stock and the repayment of indebtedness, offset in part
by the sale of common stock and warrants. Net cash provided by financing
activities during the nine months ended December 31, 2001 resulted primarily
from the sale of common stock and warrants, offset in part by the repayment of
indebtedness.

         The Company's capital expenditures aggregated $571,000 and $70,000 for
the nine-month periods ended December 31, 2002 and 2001, respectively. Such
expenditures consisted primarily of the acquisition of property and equipment
necessary to support the Company's existing operations and expected growth. The
Company anticipates that its capital expenditures will be approximately $650,000
for all of fiscal 2002, substantially all of which will relate to the
acquisition of property and equipment to support the Company's operations.


                                      -18-




                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

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

              NINE MONTH PERIOD ENDED DECEMBER 31, 2002 COMPARED TO
                  THE NINE MONTH PERIOD ENDED DECEMBER 31, 2001

                                   (CONTINUED)


         As described in Note 3 to the Company's consolidated financial
statements, the Company has outstanding $2,635,000 in aggregate amount of bonds.
The bonds bear interest at a rate of 7.75% per annum and are due on various
dates between 2005 and thereafter. The bonds are secured by a first lien on the
Company's facility in Northvale, New Jersey. Pursuant to the terms of the bonds,
several restricted cash accounts have been established for the payment of bond
principal and interest. Bond proceeds were utilized for the refinancing of the
land and building the Company currently owns, for the purchase of certain
manufacturing equipment and related building improvements and the maintenance of
a $300,000 debt service reserve. All of the restricted cash, other than the debt
service reserve, is expected to be expended within twelve months and is
therefore categorized as a current asset on the Company's consolidated balance
sheet as of December 31, 2002. Pursuant to terms of the bond indenture agreement
pursuant to which the bonds were issued, the Company is required to observe
certain covenants, including covenants relating to the incurrence of additional
indebtedness, the granting of liens and the maintenance of certain financial
covenants. As of December 31, 2002, the Company was in compliance with the
covenants contained in the bond indenture agreement.

         The Company believes that its cash and cash equivalents will be
sufficient to fund its operations for at least the next twelve months.


                                      -19-




                  PART I.  FINANCIAL INFORMATION (CONTINUED)

ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                  The Company has no investments in marketable securities as of
                  December 31, 2002 or assets and liabilities which are
                  denominated in a currency other than U.S. dollars or involve
                  commodity price risks.

ITEM 4.           CONTROLS AND PROCEDURES

                  Within the 90 days prior to the date of this report, the
                  Company carried out an evaluation, under the supervision and
                  with the participation of the Company's management, including
                  the Company's Chief Executive Officer and Chief Financial
                  Officer, of the effectiveness of the design and operation of
                  the Company's disclosure controls and procedures pursuant to
                  Securities Exchange Act Rule 13a-14. Based upon that
                  evaluation, the Company's Chief Executive Officer and Chief
                  Financial Officer concluded that the Company's disclosure
                  controls and procedures are effective in timely alerting them
                  to material information relating to the Company (including its
                  consolidated subsidiaries) required to be included in the
                  Company's periodic SEC filings. There have been no significant
                  changes in the Company's internal controls or in other factors
                  that could significantly affect internal controls subsequent
                  to the date of their evaluation, including any corrective
                  actions with regard to significant deficiencies and material
                  weaknesses.

                  PART II. OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS

                  On August 5, 2002, Harris Freedman, Sharon Will, Michael H.
                  Freedman and certain of their respective affiliates (the
                  "Freedman Group") commenced a consent solicitation (the
                  "Consent Solicitation") to solicit consents in favor of the
                  removal of Harmon Aronson, Donald S. Pearson and Eric L.
                  Sichel as directors of the Company and in favor of the
                  election of Harris Freedman, Sharon Will and Michael H.
                  Freedman as directors. The Company opposed the Consent
                  Solicitation as not being in the Company's best interests. The
                  Consent Solicitation ended on October 4, 2002 with the
                  Freedman Group failing to obtain the approval of the Company's
                  stockholders who held a majority of the Company's common
                  stock. In a consent solicitation, unless the consents received
                  by the participants in the solicitation are actually submitted
                  to an inspector for tabulation, it is not possible to know the
                  actual number of stockholders who consented. In the Consent
                  Solicitation, the Freedman Group did not submit the written
                  consents that it received to the firm retained by the Company
                  to tabulate the consents received. Thus, the Company does not
                  know how many consents were obtained by the Freedman Group.
                  The Freedman Group publicly acknowledged that it did not
                  obtain consents from stockholders holding a majority of the
                  Company's outstanding stock.

                  Following the Consent Solicitation, the Freedman Group filed a
                  preliminary proxy statement with the Securities and Exchange
                  Commission and expressed an intention to solicit proxies in
                  favor of its nominees for director and to contest the election
                  of directors at the Company's annual meeting of stockholders.
                  The Freedman Group terminated its proxy solicitation on
                  October 23, 2002 pursuant to the terms of a settlement
                  agreement among the Company and the members of the Freedman
                  Group (the "Settlement Agreement").

                  On August 27, 2002 in connection with the Consent
                  Solicitation, the Company commenced an action in the United
                  States District Court for the District of New Jersey (the
                  "Action") against (i) the individual members of the Freedman
                  Group, (ii) additional individuals whose identities, we
                  contended, the Freedman Group was required to disclose but who
                  were not listed in any of the Freedman Group's SEC filings and
                  (iii) other unnamed defendants who were acting in concert with
                  the disclosed and undisclosed members of the Freedman Group
                  (collectively, the "Defendants"). The complaint sought
                  injunctive relief against the Defendants on the basis that the
                  Defendants violated the federal securities laws and the rules
                  promulgated by the SEC there under by, among other things,
                  filing a Schedule 13D more than ten days after the Defendants
                  formed a "group" for purposes of Section 13(d) of the
                  Securities Exchange Act of 1934 (the "Exchange Act"), by
                  failing to disclose all persons acting in concert with the
                  Freedman Group and by acquiring additional shares of our stock
                  during a period that is prohibited by the Act.

                                      -20-

                  PART II. OTHER INFORMATION (CONTINUED)

                  The Company also alleged that the Defendants violated Section
                  14(a) of the Exchange Act by filing a false and misleading
                  proxy solicitation which failed to identify all the
                  participants of the Freedman Group's consent solicitation. The
                  complaint also alleged that the Defendants violated the SEC's
                  proxy rules in conducting their consent solicitation by
                  representing to the Company's stockholders the outcome of the
                  consent solicitation process. The Company contended that the
                  Freedman Group violated these stockholder-protection
                  provisions of the federal securities laws in order to advance
                  its efforts to take control of the Company.

                  On August 27, 2002, the Company applied to the Court for a
                  temporary restraining order barring Defendants from any
                  further contacts with the Company's stockholders, barring
                  Defendants from any further violation of the federal
                  securities laws, and compelling corrective disclosures to
                  remedy the Section 13(d) and Section 14(a) violations. On
                  September 6, 2002, the Court denied the Company's application
                  for a temporary restraining order and granted the Company's
                  motion for expedited discovery. On October 1, 2002, the Court
                  denied the Company's request for a preliminary restraining
                  order. The Action was dismissed with prejudice by the Company
                  on October 24, 2002 pursuant to the terms of the Settlement
                  Agreement.

                  The Settlement Agreement provides that:

        (i)       the Freedman Group agreed to terminate its proxy
                  solicitation immediately and to support the election of
                  the seven nominees for director recommended by the
                  Company's Board of Directors for election at the
                  Company's annual meeting of stockholders scheduled for
                  December 12, 2002.

        (ii)      the Company  agreed to commence an exchange  offer
                  pursuant to which holders of the Company's  Class A Warrants
                  which expire on November 30, 2002 (the "Old  Warrants") will
                  have the  opportunity  to exchange  those  warrants  for new
                  warrants (the "New Warrants") upon payment to the Company of
                  $0.10 per share of common stock  issuable  upon the exercise
                  of  the  Old   Warrants.   The  New  Warrants  will  (a)  be
                  exercisable for the same number of shares of common stock as
                  the Old  Warrants,  (b) have an exercise  price of $5.00 per
                  share (subject to adjustment in certain circumstances),  (c)
                  expire on  November  30,  2005,  and (d) except as set forth
                  herein will have  substantially  all of the same other terms
                  and conditions as the Old Warrants.  The Exchange Offer will
                  be made to eligible warrant holders  irrespective of whether
                  the Old  Warrants  have  expired  by  their  terms  when the
                  Exchange Offer is consummated.  The New Warrants will not be
                  transferable  except  pursuant  to  operation  of  law.  The
                  Exchange Offer must be registered under  applicable  federal
                  and state  securities laws and will only be made pursuant to
                  an effective registration statement meeting applicable legal
                  requirements.

        (iii)     The Company agreed not to withdraw the nomination for
                  directors for election at the Annual Meeting of Richard
                  A. Brown, John A. Moore or John P. de Neufville unless
                  any of such nominees dies, resigns or refuses to stand
                  for election.

        (iv)      The Company and the Freedman Group exchanged releases
                  regarding the Consent Solicitation, the Action and
                  other matters related thereto.

                  The Company estimates that the cost of fulfilling its
                  obligations pursuant to the Settlement Agreement will
                  be approximately $100,000. In connection with the
                  Company's opposition to the Consent Solicitation and
                  the preparation of the Company's preliminary proxy
                  statement to oppose the Freedman Group's proxy
                  solicitation, the Company incurred approximately
                  $336,000 in expenses associated with advertising,
                  printing, fees of attorneys, financial advisors, proxy
                  solicitors, accountants, public relations,
                  transportation, litigation and related expenses and
                  filing fees. All of these expenses were borne by the
                  Company. Such costs do not include the amount
                  represented by salaries and wages of regular employees
                  and officers.

                  Because this section is a summary, it does not describe
                  every aspect of the Settlement Agreement. This summary
                  is subject to and qualified in its entirety by
                  reference to all of the provisions of the Settlement
                  Agreement which is attached as Exhibit 10.1 to our
                  Current Report on Form 8-K filed with the SEC on
                  November 1, 2002.


                                      -21-





                  PART II. OTHER INFORMATION (CONTINUED)

ITEM 2.           CHANGES IN SECURITIES AND USE OF PROCEEDS
                         Not applicable

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES
                         Not applicable

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                         See Item 1 of Part II-Legal Proceedings

                  The Annual Meeting of Elite's stockholders was held on
                  December 12, 2002, at which time the stockholders elected the
                  following slate of nominees to the Board of Directors: Atul M.
                  Mehta, Harmon Aronson, Donald S. Pearson, Eric L. Sichel, John
                  P. de Neufville, John A. Moore and Richard A. Brown. Election
                  of the Board of Directors was the only matter submitted for
                  stockholder vote. There were 10,494,427 shares of outstanding
                  capital stock of Elite entitled to vote at the record date for
                  this meeting and there were present at such meeting, in
                  persons or by proxy, stockholders holding 9,615,136 shares of
                  Elite's common stock, which represented 91.6% of the total
                  capital stock outstanding and entitled to vote. There
                  9,615,136 shares voted on the matter of the election of
                  directors. The result of the votes cast regarding each nominee
                  for office was:

                  Nominee for Director      Votes For   Votes Withheld

                  Atul M. Mehta             9,563,136           52,000
                  Harmon Aronson            9,565,136           50,000
                  Donald S. Pearson         9,565,136           50,000
                  Eric L. Sichel            9,565,136           50,000
                  John P. de Neufville      9,510,236          104,900
                  John A. Moore             9,510,236          104,900
                  Richard A. Brown          9,510,236          104,900

ITEM 5.           OTHER INFORMATION
                         Not applicable

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

                  (a)    Exhibits:

                         Exhibit 99.1 Certification by Atul M. Mehta pursuant to
                         Section 1350, Chapter 63 of Title 18, United States
                         Code, as adopted pursuant to Section 906 of the
                         Sarbanes-Oxley Act of 2002.

                         Exhibit 99.2 Certification by Mark I. Gittelman
                         pursuant to Section 1350, Chapter 63 of Title 18,
                         United States Code, as adopted pursuant to Section 906
                         of the Sarbanes-Oxley Act of 2002.

                  (b) Reports on Form 8-K.

                         On October 10, 2002, the Company announced that the
                         consent solicitation of Harris Freedman, Sharon Will
                         and Michael H. Freedman, and their affiliates ended
                         without sufficient consents being obtained to replace
                         independent directors of Elite Pharmaceuticals, Inc.

                         On October 11, 2002 the Company announced that it had
                         entered into an agreement with Elan Corporation, plc
                         ("Elan"), to acquire all of Elan's interest in a joint
                         venture company Elite Research Ltd, which had been
                         formed between the Company and Elan, effective
                         September 30, 2002.

                         On November 1, 2002 the Company announced that it had
                         entered into a Settlement Agreement with Harris
                         Freedman, Sharon Will, Michael H. Freedman and their
                         affiliates regarding a proxy solicitation, a lawsuit
                         brought by the Company and related matters.

                         On January 31, 2003 the Company announced current
                         business developments as well as an update as to the
                         Company's pending S-4 Registration Statement filed with
                         the Securities and Exchange Commission in connection
                         with its Class A warrant exchange offer.

                                      -22-





                          CERTIFICATION AND 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:        2/13/2003              By: /s/ Atul M. Mehta
         -----------------          ----------------------------
                                    Atul M. Mehta
                                    President and Chief Executive Officer
                                    (Principal Executive Officer)

Date:        2/13/2003              By: /s/ Mark I. Gittelman
         -----------------          ----------------------------
                                    Mark I. Gittelman
                                    Chief Financial Officer and Treasurer
                                    (Principal Financial and Accounting Officer)


                                      -23-




                                  CERTIFICATION

         I, Atul M. Mehta, certify that:

         1.       I have reviewed this quarterly report on Form 10-Q of Elite
                  Pharmaceuticals, Inc.;

         2.       Based on my knowledge, this quarterly report does not contain
                  any untrue statement of a material fact or omit to state a
                  material fact necessary to make the statements made, in light
                  of the circumstances under which such statements were made,
                  not misleading with respect to the period covered by this
                  quarterly report;

         3.       Based on my knowledge, the financial statements, and other
                  financial information included in this quarterly report,
                  fairly present in all material respects the financial
                  condition, results of operations and cash flows of the
                  registrant as of, and for, the periods presented in this
                  quarterly report;

         4.       The registrant's other certifying officers and I are
                  responsible for establishing and maintaining disclosure
                  controls and procedures (as defined in Exchange Act Rules
                  13a-14 and 15d-14) for the registrant and have:

                  (a)      designed such disclosure controls and procedures to
                           ensure that material information relating to the
                           registrant, including its consolidated subsidiaries,
                           is made known to us by others within those entities,
                           particularly during the period in which this
                           quarterly report is being prepared;

                  (b)      evaluated the effectiveness of the registrant's
                           disclosure controls and procedures as of a date
                           within 90 days prior to the filing date of this
                           quarterly report (the "Evaluation Date"); and

                  (c)      presented in this quarterly report our conclusions
                           about the effectiveness of the disclosure controls
                           and procedures based on our evaluation as of the
                           Evaluation Date;

         5.       The registrant's other certifying officers and I have
                  disclosed, based on our most recent evaluation, to the
                  registrant's auditors and the audit committee of registrant's
                  board of directors (or persons performing the equivalent
                  functions):

                  (a)      all significant deficiencies in the design or
                           operation of internal controls which could adversely
                           affect the registrant's ability to record, process,
                           summarize and report financial data and have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  (b)      any fraud, whether or not material, that involves
                           management or other employees who have a significant
                           role in the registrant's internal controls; and

         6.       The registrant's other certifying officers and I have
                  indicated in this quarterly report whether or not there were
                  significant changes in internal controls or in other factors
                  that could significantly affect internal controls subsequent
                  to the date of our most recent evaluation, including any
                  corrective actions with regard to significant deficiencies and
                  material weaknesses.




      2/13/2003                     /s/ Atul M. Mehta
- -------------------------           -------------------------------------
Date                                Atul M. Mehta
                                    President and Chief Executive Officer



                                      -24-





                                  CERTIFICATION

         I, Mark I. Gittelman, certify that:

         1.       I have reviewed this quarterly report on Form 10-Q of Elite
                  Pharmaceuticals, Inc.;

         2.       Based on my knowledge, this quarterly report does not contain
                  any untrue statement of a material fact or omit to state a
                  material fact necessary to make the statements made, in light
                  of the circumstances under which such statements were made,
                  not misleading with respect to the period covered by this
                  quarterly report;

         3.       Based on my knowledge, the financial statements, and other
                  financial information included in this quarterly report,
                  fairly present in all material respects the financial
                  condition, results of operations and cash flows of the
                  registrant as of, and for, the periods presented in this
                  quarterly report;

         4.       The registrant's other certifying officers and I are
                  responsible for establishing and maintaining disclosure
                  controls and procedures (as defined in Exchange Act Rules
                  13a-14 and 15d-14) for the registrant and have:

                  (a)      designed such disclosure controls and procedures to
                           ensure that material information relating to the
                           registrant, including its consolidated subsidiaries,
                           is made known to us by others within those entities,
                           particularly during the period in which this
                           quarterly report is being prepared;

                  (b)      evaluated the effectiveness of the registrant's
                           disclosure controls and procedures as of a date
                           within 90 days prior to the filing date of this
                           quarterly report (the "Evaluation Date"); and

                  (c)      presented in this quarterly report our conclusions
                           about the effectiveness of the disclosure controls
                           and procedures based on our evaluation as of the
                           Evaluation Date;

         5.       The registrant's other certifying officers and I have
                  disclosed, based on our most recent evaluation, to the
                  registrant's auditors and the audit committee of registrant's
                  board of directors (or persons performing the equivalent
                  functions):

                  (a)      all significant deficiencies in the design or
                           operation of internal controls which could adversely
                           affect the registrant's ability to record, process,
                           summarize and report financial data and have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  (b)      any fraud, whether or not material, that involves
                           management or other employees who have a significant
                           role in the registrant's internal controls; and

         6.       The registrant's other certifying officers and I have
                  indicated in this quarterly report whether or not there were
                  significant changes in internal controls or in other factors
                  that could significantly affect internal controls subsequent
                  to the date of our most recent evaluation, including any
                  corrective actions with regard to significant deficiencies and
                  material weaknesses.




      2/13/2003                     /s/ Mark I. Gittelman
- -------------------------           -------------------------------------
Date                                Mark I. Gittelman
                                    Chief Financial Officer and Treasurer

                                      -25-