UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
     Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

        Date of Report (Date of earliest event reported): March 21, 2005

                               eMagin Corporation
             (Exact name of registrant as specified in its charter)



       Delaware                      000-24757                   56-1764501
--------------------------------------------------------------------------------
(State or other jurisdiction     (Commission File Number)      (IRS Employer
     of incorporation)                                       Identification No.)


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

        Registrant's telephone number, including area code (845)-838-7900

                                   Copies to:
                            Richard A. Friedman, Esq.
                              Eric A. Pinero, Esq.
                       Sichenzia Ross Friedman Ference LLP
                           1065 Avenue of the Americas
                            New York, New York 10018
                              Phone: (212) 930-9700
                               Fax: (212) 930-9725

Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
[ ] Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
Act (17 CFR 240.13e-4(c))


ITEM 4.02      Non-Reliance  on  Previously  Issued  Financial  Statements  or a
               Related Audit Report or Completed Interim Review

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

     In connection with the  preparation of the Company's  annual report on Form
10-KSB for the year ended  December 31, 2004,  on March 21, 2005 the Company was
advised by its independent registered public accounting firm that the re-pricing
of the original  warrants  should be  classified  as an equity  transaction  and
therefore no expense  should be recorded in  connection  with the  re-pricing of
these  warrants.  As a result the Company is not required to record  $594,568 of
non-cash  interest  expense  previously  recorded.  Accordingly,  the  financial
statements  for the three and nine  months  ended  September  30, 2004 should no
longer be relied upon.

     As a result,  for the three months ended  September 30, 2004, the Company's
net interest  expense and other net expenses  should have each been  reported as
net  interest  income  (expenses)  $26,007  and its net loss  should  have  been
($1,754,899).  Further,  for the nine  months  ended  September  30,  2004,  the
Company's  interest expense and other expenses should have each been reported as
($3,369,090) and its net loss should have been  ($8,086,593).  In addition,  for
the three and nine months ended  September  30, 2004,  the  Company's  basic and
diluted loss per common share should have been  reported as ($0.03) and ($0.13),
respectively.  

The Company is currently reviewing all non-cash equity related transactions for
2004 and 2003.


                                                      Three months ended               Nine months ended 
                                                      September 30, 2004              September 30, 2004:
                                                      ------------------              -------------------
                                                                  Previously                       Previously
Unaudited Statement of Operations                   Restated       Reported         Restated        Reported
                                                  ------------   -------------    -------------    ------------
                                                                                                
Other Income (expense)                             $   26,007    ($   568,561)    ($ 3,369,090)    ($3,963,658)
Net loss                                          ($1,754,899)   ($ 2,349,467)    ($ 8,086,593)    ($8,681,161)
Basic and diluted loss per common share                ($0.03)         ($0.04)          ($0.13)         ($0.14)

                      




                                       2

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

     In  addition  to the  foregoing,  on March 14,  2005 the  Company  provided
preliminary un-audited results for the quarter and year ended December 31, 2004,
as follows:  A net loss of ($3,991,986) and ($12,673,143),  respectively,  and a
loss per share of ($0.05) and ($0.20) per share.  Such amounts included non-cash
interest  expense of  approximately  $1.0 million  related to the  re-pricing of
certain other warrants that were originally issued in an equity transaction that
the Company had completed in January 2004 as well as the  ($594,568)  from above
in the year ended figure.  For the same reasons stated above,  no such charge is
required to be  recorded.  Accordingly,  the  Company's  preliminary  un-audited
results  are being  revised to remove such  charges.  These  changes  revise the
company's  preliminary  fourth  quarter  and  fiscal  year  2004 net  losses  to
($2,951,173)  and  ($11,037,766),  respectively,  a reduction of $1,040,813  and
$1,635,381  for each  period and a loss per share of ($0.04) and  ($0.17).  


                                                                                       
                                                      Three months ended               Twelve months ended
                                                      December 31, 2004:                December 31, 2004 
                                                                                      
                                                                   Previously                        Previously
Unaudited Statement of Operations                  Restated         Reported         Restated         Reported
----------------------------------------------- --------------- ---------------- ---------------- ----------------
                                                                                                  
Net loss                                         ($ 2,951,173)    ($ 3,991,986)   ($11,037,766)     ($12,673,143)
Basic and diluted loss per common share               ($ 0.04)          ($0.05)         ($0.17)           ($0.20)

                      


Complete Description

     The foregoing description of the new financial statements is not a complete
summary.  You are urged to read the complete  document on Form  10-QSB/A for the
quarter ended September 30, 2004, copies of which may be found on the website of
the U.S. Securities and Exchange Commission at www.sec.gov.,  filed concurrently
with the filing of this Current Report on Form 8-K.

     On March 25, 2005, we issued a press release  announcing  the new financial
statements. A copy of this press release has been filed with this Current Report
on Form 8-K as Exhibit 99.2 and is incorporated herein by reference.


Item 9.01 Financial Statements and Exhibits.

(a) Financial statements of business acquired.

    Not applicable.

(b) Pro forma financial information.

    Not applicable.

(c) Exhibits.

Exhibit Number                    Description
------------------- ------------------------------------------------------------



                                       3


                                   SIGNATURES

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

                                           eMagin Corporation


Date: March 25, 2005                       /s/ Gary W. Jones                    
                                           ------------------
                                           Gary W. Jones
                                           President and Chief Executive Officer


                                       4