U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                   FORM 10-Q/A

(Mark One)

[ X ]Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the quarterly period ended June 30, 2002

[   ]Transition report pursuant section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the transition period from ____________ to ________________


                               eMAGIN CORPORATION
        (Exact name of small business issuer as specified in its charter)

                        Commission file number: 000-24757

            DELAWARE                                 56-1764501
 (State or other jurisdiction            (IRS Employer Identification No.)
of incorporation or organization)

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

                                 (845) 892-1900
                           (Issuer's telephone number)
                               ___________________

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes [ X ] No [  ]

          APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
                        DURING THE PRECEDING FIVE YEARS:

Not applicable

                    APPLICABLE ONLY TO CORPORATE REGISTRANTS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: As of February 3, 2002 the Registrant
had 30,979,939 shares of Common Stock outstanding.


TRANSITIONAL SMALL BUSINESS DISCLOSURE FORMAT (check one): Yes [  ]  No [ X ]


                                       1





Index                                                                                                Page Number
                                                                                                           
PART I        FINANCIAL INFORMATION

Item 1.       Consolidated Financial Statements

              Consolidated Balance Sheets at June 30, 2002
              and December  31, 2001                                                                          3

              Consolidated Statements of Operations For the Three and Six
              Months ended June 30, 2002 and June 30, 2001 and for the period
              from inception (January 23, 1996) to June 30, 2002                                              4

              Consolidated Statements of Cash Flows for the Six Months
              ended June 30, 2002  and June 30, 2001  and for the period
              from inception (January 23, 1996) to June 30, 2002                                              5

              Selected Notes to Consolidated  Financial Statements                                            6


Item 2.       Management's Discussion and Analysis of Financial Condition and
              Results of Operation                                                                           12

Item 3.       Quantitative and Qualitative Disclosures About Market Risk                                     24


PART II       OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                                                               25

SIGNATURE                                                                                                    26



                                       2





                                            eMAGIN CORPORATION
                                   (a development stage corporation)
                                      CONSOLIDATED BALANCE SHEETS

                                                                         eMagin Corporation             eMagin Corporation
                                                                            Consolidated                   Consolidated
                                                                           June 30, 2002                 December 31, 2001
                                                                      -------------------------      --------------------------
                                                                         Restated - Note 2
CURRENT ASSETS:
                                                                                                               
   Cash and cash equivalents                                                         $ 156,948                       $ 738,342
   Contract receivables                                                                173,957                         485,021
   Unbilled costs and estimated profits on contracts in progress                        24,020                         293,273
   Inventory                                                                           445,607                          90,720
   Prepaid expenses and other current assets                                           567,934                         388,344
                                                                      -------------------------      --------------------------
      Total current assets                                                           1,368,466                       1,995,700

Equipment and leasehold improvements, net of accumulated
depreciation of $1,372,666 and $1,122,989, respectively                                916,394                       1,166,509
Goodwill, net of accumulated amortization of
 $54,602,258 and $54,602,258, respectively                                                   -                               -
Purchased intangibles, net of accumulated amortization
 of $17,025,660 and $16,362,762, respectively                                          994,340                       1,657,238

Other long-term assets                                                                  81,702                          94,367
                                                                      -------------------------      --------------------------
      Total assets                                                                 $ 3,360,902                     $ 4,913,814
                                                                      =========================      ==========================

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Current portion of long-term debt                                               $ 2,236,737                       $ 693,197
   Other short term debt                                                             1,120,000                       1,875,000
   Accounts payable and accrued expenses                                             6,059,238                       3,731,976
   Accrued Payroll                                                                     790,977                         788,302
   Advance payments on contracts to be completed                                       332,597                         289,538
   Other current liabilities                                                            96,474                         108,805
                                                                      -------------------------      --------------------------
      Total current liabilities                                                     10,636,023                       7,486,818
                                                                      -------------------------      --------------------------

LONG-TERM DEBT                                                                       2,251,559                       2,305,184

SHAREHOLDERS' EQUITY:
   Common Stock, par value $0.001 per share
      Shares authorized - 100,000,000
      Shares issued and outstanding
       - 29,012,927 and 25,171,183                                                      30,295                          25,171
   Additional paid-in capital                                                      120,035,045                     114,058,560
   Deferred compensation                                                            (2,416,912)                     (2,277,367)
   Deficit accumulated during the development stage                               (127,175,108)                   (116,684,552)
                                                                      -------------------------      --------------------------
      Total shareholders' equity                                                    (9,526,680)                     (4,878,188)
                                                                      -------------------------      --------------------------
      Total liabilities and shareholders' equity                                   $ 3,360,902                     $ 4,913,814
                                                                      =========================      ==========================



                                             See selected notes to financial statements




                                       3







                                               eMAGIN CORPORATION
                                        (a development stage corporation)
                                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                              Period from
                                                     Three Months Three Months   Six Months   Six Months       inception
                                                        ended        ended         ended        ended      (January 23, 1996)
                                                      June 30,      June 30,     June 30,      June 30,      to June 30,
                                                        2002          2001        2002           2001           2002
                                                     ------------------------- -------------------------- --------------
                                                      Restated -                 Restated -                    Restated -
                                                        Note 2                     Note 2                       Note 2

     CONTRACT REVENUE:
                                                                                              
       Contract revenue                                       $-   $1,417,777       $14,108   $3,433,478     $7,577,352
       Product sales                                     268,127      198,228       412,046      212,728      1,253,759
                                                     ------------------------- -----------------------------------------
         Total revenue                                   268,127    1,616,005       426,154    3,646,206      8,831,111
                                                     ------------------------- -----------------------------------------

     COSTS AND EXPENSES:
     Research and development, net of funding
      under cost sharing arrangements of $261,570,
      $234,905, $26,665 and $3,145,502, respectively   3,343,048    3,767,491     5,487,814    7,208,596     27,846,923
     Amortization of purchased intangibles               110,483    5,851,692       662,898   11,703,384     39,482,056
     Acquired in-process research and development              -            -             -            -     12,820,000
     Write-down of goodwill and purchased intangibles          -            -             -            -     32,145,863
     Selling, general and administrative                 379,473    2,795,071     3,351,447    5,306,450     21,298,498
                                                     ------------------------- -------------------------- --------------
         Total costs and expenses, net                 3,833,004   12,414,254     9,502,159   24,218,430    133,593,340
                                                     ------------------------- -------------------------- --------------

     OTHER (EXPENSE)/ INCOME                            (436,167)     (34,507)   (1,414,553)      31,033     (2,412,881)
                                                     ------------------------- -------------------------- --------------



         Loss before provision for income taxes       (4,001,044) (10,832,756)  (10,490,558) (20,541,191)  (127,175,110)

     PROVISION FOR INCOME TAXES                                -            -             -            -              -
                                                     ------------------------- -------------------------- --------------

         Net loss                                    $(4,001,044)$(10,832,756) $(10,490,558)$(20,541,191) $(127,175,110)
                                                     ========================= ========================== ==============

Basic and diluted net loss per common share               $(0.13)      $(0.43)       $(0.37)      $(0.82)
                                                     ========================= ==========================
Basic and diluted weighted average common shares
outstanding                                           30,294,980   25,074,418    28,482,450   25,071,795
                                                     ========================= ==========================



                                              See selected notes to financial statements.




                                       4





                                               eMAGIN CORPORATION
                                        (a development stage corporation)
                                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                               Period from
                                                              Six Months      Six Months        inception
                                                                ended           ended        January 23 1996
                                                            June 30, 2002   June 30, 2001   to June 30, 2002
                                                           ---------------------------------------------------
                                                         Restated - Note 2                  Restated - Note 2

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                      
Net loss                                                     ($10,490,557)    ($9,708,435)     ($127,175,109)
Adjustments to reconcile net loss to net cash
        used in operating activities-
   Depreciation and amortization                                  912,575       6,016,929         40,855,557
   Write-down of goodwill and purchased intangibles                     -               -         32,145,863
   Loss on sale of assets                                             437               -             98,150
   Amortizarion of debt discount                                 (182,516)                          (182,516)
   Non-cash charge for stock based compensation                   980,972         735,978          6,361,803
   Non-cash interest related charges                            1,538,138               -          2,760,700
   Non-cash charge for services received                                -               -            116,151
   Acquired in-process research and development                                         -         12,820,000
  Changes in operationg assets and liabilities, net of
   acquisition:
       Contract receivables                                      (311,064)        673,980           (664,228)
       Interest receivables                                          (106)                              (106)
       Unbilled costs and estimated profits on contracts
        in progress                                              (269,253)       (796,010)          (269,253)
       Costs and estimated profits in excess of billings
        on contracts
           in progress                                                                               326,291
       Inventory                                                  354,887                            264,167
       Prepaid expenses and other current assets                  179,693        (546,863)            97,171
       Other long-term assets                                     (14,447)              -            (98,363)
       Advanced payment on contracts to be completed              332,597               -            730,940
       Accounts payable, accrued expenses and other
        current liabilities                                     1,810,586         310,558          3,794,244
                                                          ---------------------------------------------------
             Net cash used in operating activities             (5,158,058)     (3,313,863)       (28,018,538)
                                                          ---------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of equipment                                         (84,745)       (152,848)        (1,352,607)
   Net proceeds from acquisition                                        -               -          1,239,162
                                                          ---------------------------------------------------
             Net cash used in investing activities                (84,745)       (152,848)          (113,445)
                                                          ---------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from sales of common stock, net of issuance
    costs                                                       3,475,620         (93,878)        24,756,620
   Proceeds from exercise of stock options and warrants               887               -             28,494
   Proceeds from short term debt                                1,200,000               -          6,075,000
   Proceeds from long term  debt                                        -               -                  -
   Payments of long term debt and capital leases                  (15,097)              -         (2,571,184)
                                                          ---------------------------------------------------
             Net cash provided by financing activities          4,661,410         (93,878)        28,288,930
                                                          ---------------------------------------------------

NET INCREASE  IN CASH AND CASH EQUIVALENT'S                      (581,394)     (3,560,589)           156,948
CASH AND CASH EQUIVALENTS, beginning of period                   $738,342      $7,367,257                 $-
                                                          ---------------------------------------------------

CASH AND CASH EQUIVALENTS, end of period                         $156,948      $3,806,668           $156,948
                                                          ===================================================

                                              See selected notes to financial statements.



                                       5


                               eMAGIN CORPORATION
               Selected Notes to Consolidated Financial Statements

NOTE 1 - BASIS OF PRESENTATION

The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. Certain information or footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted
pursuant to the rules and regulations of the Securities and Exchange Commission.
In the opinion of management, the statements include all adjustments necessary
(which are of a normal and recurring nature) for the fair presentation of the
results of the interim periods presented. The results of operations for the
period ended June 30, 2002 are not necessarily indicative of the results to be
expected for the full year.

NOTE 2 - RESTATEMENT

As a result of a subsequent review of the June 30, 2002 quarterly financial
statements by our independent auditor we noted the following material
restatements occurred:




------------------------------------- -------------- --------------------- ---------------------------------------------------------
   Financial Statement Line              Original              Restated               Comment
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                  
Unbilled Costs                          $  101,320      $         24,020   Reclassification of amounts billed
------------------------------------- -------------- --------------------- ---------------------------------------------------------
Inventory                                   65,600               445,607   To correct inventory valuation
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                           To recognize depreciation on completed projects
                                                                           previously classified as being Construction
Equipment and Leasehold Improvements       987,265               916,394   in Progress
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                           Accrued amounts to be in agreement
Accounts Payable and Accrued Expense     3,974,398             6,059,238   with vendor balances.
------------------------------------- -------------- --------------------- ---------------------------------------------------------
Accrued Payroll                            992,935               790,977   To true up benefits to adjust for staff layoffs
------------------------------------- -------------- --------------------- ---------------------------------------------------------
Current Portion of LTD                   1,908,474             2,236,737   Reclass of penalties and interest due on long term debt
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                           Amortization of original interest discount on long term
Other Current Liabilities                  408,369                96,474   debt
------------------------------------- -------------- --------------------- ---------------------------------------------------------
Long term debt                           2,352,483             2,251,559   Reclassification of short-term portion
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                           To correct deferred compensation amortization for
Additional paid in capital             120,538,131           120,035,045   correction of vesting of options
------------------------------------- -------------- --------------------- ---------------------------------------------------------
Deferred Compensation                   (1,812,838)           (2,416,912)  Correction of vesting of options
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                           Accrued amounts to be in agreement with vendor balances
Inception to date                                                          and proper classification from selling, general and
Research and Development                26,846,923            27,846,923   administrative expense..
------------------------------------- -------------- --------------------- ---------------------------------------------------------
                                                                           Accrued amounts to be in agreement with vendor
                                                                           balances, correction of vesting of options for deferred
Inception to date                                                          compensation amortization, and proper classification of
Selling, General & Administrative       23,049,885            21,298,498   expenses to research and development.
------------------------------------- -------------- --------------------- ---------------------------------------------------------
Inception to date                                                          Amortization of Original Issue Discount on long-term
Other (expense) income                  (2,091,944)           (2,412,881)  debt.
------------------------------------- -------------- --------------------- ---------------------------------------------------------



                                       6



The following table illustrates the above material restatements impact on the
three and six months ended June 30, 2002 respectively:




--------------------------- -------------------------- --------------------------- -------------------------- ---------------------
Financial Statement              Three months ended          Three Months ended            Six months ended      Six months ended
    Line                           June 30, 2002          June 30, 2002 Restated           June 30, 2002      June 30, 2002 Restated
--------------------------- -------------------------- --------------------------- -------------------------- ---------------------
                                                                                                            
Research and Development                $1,569,534                $3,122,082                 $3,714,300                 $5,487,814
--------------------------- -------------------------- --------------------------- -------------------------- ---------------------
Selling General &                        2,100,860                   379,473                 $5,072,834                  3,351,447
Administrative
--------------------------- -------------------------- --------------------------- -------------------------- ---------------------
Other (expense) income                    (115,230)                 (436,167)                (1,093,616)                (1,414,553)
--------------------------- -------------------------- --------------------------- -------------------------- ---------------------
Net Loss                               $(3,584,880)              $(4,001,044)              $(10,074,394)              $(10,490,558)
--------------------------- -------------------------- --------------------------- -------------------------- ---------------------
Loss per share                            $ (0.12)                   $(0.13)                    $(0.35)                    $(0.37)
--------------------------- -------------------------- --------------------------- -------------------------- ---------------------



The company's management and its independent accountants recommended the
above adjustments after analysis of the accounts. Management believes it has
taken the necessary steps to analyze its accounts on a timely basis and in a
manner as recommended by our new independent accountants in the future. In
addition the footnotes to the June 30, 2002 financial statements and the
Management's Discussion and Analysis have been updated to conform to the results
presented in the amended June 30, 2002 quarterly financial statements.

NOTE 3 - NATURE OF BUSINESS

Fashion Dynamics Corporation (FDC) was organized January 23, 1996, under the
laws of the State of Nevada. FDC had no active business operations other than to
acquire an interest in a business. On March 16, 2000, FDC acquired FED
Corporation ("FED") (the Merger). The merged company changed its name to eMagin
Corporation (the "Company" or eMagin) (Note 3). FED is a developer and
manufacturer of optical systems and microdisplays for use in the electronics
industry. FED's wholly-owned subsidiary, Virtual Vision Inc., develops and
markets microdisplay systems and optics technology for commercial, industrial
and military applications. Following the Merger, the business conducted by the
Company is the business conducted by FED prior to the Merger.

The Company continues to be a development stage company, as defined by Statement
of Financial Accounting Standards ("SFAS") No. 7, Accounting and Reporting by
Development Stage Enterprises", as it continues to devote substantially all of
its efforts to establishing a new business, and it has not yet commenced its
planned principal operations. Revenues earned by the Company to date are
primarily related to research and development type contracts and are not related
to the Company's planned principal operations of commercialization of products
using organic light emitting diode (OLED) technology.

Through June 30, 2002, the company had incurred development stage losses
totaling approximately $127.2 million. Prior to the acquisition of FED by FDC,
FED incurred developmental stage losses totaling approximately $52.5 million. At
June 30, 2002, the Company had approximately $0.3 million of cash, cash
equivalents and contract receivables to fund short-term working capital
requirements and approximately $9.3 million of working capital deficiency. The
Company's ability to continue as a going concern and its future success is
dependent upon its ability to raise capital in the near future to continue: (1)
its research and development efforts, (2) hiring and retaining key employees,
(3) satisfaction of its commitments and (4) marketing and production of its
products.

                                       7


The Company believes that it will be able to secure financing in the near term
and that the proceeds from such financings, along with financings closed
subsequent to June 30, 2002 and its remaining cash resources at June 30, 2002,
will be sufficient to fund the Company's operations into the first quarter of
2003 and beyond. However, there can be no assurance that sufficient capital will
be available, when required, to permit the Company to realize its plan, or even
if such capital is available, that it will be at terms favorable to the Company.
Additionally, there can be no assurance that the Company's efforts to produce a
commercially viable product will be successful, or that the Company will
generate sufficient revenues to provide positive cash flows from operations.
These and other factors raise substantial doubt about the Company's ability to
continue as a going concern. The accompanying consolidated financial statements
do not include any adjustments that might result should the Company be unable to
continue in existence. (Also see Liquidity and Capital Resources section on Item
7 Management's Discussion and Analysis of Financial Conditions and Results of
Operation and Risks Related to Our Financial Results section of Item 7A
Qualitative and Quantitive Disclosures About Market Risk.)

NOTE 3 - FED ACQUISITION

On March 16, 2000 FDC acquired all of the outstanding stock of FED. Under the
terms of the agreement, FDC issued approximately 10.5 million shares of its
common stock and approximately 3.9 million options and warrants to purchase
common stock to FED shareholders. The total preliminary purchase price of the
transaction was approximately $98.5 million, including $73.4 million of value
relating to the shares issued (at a fair value of $7 per share, the value of the
simultaneous private placement transaction of similar securities), $20.9 million
of value relating to the options and warrants exchanged, $0.3 million of
acquisition costs and $3.8 million of assumed liabilities. The transaction was
accounted for using the purchase method of accounting. Under the purchase method
of accounting, the assets and liabilities were recorded based upon their fair
values at the date of acquisition.

NOTE 4 - REVENUE AND COST RECOGNITION

The Company has historically earned revenues from certain of its research and
development activities under both firm fixed-price contracts and cost-type
contracts, including some cost-plus-fee contracts. Revenues relating to firm
fixed-price contracts are generally recognized on the percentage-of-completion
method of accounting as costs are incurred (cost-to-cost basis). Revenues on
cost-plus-fee contracts include costs incurred plus a portion of estimated fees
or profits based on the relationship of costs incurred to total estimated costs.
Contract costs include all direct material and labor costs and an allocation of
allowable indirect costs as defined by each contract, as periodically adjusted
to reflect revised agreed upon rates. These rates are subject to audit by the
other party. Amounts can be billed on a bi-monthly basis. Billing is based on
subjective cost investment factors.

In addition, the Company has product sales which are recognized when merchandise
is shipped and such revenue is recorded net of estimated sales returns,
discounts and allowances.

NOTE 5 - RESEARCH AND DEVELOPMENT COSTS

Research and development costs are expensed as incurred. To date, activities of
the Company (and its predecessor) have included the performance of research and
development under cooperative agreements with United States Government agencies.
Funding from such research and development contracts is recognized as a
reduction in operating expenses during the period in which the services are
performed and related direct expenses are incurred.


                                       8


NOTE 6 - NET LOSS PER COMMON SHARE

In accordance with SFAS No. 128, net loss per common share amounts ("basic EPS")
were computed by dividing net loss by the weighted average number of common
shares outstanding and excluding any potential dilution. Net loss per common
share assuming dilution ("diluted EPS") was computed by reflecting potential
dilution from the exercise of stock options and warrants. Common equivalent
shares totaling 11,767,740 have been excluded from the computation of diluted
EPS for the three and six month period ending June 30, 2002.

NOTE 7 - DEBT

On January 14, 2002, the Company entered into a $1.0 million bridge loan
arrangement with a private investor (the "Investor") in connection with a
secured note purchase agreement executed by the Company on November 27, 2001.
This transaction increased the total amount of the secured convertible loan
outstanding under this arrangement to $1,625,000, including amounts previously
made available to the Company in connection with the November 27, 2001 secured
note arrangement, net of repayments of $250,000 to certain investors who elected
not to reinvest. The secured convertible notes accrue interest at a rate of
9.00% per annum and mature on August 30, 2002. Terms of the notes also include a
fixed conversion rate of $0.5264 per share. The Company also granted warrants
purchasing 921,161 shares of common stock with an exercise price of $0.5468 per
share to the Investor. Such warrants are exercisable through January 2005.
Certain investors of the November 27, 2002 financing who elected to remain in
the new bridge loan arrangement received reset provisions of the previous
conversion rate and warrant exercise prices to be equivalent to the terms
granted to the new Investor.

The total of the fair value of the warrants issued to the new Investor and the
incremental intrinsic value of the repriced warrants of certain existing
investors of approximately $480,000 has been recorded as original issue
discount, resulting in a reduction in the carrying value of this debt. The
original issue discount will be amortized into interest expense over the period
of the debt. In the event the debt is converted prior to maturity, the remaining
discount will be amortized into interest expense at the conversion date. For the
three and six months ended June 30, 2002, approximately $124,000 and $214,000
has been amortized and is included in non-cash interest expense in the
accompanying unaudited consolidated statements of operations.

In addition, based on the terms of the bridge loan arrangement, the conversion
terms of the debt provide for a beneficial conversion feature. The total value
of the beneficial feature of the new debt and the incremental value of the reset
conversion feature of the existing debt of approximately $780,000 was recorded
at January 14, 2002 as non-cash interest expense in the accompanying unaudited
consolidated statements of operations.

On June 20, 2002, the Company entered into a $0.2 million Secured Note Purchase
Agreement with an Investor. The secured note accrues interest at 11% per annum
and matures on November 30, 2002. The Company also granted warrants, exercisable
for a period of three years, to purchase 300,000 shares of common stock with an
exercise price of $0.4419 per share to the investor. The fair value warrants
issued to this Investor approximated $84,000 has been recorded as original issue
discount, resulting in a reduction in the carrying value of this debt. The
original issue discount will be amortized into interest expense over the period
of the debt. For the three and six months ended June 30, 2002, approximately
$4,000 has been amortized and is included in non-cash interest expense in the
accompanying unaudited consolidated statements of operations.

NOTE 8 - STOCKHOLDERS' EQUITY

The authorized common stock of the Company consists of 100,000,000 shares with a
par value of $0.001 per share.

Prior to the Merger on March 16, 2000, net proceeds of approximately $23.3
million was raised through the private placement issuance of approximately 3.5
million shares of common stock. Additionally, approximately 9.4 million shares
of common stock held by FDC's principal shareholders were cancelled at the time
of the Merger.

                                       9


On March 16, 2000 FDC acquired all of the outstanding stock of FED. Under the
terms of the agreement, FDC issued approximately 10.5 million shares of its
common stock to FED shareholders, and issued approximately 3.9 million options
and warrants in exchange for existing FED options and warrants. The total
purchase price of the transaction was approximately $98.5 million, including
$73.4 million of value relating to the shares issued (at a fair value of $7 per
share, the value of the simultaneous private placement transaction of similar
securities), $20.9 million of value relating to the options and warrants
exchanged, based on the difference between the fair value and the exercise price
of said equity instruments and $3.8 million of assumed liabilities. The
transaction was accounted for using the purchase method of accounting.
Accordingly, the purchase price was allocated to the fair value of assets
acquired and liabilities assumed.

In January 2002, the Company negotiated settlement of amounts due to a related
party for services previously rendered via issuance of 192,493 shares of common
stock. As such, the Company recorded the fair value of the shares of
approximately $135,000 in selling, general and administrative expenses in the
accompanying unaudited consolidated statement of operations for the three months
ended March 31, 2002.

On February 27, 2002, the Company completed a private placement of securities
with several institutional and individual investors of 3,617,128 shares of
common stock at a price per share of $0.6913, generating gross proceeds of
approximately $2,500,000, less issuance costs of approximately $35,000. In
connection with the financing arrangement, the Company issued to the investors
warrants to purchase 1,446,852 shares of common stock of the Company at an
exercise price of $0.7542 per share. Also, the Company issued to an institution
warrants to purchase 36,164 shares of common stock in connection with a finder
fee arrangement entered into between the two parties. Such warrants are
exercisable through February 2005.

On March 4, 2002, the Company entered into an equity line of credit agreement
with a private equity fund (the "Fund") whereby the Company has the option, but
not the obligation, to sell shares of common stock to the Fund for a three-year
period at a price per share, as defined. The agreement provides for certain
minimum and maximum monthly amounts up to a maximum of $15 million and, in
certain circumstances, up to $20 million.

In connection with the equity line of credit, the Company issued 30,000 shares
of common stock to the Fund as compensation for certain services rendered in
connection with the closing of the line of credit. As such, the Company recorded
the fair value of the shares of approximately $31,000 in selling, general and
administrative expenses for the three months ended March 31, 2002. Also, the
Company granted warrants purchasing up to 150,000 shares of common stock of the
Company at an exercise price of $0.8731 per share. Such warrants are exercisable
through September 2005. The fair value of said warrants of approximately
$140,000 is included in selling, general and administrative expenses for the
three months ended March 31, 2002.

On April 1, 2002, Rohm Company LTD purchased 1,282,051 shares of common stock at
$0.78 per share as well as warrants to purchase an additional 512,820 shares of
Common Stock at a conversion price of $0.85 per share for an investment of
$1,000,000.

                                       10


NOTE 9 - EFFECT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In June 2001, the Financial Accounting Standards Board approved the issuance of
SFAS No. 141 "Business Combinations", and SFAS No. 142, "Goodwill and Other
Intangible Assets". The new standards require that all business combinations
initiated after June 30, 2001 must be accounted for under the purchase method.
In addition, all intangible assets acquired that are obtained through
contractual or legal right, or are capable of being separately sold,
transferred, licensed, rented or exchanged shall be recognized as an asset apart
from goodwill. Goodwill and intangibles with indefinite lives will no longer be
subject to amortization, but will be subject to at least an annual assessment
for impairment by applying a fair value based test. eMagin adopted SFAS No. 142
on January 1, 2002. In connection with adopting this standard, eMagin considered
the measurement of transitional impairment. eMagin anticipates completing the
SFAS No. 142 valuation by the end of fiscal 2002. At this time, eMagin is not
able to determine if impairment of its purchased intangibles has incurred. As it
relates to goodwill, the initial adoption had no effect on eMagin's financial
statements since as of December 31, 2001, eMagin had written off the goodwill
balance.

In August 2001, the FASB, issued SFAS, No. 143, "Accounting for Obligations
Associated with the Retirement of Long-Lived Assets." SFAS No. 143 addresses
financial accounting and reporting for the retirement obligation of an asset.
This statement provides that companies should recognize the asset retirement
cost at its fair value as part of the cost of the asset and classify the accrued
amount as a liability. The asset retirement liability is then accreted to the
ultimate payout as interest expense. The initial measurement of the liability
would be subsequently updated for revised estimates of the discounted cash
outflows. The Statement will be effective for fiscal years beginning after June
15, 2002. eMagin has not yet determined the effect that SFAS No. 143 will have
on its consolidated financial position, results of operations or cash flows.

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No.
4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections."
This statement eliminates the requirement under SFAS 4 to aggregate and classify
all gains and losses from extinguishment of debt as an extraordinary item, net
of related income tax effect. This statement also amends SFAS 13 to require that
certain lease modifications with economic effects similar to sale-leaseback
transactions be accounted for in the same manner as sale-leaseback transactions.
In addition, SFAS No. 145 requires reclassification of gains and losses in all
prior periods presented in comparative financial statements related to debt
extinguishments that do not meet the criteria for extraordinary item in
Accounting Principles Board Opinion ("APB") 30. The statement is effective for
fiscal years beginning after May 15, 2002 with early adoption encouraged. The
Company will adopt SFAS No. 145 effective January 1, 2003. eMagin does not
believe the adoption of SFAS 145 will impact its financial position.

On July 30, 2002, The FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit or Disposal Activities." The standard requires companies to recognize
costs associated with exit or disposal activities when they are incurred rather
than at the date of a commitment to an exit or disposal plan. Examples of costs
covered by the standard include lease termination costs and certain employee
severance costs that are associated with a restructuring, discontinued
operation, plant closing, or other exit or disposal activity. SFAS No. 146 is to
be applied prospectively to exit or disposal activities initiated after December
31, 2002. eMagin is currently evaluating the requirements and impact of this
statement on its consolidated results of operations and financial position.

In November 2002, the EITF reached a consensus on Issue 00-21 ("EITF 00-21"),
"Multiple-Deliverable Revenue Arrangements." EITF 00-21 addresses how to account
for arrangements that may involve the delivery or performance of multiple
products, services, and/or rights to use assets. The consensus mandates how to
identify whether goods or services or both that are to be delivered separately
in a bundled sales arrangement should be accounted for separately because they
are separate units of accounting. The guidance can affect the timing of revenue
recognition for such arrangements, even though it does not change rules
governing the timing or pattern of revenue recognition of individual items
accounted for separately. The final consensus will be applicable to agreements
entered into in fiscal years beginning after June 15, 2003 with early adoption
permitted. Additionally, companies will be permitted to apply the consensus
guidance to all existing arrangements as the cumulative effect of a change in
accounting principle in accordance with APB Opinion No. 20, "Accounting
Changes." The Company is assessing, but at this point does not believe the
adoption of EIFT 00-21 will have a material impact on its financial position,
cash flows or results of operations.

                                       11


On December 31, 2002, the Financial Accounting Standards Board issued Statement
No. 148, Accounting for Stock-Based Compensation - Transition and Disclosure
(SFAS 148). SFAS 148 amends SFAS 123, Accounting for Stock-Based Compensation,
to provide alternative methods of transition to SFAS 123's fair value method of
accounting for stock-based employee compensation. SFAS 148 also amends the
disclosure provisions of SFAS 123 and APB Opinion No. 28, Interim Financial
Reporting, to require disclosure in the summary of significant accounting
policies of the effects of an entity's accounting policy with respect to
stock-based employee compensation on reported net income and earnings per share
in annual and interim financial statements. The adoption of SFAS 148 disclosure
requirements will not have an effect on the Company's Consolidated Financial
Statements. The Company does not intend to adopt the fair value method of
accounting for stock-based employee compensation at this time.

NOTE 10 - RECLASSIFICATIONS

Certain amounts in the June 30, 2001 financial statements have been reclassified
to conform to the June 30, 2002 classification.

NOTE 11 - CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

The following table summarizes contractual obligations and commercial
commitments at June 30, 2002:

                                   Less than    One-Three   Four-Five   After 5
Contractual Obligations              1 year       years       years      years
                                  ----------------------------------------------

Long Term Debt                                   2,127,499

Short Term Debt                      3,307,762

Operating leases                     5,467,850   7,482,757

Capital leases                       1,455,109     250,695


Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operation

Statement of Forward-Looking Information

     This report contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. These statements relate to future events or our future
financial performance. In some cases, you can identify forward-looking
statements by terminology such as "may," "will," "should," "expect," "plan,"
"anticipate," "believe," "estimate," "predict," "potential" or "continue," the
negative of such terms, or other comparable terminology. These statements are
only predictions. Actual events or results may differ materially from those in
the forward-looking statements as a result of various important factors.
Although we believe that the expectations reflected in the forward-looking
statements are reasonable, such should not be regarded as a representation by
the Company, or any other person, that such forward-looking statements will be
achieved. The business and operations of the Company are subject to substantial
risks, which increase the uncertainty inherent in the forward-looking statements
contained in this release.

We undertake no duty to update any of the forward-looking statements, whether as
a result of new information, future events or otherwise. Readers are cautioned
not to place undue reliance on the forward-looking statements contained in this
report.


                                       12


Overview

eMagin Corporation designs, develops, and markets OLED (organic light emitting
diode)-on-silicon microdisplays and related information technology solutions. We
integrate OLED technology with silicon chips to produce high-resolution
microdisplays smaller than one-inch diagonally which, when viewed through a
magnifier, create a virtual image that appears comparable to that of a computer
monitor or a large-screen television. We shipped initial samples of our first
commercial microdisplay product in March 2001. We are now accepting orders for
larger quantities of our first microdisplay product and shipping samples of our
second commercial microdisplay product. These products are being applied or
considered for near-eye and headset applications in products such as
entertainment and gaming headsets, handheld Internet and telecommunication
appliances, viewfinders, and wearable computers to be manufactured by original
equipment manufacturer (OEM) customers. eMagin Corporation is a leading
developer of organic light emitting diode ("OLED") microdisplays, and optics
systems. We currently provide custom video display headsets, in limited
quantities, largely to government customers. We are seeking to transition into
commercial distribution of our products and technology as components to OEM
system manufacturers for near-eye and headset applications in products such as
handheld telecommunication and Internet devices, wearable computers, and
computer and entertainment headsets.

Company History

eMagin Corporation was originally incorporated as Fashion Dynamics Corporation
on January 23, 1996 under the laws of the State of Nevada. For the three years
prior its acquisition of FED Corporation, Fashion Dynamics Corporation had no
active business operations, and sought to acquire an interest in a business with
long-term growth potential. On March 16, 2000, Fashion Dynamics Corporation
acquired FED Corporation (derived from field emissive device), subsequently
changed its name to eMagin Corporation (derived from "electronic imaging") and
listed its common stock on the American Stock Exchange under the "EMA" trading
symbol.

At our annual meeting of stockholders held on July 16, 2001, the stockholders
approved the re-incorporation of eMagin Corporation as a Delaware corporation.
The re-incorporation became effective on July 16, 2001 by merging eMagin
Corporation, a Nevada corporation ("eMagin-Nevada"), into its then wholly owned
subsidiary, eMagin Corporation, a Delaware corporation (formerly known as FED
Corporation as described above) ("eMagin-Delaware"). Upon completion of this
merger, eMagin-Nevada ceased to exist as a corporate entity and eMagin-Delaware
succeeded to the assets and liabilities of eMagin-Nevada. Under the merger
agreement for the re-incorporation, each outstanding share of eMagin-Nevada
common stock was automatically converted into one share of eMagin-Delaware
common stock at the time the merger became effective. There has been no
interruption in the trading of our common stock as a result of the
re-incorporation. The re-incorporation also resulted in the implementation of a
new certificate of incorporation and by-laws for the Company, as the existing
certificate of incorporation and by-laws of eMagin-Delaware continues as the
certificate of incorporation and by-laws of the Company and has replaced the
articles of association and by-laws of eMagin-Nevada. No change in the corporate
name, board members, business, management, fiscal year, assets, liabilities,
employee benefit plans or location of principal facilities of eMagin occurred as
a result of the re-incorporation.

Our history has been as a developmental stage company. We are now transitioning
to manufacturing and intend to significantly increase our marketing, sales, and
research and development efforts, and expand our operating infrastructure. Most
of our operating expenses are fixed in the near term. If we are unable to
generate significant revenues, our net losses in any given period could be
greater than expected.

                                       13


CRITICAL ACCOUNTING POLICIES

The Securities and Exchange Commission ("SEC") defines "critical accounting
policies" as those that require application of management's most difficult,
subjective or complex judgments, often as a result of the need to make estimates
about the effect of matters that are inherently uncertain and may change in
subsequent periods.

Not all of the accounting policies require management to make difficult,
subjective or complex judgments or estimates. However, the following policy
could be deemed to be critical within the SEC definition.

Revenue Recognition

Revenue on product sales is recognized when persuasive evidence of an
arrangement exists, such as when a purchase order or contract is received from
the customer, the price is fixed, title to the goods has changed and there is a
reasonable assurance of collection of the sales proceeds. We obtain written
purchase authorizations from our customers for a specified amount of product at
a specified price and consider delivery to have occurred at the time of
shipment. Revenue is recognized at shipment and we record a reserve for
estimated sales returns, which is reflected as a reduction of revenue at the
time of revenue recognition.

Revenues from research and development activities relating to firm fixed-price
contracts are generally recognized on the percentage-of-completion method of
accounting as costs are incurred (cost-to-cost basis). Revenues from research
and development activities relating to cost-plus-fee contracts include costs
incurred plus a portion of estimated fees or profits based on the relationship
of costs incurred to total estimated costs. Contract costs include all direct
material and labor costs and an allocation of allowable indirect costs as
defined by each contract, as periodically adjusted to reflect revised agreed
upon rates. These rates are subject to audit by the other party. Amounts can be
billed on a bi-monthly basis. Billing is based on subjective cost investment
factors.

Revenues

Revenues for the three months and six months ended June 30, 2002 were $0.3
million and $0.4 million, respectively, as compared to $1.6 million and $3.6
million respectively, for the three months and six months ended June 30, 2001.
Current year revenues consist primarily of product sales and increased by $0.1
million and $0.1 million for the three months and six months ended June 30,
2002, respectively, as compared to the three months and six months ended June
30, 2001. We ended the second quarter with a backlog of over $1 million in short
term sales orders. Government R&D contract revenues decreased by $1.4 million
and $3.4 million for the three months and six months ended June 30, 2002,
respectively, as compared to the three months and six months ended June 30,
2001. Government R&D contract revenues will remain significantly lower in 2002
as the company focuses on product revenues rather than performing Government R&D
contracts, although product revenues include sales to government contractors
which are funded by Government development or procurement contracts.

Costs and Expenses

Research and Development

Research and development expenses include salaries, development materials,
equipment lease and depreciation expenses, electronics, rent, utilities and
costs associated with operating the Company's manufacturing facility. Gross
research and development expenses for the three months and six months ended June
30, 2002 were $3.3 million and $5.5 million, respectively. For the same period
in 2001, the Company's gross research and development expenses were $3.8 million
and $7.2 million, respectively. The $0.5 million and $1.7 million decrease in
gross expenses for the three months and six months ended June 30, 2002, as
compared to the three months and six months ended June 30, 2001 reflects
reduction in staffing and reduction in expenditures related to the company's
difficult cash position.

                                       14


Selling, General and Administrative

Selling, general and administrative expenses consist principally of salaries and
fees for professional services, legal fees incurred in connection with patent
filings and related matters, amortization, non-cash compensation as well as
other marketing and administrative expenses. Selling, general and administrative
expenses, for the three months and six months ended June 30, 2002 were $0.4
million and $3.4 million, respectively, as compared to $2.8 million and $5.3
million for the three months and six months ended June 30, 2001. The decrease in
selling, general and administrative expenses was primarily due to decreases in
personnel costs, patent filings and legal fees. We expect marketing, general and
administrative expenses to increase in future periods as we add to our sales
staff and make additional investments in marketing activities.

Included in Selling, General and Administrative expense is non-cash stock-based
compensation expense for the three and six months ended June 30, 2002 were
($0.4) million and $0.9 million, respectively, as compared to $0.7 million and
$1.5 million for the three months and six months ended June 30, 2001. The
non-cash stock-based compensation expense for the three months and six months
ended June 30, 2002 decreased by $1.1 million and $0.6 million, respectively.
Non-cash stock-based compensation costs are the result of the issuance of stock
options at below fair market values.

Amortization of Purchased Intangibles

Amortization of purchased intangibles expense for the three months and six
months ended June 30, 2002 was $0.1 million and $0.7 million, respectively, as
compared to $5.9 million and $11.7 million for the three months and six months
ended June 30, 2001. The decrease of $5.8 million and $11 million in these
non-cash charges, is the result of the prior year's write-down of the balance in
purchased intangibles and goodwill and its impact on future year's amortization.

Other Income (Expense)

Other income (expenses) for the three months and six months ended June 30, 2002
was ($0.4) million and ($1.4) million. The increase of $1.0 million in expense
for this non-cash charge was due primarily to the increase in debt discount from
the beneficial conversion of a bridge loan entered into by the company.

Liquidity and Capital Resources

Current Financial Position and Need for Additional Financing

We need immediately to raise equity or debt financing or identify other cash
sources such as customer financing in order to continue as a going concern and
need to raise substantial additional equity or debt financing in the very near
future to fund the commercialization of our products. In the event that we raise
additional funds through equity financing, substantial equity dilution to
investors will result.

We had cash and cash equivalents of $1.7 million as of March 31, 2002, $0.1
million as of June 30, 2002 and $0.1 million as of August 1, 2002. Our monthly
operating expenses normally are approximately $1.0 million. In addition, $3.1
million of outstanding indebtedness plus accrued interest is due on August 30,
2002. We cannot assure you that our lenders will agree to reschedule or
renegotiate the terms of this indebtedness before it becomes due. As of June 30,
2002, another significant portion of our working capital deficit consisted of
$5.5 million in accounts payable. A substantial portion of this amount is past
due and owed to leasing companies and law firms. We are currently engaged in
discussions regarding rescheduling payment terms and renegotiating balances due
with our major creditors.

                                       15


Subject to available funding, we currently anticipate that we will continue to
experience significant growth in our operating expenses for the foreseeable
future and that our operating expenses will be the principal use of our cash. In
particular, we expect that salaries for employees engaged in manufacturing
operations, purchase of inventory and expenses of increased sales and marketing
efforts will be the principal uses of additional cash that we raise during the
remainder of 2002, Until we raise sufficient funding to manufacture our products
and until our inventory procurement and our manufacturing processes are
stabilized, which we expect will take approximately three to six months after
any funding, we may experience difficulties in making timely shipments to all of
our customers. After our urgent cash needs are addressed, we expect that our
cash requirements over the next 12 months will be met by a combination of
additional equity or debt financing, and revenues generated by the sales. We
expect to continue to devote substantial resources to manufacturing, marketing
and selling our products.

Substantially all of our revenues to date have been derived from research and
development contracts with the U.S. federal government. We received no revenues
from government contracts for the six months ended June 30, 2002, and we
received $5.0 million for the year ended December 31, 2001, and $2.6 million for
the year ended December 31, 2000. These figures do not include our government
contracts in which we provide a cost-share. We anticipate that our total
revenues from government contracts in 2002 will be substantially lower than in
previous years. The government may terminate our contracts at its discretion. We
plan to submit proposals for additional development contract funding; however,
funding is subject to legislative authorization and even if funds are
appropriated, they may be withdrawn based on changes in government priorities.

We have received increased orders for our products during the third quarter of
2002, and we believe that customer interest remains high. The company ended the
second quarter with a backlog of over $1 million in short term orders. Provided
that we can obtain adequate financing and successfully negotiate debt
restructuring, management believes that the prospects for growth of product
revenue remain high. We have received more than $10 million in purchase
agreements and are in discussion for additional orders. We are in the early
phases of production, although our progress has been impeded by our current cash
position. Anticipated increased shipments in the second quarter were delayed,
primarily due to certain supply delays, even though base displays were prepared.
These components were received behind schedule in July, and shipments resumed.
However, our cash position has resulted in reductions in manufacturing staff
availability.

Our cash requirements depend on numerous factors, including completion of our
product development activities, ability to commercialize our products, market
acceptance of our products and other factors. We expect to devote substantial
capital resources to continue our development programs directed at
commercializing our products in our target markets, hire and train additional
staff, expand our research and development activities, develop and expand our
manufacturing capacity and begin production activities. Through June 30, 2002 we
have incurred accumulated losses of approximately $127.2 million since our
inception and we anticipate incurring significant losses as we fund our growth.
Since inception we have financed our operations through private placements of
equity securities, research and development contracts and borrowings. As of June
30, 2002, we had $0.1 million in cash and cash equivalents and have a working
capital deficit of $9.3million. In December 2001 and July 2002, we took certain
actions to reduce our workforce due to our difficult working capital
constraints.

Net cash used in operating activities was $5.2 million for the six months ended
June 30, 2002. Cash used in operating activities resulted primarily from our net
loss partially offset by increases from non-cash charges and increases in
accounts payable. Cash used in operating activities for the six months ended
June 30, 2001 was $3.3 million resulting primarily from operating losses.

Net cash used by investing activities was $0.1 million for the six months ended
June 30, 2002, all of which was used for capital expenditures. Net cash used by
investing activities for the six months ended June 30, 2001 was $0.2 million,
which was used for capital expenditures.

                                       16


Net cash provided by financing activities was $4.7 million for the six months
ended June 30, 2002, and consisted primarily of proceeds from sale of equity and
the issuance of debt. Net cash used by financing activities was $0.1 million for
the six months ended June 30, 2001, and consisted primarily of cash payments for
offering costs on amounts raised in prior periods.

Risk Factors

In evaluating our business, prospective investors and shareholders should
carefully consider the following risks. Any of the following risks could have a
material adverse impact on our business, operating results and financial
condition and result in a complete loss of your investment.

Risks Related To Our Financial Results

If we cannot operate as a going concern, our stock price will decline and you
may lose your entire investment. Our auditors have included an explanatory
paragraph in their report on our financial statements for the year ended
December 31, 2001 which states that, due to recurring losses from operations
since inception of the Company, there is substantial doubt about our ability to
continue as a going concern. Our financial statements for the three months ended
June 30, 2002 do not include any adjustments that might result from our
inability to continue as a going concern. These adjustments could include
additional liabilities and the impairment of certain assets. If we had adjusted
our financial statements for these uncertainties, our operating results and
financial condition would have been materially and adversely affected.

If we do not obtain additional cash to operate our business, we may not be able
to execute our business plan and may not achieve profitability. In the event
that cash flow from operations is less than anticipated and we are unable to
secure additional funding, in order to preserve cash, we would be required to
further reduce expenditures and effect further reductions in our corporate
infrastructure, either of which could have a material adverse effect on our
ability to continue our current level of operations. Even if we obtain
additional working capital in the near future, to the extent that operating
expenses increase or we need additional funds to make acquisitions, develop new
technologies or acquire strategic assets, the need for additional funding may be
accelerated and there can be no assurances that any such additional funding can
be obtained on terms acceptable to us, if at all. If we are not able to generate
sufficient capital, either from operations or through additional financing, to
fund our current operations, we may not be able to continue as a going concern.
If we are unable to continue as a going concern, we may be forced to
significantly reduce or cease our current operations. This could significantly
reduce the value of our securities, which could result in our de-listing from
the American Stock Exchange and cause investment losses for our shareholders.

We may not maintain The American Stock Exchange (the "Exchange") listing
requirements. To maintain the listing of our common stock on the Exchange, we
are required to meet certain listing requirements, including, in the case of our
common stock selling for a substantial period of time at a low price per share,
effecting a reverse split of such shares within a reasonable time after being
notified by the Exchange that such action is appropriate under all the
circumstances. In its review of whether a share price is too low or whether a
reverse split is appropriate, the Exchange will consider all pertinent factors,
including market conditions in general, the number of shares outstanding, plans
which may have been formulated by management, applicable regulations of the
state of incorporation or of any governmental agency having jurisdiction over
eMagin, and the relationship to other Exchange policies regarding continued
listing. If the Exchange were to determine that our share price is too low and
that we should reverse split our shares but we were unable to comply for any
reason, our common stock may be delisted from the Exchange. Delisting of our
common stock could materially adversely affect the market price, the market
liquidity of our common stock and our ability to raise necessary capital.
Moreover, it would likely be more difficult to trade in or to obtain accurate
quotations as to the market price of our common stock. Maintaining compliance
with all SEC requirements is important for maintaining a listing, including
timely filings reviewed or audited by independent public accounts, regular
annual shareholder meetings, and the payment of required fees.

                                       17


We have a history of losses since our inception and expect to incur losses for
the foreseeable future. Accumulated losses excluding non-cash transactions as of
June 30, 2002, were $27.3 million and acquisition related non-cash transactions
were $100.9 million, which resulted in an accumulated net loss of $128.2
million, the majority of which was related to the March 2000 merger and its
subsequent write-down of its goodwill. The non-cash losses were dominated by the
amortization and write-down of goodwill and purchased intangibles and write-down
of acquired in process research and development related to the March 2000
acquisition, and also included some non-cash stock-based compensation. We have
not yet achieved profitability and we can give no assurances that we will
achieve profitability within the foreseeable future as we fund operating and
capital expenditures in areas such as establishment and expansion of markets,
sales and marketing, operating equipment and research and development. We cannot
assure investors that we will ever achieve or sustain profitability or that our
operating losses will not increase in the future.

We are presently dependent on U.S. government contracts. The majority of our
revenues to date have been derived from research and development contracts with
the U.S. federal government. We may continue to rely on such contracts for
revenue until volume commercial sales commence. The government at its discretion
may terminate our government contracts. We plan to submit proposals for
additional development contract funding; however, funding is subject to
legislative authorization and even if funds are appropriated such funds may be
withdrawn based on changes in government priorities. No assurances can be given
that our existing contracts will continue, that we will be successful in
obtaining new government contracts, or that programs through which our contracts
are funded will continue to be funded beyond the current fiscal year. Our
inability to obtain revenues from government contracts could have a material
adverse effect on our results of operations.

Risks Related To Our Intellectual Property

We rely on our license agreement with Eastman Kodak for the development of our
products, and the termination of this license, Eastman Kodak's licensing of its
OLED technology to others for microdisplay applications, or the sublicensing by
Eastman Kodak of our OLED technology to third parties, could have a material
adverse impact on our business. Our principal products under development utilize
OLED technology that we license from Eastman Kodak. We rely upon Eastman Kodak
to protect and enforce key patents held by Eastman Kodak, relating to OLED
display technology. Eastman Kodak's patents expire over a range of years from
2002 to 2020. Our license with Eastman Kodak could terminate if we fail to
perform any material term or covenant under the license agreement. Since our
license from Eastman Kodak is non-exclusive, Eastman Kodak could also elect to
become a competitor itself or to license OLED technology for microdisplay
applications to others who have the potential to compete with us. The occurrence
of any of these events could have a material adverse impact on our business.

We may not be successful in protecting our intellectual property and proprietary
rights. We rely on a combination of patents, trade secret protection, licensing
agreements and other arrangements to establish and protect our proprietary
technologies. If we fail to successfully enforce our intellectual property
rights, our competitive position could suffer, which could harm our operating
results. Patents may not be issued for our current patent applications, third
parties may challenge, invalidate or circumvent any patent issued to us,
unauthorized parties could obtain and use information that we regard as
proprietary despite our efforts to protect our proprietary rights, rights
granted under patents issued to us may not afford us any competitive advantage,
others may independently develop similar technology or design around our
patents, our technology may be available to licensees of Eastman Kodak, and
protection of our intellectual property rights may be limited in certain foreign
countries. We may be required to expend significant resources to monitor and
police our intellectual property rights. Any future infringement or other claims
or prosecutions related to our intellectual property could have a material
adverse effect on our business. Any such claims, with or without merit, could be
time consuming to defend, result in costly litigation, divert management's
attention and resources, or require us to enter into royalty or licensing
agreements. Such royalty or licensing agreements, if required, may not be
available on terms acceptable to us, if at all. Protection of intellectual
property has historically been a large yearly expense for eMagin. We have not
been in a financial position to properly protect all of our intellectual
property, and may not be in a position to do so for some time even if sufficient
funding is available for the production and a sales ramp

                                       18


Risks Related To the Microdisplay Industry

The commercial success of the microdisplay industry depends on the widespread
market acceptance of microdisplay systems products. The market for microdisplays
is emerging. Our success will depend on consumer acceptance of microdisplays as
well as the success of the commercialization of the microdisplay market. At
present, it is difficult to assess or predict with any assurance the potential
size, timing and viability of market opportunities for our technology in this
market. The viewfinder microdisplay market sector is well established with
entrenched competitors who we must displace.

The microdisplay systems business is intensely competitive. We do business in
intensely competitive markets that are characterized by rapid technological
change, changes in market requirements and competition from both other suppliers
and our potential OEM customers. Such markets are typically characterized by
price erosion. This intense competition could result in pricing pressures, lower
sales, reduced margins, and lower market share. Our ability to compete
successfully will depend on a number of factors, both within and outside our
control. We expect these factors to include the following: our success in
designing, manufacturing and delivering expected new products, including those
implementing new technologies on a timely basis; our ability to address the
needs of our customers and the quality of our customer services; the quality,
performance, reliability, features, ease of use and pricing of our products;
successful expansion of our manufacturing capabilities; our efficiency of
production, and ability to manufacture and ship products on time; the rate at
which original equipment manufacturing customers incorporate our product
solutions into their own products; the market acceptance of our customers'
products; and product or technology introductions by our competitors. Our
competitive position could be damaged if one or more potential OEM customers
decide to manufacture their own microdisplays, using OLED or alternate
technologies. In addition, our customers may be reluctant to rely on a
relatively small company such as eMagin for a critical component. We cannot
assure you that we will be able to compete successfully against current and
future competition, and the failure to do so would have a materially adverse
effect upon our business, operating results and financial condition.

The display industry is cyclical. The display industry is characterized by
fabrication facilities that require large capital expenditures and long lead
times go construct leading to frequent mismatches between supply and demand. The
OLED microdisplay sector may experience overcapacity if and when all of the
facilities presently in the planning stage come on line leading to a difficult
market in which to sell our products.

Competing products may get to market sooner than ours. Our competitors are
investing substantial resources in the development and manufacture of
microdisplay systems using alternative technologies such as reflective liquid
crystal displays (LCDs), LCD-on-Silicon ("LCOS") microdisplays, active matrix
electroluminescence and scanning image systems, and transmissive active matrix
LCDs. Color LCOS displays are currently in initial production, and may be in
higher volume production a year or more earlier than our microdisplays, which
could have a significant detrimental effect on our market opportunity.

Our competitors have many advantages over us. As the microdisplay market
develops, we expect to experience intense competition from numerous domestic and
foreign companies including well-established corporations possessing worldwide
manufacturing and production facilities, greater name recognition, larger retail
bases and significantly greater financial, technical, and marketing resources
than us, as well as from emerging companies attempting to obtain a share of the
various markets in which our microdisplay products have the potential to
compete.

                                       19


Our products are subject to lengthy OEM development periods. We plan to sell
most of our microdisplays to OEMs who will incorporate them into products they
sell. OEMs determine during their product development phase whether they will
incorporate our products. The time elapsed between initial sampling of our
products by OEMs, the custom design of our products to meet specific OEM product
requirements, and the ultimate incorporation of our products into OEM consumer
products is significant. If our products fail to meet our OEM customers' cost,
performance or technical requirements or if unexpected technical challenges
arise in the integration of our products into OEM consumer products, our
operating results could be significantly and adversely affected. Long delays in
achieving customer qualification and incorporation of our products could
adversely affect our business.

Our products will likely experience rapidly declining unit prices. In the
markets in which we expect to compete, prices of established products tend to
decline significantly over time. In order to maintain our profit margins over
the long term, we believe that we will need to continuously develop product
enhancements and new technologies that will either slow price declines of our
products or reduce the cost of producing and delivering our products. While we
anticipate many opportunities to reduce production costs over time, there can be
no assurance that these cost reduction plans will be successful. We may also
attempt to offset the anticipated decrease in our average selling price by
introducing new products, increasing our sales volumes or adjusting our product
mix. If we fail to do so, our results of operations would be materially and
adversely affected.

Risks Related To Manufacturing

We expect to depend on semiconductor contract manufacturers to supply our
silicon integrated circuits and other suppliers of key components, materials and
services. We do not manufacture our silicon integrated circuits on which we
incorporate the OLED. Instead, we expect to provide the design layouts to
semiconductor contract manufacturers who will manufacture the integrated
circuits on silicon wafers. We also expect to depend on suppliers of a variety
of other components and services, including circuit boards, graphic integrated
circuits, passive components, materials and chemicals, and equipment support.
Our inability to obtain sufficient quantities of high quality silicon integrated
circuits or other necessary components, materials or services on a timely basis
could result in manufacturing delays, increased costs and ultimately in reduced
or delayed sales or lost orders which could materially and adversely affect our
operating results.

We have not manufactured OLED-on-silicon products in large commercial quantities
and we do not know if our manufacturing yields or throughput will be
commercially viable. While manufacturability does not appear to be a high-risk
issue at this time, it is also not yet been proven to be a non-issue. In order
for us to be successful as a product or component manufacturer, our products
must be manufactured to meet high quality standards in commercial quantities at
competitive prices. We have not begun quantity commercial production of any of
our OLED-based products and we are not staffed adequately to run high quantity
production. The manufacture of OLED-on-silicon is new and OLED microdisplays
have not been produced in significant volumes. We expect to begin commercial
production during 2002 to meet anticipated demand for our products. If we are
unable to produce our products in sufficient quantity, we will be unable to
attract customers. In addition, we cannot assure you that once we commence
volume production we will attain yields at high throughput that will result in
profitable gross margins or that we will not experience manufacturing problems
which could result in delays in delivery of orders or product introductions.

We are dependent on a single manufacturing line. We initially expect to
manufacture our products on a single manufacturing line. If we experience any
significant disruption in the operation of our manufacturing facility we may be
unable to supply microdisplays to our customers. For this reason, some OEMs may
also be reluctant to commit a broad line of products to our microdisplays
without a second production facility in place. Interruptions in our
manufacturing could be caused by manufacturing equipment problems, the
introduction of new equipment into the manufacturing process or delays in the
delivery of new manufacturing equipment. Lead-time for delivery of manufacturing
equipment can be extensive. No assurance can be given that we will not lose
potential sales or be unable to meet production orders due to production
interruptions in our manufacturing line. In order to meet the requirements of
certain OEMs for multiple manufacturing sites, we will have to expend capital to
secure additional sites and may not be able to manage multiple sites
successfully.

                                       20


Risks Related To Our Business

Our success depends in a large part on the continuing service of key personnel.
Changes in management could have an adverse effect on our business. We are
dependent upon the active participation of several key management personnel
including Gary W. Jones, our Chief Executive Officer. We also need to recruit
additional management in order to expand according to our business plan. The
failure to attract and retain additional management or personnel could have a
material adverse effect on our operating results and financial performance.

Our success depends on attracting and retaining highly skilled and qualified
technical and consulting personnel. We must hire highly skilled technical
personnel as employees and as independent contractors in order to develop our
products. The competition for skilled technical employees is intense and we may
not be able to retain or recruit such personnel. We must compete with companies
that possess greater financial and other resources than we do, and that may be
more attractive to potential employees and contractors. To be competitive, we
may have to increase the compensation, bonuses, stock options and other fringe
benefits offered to employees in order to attract and retain such personnel. The
costs of retaining or attracting new personnel may have a materially adverse
affect on our business and our operating results. In addition, difficulties in
hiring and retaining technical personnel could delay the implementation of our
business plan.

Our business depends on new products and technologies. The market for our
products is characterized by rapid changes in product, design and manufacturing
process technologies. Our success depends to a large extent on our ability to
develop and manufacture new products and technologies to match the varying
requirements of different customers in order to establish a competitive position
and become profitable. Furthermore, we must adopt our products and processes to
technological changes and emerging industry standards and practices on a
cost-effective and timely basis. Our failure to accomplish any of the above
could harm our business and operating results.

Our microdisplay business may not be successful. The market for microdisplays
may develop later than anticipated by us may therefore limit our sales potential
for the foreseeable future.

We generally do not have long-term contracts with our customers. Our business is
operated on the basis of short-term purchase orders and we cannot guarantee that
we will be able to obtain long-term contracts for some time. In the absence of a
backlog of orders that can only be canceled with penalty, we plan production on
the basis of internally generated forecasts of demand, which makes it difficult
to accurately forecast revenues. If we fail to accurately forecast operating
results, our business may suffer and the value of your investment in the Company
may decline.

Our business strategy may fail if we cannot continue to form strategic
relationships with companies that manufacture and use products that could
incorporate our OLED-on-silicon technology. Our prospects will be significantly
affected by our ability to develop strategic alliances with OEMs for
incorporation of our OLED-on-silicon technology into their products. While we
intend to continue to establish strategic relationships with manufacturers of
electronic consumer products, personal computers, chipmakers, lens makers,
equipment makers, material suppliers and/or systems assemblers, there is no
assurance that we will be able to continue to establish and maintain strategic
relationships on commercially acceptable terms, or that the alliances we do
enter in to will realize their objectives. Failure to do so would have a
material adverse effect on our business.

                                       21


We will need to obtain additional financing, which may not be available on
suitable terms, and as a result our ability to grow or continue existing
operations may be limited. Our future liquidity and capital requirements are
difficult to predict because they depend on numerous factors, including our
success in completing the development of our products, manufacturing and
marketing our products and competing technological and market developments. We
may not be able to generate sufficient cash from our operations to meet
additional working capital requirements, support additional capital expenditures
or take advantage of acquisition opportunities. In addition, substantial
additional capital may be required in the future to fund product development and
product launches. No assurance can be given that additional financing will be
available or that, if available, such financing will be obtainable on terms
favorable to our shareholders or us. To the extent we raise additional capital
by issuing equity or securities convertible into equity, our current
shareholders will suffer dilution in ownership. If needed capital is
unavailable, our ability to continue to operate and grow our business could be
adversely affected. Even if capital is available at acceptable cost, we might
not be able to manage growth effectively.

Our business depends to some extent on international transactions. We purchase
needed materials from companies located abroad and may be adversely affected by
political and currency risk, as well as the additional costs of doing business
with a foreign entity. In addition, many of the OEMs which are the most likely
long term purchasers of our microdisplays are located abroad exposing us to
additional political and currency risk. We may find it necessary to locate
manufacturing facilities abroad to be closer to our customers which could give
expose us to various risks including management of a multi-national
organization, the complexities of complying with foreign law and custom,
political instability and the complexities of taxation in multiple
jurisdictions.

Our business may expose us to product liability claims. Our business exposes us
to potential product liability claims. Although no such claim has been brought
against us to date, and to our knowledge no such claim is threatened or likely,
we may face liability to product users for damages resulting from the faulty
design or manufacture of our products. While we maintain product liability
insurance coverage, there can be no assurance that product liability claims will
not exceed coverage limits, fall outside the scope of such coverage, or that
such insurance will continue to be available at commercially reasonable rates,
if at all.

Our business is subject to environmental regulations and possible liability
arising from potential employee claims of exposure to harmful substances used in
the development and manufacture of our products. We are subject to various
governmental regulations related to toxic, volatile, experimental and other
hazardous chemicals used in our design and manufacturing process. Our failure to
comply with these regulations could result in the imposition of fines or in the
suspension or cessation of our operations. Compliance with these regulations
could require us to acquire costly equipment or to incur other significant
expenses. We develop, evaluate and utilize new chemical compounds in the
manufacture of our products. While we attempt to ensure that our employees are
protected from exposure to hazardous materials we cannot assure you that
potentially harmful exposure will not occur or that we will not be liable to
employees as a result.

Risks Related To Our Stock

The substantial number of shares that are or will be eligible for sale could
cause our common stock price to decline even if the Company is successful. Sales
of significant amounts of common stock in the public market, or the perception
that such sales may occur, could materially affect the market price of our
common stock. These sales might also make it more difficult for us to sell
equity or equity-related securities in the future at a time and price that we
deem appropriate. As of May 1, 2002, we have outstanding options to purchase
5,161,280 shares; most are currently locked-up due to contractual restrictions..
The restrictions on the sale of the remaining shares will lapse between February
1, 2002 and January 7, 2003. There are also outstanding warrants to purchase
4,982,906 shares of common stock.

We do not intend to pay dividends; you will not receive funds without selling
shares; and you may lose the entire amount of your investment. We have not paid
any dividends on our common stock and we do not plan to pay cash dividends in
the foreseeable future. We intend to retain our earnings, if any, for use in our
business. We further cannot assure you that you will receive a return on your
investment when you sell your shares or that you will not lose the entire amount
of your investment.

                                       22


Our principal stockholders, officers and directors will own a significant voting
interest in our voting stock. Current directors and officers of eMagin
Corporation or their affiliates beneficially own a large percentage of our
outstanding common stock. If these shareholders were to vote together, they
could significantly influence the outcome of items that are submitted to a vote
of the shareholders including the election of our directors.

We have a staggered Board of Directors and other anti-takeover provisions, which
could inhibit potential investors or delay or prevent a change of control that
may favor you. Our Board of Directors is divided into three classes and our
Board members are elected for terms that are staggered. This could discourage
the efforts by others to obtain control of the company. Some of the provisions
of our certificate of incorporation, our bylaws and Delaware law could, together
or separately, discourage potential acquisition proposals or delay or prevent a
change in control. In particular, our board of directors is authorized to issue
up to 10,000,000 shares of preferred stock (less any outstanding shares of
preferred stock) with rights and privileges that might be senior to our common
stock, without the consent of the holders of the common stock.

We cannot forecast our future performance. We cannot accurately forecast our
revenues because of our limited commercial operating history and because the
OLED microdisplay market is only beginning to emerge. We may experience
significant fluctuations in our quarterly operating results due to many factors,
which are outside our control. These factors include: fluctuation in demand and
orders for our products; timing or cost of future supply or equipment
deliveries; manufacturing capacity and yields; variations in product and process
development costs; expenses or operational disruptions resulting from
acquisitions; activities of our competitors; adequate working capital; and
general economic conditions. Due to these factors, we cannot anticipate with any
degree of certainty what our revenues, if any, will be in future periods. You
have limited historical financial data and operating results with which to
evaluate our business and our prospects. As a result, you should consider our
prospects in light of the expense, difficulties and delays frequently
encountered by early stage companies formed to pursue development of new
technologies.

Our share price is likely to be highly volatile which may result in substantial
losses for investors. Share price volatility may subject us to securities class
action litigation. Prices and trading volume for technology related stock has
been highly volatile. Accordingly, our stock prices are likely to also be highly
volatile. Shareholders may experience a decrease in the value of their common
stock regardless of our operating performance or prospects. In addition, the
trading price of our common stock could be subject to wide fluctuations in
response to: our perceived prospects; quarter to quarter variations in our
operating results; changes in earnings estimates or recommendations by
securities analysts and market perceptions of our operating results in relation
to those estimates or recommendations; changes in market valuation of companies
in the microdisplay systems industry; announcements of technological innovations
or new products by us or our competitors; economic, political, and issues
associated with our customers, suppliers, partners, accountants, governmental
agencies in the USA and elsewhere, or other parties; sales of shares by other
shareholders; and general conditions in the personal products industries or
stock market conditions. In the past, securities class action litigation has
often been instituted against companies following periods of volatility in their
share price. Those companies, like us, that are involved in rapidly changing
technology markets are particularly subject to this risk. This type of
litigation, if instituted against us, could result in substantial costs and
divert our management's attention and resources, which could cause serious harm
to our business.

                                       23


ITEM 3:  QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

     This Form 10-Q report contains forward-looking statements within the
meaning of the securities laws that are based on current expectations,
estimates, forecasts and projections about the industries in which eMagin
operates, management's beliefs, and assumptions made by management. In addition,
other written or oral statements, which constitute forward-looking statements,
may be made by or on behalf of eMagin. Words such as "expects", "anticipates",
"intends", "plans", "believes", "could", "seeks", "estimates", variations of
such words and similar expressions are intended to identify such forward-looking
statements. These statements are not guarantees of future performance and
involve certain risks, uncertainties and assumptions which are difficult to
predict. Therefore, actual outcomes and results may differ materially from what
is expressed or forecasted in such forward-looking statements, whether as a
result of new information, future events or otherwise. Factors that could cause
or contribute to such differences in outcomes and results, include, but are not
limited to, those discussed below.

Interest Rate Risk

Substantially all of the Company's cash equivalents and investment securities
are at fixed interest rates, and as such, the fair market value of these
instruments is affected by changes in market interest rates. We believe that the
market risk arising from our holdings of these financial instruments is
immaterial. However, in the future, we may invest in securities with maturities
of more than one year, which may carry greater interest rate risk.

Foreign Currency Exchange Risk

Presently, all of the Company's research and development contract payments are
made in U. S. dollars and, consequently, we believe we have no direct foreign
currency exchange rate risk. However, in the future, we may enter into contracts
in foreign currencies, which may subject the Company to foreign exchange rate
risk. We do not have any derivative instruments and do not presently engage in
hedging transactions.
                                       24



PART II--OTHER INFORMATION

Item 5. Other Information

On April 3, 2002, the Company announced that it had received a strategic
investment from ROHM Company LTD. ROHM purchased 1,282,051 shares of eMagin
Common Stock at $0.78 per share as well as warrants to purchase an additional
512,820 shares of Common Stock at a conversion price of $0.85 per share for an
investment of US $1,000,000.


Item 6. Exhibits and Reports on Form 8-K

(a)     Reports on Form 8-K

The Company filed nine reports on form 8-K during the quarter ended June 30,
2002. Information regarding the items reported on is as follows:

DATE OF REPORT              ITEM REPORTED ON
--------------              ----------------

May 20, 2002   Disclosed that the company and Travelers amend their agreement;
               extends the maturity date and deletes the mandatory conversion.

May 31, 2002   Disclosed that Travelers and eMagin agreed to extend the
               maturity date of the Convertible Promissory Note from May
               31, 2002 to June 5, 2002.

June 5, 2002   Disclosed that Travelers and eMagin agreed to extend the
               maturity date of the Convertible Promissory Note from June
               5, 2002 to June 7, 2002.

June 10, 2002  Disclosed that Travelers and eMagin agreed to extend the
               maturity date of the Convertible Promissory Note from June
               7, 2002 to June 14, 2002.

June 14, 2002  Disclosed that Travelers and eMagin agreed to extend the
               maturity date of the Convertible Promissory Note from June
               14, 2002 to June 17, 2002.

June 17, 2002  Disclosed that Travelers and eMagin agreed to extend the
               maturity date of the Convertible Promissory Note from June
               17, 2002 to June 21, 2002.

June 18, 2002  Disclosed that Travelers and eMagin agreed to extend the
               maturity date of the Convertible Promissory Note from June
               21, 2002 to August 30, 2002.



                                       25


                                   SIGNATURES

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

                                                  eMAGIN CORPORATION


Dated:  February 7, 2003                       By:_/s/__Gary W. Jones_______
                                                        Gary W. Jones
                                                        President and Chief
                                                        Executive Officer