EMISPHERE TECHNOLOGIES INC
10-K, 1998-10-29
PHARMACEUTICAL PREPARATIONS
Previous: NATIONAL TECHTEAM INC /DE/, 8-K, 1998-10-29
Next: LONGLEAF PARTNERS FUNDS TRUST, N-30B-2, 1998-10-29



                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                           ________________________
                                       
                                   FORM 10-K
(Mark One)

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

          For the fiscal year ended July 31, 1998

                              OR

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

          For the transition period from __________ to __________

                        Commission file number 1-10615

                         EMISPHERE TECHNOLOGIES, INC.
            (Exact name of registrant as specified in its charter)

                 DELAWARE                         13-3306985
        (State or jurisdiction of              (I.R.S. Employer
      incorporation or organization)        Identification Number)

       765 Old Saw Mill River Road
           Tarrytown, New York                       10591
     (Address of principal executive              (Zip Code)
                 offices)

                                (914) 347-2220
             (Registrant's telephone number, including area code)

          Securities registered pursuant to Section 12(b) of the Act:

                                     None

          Securities registered pursuant to Section 12(g) of the Act:

                         Common Stock - $.01 par value
                        Preferred Stock Purchase Rights

     Indicate by  check mark  whether the  Registrant (1) has filed all reports
required to  be filed  by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that Registrant
was required  to file  such reports)  and (2)  has been  subject to such filing
requirements for at least the past 90 days.  Yes  X    No ___

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of  Regulation S-K (Sect. 229.405 of this chapter) is not contained herein,
and will not be contained, to the best of registrant's knowledge, in definitive
proxy or  information statements  incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.  [  ]

     As of  October 21, 1998, the aggregate market value of registrant's common
stock held  by non-affiliates was approximately $81,000,000, based on a closing
sale price  of $7.50  per share,  and 10,999740  shares of  registrant's common
stock were outstanding.


                      DOCUMENTS INCORPORATED BY REFERENCE

Definitive proxy statement to be filed  by the registrant on or before November
28, 1998...............................................................Part III
<PAGE>
               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS


  Certain statements under the captions "Business" and "Management's Discussion
and Analysis  of Financial  Conditions and Results of Operations" and elsewhere
in this  Annual Report  on Form  10-K constitute  "forward-looking  statements"
within the  meaning of  the Private  Securities Litigation  Reform Act of 1995.
Such forward-looking  statements involve known and unknown risks, uncertainties
and  other   factors  which  may  cause  the  actual  results,  performance  or
achievements of the Company to be materially different from any future results,
performance or  achievements  expressed  or  implied  by  such  forward-looking
statements. Such  factors include,  among others,  the following: uncertainties
related  to  future  test  results  and  viability  of  the  Company's  product
candidates, which  are in  the early  stages of development; the need to obtain
regulatory  approval  for  the  Company's  product  candidates;  the  Company's
dependence  on   partnerships  with   pharmaceutical  companies   to   develop,
manufacture and  commercialize  products  using  the  Company's  drug  delivery
technologies; the Company's dependence on the success of its joint venture with
Elan Corporation  plc ("Elan")  for the development and commercialization of an
oral heparin  and low  molecular weight heparin product, its strategic alliance
with Eli  Lilly and Company ("Lilly") for the development and commercialization
of certain  of Lilly's therapeutic proteins and its research collaboration with
Novartis Pharma  AG ("Novartis")  to investigate  the Company's  technology for
oral delivery  of two  selected Novartis  compounds; the  risk of technological
obsolescence  and  risks  associated  with  the  Company's  highly  competitive
industry; the  Company's dependence  on patents  and  proprietary  rights;  the
Company's absence of profitable operations and need for additional capital; the
Company's dependence on others to manufacture the Company's chemical compounds;
the risk of product liability and policy limits of product liability insurance;
potential liability  for human clinical trials; the Company's dependence on key
personnel and  the quality,  judgment and strategic decisions of management and
other  personnel;  uncertain  availability  of  third-party  reimbursement  for
commercial medical  products; general  business and  economic  conditions;  and
other factors referenced or incorporated by reference herein.


                                    PART I


ITEM 1. BUSINESS.

Overview

  Emisphere  Technologies,   Inc.  ("Emisphere"   or  the   "Company"  or   the
"registrant")  is  a  drug  delivery  company  focused  on  the  discovery  and
application of  proprietary  synthetic  chemical  compounds  ("carriers")  that
enable the oral delivery of therapeutic macromolecules and other compounds that
are not  currently deliverable  by oral  means.   To  date,  the  biotechnology
industry has developed therapeutic macromolecules, including proteins, that are
administered by  injection.   It is  expected  that  research  efforts  in  the
genomics field  will accelerate the discovery of new therapeutic proteins.  The
Company's carriers enable the transport of therapeutic macromolecules and other
compounds through  biological membranes,  including intestinal,  nasal, buccal,
sublingual, subcutaneous and intraocular membranes.

  Emisphere has  designed and  synthesized a  library of potential carriers and
evaluated them  for their  ability to  enable the  oral delivery of therapeutic
compounds.    The  Company  has  used  its  carriers  to  deliver  heparin,  an
antithrombotic/anticoagulant, orally  in humans  and to  deliver a  variety  of
compounds, including  heparin, insulin, human growth hormone, calcitonin, human
parathyroid hormone, cromolyn and deferoxamine, orally in animals.  The Company
believes that  total worldwide  sales of  the injectable  formulations of these
compounds are  over $5.0  billion and  that the market for these compounds will
expand if they are available in oral form.

                                      -2-
<PAGE>
  The Company's strategy is to facilitate the development of products utilizing
its drug  delivery technologies  by entering into collaboration agreements with
pharmaceutical companies.   The Company's collaborations currently consist of a
joint venture  with Elan  to develop  oral formulations  of heparin products, a
strategic alliance with Lilly for the delivery of several proteins with a focus
in the  area of  endocrinology and  a research  collaboration with  Novartis to
investigate the Company's technology for oral delivery of two selected Novartis
compounds.

  Under the  joint venture with Elan, the parties have formed Ebbisham Limited,
an Irish corporation owned 50% by Elan and 50% by the Company ("Ebbisham"), for
the purpose of exploiting Elan's drug delivery and formulation capabilities and
the Company's  carrier technologies  in the research, development and marketing
of oral  formulations of  heparin products.   The  Company has  completed eight
Phase I clinical trials on behalf of Ebbisham, which trials have indicated that
an oral  formulation of  heparin was  well tolerated with no unexpected adverse
drug reactions.   In  May 1998  the Company  announced that  it had initiated a
Phase II  clinical study  for the  use of  its oral  heparin  product  for  the
prevention of  deep vein  thrombosis.  In August 1998 Elan and the Company each
contributed  an   additional  $5   million  to  Ebbisham,  resulting  in  total
contributions of  $9.5 million  by Elan  and $5  million by the Company.  As of
July 31,  1998, the  Company's revenues  from Elan  or Ebbisham under the joint
venture agreements  totaled $14.1  million.    In  addition,  in  May  1998  an
affiliate of  Elan  exercised  warrants  to  purchase  250,000  shares  of  the
Company's Common Stock at an exercise price of $16.25 per share.

  The strategic  alliance with  Lilly is  intended  to  utilize  the  Company's
technologies for  the improved  delivery of  certain Lilly therapeutic proteins
with  a   focus  on  oral  delivery.    The  major  therapeutic  focus  of  the
collaboration is in the area of endocrinology, including growth disorders.  The
agreement with  Lilly grants  Lilly options  to license applicable carriers and
market the  products utilizing  the combined technologies.  In March 1998 Lilly
exercised its  options with  respect to two of its therapeutic proteins, one in
the field  of osteoporosis and the other in the area of endocrinology including
growth disorders.   In  September 1998  Lilly  formally  selected  one  of  the
Company's proprietary  carriers for  clinical testing of an oral formulation of
Lilly's therapeutic protein for the treatment of osteoporosis.  Upon completion
of all  required toxicology  testing, an  Investigative New Drug application is
expected to be filed with the Food and Drug Administration.

  The Company  and  Novartis  entered  into  their  research  collaboration  in
December 1997.   It provides for an initial research collaboration period of at
least 12  months and  an option on the part of Novartis to acquire an exclusive
license  to   use  the   Company's  technologies   for  the   development   and
commercialization of  oral  formulations  of  the  Novartis  compounds.    Upon
exercise of  its option  to acquire  a technology  license  from  the  Company,
Novartis has the obligation (which may be waived by the Company) to purchase in
four tranches  up to  $16 million of the Company's Common Stock at prices based
on market  prices at the time of exercise (subject to certain price limitations
with respect  to the  first tranch).   Under the agreement, Novartis is to make
quarterly payments  to the  Company  for  work  performed  by  the  Company  in
connection with  the collaboration  and is to make future payments in the event
certain milestones are achieved.


Business Strategy

  The  Company's   objective  is   to  become  a  leader  in  providing  orally
administered therapeutic  compounds that  are not currently deliverable by oral
means.   The Company's  strategy to  achieve  its  objective  incorporates  the
following principal elements:

                                      -3-
<PAGE>
     - Identify appropriate therapeutic compounds that address large markets.

     - Discover and  design carriers  for the  oral delivery of the therapeutic
       compounds identified.

     - Establish  collaborative   arrangements  with   leading   pharmaceutical
       companies.

     - Enhance and protect the Company's proprietary technology base.

     - Expand the Company's internal product development capabilities.


The Drug Delivery Industry

  Companies involved  in drug  delivery are  seeking  to  enhance  the  use  of
therapeutic agents  by expanding  the available  dosage forms. Traditional drug
delivery companies  develop technologies  that control  the release  of  drugs.
Examples of  products in  this category include transdermal patches and tablets
that can  be  once-a-day  versus  multiple  daily dosing.  Such tablets are for
drugs that have already demonstrated oral absorption.

  There is an emerging group of drug delivery companies, including the Company,
developing novel technologies that offer alternatives to the existing route for
administration of  that drug.   These  companies are  seeking  technologies  to
increase the  potential  for  therapeutics  that  have  not  been  commercially
developed,  used  effectively  or  successfully  marketed  because  of  limited
practical means of administration. For example, macromolecules such as proteins
or other  poorly absorbed therapeutics currently are administered predominantly
by injection.


Oral Drug Delivery

  The Company  believes that  oral dosage  forms  of  pharmaceuticals  are  the
largest product  segment of  the pharmaceutical industry and that the potential
market for many drugs could be significantly expanded if novel delivery systems
are developed  for therapeutics that are currently available only as injectable
drugs. The  Company believes  that  oral  administration  would  represent  the
preferred modality  of delivery  for many  pharmaceuticals, including  a  broad
range of  biotechnology derived  therapeutics and  drugs that  require  chronic
dosing.

  The three main barriers to effective oral drug delivery for humans are:

     - Degradation of  Drugs by Acid and Enzymes: The high acid content and the
       enzyme activity  of the  digestive tract  can degrade  some  drugs  well
       before they  reach the  site of  absorption into  the  bloodstream.  All
       natural and  recombinant peptides,  as well  as certain  compounds  with
       carbohydrate and  lipid components, are susceptible to this degradation,
       limiting the commercial potential for these compounds.

     - Poor Absorption  of Drugs Through Epithelial Tissue: Many macromolecules
       and polar  compounds  cannot  effectively  traverse  the  cells  of  the
       epithelium in  the small  intestine to reach the bloodstream. Thus, some
       drugs  with   beneficial  medicinal  properties  are  often  limited  to
       injectable formulations,  which may  not be  commercially viable for the
       treatment  of  chronic  disease  because  of  poor  patient  compliance.
       Development and  commercialization  of  many  macromolecules  and  other
       poorly absorbed  compounds may  become practical  with an  effective new
       delivery system.

     - Transition of  Drugs to  Insoluble Form  at Acidic pH: Many drugs become
       insoluble at  the low  pH encountered in the digestive tract. Since only
       the soluble  form of  the drug can be absorbed into the bloodstream, the
       transition of  the drug  to the  insoluble form can significantly reduce
       the amount absorbed.

                                      -4-
<PAGE>
Emisphere's Drug Delivery Technologies

  The core  of the Company's delivery technology is the design and synthesis of
compounds that  maximize the  transport of  drugs across  biological membranes.
The Company's  technologies exploit the properties of supramolecular complexes,
which are  formed when  two or  more compounds  are held together in a discrete
geometry by  relatively weak  molecular interactions.  A supramolecular complex
will have  a number  of properties  that  are  measurably  different  from  its
constituent parts.  Many of the drugs that are currently used to treat diseases
must be  administered by  injection due  to  their  inability  to  survive  the
environment of  the gastrointestinal  tract and/or  to be  transported from the
gastrointestinal tract.  The Company believes that the supramolecular complexes
formed when its proprietary compounds are formulated with many injectable drugs
renders them  transportable from  the gastrointestinal  tract to  the blood  in
quantities that are clinically useful and commercially attractive.  The Company
believes that  certain conformations  of  some  drugs  appear  to  render  them
transportable across  biological membranes.    The  Company  believes  that  an
effective carrier significantly increases the population of naturally occurring
transportable conformations  of the  drug to  be delivered.   The  Company  has
identified  characteristics   of  supramolecular  complexes  that  it  believes
correlate with in vivo performance.

  The Company  has synthesized  a library  of well-defined, proprietary carrier
compounds that  are single  molecular entities  which can  form  supramolecular
complexes with  a diverse  array of  injectable therapeutics.   These "carrier"
molecules vary  widely in their chemical structure, solubility, hydrophobicity,
electrostatic and  other physical/chemical  properties.   The Company  believes
that, in  many cases,  an individual  therapeutic agent  will require  its  own
unique  carrier   for  optimal   oral  delivery.    Based  upon  an  individual
therapeutic's characteristics,  the  Company  seeks  to  identify  the  optimal
carrier by in vitro and in vivo screening of the Company's expanding library of
carrier compounds.   The  Company believes that technologies are available that
could allow  high throughput  synthesis  and  in  vitro  screening  of  carrier
compounds, thereby  reducing the  time required  for  identifying  the  optimal
carrier for a given injectable therapeutic.

  On the  basis of  the limited  clinical and  preclinical trials  to date, the
Company believes that its oral drug delivery technologies have the potential to
achieve the  key properties essential for effective and reproduceable oral drug
delivery, including:  (i) absorption of the drug in an appropriate manner, (ii)
consistent release of the drug into the bloodstream, (iii) lack of toxicity and
(iv) maintenance of the biological effects of the drug.

  The Company  believes that the supramolecular complex formed by the Company's
carriers and  certain  therapeutic  compounds  may  have  applications  in  the
delivery of  drugs through  other biological  membranes, including  intestinal,
nasal, buccal, sublingual, subcutaneous and intraocular membranes.

 Key Characteristics of the Company's Technologies

  The Company  believes that  its oral  delivery approach  may  have  potential
competitive advantages, including:

     - Broad applicability:  The Company's  carriers are  applicable  across  a
       diverse group  of molecules  (proteins, carbohydrates,  and peptides and
       other poorly absorbed compounds).

     - Stand-alone delivery  approach: Oral  drug delivery  using the Company's
       carriers does  not rely  upon addition  of other  agents that  can  have
       adverse effects on the intestinal membranes or digestion process.

     - Versatility of  formulation: The  Company believes that various types of
       oral formulations,  including suspensions,  tablets and capsules, can be
       created.

     - Ease of manufacture: The technology and manufacturing equipment required
       to produce  the Company's  carrier material in commercial quantities are
       readily available.

                                      -5-
<PAGE>
Market Opportunity

  The table below lists a representative sample of product candidates for which
the Company  has demonstrated  oral  delivery  in  mammals  using  its  carrier
technologies.

                                                     PRIMARY
            PRODUCT CANDIDATE                      INDICATIONS
            -------------------------------------  ---------------
            Heparins                                Clotting
            Insulin                                 Diabetes
            Human Growth Hormone                    Growth
            Calcitonin                              Osteoporosis
            Human Parathyroid Hormone (analogues)   Osteoporosis
            Cromolyn                                Asthma/Allergy
            Deferoxamine                            Iron Overload
            Erythropoietin                          Anemia

  Because the  collaboration agreements  with Lilly  and Novartis  require  the
Company to keep confidential the identity of the compounds that are the subject
of those agreements, the information below is provided without giving effect to
those agreements.  For a  description of  those agreements,  see "Collaboration
Agreements".

 Therapeutic Macromolecules

  Heparin.  Heparin   is  a   widely  used   anticoagulant/antithrombotic  drug
prescribed primarily  for cardiovascular conditions, including acute myocardial
infarction, coronary  angioplasty,  coronary  artery  bypass  graft,  pulmonary
embolus, stroke, unstable angina and deep vein thrombosis ("DVT").

  The Company  has completed  eight Phase  I clinical trials with a liquid oral
heparin preparation,  has initiated  a Phase  II clinical  study for  its  oral
heparin preparation  for the prevention of DVT and intends to pursue additional
clinical  with  initial  on  DVT  in  patients.   The  Company   believes  that
its  oral  heparin  product  will  ultimately  be  applicable for  a wide range
of  anticoagulant/antithrombotic   uses   and  that  an  oral  alternative  may
significantly  expand  the overall  heparin  market,  currently  constrained by
injectable-only administration.

  The Phase II clinical study, which was begun in May 1998, involves three arms
of approximately  40 patients  each.   Each patient will have undergone surgery
for hip  replacement.   Two different  doses  of  the  Company's  oral  heparin
formulation  are   being  compared   to  a   dose   of   heparin   administered
subcutaneously.   The  study  is  being  conducted  in the  United States.  The
objective  of  the  study  is to demonstrate that orally  administered  heparin
utilizing  the  Company's  proprietary  technology  is  well-tolerated  and  is
comparable to  heparin administered  subcutaneously  in  preventing  deep  vein
thrombosis.

  In March  1996, the  Company submitted  an investigational  new drug  ("IND")
application for  an oral  liquid formulation  of heparin  to the  Food and Drug
Administration (the  "FDA").   In order to prepare the IND, the Company engaged
in  preclinical  testing  which  included,  among  other  things,  (i)  maximum
tolerated dosing experiments, (ii) acute and subacute toxicity testing, (iii) a
pharmacological screen,  (iv)  mutagenicity  testing,  (v)  dosing  preparation
stability analysis,  and (vi)  absorption, distribution,  metabolism, excretion
(ADME) studies.   The  results of  these tests  demonstrated, in part, that the
carriers dosed at quantities substantially greater than the quantities that the
Company proposed  to administer  to humans  (i) caused  no damage to intestinal
tissue, (ii)  produced no  pharmacological activity  on its  own, (iii) was not
sequestered in  any body  tissue, and  (iv) caused no genetic alterations.  The
IND was prepared based on the compilation of these preclinical testing results.

  A summary  of the  study results  from the  first three  Phase I  results was
presented at  the American  Heart Association  meeting in  November 1996  and a
paper about  these Phase I clinical trials is expected to appear in the journal
Circulation in October 1998.

                                      -6-
<PAGE>
 Therapeutic Protein and Peptide Products

  Among the  protein and  peptide products  to which  the Company is seeking to
apply  its   carriers  are   insulin,  calcitonin,  human  growth  hormone  and
parathyroid hormone  analogues.   All of  these products, with the exception of
the parathyroid  hormone analogues  (which is  in  clinical  development),  are
currently being marketed as injectable products.

  Insulin.   Studies performed  by groups  such as  the  Diabetes  Control  and
Complications Trial  Research Group  (the DCCT  Research Group) have shown that
the risk  of degenerative  complications can  be greatly reduced if people with
Type I  diabetes (insulin dependent diabetes) lower their average blood-glucose
toward the  concentrations typical  for non-diabetic  individuals.   However, a
patient needs  to inject  insulin several  times per  day in  order properly to
regulate his glucose.  This level of compliance is difficult to achieve with an
injectable formulation  of insulin and the Company believes an oral formulation
would increase  compliance.   Emisphere has  demonstrated that its lead carrier
for insulin  is able  to achieve therapeutic utility through oral delivery in a
diabetic rat model comparable to that obtained following subcutaneous injection
of the compound in the same model.  However, there can be no assurance that the
results achieved  in rodents  are predictive  of future test results in humans.
Substantial additional testing will be required.

  Human Growth  Hormone.  While a number of new indications are being explored,
the majority of human growth hormone sold is used to treat children with growth
deficiencies.   The current  preferred dosing regimen in children entails daily
injections for up to 10 years or more.

  The Company's  lead carriers  for recombinant  human growth hormone have been
tested in  rodents and non-human primates and the tests indicated oral delivery
of therapeutic  drug levels was achieved in these animals.  In addition, growth
studies conducted  in animal  models have  demonstrated that the drug is active
after delivery  to the  blood when the drug is dosed with the Company's carrier
into the  gastrointestinal tract when compared to subcutaneous delivery.  There
can be  no assurance  that test  results  achieved  in  rodents  and  non-human
primates are  predictive of  future results  in humans.  Substantial additional
testing will be required.

  Calcitonin.   Osteoporosis is  a disease  that afflicts  many post-menopausal
women and older men.  Calcitonin is used to treat osteoporosis as an injectable
solution or  nasal spray.   The  Company has  demonstrated the oral delivery of
therapeutic drug  levels of  calcitonin in non-human primates.  There can be no
assurance that  test results  achieved in  non-human primates are predictive of
future results in humans. Substantial additional testing will be required.

  Human Parathyroid  Hormone.   Currently, a number of pharmaceutical companies
are in  various  stages  of  clinical  testing  to  determine  whether  certain
analogues of  human parathyroid  hormone (hPTH)  are effective  in reducing the
bone fractures  which are  associated  with  osteoporosis.    The  Company  has
demonstrated oral  delivery of  three different  hPTH  analogues  in  non-human
primates.   There can  be no  assurance that  the results of tests in non-human
primates are  predictive of  results in humans.  Substantial additional testing
will be required.

 Poorly Absorbed Organic Compounds

  The  majority   of  pharmaceutical  products  are  small  organic  molecules.
Pharmaceutical companies  often identify  biologically  active  compounds  that
cannot be  delivered orally  due to poor absorption.  The Company believes that
its carriers may be useful for oral delivery of such compounds.

  Cromolyn.  Cromolyn is a mast cell stabilizer used in the treatment of asthma
and allergies.   The  Company has  demonstrated oral  delivery of  cromolyn  in
rodents.   There can be no assurance, however, that such results are predictive
of results in humans.  Substantial additional testing will be required.

                                      -7-
<PAGE>
  Deferoxamine.   Deferoxamine (?DFO?)  is the  only approved iron chelator for
use in treating iron overload resulting from frequent blood transfusions in the
treatment of  illnesses such  as  beta  thalassemia  and  sickle  cell  anemia.
Currently, dosing  involves a  12-hour subcutaneous  infusion 5  days per week.
The Company has demonstrated oral delivery of therapeutic levels of DFO in non-
human primates.   There  can be no assurance that test results achieved in non-
human  primates  are  predictive  of  future  results  in  humans.  Substantial
additional testing will be required.

 Vaccines

  The Company  is exploring  the applicability  of its  carriers for humans and
animals in the field of vaccines.  The Company has conducted experiments with a
number of  antigens.   The results  of  dosing  rodents  orally  with  antigens
combined  with   the   Company's   carriers   were   an   increased   secretory
Immunoglobulin A (sIgA) response, increased Immunoglobulin G (IgG) response and
CD4 T-cell  proliferation.  These results indicate that oral vaccination may be
possible using  the Company's  carriers.   There can  be no assurance that test
results achieved  in rodents  are  predictive  of  future  results  in  humans.
Substantial additional testing will be required.


Collaboration Agreements

  The Company's strategy is to facilitate the development of products utilizing
its drug  delivery technologies  by entering into collaboration agreements with
pharmaceutical and  biotechnology companies that have the financial, scientific
and marketing  resources to  fund  development  of  specific  products  through
clinical trials,  to obtain  regulatory  approval,  to  manufacture  the  final
products in  commercially viable  quantities and to market the products through
their sales and marketing organizations.

  The Company  is currently  having discussions with a number of pharmaceutical
companies regarding  potential applications  of  the  Company's  drug  delivery
technologies for  their proprietary drugs.  There can be no assurance, however,
that any  agreements will be consummated as a result of these discussions, that
any resulting  agreements will  yield revenues  to the  Company, that  any such
companies will  pursue  product  development  until  a  commercial  product  is
achieved or  that, once  achieved, any  such companies will continue to produce
and sell the product and pay royalties to the Company.

  Ebbisham Limited.   In  September 1996,  the Company and Elan formed Ebbisham
Limited, an  Irish corporation  owned 50%  by  Elan  and  50%  by  the  Company
("Ebbisham"), for the purpose of utilizing Elan's drug delivery and formulation
capabilities  and   the  Company's   carrier  technologies   in  the  research,
development and marketing of oral formulations of heparin and heparinoids.

  The agreements  with Elan  and Ebbisham  provide for:  (i) the  grant by  the
Company to Ebbisham of an exclusive, worldwide license of the Company's carrier
technology for  new dosage forms of heparin and heparinoids (the "Field"), (ii)
the grant  by Elan  to Ebbisham  of an  exclusive,  worldwide  license  of  its
formulation technology  for the  Field, (iii)  the  grant  by  the  Company  to
Ebbisham of  a  right  of  first  refusal  to  license  the  Company's  carrier
technology to  commercialize  additional  anticoagulant  compounds  other  than
heparin and  heparinoids, (iv) the grant by the Company and Elan to Ebbisham of
exclusive  royalty-free   licenses  to   use  their  respective  trademarks  in
connection with  products in the Field, (v) the requirement for the Company and
Elan to  make contributions  in equal  portions to  the extent  needed to  fund
Ebbisham's financial  requirements, (vi) the sharing by the Company and Elan of
the financial  benefits and  expense obligations  of Ebbisham on a 50/50 basis,
although there  are certain  limited circumstances  under which Elan has a $4.5
million limited preference over the Company in returns from Ebbisham, and (vii)
equal representation  by the  Company and  Elan on  the Board  of Directors  of
Ebbisham.

                                      -8-
<PAGE>
  Whenever commercially  or technically  feasible, Ebbisham  will contract with
the Company  or Elan  to perform research and development services on behalf of
Ebbisham.   The Company  and Elan  will be  reimbursed by Ebbisham for all such
research and  development work  at the conclusion of each stage of the research
and development  program.   As of  July  31,  1998,  research  and  development
services performed  by the  Company on  behalf of  Ebbisham  had  generated  an
aggregate of $14.1 million in revenues to the Company.  On August 5, 1998, Elan
and the Company each contributed an additional $5 million to Ebbisham.

  If  Ebbisham   elects  to  proceed  with  commercialization  of  any  product
candidate, the  parties anticipate  that the  Company will  enter into a supply
agreement pursuant  to which it will sell carriers to Ebbisham and that Elan or
one of  its affiliates will enter into a supply agreement with Ebbisham for the
commercial production  of the  product candidate by Elan on behalf of Ebbisham.
Such supply agreements would be on customary commercial terms and negotiated in
good faith  by the  parties.   The Company  will also supply Ebbisham with such
carriers as are required by Ebbisham for its research and development programs.
Unless otherwise agreed by Elan and the Company, the supply of the carriers for
the research  and development  programs will  be at cost so long as the Company
holds at least a 45% equity interest in Ebbisham.

  Upon the  occurrence of an event of default under the joint venture agreement
with Elan,  the non-defaulting shareholder will be entitled to make an offer to
purchase the  defaulting shareholder's  interest in  Ebbisham.   The defaulting
shareholder will  then be  obliged to  sell its  interest to the non-defaulting
shareholder at the offered price or to make a counteroffer to purchase the non-
defaulting shareholder's  interest at  a price that is at least 10% higher than
the previous  offer.   Each side  may make one additional counteroffer provided
its offer  is at  least 10%  higher, as adjusted, than the previous offer.  The
Elan Joint  Venture also  provides Ebbisham  with a right of first refusal with
respect  to  the  use  of  the  Company's  technologies  for  the  delivery  of
anticoagulant compounds.

  Pursuant to  an agreement  between the Company and an affiliate of Elan, Elan
and its  affiliates have  agreed, subject to certain exceptions, not to acquire
additional shares  of the Company's voting securities until September 26, 2001.
During  the   term  of  such  agreement,  Elan  and  its  affiliates  have  the
opportunity, in  the event  the Company  issues and sells voting securities, to
purchase newly issued voting securities in an amount that would enable Elan and
its affiliates to own the same percentage of the Company's voting securities as
it owned  before such  issuance and  sale.  In the Company's public offering of
1,150,000 shares  of the  Common Stock  in July  1997,  an  affiliate  of  Elan
purchased 90,000 shares for $19.00 per share.

  Eli Lilly.  In February  1997, the  Company and Lilly entered into a Research
Collaboration and  Option Agreement  (the "Lilly Agreement") to combine Lilly's
therapeutic protein  and formulation  capabilities with  the Company's  carrier
technologies.

  The Lilly  Agreement provides  for periodic payments to the Company to fund a
research and development program to study the use of the Company's technologies
to develop  oral and  non-oral  formulations  for  delivering  two  of  Lilly's
therapeutic proteins  (the "Subject Proteins") in the areas of osteoporosis and
endocrinology including  growth disorders.  The initial term of the program was
18 months,  which term was extended automatically for an additional six months.
Any extensions  beyond February 1999 must be approved by the Company and Lilly.
Also, if  Lilly decides  to expand  the scope of the program, the amount of the
payments will be increased.

  Under the  Lilly Agreement, the Company granted to Lilly a series of options,
each  to   acquire  an  exclusive,  worldwide  license  to  use  the  Company's
technologies in  conjunction with oral and non-oral formulations of the Subject
Proteins.   In March  1998 Lilly  exercised two of its options and entered into
two  license   agreements  granting  Lilly  the  right  to  use  the  Company's
technologies in connection with oral formulations of the Subject Proteins.  The
license agreements  provide that  Lilly is obligated to seek to market the oral
formulations of  the Subject  Proteins and  that the  Company is  obligated  to
provide a  material  portion  of  the  supply  of  carrier  necessary  for  the
production of any such formulations.  For so long as Lilly continues to develop
oral formulations  of the Subject Proteins, Lilly will continue to have options
to acquire  licenses to use the Company's technologies in conjunction with non-
oral formulations of the Subject Proteins.

                                      -9-
<PAGE>
  In September  1998 Lilly  formally selected  one of the Company's proprietary
carriers for  clinical testing  of an  oral formulation  of Lilly's therapeutic
protein for  the treatment  of osteoporosis.   Upon  completion of all required
toxicology testing, an IND application is expected to be filed with the FDA.

  The Lilly  Agreement further  provides Lilly with a right of first refusal to
make an offer to enter into a license to use the Company's technologies for the
delivery of  a limited  number of other therapeutic proteins and peptides.  The
right of first refusal allows Lilly to obtain the license if it exceeds a third
party offer  by a  specified premium.   The  right of  first refusal expires on
August 26,  1999.   The Lilly  Agreement also contemplates the possibility of a
continuing relationship  for the  development of  delivery  systems  for  other
therapeutic proteins.

  Under  the  Lilly  Agreement,  the  Company  will  own  all  patents,  patent
applications, and other proprietary expertise relating to its technologies that
it develops  as well  as any  material Lilly  improvements or  additions to the
Company's technologies, and Lilly will own all patents, patent applications and
other proprietary  expertise relating  to the  therapeutic uses of its proteins
(to the  extent invented  during the Program).  If Lilly makes recommendations,
suggestions or  has discussions  with the  Company that  result in  a  material
addition to  or improvement  of the  Company's technologies, then Lilly may, in
certain circumstances,  obtain limited preferences with respect to licenses for
Emisphere technology  covering Lilly  proteins or  products other  than for the
Subject Proteins.

  In addition,  the Lilly Agreement includes a standstill provision pursuant to
which Lilly has agreed, with certain exceptions and limitations, not to acquire
shares of the Company's outstanding voting stock above a specified limit.

  Novartis Pharma  AG.  In December 1997, the Company and Novartis entered into
a research  collaboration to  investigate the  Company's  technology  for  oral
delivery of  two selected  Novartis compounds.   The  agreement  with  Novartis
provides for an initial research collaboration period of at least 12 months and
an option  on the  part of  Novartis to acquire an exclusive license to use the
Company's technologies  for  the  development  and  commercialization  of  oral
formulations of the Novartis compounds.

  Upon exercise of its option to acquire a technology license from the Company,
Novartis has the obligation (which may be waived by the Company) to purchase in
four tranches  up to  $16 million of the Company's Common Stock at prices based
on market  prices at the time of exercise (subject to certain price limitations
with respect to the first tranch).

  Under the  agreement, Novartis  is to  make quarterly payments to the Company
for work  performed by  the Company in connection with the collaboration and is
to make future payments in the event certain milestones are achieved.


Patents

  The Company's  strategy is  to apply  for patent protection on all aspects of
its proprietary  chemical and  pharmaceutical delivery  technologies, including
materials and  compositions of  matter for  both the carrier and complexes of a
carrier with  a pharmaceutical  or chemical  agent, processes for manufacturing
the carrier,  new carriers,  uses of  the carriers and improvements on its core
technology that are important for the success of the Company's business.

  The Company has patents or pending patent applications for carriers currently
used by  the Company  in conjunction  with heparin,  insulin, calcitonin, human
parathyroid hormone,  human growth  hormone, alpha interferon, deferoxamine and
cromolyn.   The Company  has been  granted 23  patents  on  its  drug  delivery
technologies in  the United States which will expire beginning in 2007, and has
certain patents  issued or applications pending in various countries around the
world.   Eight U.S.  original patents and one reissue patent were issued by the
U.S. Patent  and Trademark Office during the 1998 fiscal year.  The Company has
48 patent  applications relating  to its  drug delivery technologies pending in
the United  States.   In addition,  the Company  has pending or expects to file
patent applications  corresponding to  most of  its  U.S.  patents  and  patent
applications in various countries around the world.

                                      -10-
<PAGE>
  Although the  Company has  patents for some of its product candidates and has
applied for  additional patents, there can be no assurance that patents applied
for will  be granted, that patents granted to or acquired by the Company now or
in the  future will  be valid  and enforceable  and provide  the  Company  with
meaningful protection  from competition  or that  the Company  will possess the
financial resources  necessary to enforce any of its patents. There can also be
no assurance  that any  products developed  by the Company (or a licensee) will
not infringe  upon any  patent or  other intellectual property right of a third
party.

  The  Company   also  relies  upon  trade  secrets,  know-how  and  continuing
technological advances  to develop  and maintain  its competitive position.  To
maintain the  confidentiality of trade secrets and proprietary information, the
Company  maintains  a  policy  of  requiring  employees,  scientific  advisors,
consultants  and   collaborators  to   execute  confidentiality  and  invention
assignment agreements  upon commencement  of a  relationship with  the Company.
These agreements  are designed  both to  enable  the  Company  to  protect  its
proprietary information  by controlling the disclosure and use of technology to
which it  has rights and to provide for ownership in the Company of proprietary
technology developed  at the Company.  There can be no assurance, however, that
these agreements  will provide  meaningful protection  for the  Company's trade
secrets in the event of unauthorized use or disclosure of such information.


Manufacturing

  An important  step  in  taking  a  pharmaceutical  product  from  preclinical
research to  the marketplace  is scaling  up the  process required  to  produce
commercial quantities.  This  process  frequently  entails  custom  design  and
engineering that can add significantly to the costs of goods.

  The primary  raw materials  used  in  making  the  carriers  currently  under
consideration by the Company for its new formulations are non-alpha amino acids
and other  organic compounds.  The Company currently produces these carriers in
batch sizes  of up to two hundred grams. The Company has no internal capability
for the  production of  any of  these carriers  in larger batch sizes. A third-
party manufacturer  whose facility  complies with the FDA's GMP regulations was
recently successful  in scaling  up production of the Company's carrier for its
heparin Phase I clinical trial.

  The Company is conducting feasibility studies for engineering and location of
its own  manufacturing facility.   The Company believes that there are multiple
sources for the raw materials used to synthesize its carriers.  The Company has
identified numerous  commercial manufacturers meeting the FDA's GMP regulations
that have the capability of producing the Company's carriers.  The Company will
continue to  manufacture carriers  on a  small scale  for research purposes and
contract  out  with  third-party  producers  for  clinical  testing.  Once  the
engineering studies  for the  Company's production  facility are completed, the
Company would  be in  a position  to decide whether to make or buy the carriers
for future needs.


Competition

  Based on  the  preliminary  results  obtained  with  Emisphere's  proprietary
carriers in its oral heparin Phase I clinical trials, the Company believes that
it has  developed a strong competitive position with respect to the development
of a  new oral  anticoagulant/antithrombotic. Drug  delivery, biotechnology and
pharmaceutical science  are evolving  fields in which developments are expected
to continue  at a  rapid pace.   The  Company's success  depends, in part, upon
maintaining  a   competitive  position  in  the  development  of  products  and
technologies in  its areas  of focus.  The Company is in competition with other
drug   delivery,   biotechnology   and   pharmaceutical   companies,   research
organizations, individual  scientists and  non-profit organizations  engaged in
the development  of alternative drug delivery technologies or new drug research
and testing,  as well as with entities developing new drugs which may be orally
active.  The Company is aware that a number of companies are seeking to develop
new products  and alternatives  to injectable drug delivery, including, but not
limited to,  intranasal delivery,  pulmonary systems,  transdermal systems  and
colonic absorption  systems.   The Company  also is  aware of  other  companies
currently engaged  in  the  development  and  commercialization  of  oral  drug
delivery technologies and enhanced injectable systems.  Many of these companies
and entities  have substantially greater research and development capabilities,
experience and  marketing, financial  and managerial  resources, and  represent
significant competition  for the  Company.   Acquisitions of  or investments in
competing biotechnology  companies  by  large  pharmaceutical  companies  could
enhance competitors'  financial, marketing and other resources.  In addition, a
number of  these competing  drug  delivery  and  biotechnology  companies  have
entered into  collaboration  or  other  agreements  with  large  pharmaceutical
companies  which   could  similarly   enhance  these   competitors'  resources.
Accordingly, the  Company's competitors  may succeed  in  developing  competing
technologies and obtaining governmental approval for products more rapidly than
the Company.   There  can be  no assurance that developments by others will not
render the  Company's product  candidates or  the therapeutic compounds used in
combination with the Company's product candidates noncompetitive or obsolete.

                                      -11-
<PAGE>
Government Regulation

  The Company's  operations and  products  under  development  are  subject  to
extensive regulation  by the  FDA and  other governmental  authorities  in  the
United States and other governmental authorities in other countries.

  The  duration   of  the  governmental  approval  process  for  marketing  new
pharmaceutical substances,  from the commencement of preclinical testing to the
receipt of  a governmental  final  letter  of  approval  for  marketing  a  new
substance, varies  with the nature of the product and with the country in which
such approval  is sought.   For  entirely new drugs, the approval process could
take eight to ten years or more; however, for reformulations of existing drugs,
the process  is typically  shorter.  In either case, the procedures required to
obtain governmental  approval to market new drug products is a costly and time-
consuming process  requiring rigorous  testing of  the new drug product.  There
can be  no assurance  that even  after such  time and  expenditures, regulatory
approval will be obtained for any products developed by the Company.

  The steps  required before a new human pharmaceutical product can be marketed
or shipped  commercially in  the United  States include,  in part,  preclinical
testing, the  filing of  an IND,  the conduct of clinical trials and the filing
with the  FDA of  either a  New Drug Application ("NDA") for drugs or a Product
License Application ("PLA") for biologics.

  In order  to conduct the clinical investigations necessary to obtain eventual
regulatory approval,  an applicant  must file an IND with the FDA to permit the
shipment and use of the drug for investigational purposes.  The IND sets forth,
in part,  the results  of preclinical  (laboratory and  animal) toxicology  and
efficacy testing  and the  applicant's plans  for clinical (human) testing.  If
the FDA  does not  deny the  exemption to ship or use the investigative drug or
place a "hold" on clinical testing within 30 days of the submission of the IND,
it becomes effective and clinical testing may begin.

  Under the  FDA's regulations,  the  clinical  testing  program  required  for
marketing approval  of a new drug typically involves three clinical phases.  In
Phase I,  safety studies  are generally  conducted  on  normal,  healthy  human
volunteers to  determine the  maximum dosages  and side effects associated with
increasing doses  of the  substance being  tested.   In Phase  II, studies  are
conducted on small groups of patients afflicted with a specific disease to gain
preliminary evidence  of efficacy  and to  determine the common short-term side
effects and  risks associated  with the  substance being  tested.    Phase  III
involves large-scale studies conducted on disease-afflicted patients to provide
statistical evidence  of efficacy  and safety  and to provide an adequate basis
for physician  labeling.   Frequent reports  are required in each phase and, if
unwarranted hazards  to patients are found, the FDA may request modification or
discontinuance of  clinical testing  until further studies have been conducted.
Phase IV  testing is  conducted either  to meet FDA requirements for additional
information as  a condition  of approval  or to expand market acceptance of the
pharmaceutical product.

  Once clinical  testing has  been completed  pursuant to an IND, the applicant
files an  NDA or  PLA with  the FDA  seeking approval  for marketing  the  drug
product.   The FDA  reviews the NDA or PLA to determine if the drug is safe and
effective, and  adequately labeled, and if the applicant can demonstrate proper
and consistent manufacture of the drug.  The time required for FDA action on an
NDA or  PLA varies  considerably, depending on the characteristics of the drug,
whether the  FDA needs  more information than is originally provided in the NDA
or PLA and whether the FDA finds problems with the evidence submitted.

  The facilities  of each  company involved  in the  manufacturing, processing,
testing, control  and labeling must be registered with and approved by the FDA.
Continued registration  requires  compliance  with  GMP  regulations.  The  FDA
conducts periodic  establishment inspections  to confirm  continued  compliance
with its regulations.

                                      -12-
<PAGE>
  The Company  is also  subject to  various  federal,  state  and  local  laws,
regulations and  recommendations relating  to such  matters as  laboratory  and
manufacturing practices  and the  use, handling  and disposal  of hazardous  or
potentially hazardous substances used in connection with the Company's research
and development  work.   Although the Company believes it is in compliance with
these laws  and regulations in all material respects, there can be no assurance
that the Company will not be required to incur significant costs to comply with
environmental and other laws or regulations in the future.


Employees

  As of  July 31,  1998, the Company had 72 employees, 55 engaged in scientific
research and  technical functions and 17 performing administrative and clerical
functions.   Of the  72 employees,  21 hold Ph.D. or M.D. degrees.  The Company
believes that its relationship with its employees is good.


Directors and Officers

  Set forth  below is  certain information regarding the officers and directors
of the Company:

 Name                            Age   Position with the Company  
- -----------------------------    ---   ----------------------------
 Michael M. Goldberg, M.D.        39   Chairman  of  the  Board  of
                                       Directors     and      Chief
                                       Executive Officer

 Sam J. Milstein, Ph.D.           49   Director,  President,  Chief
                                       Scientific    Officer    and
                                       Secretary

 Robert A. Baughman, Jr.,         49   Senior    Vice    President,
   Pharm.D., Ph.D.                     Development

 Lewis H. Bender, M.B.A.          39   Senior    Vice    President,
                                       Business Development

 Barry B. Kanarek, M.D., Ph.D     51   Senior    Vice    President,
                                       Clinical Affairs  and  Chief
                                       Medical Officer

 Joseph D. Poveromo, C.P.A.       34   Controller     and     Chief
                                       Accounting Officer

 John E. Smart, Ph.D.             55   Vice President,  Director of
                                       Basic Research

 Shepard M. Goldberg, M.B.A.      43   Vice President, Operations

 Jere E. Goyan, Ph.D.             68   Director

 Mark I. Greene, M.D., Ph.D.      50   Director   and    scientific
                                       advisor

 Peter Barton Hutt, Esq.          63   Director

 Howard M. Pack                   80   Director

 Joseph R. Robinson, Ph.D.        59   Director   and    scientific
                                       advisor

 Robert J. Levenson               57   Director

                                      -13-
<PAGE>
  Michael M.  Goldberg, M.D.  has served  as Chairman of the Board of Directors
since November  1991 and  as Chief  Executive Officer  and a  director  of  the
Company since  August 1990.  In addition, Dr. Goldberg served as President from
August 1990  to October  1995.   Dr.  Goldberg  received  a  B.S.  degree  from
Rensselaer Polytechnic  Institute and  an M.D.  from Albany  Medical College of
Union University in 1982 and an M.B.A. from Columbia University Graduate School
of Business in 1985.

  Sam J.  Milstein, Ph.D.  has been with the Company since September 1990, as a
director and  Chief Scientific  Officer since November 1991, as President since
October 1995,  as Secretary since December 1990 and as a Co-Director of Science
and of  Research and  Development prior  to November  1991.   In addition,  Dr.
Milstein served as Executive Vice President from November 1990 to October 1995.
Dr. Milstein  received a B.S. degree from The City College of New York in 1970,
an M.S.  in physical chemistry from the University of New Brunswick in 1975 and
a Ph.D. in biochemistry from New York University in 1980.

  Robert A.  Baughman, Jr.,  Pharm.D., Ph.D.  has been  with the  Company since
September 1991,  as Senior  Vice President  since September  1993, Director  of
Development since  June 1994  and Vice  President and  Director,  Research  and
Development of  the Company prior thereto.  Dr. Baughman received a B.S. degree
from Loyola  University in  1974, a Pharm.D. from the University of California,
San Francisco  in 1978  and  a  Ph.D.  in  pharmaceutical  chemistry  from  the
University of California, San Francisco in 1982.

  Lewis H.  Bender, M.B.A. has been with the Company since 1993, as Senior Vice
President of  Business Development since April 1997, Vice President of Business
Development since  October 1995  and as  Director of Business Development prior
thereto.   Mr. Bender  received a  B.S. degree  in 1981 and an M.S. in chemical
engineering in  1982 from the Massachusetts Institute of Technology, an M.A. in
international studies  from the  University of  Pennsylvania and an M.B.A. from
the University of Pennsylvania, Wharton School of Management in 1993.

  Barry B.  Kanarek, M.D.,  Ph.D. joined  the Company  in May  of 1998.  He was
previously Vice  President, Medical  Operations for  the Americas at ClinTrials
Research Inc.   Prior thereto he was with Glaxo Wellcome, most recently as Vice
President of  Medical Affairs,  where he  also served as acting head of Medical
Operations, sat  on the  U.S. site  Operating Committee, co-chaired the Product
Strategy committee  and acted  as Chief  Medical Officer during the integration
phase of  Glaxo Wellcome.  Dr. Kanarek received his M.D. and Ph.D. in 1977 from
the University of Salamanca in Spain.

  Joseph D.  Poveromo, C.P.A.,  the Company's  Controller and  Chief Accounting
Officer since  July of  1994, has  been with  the Company  since 1993.    Prior
thereto he  was Controller  of a  private pet  food  company  and  held  senior
accounting positions  with the  public accounting  firms of  Marshall Granger &
Company and Rayfield & Licata.  Mr. Poveromo received a B.B.A. degree in public
accounting from  Pace University in 1987 and was awarded his C.P.A. in February
1991.

  John E.  Smart, Ph.D.  joined the Company in 1996 as Vice President, Director
of Research  and has  been Director  of Basic Research since 1998.  He received
his Ph.D.  in biochemistry  and biophysics  from the  California  Institute  of
Technology and  has over  20 years  experience in  academia and the health care
industry.   He was  previously the  Vice  President  of  Research  at  Creative
Biomolecules, Inc. a biopharmaceutical company.

  Shepard M.  Goldberg, M.B.A.  has been  with the Company since April of 1998.
He was  previously President and owner of two regional distribution businesses.
He received  a B.S.  in electrical  engineering from Polytechnique Institute of
N.Y. and  an M.B.A. from Adelphi University.  Mr. Goldberg is a first cousin of
Michael M. Goldberg, M.D., Chairman and Chief Executive Officer of the Company.

                                      -14-
<PAGE>
  Jere E. Goyan, Ph.D. is President, Chief Operating Officer, and a director of
Alteon, Inc.,  a development  stage pharmaceutical company, where he started as
Senior Vice  President Research and Development in January 1993.  Prior thereto
he was a Professor of Pharmacy and Pharmaceutical Chemistry and the Dean of the
School of  Pharmacy at  the University  of California,  San Francisco,  and has
served in  various  other  academic,  administrative  and  advisory  positions,
including that  of Commissioner  of the FDA.  He currently serves as a director
of  the   biopharmaceutical  companies   Atrix  Laboratories   Inc.,   SciClone
Pharmaceuticals and Boehringer Ingelheim.

  Mark I.  Greene, M.D.,  Ph.D. has  been  John  Eckman  Professor  of  Medical
Science, School of Medicine at the University of Pennsylvania for more than the
past five  years.   He currently  serves  as  a  director  of  Ribi  ImmunoChem
Research, Inc., a biopharmaceutical company.

  Peter Barton  Hutt, Esq. has for more than the past five years been a partner
of the  law  firm  of  Covington  &  Burling  in  Washington,  D.C.,  where  he
specializes in  the practice  of food  and drug  law.  He currently serves as a
director of  the biopharmaceutical  companies Interneuron Pharmaceuticals, Inc.
and Sparta Pharmaceuticals, Inc.

  Howard M. Pack has served as a director of the Company since its inception in
April 1985 and served as Executive Vice President of Finance from the Company's
inception until October 1988.

  Joseph R. Robinson, Ph.D. has been Professor of Pharmacy and Ophthalmology at
the University  of Wisconsin  for more  than the past five years.  He currently
serves as a director of Cima Laboratories, Inc., a pharmaceutical company.

  Robert  J.   Levenson  has  been  Executive  Vice  President  of  First  Data
Corporation for more than the past five years.  He previously held positions as
Senior  Executive   Vice  President   and  Chief  Operating  officer  of  Medco
Containment Services, Inc. and as Group President of Automatic Data Processing,
Inc.   He currently  serves as  a director  of First Data Corporation, Superior
Telecom Inc. and Vestcom International, Inc.


Scientific Advisors

  The Company's  scientific advisors  consult with  the Company on developments
relating to  current and  future forms  of drug delivery technology, chemistry,
gastro-intestinal physiology and protein structure.  As a group, the scientific
advisors possess substantial experience in biomaterials, controlled release and
polymeric delivery  systems, proteins, pharmaceutics, analytical techniques and
immunology.   The scientific  advisors also consult with the Company on aspects
of drug  delivery product  planning and  feasibility studies and assist Company
scientists in  establishing  research  priorities,  provide  guidance  for  the
Company's clinical  evaluation  programs,  advise  Company  scientists  of  new
developments and alert the Company to potential collaborators. In addition, the
Company has  funded various  research projects and collaborations with a number
of its  scientific advisors and it intends to continue to expand its scientific
collaborations with  current and  future scientific  advisors.    None  of  the
scientific advisors  are employees  of the Company.  Scientific advisors devote
only a small portion of their time to the affairs of the Company and have other
commitments to,  or consulting  or advisory  contracts with, other institutions
which may  compete with their obligations to the Company.  The Company requires
each of its scientific advisors to execute a confidentiality agreement upon the
commencement of  his or  her relationship  with the  Company.   The  agreements
generally  provide   that  all  confidential  information  made  known  to  the
individual during  the term of the relationship shall be the exclusive property
of the  Company and  shall be  kept confidential  and not  disclosed  to  third
parties except  in specified circumstances.  Scientific advisors receive annual
compensation, are  reimbursed for  their expenses for each meeting attended and
are granted  stock options  on a  case-by-case basis.  Drs. Greene and Robinson
also serve as directors of the Company.

                                      -15-
<PAGE>
  Set forth  below are  the names,  positions and  areas of  expertise  of  the
Company's scientific advisors.

 Name and Position                     Area of Expertise
 -----------------------------------   -----------------------------
 Mark I. Greene, M.D., Ph.D.           Immunology, computer modeling
  Professor of Medicine,
  Department of Pathology,
  School of Medicine
  University of Pennsylvania

 Joseph R. Robinson, Ph.D.             Mucoadhesives, pharmaceutics
  Professor, School of Pharmacy        and gastrointestinal
  University of Wisconsin              physiology

 Ernesto Freire, Ph.D.                 Protein chemistry, analytical
  Professor                            techniques and calorimetry,
  Johns Hopkins University             computer modeling

 Garret FitzGerald, M.D.               Anticoagulants and
  Robinette Professor of               antithrombotics and clinical
  Cardiovascular Medicine, Director,   research
  Center for Experimental
  Therapeutics
  Director, Clinical Research Center
  University of Pennsylvania

 Scott Berkowitz, M.D                  Disorders of hemostasis and
  Associate Clinical Professor of      thrombosis; clinical trial
  Medicine                             design
  Duke University

 Elazer Edelman, M.D. Ph.D             Indicators for
  Director                             anticoagulant/antithrombotic
  Harvard-MIT Biomedical Engineering   therapy
  Center

 Robert Linhardt, Ph.D.                Structure, activity, analysis
  Professor                            and synthesis of complex
  College of Pharmacy                  carbohydrates
  University of Iowa                   

 Sam Money, M.D.                       Indicators for nonclinical
  Head of Vascular Surgery             antithrombotic modeling
  Ochsner Clinic


ITEM 2. PROPERTIES

  The registrant currently leases 66,600 square feet of office space at 765 Old
Saw Mill  River Road,  Tarrytown, New  York for  use as  executive offices  and
laboratories.   No difficulty  is anticipated  in negotiating  renewals as  the
current leases  expire or in finding satisfactory space at a reasonable cost if
the existing  space becomes  unavailable or  additional space is needed to meet
expansion requirements.


ITEM 3. LEGAL PROCEEDINGS

  The Company  is not  party to  any litigation  that is  expected  to  have  a
material effect on the operations or business of the Company.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

  None.

                                      -16-
<PAGE>
                                    PART II


ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

  The Company's  Common Stock  is traded  on the  over-the-counter  market  and
prices are quoted on the Nasdaq National Market system under the symbol EMIS.

  The following sets forth the range of high and low sale prices for the Common
Stock for the periods indicated, as reported by Nasdaq.

     Fiscal Year Ended July 31,     High      Low  
     ---------------------------   -------   ------

     1997
      First quarter.............   17 7/8     7 3/8
      Second quarter............   25 1/2    12 3/4
      Third quarter.............   27 1/2    13 1/8
      Fourth quarter............   24 1/2    14 1/2

     1998
      First quarter.............   24        15 3/8
      Second quarter............   22 5/16   14 3/4
      Third quarter.............   21        15 1/2
      Fourth quarter............   17 5/8    10

  As of  October 21,  1998 there were 294 stockholders of record and 10,999,740
shares of Common Stock outstanding.  The closing price for the Company's Common
Stock on October 21, 1998 was $7.50.

  The Company  has never  paid cash  dividends and  does not intend to pay cash
dividends in  the foreseeable  future.  The Company intends to retain earnings,
if any, to finance the growth of its business.

                                      -17-
<PAGE>
ITEM 6. SELECTED FINANCIAL DATA

         The following  selected financial  data for  the five years ended July
31, 1998  have been  derived from  the financial  statements of the Company and
notes thereto,  which have been audited by independent accountants.  There were
no dividends  declared or  paid by the Company during the five years ended July
31, 1998.

<TABLE>
<CAPTION>
                                               Fiscal Year Ended July 31,
                                   -------------------------------------------------
                                      1994      1995      1996      1997      1998
                                   ---------  --------  --------  --------  --------
                                       (in thousands, except per share amounts)
<S>                                <C>        <C>       <C>       <C>       <C>
 Statement of Operations Data:

 Contract research revenue         $     85   $    33   $ 3,131   $ 5,401   $15,868
                                   ---------  --------  --------  --------  --------
 Costs and expenses:
   Research and development           5,855     5,802     6,605     7,724    15,190
   Loss in Ebbisham Ltd.                -           -       -       2,550     4,044
   General and administrative         2,619     2,404     3,337     3,416     5,344
                                   ---------  --------  --------  --------  --------
     Total costs and expenses         8,474     8,206     9,942    13,690    24,578
                                   ---------  --------  --------  --------  --------
       Operating loss                (8,389)   (8,173)   (6,811)   (8,289)   (8,710)

 Other income and expense               698       389       703       968     1,644
                                   ---------  --------  --------  --------  --------
       Net loss                     $(7,691)  $(7,784)  $(6,108)  $(7,321)  $(7,066)
                                   =========  ========  ========  ========  ========
 Net loss per share-Basic
   and diluted                       $(1.01)   $(1.03)   $(0.72)   $(0.77)   $(0.66)
                                     =======   =======   =======   =======   =======


                                                    As of  July 31,
                                   -------------------------------------------------
                                      1994      1995     1996       1997      1998
                                   ---------  --------  --------  --------  --------
 Balance Sheet Data:                                (in thousands)

 Cash, cash equivalents and
   marketable securities           $ 12,694  $  5,620  $ 18,237  $ 33,690  $ 34,828
 Working capital                     12,597     5,173    17,799    31,323    31,457
 Total assets                        15,210     7,549    20,039    36,897    53,690
 Long-term liabilities                   87        55        45        35    10,598
 Accumulated deficit                (28,844)  (36,628)  (42,736)  (50,057)  (57,123)
 Stockholders' equity                14,674     6,899    19,267    33,398    31,281
</TABLE>


                                      -18-
<PAGE>
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

General

     Emisphere is  a  drug  delivery  company  focused  on  the  discovery  and
application of  proprietary synthetic  chemical compounds  that enable the oral
delivery of  therapeutic  macromolecules  and  other  compounds  that  are  not
currently deliverable  by oral means.  Since its inception in 1986, the Company
has devoted  substantially all  of its  efforts and  resources to  research and
development conducted  on  its  own  behalf  and  through  collaborations  with
corporate partners  and academic  research institutions.   The  Company has  no
product sales  to date.  The major sources of the Company's working capital has
been proceeds  from its  initial public  offering  in  1989,  a  second  public
offering in  1993, a  third public  offering in 1997, private equity financing,
issuance to  an affiliate of Elan Corporation plc of stock and warrants in 1995
and subsequent  exercise of  the  warrants  in  April  1998,  reimbursement  of
expenses and other payments from corporate partners, the registered sale of one
million shares  of common  stock to  two institutional  investors in  1996, the
issuance on  May 1,  1998 of  three year,  $13,500,000 aggregate  principal, 5%
senior convertible  notes, and  income earned  on the  investment of  available
funds.  The Company's operations are not significantly affected by inflation or
seasonality.

     In December  1997, the Company and Novartis Pharma AG ("Novartis") entered
into a  research collaboration to investigate the Company's technology for oral
delivery of  two selected  Novartis compounds.   The  agreement  with  Novartis
provides for an initial research collaboration period of at least 12 months and
the option  on the  part of Novartis to acquire an exclusive license to use the
Company's technologies  for the  development and  commercialization of  an oral
formulation of the Novartis compounds.

     In March  1998, Eli  Lilly &  Co. ("Lilly")  and  Emisphere  executed  two
license agreements  granting Lilly the right to use Emisphere's technologies in
connection with  the oral  formulation of two of Lilly's therapeutic proteins (
the  "subject  proteins")  in  the  areas  of  osteoporosis  and  endocrinology
including growth  disorders.  As a result, Lilly made two milestone payments to
Emisphere.   The license  agreements provide that Lilly is obligated to seek to
market the  oral formulations  of the  subject proteins  and that  Emisphere is
obligated to  provide a material portion of the supply of carrier necessary for
the production of any such formulation.

     In  May   1998,  Emisphere   initiated  on   behalf  of  Ebbisham  Limited
("Ebbisham"), a  joint venture  between Emisphere  and Elan  Corporation plc, a
Phase II  clinical trial  for  Ebbisham's  oral  heparin  product.    Prior  to
initiating  the Phase II trial, Emisphere had  completed six single dosings and
two multiple  dosing Phase  I trials.  The Phase I trials demonstrated that the
oral heparin was well-tolerated and retained the properties observed in the pre
clinical models.    The  Phase  II  trial  was  designed  with  three  arms  of
approximately  forty   patients  each   who  have  undergone  surgery  for  hip
replacement.   Two different  doses of  the oral  heparin formulation  will  be
compared to subcutaneously administered heparin.  The objective of the study is
to  demonstrate   that  orally   administered  heparin   utilizing  Emisphere's
proprietary technology is well-tolerated and comparable to subcutaneous heparin
in preventing  deep venous  thrombosis.   The results of the Phase II trial are
expected sometime before January 31, 1999.

Results of Operations

     The Company  has since  its inception  generated significant  losses  from
operations.   The Company  does not  expect to  achieve  profitability  in  the
foreseeable future.   Profitability  will ultimately  depend on  the  Company's
ability to  develop its  lead products in conjunction with Ebbisham, Lilly, and
Novartis, or  to develop  other products  in conjunction  with other  partners.
There can  be no  assurance that  the  development  will  be  completed  or  if
completed, any regulatory agency will approve the final product.  Even if final
products are  developed and  approved, there is no assurance that sales will be
sufficient to  achieve profitability.   If  development of such products is not
achieved or  approval not  granted, the  Company's prospects will be materially
affected.

                                      -19-
<PAGE>
     The ability  of the  Company to  reduce its  operating  losses in the near
term will  be dependent  upon, among  other things,  its ability to attract new
pharmaceutical and  other companies  who are  willing to provide funding to the
Company for a portion of the Company's research and development with respect to
specific projects.  While the Company is constantly engaged in discussions with
pharmaceutical and  other companies, there can be no assurance that the Company
will enter  into any additional agreements or that the agreements will provided
research and development revenues to the Company.

Fiscal 1998 Compared to Fiscal 1997

     The Company's  contract research  revenues increased  to $15.9  million in
fiscal 1998  from $5.4 million in fiscal 1997.  Such increase was the result of
the Company  performing additional  services   on behalf  of its collaborators.
Revenues in  fiscal 1998  consisted of recognition of $7,061,000 from Ebbisham,
$6,560,000 from Lilly and $2,250,000 from Novartis.

     Total operating expenses for the fiscal year ended July 31, 1998 increased
by $10,888,000, or 80%, as compared to fiscal 1997. The details of the increase
are as follows:

     Research and  development costs  increased by approximately $7,466,000, or
97%, in  fiscal 1998  as compared  to fiscal  1997.   This increase  is  mainly
attributable to  increased personnel  and laboratory supply costs in connection
with the  collaborations with Lilly, Novartis and the ongoing clinical work for
heparin.   The Company  also experienced  an increase  in  funding  of  outside
consultants and  universities engaged  to conduct  studies to  help advance the
Company's  scientific   research  efforts,  perform  services  related  to  the
manufacturing of  the Company's  carriers, and consult on the Company's ongoing
clinical studies  with heparin.   The  Company also  experienced an increase in
rent expense  in connection with payments for a new lease for laboratory space.
The Company  believes that this level of research and development spending will
continue for  the  foreseeable  future  and  may  increase  if  operations  are
expanded.

     The loss  in Ebbisham,  increased by  approximately $1,494,000, or 59%, in
fiscal 1998  as compared  to fiscal  1997.   This increase  is attributable  to
increased costs  associated with  ongoing clinical development of heparin.  The
costs associated  with Ebbisham  may increase  substantially depending upon the
agreed timing and scope of future research and development efforts.

     General and administrative expenses increased by approximately $1,929,000,
or 56 %, in fiscal 1998 as compared to fiscal 1997.  This increase is primarily
the result  of outside  consulting costs associated with an ongoing information
technology project the Company has undertaken.  The Company also experienced an
increase in  rent expense  in connection  with payments  for a  new  lease  for
administrative office  space and  an increase in personnel and related expenses
associated with  an increase  in administrative  staff  positions.    This  was
partially offset  by  a  decrease  in  legal  and  professional  fees  paid  in
connection with  the  finalization  of  the  Ebbisham  joint  venture  and  the
agreement with  Lilly during fiscal 1997.  In connection with the relocation of
its operations,  the Company  incurred a charge of approximately $300,000 which
represented the  write-down of leasehold improvements on its old facility.  The
Company recorded  expenses of  approximately $295,000  in connection  with  the
granting of  options as compensation to business consultants in the fiscal year
1998 compared to $250,000 in fiscal 1997.

     As a   result  of these factors, the Company's operating loss increased by
$421,000, or  5%, from fiscal 1997 to fiscal 1998.  The Company does not expect
to generate  an operating  profit, and  may possibly generate larger losses, in
the foreseeable future.

     The Company's other  income and expense for the fiscal year 1998 increased
by approximately $676,000,  or 70%, from fiscal 1997.  This was  primarily  the
result of increased returns on the Company's larger investment portfolio.  This
increase was  partially offset by interest expense which the Company accrued on
the $13,500,000, 5% senior convertible notes due May 1, 2001.

                                      -20-
<PAGE>
     Based on  the above  factors, the  Company sustained a net loss for fiscal
1998 of $7,066,000, a 3% decrease over the fiscal 1997 loss of $7,321,000.

Fiscal 1997 Compared to Fiscal 1996

     Revenues increased  by approximately $2,270,000.  The majority of the 1997
increase in  contract research  revenues was attributable to increased revenues
from Ebbisham  of $4.0  million as  the Company provided additional services to
the joint  venture.   The Company also recognized contract revenues from Lilly,
and  from   two  pharmaceutical  companies  for  which  the  Company  performed
feasibility studies.

     Total operating expenses for the fiscal year ended July 31, 1997 increased
by $3,748,000,  or 38%, as compared to fiscal 1996. The details of the increase
are as follows:

     Research and  development costs  increased by approximately $1,119,000, or
17%, in  fiscal 1997  as compared  to fiscal  1996.   This increase  is  mainly
attributable to  increased personnel  and related  expenses associated with the
Company's development  of an  oral heparin  formulation and  work performed  in
connection with  Lilly.  The Company also experienced an increase in funding of
outside consultants and universities engaged to conduct studies to help advance
the Company's scientific research efforts.

     The increase  of  $2,550,000  in  the  loss  in  Ebbisham  represents  the
Company's pro-rata  portion of  Ebbisham's loss  for the  period.   No loss was
experienced in the comparable period as the venture did not commence operations
until September 1996.

     General and administrative expenses increased by approximately $79,000, or
2%, in  fiscal 1997  as compared  to fiscal  1996.   This increase is primarily
attributable to  an  increase  in  legal  and  professional  fees  incurred  in
connection with  the  finalization  of  the  Ebbisham  joint  venture  and  the
agreement with  Lilly.   The Company  also experienced an increase in personnel
and related  expenses.   The increase  was partially  offset by  a decrease  in
expenses relating  to services  provided by  outside consultants.   The Company
recorded expenses  of approximately $250,000 in connection with the granting of
options as  compensation to  business  consultants  in  the  fiscal  year  1997
compared to $730,000 in fiscal 1996.

     As a  result of  these factors,  the Company's operating loss increased by
1,478,000 or 22%, from fiscal 1996 to fiscal 1997.

     The Company's investment income for fiscal 1997 increased by approximately
$264,000, or  38%, from  fiscal 1996.   This  was primarily  due  to  a  larger
investment portfolio.

     Based on  the above  factors, the  Company sustained a net loss for fiscal
1997 of $7,321,000, a 20% increase over fiscal 1996 loss of $6,108,000.

Liquidity and Capital Resources

     As of  July 31,  1998 the  Company had  working capital  of  approximately
$31,457,000.   Total cash,  cash equivalents  and  marketable  securities  were
approximately $34,828,000,  an increase of $1,138,000 compared to the Company's
position at  July  31,  1997.    The  increase  in  the  Company's  cash,  cash
equivalents  and   marketable  securities  was  primarily  due  to  receipt  of
$13,500,000 in  proceeds from  senior convertible notes and $4,673,000 from the
exercise of  warrants and options partially offset by cash used to fund capital
expenditures of $8.6 million and fiscal 1998 operations of $8.4 million.


                                      -21-
<PAGE>
     The  Company  expects  to  continue  to  incur  substantial  research  and
development expenses associated with the development of the Company's oral drug
delivery system.   As  a result of the ongoing research and development efforts
of the  Company, management  believes that  the Company  will continue to incur
operating losses  and that,  potentially, such  losses  could  increase.    The
Company expects  to need  substantial resources  to continue  its research  and
development efforts.  In addition, the Company is obligated to fund one-half of
Ebbisham's  future  cash  needs  upon  the  venture's  request.    The  Company
anticipates funding requirements to initially be $5,000,000 and, depending upon
the agreed timing and scope of the future research and development efforts, may
be an  additional $8,000,000  over the next twelve months.  In August 1998, the
Company loaned  Ebbisham Ltd.  $ 5,000,000  to cover  past  costs  incurred  by
Ebbisham Ltd.  The Company expects the research funding received from Lilly and
Novartis to  approximate the  costs to be incurred by the Company in connection
with the  development of  each of  the Company's  projects. (See "Collaboration
Agreements")   Under present  operating assumptions,  the Company  expects that
cash, cash  equivalents and  marketable securities will be adequate to meet its
liquidity and  capital requirements  through  fiscal  2000.    Thereafter,  the
Company would  need to  seek additional  funds, primarily  in  the  public  and
private equity markets and, to the extent necessary and available, through debt
financing.   The Company  has no firm agreements with respect to any additional
financing and  there can  be no  assurance that  the Company  would be  able to
obtain adequate  funds on  acceptable  terms.    If  adequate  funds  were  not
available, the  Company would  be required  to delay, scale back , or eliminate
one or  more of  its research  and development  programs, or  obtain funds,  if
available, through  arrangements with collaborative partners or others that may
require the  Company to  relinquish rights  to  certain  of  its  technologies,
product  candidates,   or  products   that  the  Company  would  not  otherwise
relinquish.   The Company  does not  maintain any  credit lines  with financial
institutions.


Year 2000 Compliance

     The "Year  2000" problem  relates to  many currently  installed computers,
software, and other equipment that relies on embedded technology (collectively,
"Business systems").   These Business systems are not capable of distinguishing
21st century  dates from  20th century  dates.   As a  result, in less than two
years, Business  systems used  by many  companies, in  a very  wide variety  of
applications, will  experience operating difficulties unless they are modified,
upgraded, or  replaced to  adequately process information involving, related to
or dependent upon the century change.  If a Business system used by the Company
or a third party dealing with the Company fails because of the inability of the
Business system  to properly read a 21st century date, the results could have a
material adverse effect on the Company.

     The Company  recognizes the  need to  ensure its  operations will  not  be
adversely impacted by Year 2000 Business systems failures and has established a
team to  address Year  2000 risk.   The team is reviewing the Company' internal
infrastructure and  believes that  it has  identified substantially  all of the
major Business  systems used  in connection  with its internal operations.  The
Company has  commenced the  process of  identifying and  correcting  the  major
Business systems  that may  need to  be modified,  upgraded, or  replaced,  and
expects to complete this process, along with remedial actions before the end of
fiscal 1999.   Costs  incurred to  date to correct Year 2000 problems have been
immaterial.   The Company  estimates the  total cost  to complete  any required
modifications, upgrades,  or replacements of affected Business systems will not
have a  material impact  on the  Company's business  or results  of operations.
This estimate  is being  monitored  and  will  be  revised,  if  necessary,  as
additional information becomes available.

     The Company also recognizes the risk that suppliers of products, services,
and collaborators with whom the Company transacts business on a worldwide basis
may not  comply with  Year 2000 requirements.  The Company has initiated formal
communications with  significant suppliers  and collaborators  to determine the
extent to  which the  Company is  vulnerable if  these third  parties  fail  to
remediate their own Year 2000 issues.  The review is ongoing and the Company is
unable to  determine, at  this time, the probability that any material supplier
or collaborator  will not  be able to correct any Year 2000 problem in a timely
manner.   In the  event any  such third parties cannot provide the Company with
products, services,  or continue  the  collaborations  with  the  Company,  the
Company's results of operations could be materially adversely affected.

     Based on  the above,  the Company  has  yet  to  develop  a  comprehensive
contingency plan  with respect  to the  Year 2000  problem.   The Company  will
continue to  monitor its  own Business  systems and,  to the  extent  possible,
evaluate the Business systems of its third party suppliers and collaborators to
ensure progress  on this  critical matter.   However, if the Company identifies
significant risk  related to the Year 2000 compliance or progress deviates from
anticipated timelines,  the Company  will develop  contingency plans  as deemed
necessary at that time.


                                      -22-
<PAGE>
     THE DISCUSSION OF THE COMPANY'S EFFORTS, ESTIMATES, AND CONCLUSIONS HEREIN
CONTAIN FORWARD-LOOKING  STATEMENTS AND ARE BASED ON MANAGEMENTS BEST ESTIMATES
OF FUTURE EVENTS. THE COMPANY'S ABILITY TO ACHIEVE YEAR 2000 COMPLIANCE AND THE
LEVEL OF  INCREMENTAL COSTS  ASSOCIATED THEREWITH,  COULD BE ADVERSELY IMPACTED
BY, AMONG OTHER THINGS, THE AVAILABILITY AND COST OF MODIFICATIONS, OUR ABILITY
TO DISCOVER  AND CORRECT  THE POTENTIAL  YEAR 2000  PROBLEM, AND  UNANTICIPATED
PROBLEMS IDENTIFIED IN THE ONGOING COMPLIANCE REVIEW.

Impact of the Future Adoption of Recently Issued Accounting Standards

  The Financial  Accounting Standards  Board (the  "FASB") issued  Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income" ("SFAS
No. 130")  in June  of 1997.  Comprehensive income represents the change in net
assets  of  a  business  enterprise  as  a  result  of  nonowner  transactions.
Management does  not believe that the future adoption of "SFAS 130" will have a
material effect  on the  Company's financial position or results of operations.
The Company will adopt "SFAS No. 130" for the year ending July 31, 1999.

     Also in  June 1997,  the FASB  issued Statement  of  Financial  Accounting
Standards No.  131, "Disclosures  about Segments  of an  Enterprise and Related
Information" ("SFAS  No.  131").    SFAS  No.  131  requires  that  a  business
enterprise report  certain information  about operation  segments, products and
services, geographic  areas of  operation, and major customers in complete sets
of financial  statements and  in condensed  financial  statements  for  interim
periods.   Management does not believe that the future adoption of SFAS No. 131
will have a material effect on the Company's financial statements.  The Company
is required to adopt this standard for the year ending July 31, 1999.

     In February  1998, the  FASB  issued  Statement  of  Financial  Accounting
Standards  No.   132,  "Employers'   Disclosures  about   Pensions  and   Other
Postretirement  Benefits."     This   statement  modifies  financial  statement
disclosures related  to pension  and other  postretirement plans, and therefore
will not  have an  effect on  the Company's  financial position  or results  of
operations, and is effective for periods beginning after December 15, 1997.

     In June  1998, the FASB issued Statement of Financial Accounting Standards
No. 133,  "Accounting for Derivatives and Hedging Activities" ("SFAS No. 133").
SFAS No. 133 establishes a comprehensive standard on accounting for derivatives
and hedging  activities, and  is effective for periods beginning after June 15,
1999.   Management does  not believe  that the  future adoption of SFAS No. 133
will have  a material  effect on the Company's financial position or results of
operations.


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     At July  31, 1998,  the Company  did not  hold any  market risk  sensitive
instruments.


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The financial statements are set forth starting on page F-1 hereof.


ITEM 9. CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
        FINANCIAL DISCLOSURE

     On October  1, 1998  Emisphere Technologies,  Inc. (the "Company") engaged
PricewaterhouseCoopers  LLP   as  the  independent  accountants  to  audit  the
financial statements  of  Ebbisham  Limited  ("Ebbisham"),  the  joint  venture
company   owned    equally   by   the   Company   and   Elan   Corporation plc.
PricewaterhouseCoopers LLP  has served as the Company's auditors since November
of 1991.

     KPMG, Ebbisham's  independent chartered  accountants  upon  whose  opinion
PricewaterhouseCoopers LLP  relied for  the period from the commencement of its
operations on  September 26, 1996 to July 31, 1997, will continue as Ebbisham's
independent chartered  accountants but  has been  dismissed by the Company with
respect to  an opinion  upon which PricewaterhouseCoopers LLP will rely for the
fiscal year ended July 31, 1998.


                                      -23-
<PAGE>
     Neither PricewaterhouseCoopers LLP's report  on  the  Company's  financial
statements for the 1996 and 1997 fiscal years nor KPMG's report on Ebbisham for
the period  from the  commencement of its operations to July 31, 1997 contained
an adverse opinion or disclaimer of opinion and neither report was qualified or
modified as  to uncertainty,  audit scope or accounting principles.  During the
Company's 1996  and 1997  fiscal years  and the subsequent period preceding the
dismissal of KPMG, there were neither (i) disagreements with KPMG on any matter
of  accounting  principles  or  practice,  financial  statement  disclosure  or
auditing scope  or procedure,  which disagreements,  if  not  resolved  to  the
satisfaction of  KPMG, would  have caused  it to  make reference to the subject
matter thereof  in connection  with its  report nor  (ii) any of the reportable
events  listed   in  paragraphs   (a)(1)(v)(A)  through  (D)  of  Item  304  of
Regulation S-K promulgated  under the  Securities  Exchange  Act  of  1934,  as
amended.

     Prior to the engagement of PricewaterhouseCoopers  LLP as  the independent
accountant to  audit Ebbisham's  financial statements,  neither the Company nor
Ebbisham consulted with PricewaterhouseCoopers LLP regarding the application of
accounting principles to a specified transaction, either completed or proposed,
or the  type of audit opinion that might be rendered on the Company's financial
statements.   The Company's  decision to change accountants with respect to the
audit of Ebbisham's financial statements was not recommended or approved by the
audit committee of the Company's Board of Directors.


                                   PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information  with respect  to  the  Company's  executive  officers  is
contained in  Part I  hereof.   All other  information required by this Item is
incorporated herein by reference to the Company's definitive proxy statement to
be filed no later than November 28, 1998 (the "1998 Proxy Statement").


ITEM 11.  EXECUTIVE COMPENSATION

     The information  required by this Item is incorporated herein by reference
to the 1998 Proxy Statement.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information  required by this Item is incorporated herein by reference
to the 1998 Proxy Statement.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information  required by this Item is incorporated herein by reference
to the 1998 Proxy Statement.



                                    PART IV


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a) A  list of  the financial statements and financial statement schedules
filed as  a part of this report is set forth on page F-1 hereof.  A list of the
exhibits filed  as a  part of  this report  is set  forth in  the Exhibit Index
starting on page 26 hereof.

     (b)  Reports on Form 8-K

     During the  last quarter  of  the  period  covered  by  this  report,  the
registrant filed  a Current Report on Form 8-K dated May 1, 1998 reporting Item
5 Other Events and including no financial statements.

                                      -24-
<PAGE>
                                  SIGNATURES


     Pursuant to  the requirements  of Section  13 or  15(d) of  the Securities
Exchange Act  of 1934,  the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

                                     EMISPHERE TECHNOLOGIES, INC.

Date: October 28, 1998               by: /s/ Michael M. Goldberg 
                                     ----------------------------
                                       Michael M. Goldberg, M.D.
                                       Chairman of the Board and
                                        Chief Executive Officer


     Pursuant to  the requirements of the Securities Exchange Act of 1934, this
report has  been signed  below by  the  following  persons  on  behalf  of  the
registrant and in the capacities and on the dates indicated.


/s/ Michael M. Goldberg     Director, Chairman of the Board,   October 28, 1998
- -------------------------   President and Chief Executive
Michael M. Goldberg, M.D.   Officer


                            Director                           October 28, 1998
- -------------------------
Jere E. Goyan, Ph.D.


/s/ Peter Barton Hutt       Director                           October 28, 1998
- -------------------------
Peter Barton Hutt


/s/ Sam J. Milstein         Director, Executive Vice           October 28, 1998
- -------------------------   President, Chief Scientific
Sam J. Milstein, Ph.D.      Officer and Secretary



/s/ Howard M. Pack          Director                           October 28, 1998
- -------------------------
Howard M. Pack


/s/ Mark I. Greene          Director                           October 28, 1998
- -------------------------
Mark I. Greene, M.D., Ph.D.


/s/ Joseph R. Robinson      Director                           October 28, 1998
- -------------------------
Joseph R. Robinson, Ph.D.


/s/ Robert J. Levenson      Director                           October 28, 1998
- -------------------------
Robert J. Levenson


/s/ Joseph D. Poveromo      Controller and Chief Accounting    October 28, 1998
- -------------------------   Officer (Principal Financial and
Joseph D. Poveromo          Accounting Officer)


                                      -25-
<PAGE>
                   EMISPHERE TECHNOLOGIES, INC.

                       FINANCIAL STATEMENTS

                               Index

                                                                Page(s)
                                                                -------
Emisphere Technologies, Inc.
- ----------------------------

 Report of Independent Accountants                                F-2

 Financial Statements:
  Balance Sheets as of July 31, 1997 and 1998                     F-3
  Statements of Operations for the years ended July 31,
    1996, 1997 and 1998                                           F-4
  Statements of Stockholders' Equity for the year ended
    July 31, 1996, 1997 and 1998                                  F-5
  Statements of Cash Flows for the years ended July 31,
    1996, 1997 and 1998                                           F-6
  Notes to Financial Statements                               F-7 - F-24

Ebbisham Limited
- ----------------

 Report of Independent Accountants                               F-25

 Financial Statements:
  Balance Sheets as of July 31, 1997 and 1998                    F-26
  Statements of Operations for the period from September
    26, 1996 (inception) to July 31, 1997, the year
    ended July 31, 1998 and the cumulative period from
    September 26, 1996 (inception) to July 31, 1998              F-27
  Statements of Stockholders' Deficit for the cumulative
    period from September 26, 1996 (inception) to July
    31, 1998 including the period from September 26,
    1996 (inception) to July 31, 1997 and the year ended
    July 31, 1998                                                F-28
  Statements of Cash Flows for the period from September
    26, 1996 (inception) to July 31, 1997, the year
    ended July 31, 1998 and the cumulative period from
    September 26, 1996 (inception) to July 31, 1998              F-29
  Notes to Financial Statements                               F-30 - F-32


                                F-1
<PAGE>
Report of Independent Accountants


New York, New York
October 12 , 1998


To the Board of Directors and Stockholders of
Emisphere Technologies, Inc.:

In our  opinion, the  accompanying balance sheets and the related
statements of  operations, stockholders'  equity and  cash  flows
present fairly,  in all material respects, the financial position
of EMISPHERE  TECHNOLOGIES, INC. (the "Company") at July 31, 1997
and 1998,  and the  results of  its operations and its cash flows
for each of the three years in the period ended July 31, 1998, in
conformity with  generally accepted accounting principles.  These
financial statements  are the  responsibility  of  the  Company's
management; our  responsibility is to express an opinion on these
financial statements  based on  our audits.    We  conducted  our
audits of  these statements in accordance with generally accepted
auditing standards  which require  that we  plan and  perform the
audit to  obtain reasonable assurance about whether the financial
statements are  free of material misstatement.  An audit includes
examining, on  a test  basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, and
evaluating the  overall financial  statement  presentation.    We
believe that  our audits  provide  a  reasonable  basis  for  the
opinion expressed above.


                                   PricewaterhouseCoopers LLP


                                F-2
<PAGE>
EMISPHERE TECHNOLOGIES, INC.

Balance Sheets

July 31, 1997 and 1998

                                                     1997              1998
                                                -------------     -------------
                   ASSETS:
Current assets:
 Cash and cash equivalents                      $ 22,398,967      $ 21,358,308
 Marketable securities                            11,291,255        13,469,733
 Receivable due from Ebbisham Ltd.                   648,786         7,710,056
 Prepaid expenses and other current assets           448,114           729,587
                                                -------------     -------------
       Total current assets                       34,787,122        43,267,684

Equipment and leasehold improvements, at
 cost, net of accumulated depreciation
 and amortization                                  2,046,087         9,619,856
Deferred finance costs, net of accumulated
 amortization of $67,500                                               742,500
Other assets                                          64,243            59,970
                                                -------------     -------------
       Total assets                             $ 36,897,452      $ 53,690,010
                                                =============     =============
     LIABILITIES and STOCKHOLDERS' EQUITY:

Current liabilities:
 Accounts payable                               $    254,715      $    724,848
 Accrued compensation                                215,000           266,000
 Accrued professional fees                           288,000           203,000
 Accrued interest                                                      168,750
 Accrued expenses                                    166,858           364,483
 Senior convertible notes, current portion                           3,500,000
 Investment deficiency in Ebbisham Ltd.            2,539,958         6,583,670
                                                -------------     -------------
       Total current liabilities                   3,464,531        11,810,751

Senior convertible notes                                            10,000,000
Deferred lease liability                              34,542           598,111
                                                -------------     -------------
       Total liabilities                           3,499,073        22,408,862
                                                -------------     -------------
Commitments and contingencies (Note 5)

Stockholders' equity:
 Preferred stock, $.01 par value;
  1,000,000 shares authorized,
  none issued and outstanding
 Common stock, $.01 par value; 20,000,000
  shares authorized; 10,733,877 shares
  issued (10,690,377 outstanding) in 1997;
  11,037,238 shares issued (10,993,738
  outstanding) in 1998                               107,339           110,372
 Additional paid-in capital                       83,516,461        88,481,742
 Accumulated deficit                             (50,057,115)      (57,123,403)
 Net unrealized gain on marketable
  securities                                          24,507             5,250
                                                -------------     -------------
                                                  33,591,192        31,473,961
 Less, common stock held in treasury, at
  cost; 43,500 shares in 1997 and 1998              (192,813)         (192,813)
                                                -------------     -------------
       Total stockholders' equity                 33,398,379        31,281,148
                                                -------------     -------------
       Total liabilities and
        stockholders' equity                    $ 36,897,452      $ 53,690,010
                                                =============     =============


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

                               F-3
<PAGE>
EMISPHERE TECHNOLOGIES, INC.

Statements of Operations

For the years ended July 31, 1996, 1997 and 1998




                                         1996           1997           1998
                                    -------------  -------------  -------------

Contract research revenues          $  3,130,893   $  5,400,880   $ 15,868,310
                                    -------------  -------------  -------------
Costs and expenses:
 Research and development              6,605,031      7,723,995     15,189,811
 Loss in Ebbisham Ltd.                                2,549,956      4,043,712
 General and administrative expenses   3,336,910      3,416,061      5,344,665
                                    -------------  -------------  -------------

                                       9,941,941     13,690,012     24,578,188
                                    -------------  -------------  -------------

       Operating loss                 (6,811,048)    (8,289,132)    (8,709,878)
                                    -------------  -------------  -------------
Other income and expense:
 Investment income                       703,447        967,827      1,879,840
 Interest expense                                                     (236,250)
                                    -------------  -------------  -------------
                                         703,447        967,827      1,643,590
                                    -------------  -------------  -------------

       Net loss                     $ (6,107,601)  $ (7,321,305)  $ (7,066,288)
                                    =============  =============  =============

Net loss per share, basic and diluted   $ (0.72)       $ (0.77)       $ (0.66)
                                        ========       ========       ========






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

                               F-4
<PAGE>
EMISPHERE TECHNOLOGIES, INC.

Statements of Stockholders' Equity

For the years ended July 31, 1996, 1997 and 1998
<TABLE>
<CAPTION>
                                                                                         Net
                                                                                      Unrealized
                                                                                         Gain        Common Stock
                                      Common Stock       Additional                   (Loss) on    Held in Treasury
                                  --------------------     Paid-in      Accumulated   Marketable  ------------------
                                    Shares     Amount      Capital        Deficit     Securities  Shares    Amount       Total
                                  ----------  --------   -----------   -------------  ----------  ------  ----------  ------------
<S>                               <C>         <C>        <C>           <C>            <C>         <C>     <C>         <C>
Balance, July 31, 1995             7,687,304  $ 76,873   $43,626,657   $(36,628,209)   $ 16,191   43,500  $(192,813)  $ 6,898,699

Sale of common stock under
 employee stock purchase plans
 and exercise of options             125,956     1,260       427,735                                                      428,995
Issuance of common stock and
 warrants to Elan International
 Services Ltd., net of expenses      600,000     6,000     7,457,000                                                    7,463,000
Issuance of common stock in
 connection with a public
 offering, net of expenses         1,000,000    10,000     9,888,456                                                    9,898,456
Issuance of common stock and
 stock options in exchange for
 services rendered                    37,500       375       729,313                                                      729,688
Change in net unrealized gain
 (loss) on marketable securities                                                        (44,482)                          (44,482)
Net loss                                                                 (6,107,601)                                   (6,107,601)
                                  ----------  --------   -----------   -------------  ----------  ------  ----------  ------------
Balance, July 31, 1996             9,450,760    94,508    62,129,161    (42,735,810)    (28,291)  43,500   (192,813)   19,266,755

Sale of common stock under
 employee stock purchase plans
 and exercise of options             133,117     1,331     1,178,278                                                    1,179,609
Issuance of common stock in
 connection with a public
 offering, net of expenses         1,150,000    11,500    19,959,022                                                   19,970,522
Issuance of stock options in
 exchange for services rendered                              250,000                                                      250,000
Change in net unrealized gain
 (loss) on marketable securities                                                         52,798                            52,798
Net loss                                                                 (7,321,305)                                   (7,321,305)
                                  ----------  --------   -----------   -------------  ----------  ------  ----------  ------------
       Balance, July 31, 1997     10,733,877   107,339    83,516,461    (50,057,115)     24,507   43,500   (192,813)   33,398,379

Sale of common stock under
 employee stock purchase plans
 and exercise of options              53,361       533       610,281                                                      610,814
Exercise of warrants by Elan
 International Services Ltd.         250,000     2,500     4,060,000                                                    4,062,500
Issuance of stock options in
 exchange for services rendered                              295,000                                                      295,000
Change in net unrealized gain
 (loss) on marketable securities                                                        (19,257)                          (19,257)
Net loss                                                                 (7,066,288)                                   (7,066,288)
                                  ----------  --------   -----------   -------------  ----------  ------  ----------  ------------
       Balance, July 31, 1998     11,037,238  $110,372   $88,481,742   $(57,123,403)   $  5,250   43,500  $(192,813)  $31,281,148
                                 ==========   ========   ===========   =============  ==========  ======  ==========  ============
</TABLE>

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

                               F-5
<PAGE>
EMISPHERE TECHNOLOGIES, INC.

Statements of Cash Flows

For the years ended July 31, 1996, 1997 and 1998
Increase (Decrease) in Cash and Cash Equivalents

<TABLE>
<CAPTION>
                                            1996            1997            1998
                                       -------------   -------------   -------------
<S>                                    <C>             <C>             <C>
Cash flows from operating activities:
 Net loss                              $ (6,107,601)   $ (7,321,305)   $ (7,066,288)
                                       -------------   -------------   -------------
 Adjustments to reconcile net loss
  in net cash used in operating
  activities:
 Loss in Ebbisham Ltd.                                    2,549,956       4,043,712
 Depreciation                               571,485         441,768         953,615
 Amortization of (premium) discount
  on marketable securities                                                   13,440
 Amortization of deferred
  financing costs                                                            67,500
 Writeoff of leasehold improvements                                         337,961
 (Decrease) increase in deferred
  lease liability                           (10,277)        (10,281)        563,569
 Net realized gain on sale of
  marketable securities                     (25,562)            (60)        (14,123)
 Noncash compensation in
  connection with the issuance
  of equity securities                      729,688         250,000         295,000
 Changes in assets and liabilities:
  (Increase) in receivable due
   from Ebbisham Ltd.                                      (648,786)     (7,061,270)
  (Increase) in prepaid expenses
   and other current assets                (141,300)       (158,345)       (281,473)
  (Increase) in deferred
   financing costs                                                         (810,000)
  (Increase) in investment in
   Ebbisham Ltd.                                             (9,998)
  Decrease (increase) in
   other assets                               5,000          (3,000)          4,273
  Increase in accounts payable
   and accrued expenses                     133,014         196,786         539,018
                                       -------------   -------------   -------------
       Total adjustments                  1,262,048       2,608,040      (1,348,778)
                                       -------------   -------------   -------------
       Net cash used in
        operating activities             (4,845,553)     (4,713,265)     (8,415,066)
                                       -------------   -------------   -------------
Cash flows from investing activities:
 Capital expenditures                      (318,038)     (1,036,993)     (8,601,855)
 Purchases of marketable securities     (14,701,266)    (13,550,937)    (14,938,128)
 Proceeds from sales of marketable
  securities                             11,742,924       8,645,357      12,741,076
 Other                                       10,000
                                       -------------   -------------   -------------
       Net cash used in
        investing activities             (3,266,380)     (5,942,573)    (10,798,907)
                                       -------------   -------------   -------------
Cash flows from financing activities:
 Net proceeds from issuance of
  common stock and warrants to
  Elan International Services Ltd.        7,463,000                       4,062,500
 Net proceeds from issuance of
  common stock in a public offering       9,898,456      19,970,522
 Proceeds from exercise of options
  and employee stock purchases              428,995       1,179,609         610,814
 Proceeds from senior convertible
  notes                                                                  13,500,000
                                       -------------   -------------   -------------
       Net cash provided by
        Financing activities             17,790,451      21,150,131      18,173,314
                                       -------------   -------------   -------------
Net increase in cash and cash
 equivalents                              9,678,518      10,494,293      (1,040,659)

Cash and cash equivalents,
 beginning of year                        2,226,156      11,904,674      22,398,967
                                       -------------   -------------   -------------
       Cash and cash equivalents,
        end of year                    $ 11,904,674    $ 22,398,967    $ 21,358,308
                                       =============   =============   =============

Supplemental disclosure of noncash
 investing and financing activities:
   Capital expenditures in accounts
    payable                                                            $    263,490
</TABLE>

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

                               F-6
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements


1.   Organization and Business:

     Emisphere Technologies,  Inc.  (the  "Company"),  is  developing  a  novel
     technology for  the oral  delivery of  pharmaceuticals that  are currently
     effectively administered  only by  injection.   To date the Company has no
     product sales.

     The Company  has limited  capital resources  and recurring  net  operating
     losses.   The Company  is dependent  upon receipt  of  additional  capital
     investment or  other financing  to fund  its  long-term  planned  research
     activities.   Assuming that the Company can obtain sufficient financing to
     complete development  of its  oral drug  delivery technology,  the Company
     will need  to attract  pharmaceutical  companies  willing  to  enter  into
     commercialization agreements  with the Company to produce and market their
     drugs utilizing  the Company's drug delivery technology.  In the event the
     Company is unable to raise adequate funds, operations would be scaled back
     or discontinued.   In  addition to  the normal risks associated with a new
     business venture,  there can  be no  assurance that the Company's research
     and development  will be successfully completed or that the Company's drug
     delivery technology will be commercially viable.  In addition, the Company
     operates in an environment of rapid change in technology, and is dependent
     upon the services of its employees and its consultants.


2.   Summary of Significant Accounting Policies:

     Equipment and Leasehold Improvements
     Equipment and leasehold improvements are stated at cost.  Depreciation and
     amortization  are  provided  for  on  the  straight-line  basis  over  the
     estimated useful  life of the asset.  Leasehold improvements are amortized
     over the  life of  the lease or of the improvements, whichever is shorter.
     Expenditures for  maintenance and  repairs which  do not materially extend
     the useful  lives of  the respective  assets are  charged  to  expense  as
     incurred.  The cost and accumulated depreciation or amortization of assets
     retired or  sold are  removed from the respective accounts and any gain or
     loss is recognized in operations.

     Cash and Cash Equivalents
     The  Company   considers  all   highly  liquid,   interest-bearing,   debt
     instruments which,  when acquired, have a maturity of three months or less
     to be cash equivalents.  The carrying amount reported in the balance sheet
     for cash and cash equivalents approximates its fair value (see Notes 3 and
     7 for  fair value  of marketable  securities and the 5% Senior Convertible
     Note).

     Patent Costs
     As a  result of research and development efforts conducted by the Company,
     it has  received, applied  for, or  is in  the process  of applying for, a
     number of  patents to  protect proprietary  inventions.  Costs incurred in
     connection with patent applications have been expensed as incurred.


                                    F-7
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     Revenue Recognition
     The Company  is currently  engaged in  research  and  development  of  its
     proprietary technology.    Revenue  derived  from  contract  research  and
     feasibility studies  is recognized  as the related services are performed.
     Certain contracts  also contain provisions whereby the Company may receive
     additional payments  if certain  events  occur.    Such  amounts  will  be
     recognized as revenue when earned.

     Impairment of Long-Lived Assets
     The Company  reviews its  long-lived assets for impairment whenever events
     or changes in circumstances, such as the manner in which an asset is used,
     indicate that  their carrying  amount may  not be recoverable.  Impairment
     losses are recognized when a long-lived asset's carrying value exceeds the
     expected undiscounted cash flows related to that asset.  The amount of the
     impairment loss  is the difference between the carrying value and the fair
     market value  of the  asset.   The  fair  market  value  of  an  asset  is
     determined based upon discounted cash flows.

     Net Loss Per Share
     For the  year ended  July 31,  1998,  the  Company  adopted  Statement  of
     Financial Accounting  Standards No.  128, Earnings  per Share  ("SFAS  No.
     128").   As required by SFAS No. 128, the prior years' loss per share data
     have been  restated to conform to the provisions of SFAS No. 128; however,
     the impact of the restatement was not material.

     Net loss per share, basic and diluted, is computed on the basis of the net
     loss for  the period  divided by  the weighted average number of shares of
     Common Stock  outstanding during  the period.   The  diluted net  loss per
     share for  all periods  presented excludes  the number  of shares issuable
     upon exercise  of outstanding stock options, warrants and convertible debt
     since such  inclusion would be antidilutive.  Disclosures required by SFAS
     No. 128 have been included in Note 10.

     Income Taxes
     The Company  accounts for  income taxes  in accordance  with Statement  of
     Financial Accounting  Standards No.  109, "Accounting  for  Income  Taxes"
     ("SFAS No.  109").   SFAS No.  109 requires  recognition of  deferred  tax
     liabilities and  assets for the expected future tax consequences of events
     that have been included in the financial statements or tax returns.  Under
     this method,  deferred tax  liabilities and  assets are  determined on the
     basis of  the difference  between the  tax basis of assets and liabilities
     and their respective financial reporting amounts ("temporary differences")
     at enacted  tax rates  in effect  for the  year  in  which  the  temporary
     differences are expected to reverse.

     Concentration of Credit Risk
     Financial  instruments   which  potentially   subject   the   Company   to
     concentrations of  credit risk  consist of cash equivalents and marketable
     securities.  The Company generally invests its excess funds in obligations
     of the  U.S. government  and its  agencies, bank deposits, mortgage backed
     securities, and  investment grade  debt securities  issued by corporations
     and financial  institutions.   The Company  holds no  collateral for these
     financial instruments.


                                    F-8
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     Use of Estimates
     The preparation  of financial  statements  in  conformity  with  generally
     accepted accounting  principles requires  management to make estimates and
     assumptions that  affect the  amounts reported in the financial statements
     and accompanying notes.  Actual results could differ from those estimates.

     Stock-based Employee Compensation
     The accompanying  financial position  and results  of  operations  of  the
     Company have  been  prepared  in  accordance  with  APB  Opinion  No.  25,
     "Accounting for  Stock Issued to Employees" ("APB No. 25").  Under APB No.
     25, generally,  no compensation  expense is recognized in the accompanying
     financial statements  in connection  with the  awarding  of  stock  option
     grants to  employees provided  that, as  of  the  grant  date,  all  terms
     associated with  the award  are fixed  and the  quoted market price of the
     Company's stock, as of the grant date, is equal to or less than the amount
     an employee must pay to acquire the stock as defined.

     Disclosure required by Statement of Financial Accounting Standards No. 123
     ("SFAS No.  123"), including  pro forma  operating results had the Company
     prepared its  financial statements in accordance with the fair value based
     method of  accounting for  stock-based compensation,  has been included in
     Note 9.

     The fair  value of options and warrants granted to non-employees for goods
     or services  are included  in the financial statements and expensed as the
     goods are utilized or the services performed, respectively.

     Deferred Financing Costs
     Direct costs  incurred in  connection with  obtaining financing  have been
     capitalized and  are being  amortized on  a basis  which approximates  the
     interest method over the term of the financing.

     Impact of the Future Adoption of Recently Issued Accounting Standards
     The Financial  Accounting Standards Board (the "FASB") issued Statement of
     Financial Accounting  Standards No.  130, "Reporting Comprehensive Income"
     ("SFAS No. 130") in June 1997.  Comprehensive income represents the change
     in  net   assets  of  a  business  enterprise  as  a  result  of  nonowner
     transactions.   Management does  not believe  that the  future adoption of
     SFAS 130  will have  a material effect on the Company's financial position
     or results  of operations.   The  Company will  adopt SFAS No. 130 for the
     year ending July 31, 1999.

     Also in  June 1997,  the FASB  issued Statement  of  Financial  Accounting
     Standards No.  131, "Disclosures  about  Segments  of  an  Enterprise  and
     Related Information"  ("SFAS No.  131").   SFAS No.  131 requires  that  a
     business enterprise  report certain  information about operation segments,
     products and  services, geographic areas of operation, and major customers
     in complete  sets of  financial  statements  and  in  condensed  financial
     statements for  interim periods.   Management  does not  believe that  the
     future adoption  of SFAS  No. 131  will have  a  material  effect  on  the
     Company's financial  statements.   The Company  is required  to adopt this
     standard for the year ending July 31, 1999.


                                    F-9
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     In February  1998, the  FASB  issued  Statement  of  Financial  Accounting
     Standards No.  132,  "Employers'  Disclosures  about  Pensions  and  Other
     Postretirement Benefits."   This  statement modifies  financial  statement
     disclosures  related  to  pension  and  other  postretirement  plans,  and
     therefore will  not have  an effect on the Company's financial position or
     results of  operations, and  is  effective  for  periods  beginning  after
     December 15, 1997.

     In June  1998, the FASB issued Statement of Financial Accounting Standards
     No. 133,  "Accounting for  Derivatives and  Hedging Activities" ("SFAS No.
     133").   SFAS No.  133 establishes  a comprehensive standard on accounting
     for derivatives  and hedging  activities, and  is  effective  for  periods
     beginning after  June 15,  1999.   Management does  not believe  that  the
     future adoption  of SFAS  No. 133  will have  a  material  effect  on  the
     Company's financial position or results of operations.


3.   Marketable Securities:

     The Company  considers its  marketable securities  to  be  "available-for-
     sale," as  defined by Statement of Financial Accounting Standards No. 115,
     "Accounting for  Certain Investments in Debt and Equity Securities" ("SFAS
     No. 115")  and, accordingly,  unrealized  holding  gains  and  losses  are
     excluded from  operations and  reported as  a net  amount  in  a  separate
     component of  stockholders' equity.   The  following table  summarizes the
     amortized cost  basis and  aggregate fair  value of marketable securities,
     and the  gross unrealized  holding gains  and losses, at July 31, 1997 and
     1998, respectively.

<TABLE>
<CAPTION>
                         Amortized        Fair                Unrealized Holding
                         Cost Basis       Value         Gains      (Losses)       Net
                        ------------   ------------   ---------   ----------   --------
<S>                     <C>            <C>            <C>         <C>          <C>
1997
 Maturities between
  one and two years:
   U.S. Government
    securities          $  3,893,219   $  3,907,160   $  16,523   $  (2,582)   $ 13,941
   Corporate debt
    securities             3,598,491      3,603,579       5,088                   5,088
   Mortgage backed
    securities             3,775,038      3,780,516       5,823        (345)      5,478
                        ------------   ------------   ---------   ----------   --------
                        $ 11,266,748   $ 11,291,255   $  27,434   $  (2,927)   $ 24,507
                        ============   ============   =========   ==========   ========
1998
 Maturities less than
  one year:
   Corporate debt
    securities          $  4,300,701   $  4,301,393   $   1,161   $    (469)   $    692
 Maturities between
  one and three years:
   Corporate debt
    securities             9,163,782      9,168,340       6,058      (1,500)      4,558
                        ------------   ------------   ---------   ----------   --------
                        $ 13,464,483   $ 13,469,733   $   7,219   $  (1,969)   $  5,250
                        ============   ============   =========   ==========   ========
</TABLE>


                                    F-10
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued

     Realized gains  and losses  are included  as  a  component  of  investment
     income.   For the  year ended  July 31,  1996, gross  realized losses were
     approximately $22,000,  while  gross  realized  gains  were  approximately
     $48,000.   For the  year ended  July 31,  1997, gross  realized gains  and
     losses were  not significant.   For  the year  ended July  31, 1998, gross
     realized gains  were approximately  $14,000.   In computing realized gains
     and losses,  the Company  determines the cost of its marketable securities
     on a  specific identification  basis.  Such cost includes the direct costs
     to acquire  the securities,  adjusted for the amortization of any discount
     or premium.   The  fair value  of marketable securities has been estimated
     based on quoted market prices.


4.   Equipment and Leasehold Improvements:

     Equipment and leasehold improvements consist of the following:

                                      Useful Lives
                                        in Years          1997          1998
                                      -------------   -----------   -----------

      Equipment                           3-7         $ 3,863,659   $ 4,674,232
      Leasehold improvements          Life of lease     1,214,567     9,269,339
                                                      -----------   -----------
                                                        5,078,226    13,943,571

      Less, Accumulated
       Depreciation and amortization                    3,032,139     4,323,715
                                                      -----------   -----------

                                                      $ 2,046,087   $ 9,619,856
                                                      ===========   ===========

     During May  1998, the  Company  relocated  its  operations  and  subleased
     certain office and laboratory space.  In connection therewith, the Company
     incurred a  general and  administrative charge  of approximately  $300,000
     which represented the writedown of leasehold improvements at the subleased
     space net  of the  excess of  sublease rental  income and  related  rental
     expense.


5.   Commitments and Contingencies:

     a. The  Company leases  office and  laboratory space  under  noncancelable
        leases expiring  in various years through 2008.  The leases provide for
        rental holidays  and escalations  of the  minimum rent during the lease
        term as  well as  additional rent  based upon  increases in real estate
        taxes and  common maintenance charges. The Company records rent expense
        from leases  with rental  holidays and  escalations using the straight-
        line method,  thereby prorating  the total  rental commitment  over the
        term of  the leases.   Under  this method, the deferred lease liability
        represents the differences between the minimum cash rental payments and
        the rent expense computed on a straight-line basis.


                                    F-11
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


        As of July 31, 1998, future minimum rental payments are as follows:

                                        Years               Minimum
                                       Ending                Rental
                                       July 31,             Payments
                                       --------           ------------

                                         1999             $    876,703
                                         2000                1,034,120
                                         2001                1,187,864
                                         2002                1,121,826
                                         2003                1,308,544
                                      Thereafter             5,443,900
                                                          ------------
                                                          $ 10,972,957

        As described  in Note  4, in  July 1998,  the Company  entered  into  a
        sublease (the  "Sublease") for  a portion of its former premises, which
        extends to January 2002.

        As of  July 31, 1998,  future minimum  rentals to be received under the
        Sublease are as follows:

                                                            Minimum
                                        Years               Rentals
                                        Ending               to be
                                       July 31,             Received
                                       --------           ------------

                                         1999             $    184,000
                                         2000                  207,033
                                         2001                  218,866
                                         2002                  111,995
                                                          ------------
                                                          $    721,894

        Rent expense  for the  years ended  July 31,  1996, 1997  and 1998  was
        approximately  $256,000,   $256,000   and   $1,230,000,   respectively.
        Additional charges for real estate taxes and common maintenance charges
        were not material for these periods.

     b. The  Company, for  the years  ended July  31, 1996,  1997 and 1998 made
        payments for  research totaling  approximately $426,000,  $847,000  and
        $847,000,  respectively,   to  eight   universities  and   a   research
        organization ("entities").   Certain  members of the Company's Board of
        Directors are affiliated with these entities.

        Under various  agreements, as  amended, the Company is obligated to pay
        minimum fees  totaling approximately  $1,062,000, $111,000  and  $6,000
        during the years ending July 31, 1999, 2000 and 2001, respectively.


                                    F-12
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


6.   Research and Development Contracts:

     The  Company   enters  into   research  and   development  contracts  with
     pharmaceutical companies  providing for,  among other things, the services
     the Company  is to perform and the related fee and payment terms.  Certain
     contracts contain  provisions whereby  the  Company  may  be  required  to
     perform additional  services in  consideration for  amounts defined in the
     respective agreements.   In  certain instances, the Company is entitled to
     the receipt  of additional  payments in  the event certain testing results
     are achieved.  In addition, the contracts contain provisions which require
     the Company  to negotiate the terms of a licensing agreement contemplating
     the exclusive  worldwide use  of the Company's proprietary technology with
     the specific product under contract.


7.   Notes Payable:

     On May  1, 1998  (the "Issuance  Date"), the Company issued $13,500,000 of
     its 5%  Senior Convertible Notes, due May 1, 2001 (the "Notes").  Interest
     on the  outstanding Notes  accrues from  the Issuance  Date and is payable
     annually in  arrears beginning  on May  1, 1999  either in cash, or at the
     election of  the Company  and subject  to certain conditions, in shares of
     the Company's  common stock (the "Interest Shares").  Such Interest Shares
     will have  a value  equal to the interest payment due in cash  as defined.
     At July  31, 1998,  the Company  had accrued  $168,750 of  interest on the
     Notes.

     Note holders  may, at  any time  prior to  the maturity  date, convert any
     outstanding and  unpaid principal  amount of  the Notes  and  accrued  and
     unpaid interest into shares of  the Company's common stock at a conversion
     price (the "Conversion Price"), subject to certain floor prices as defined
     during the  first 180  days from  the Issuance  Date, equal  to the lowest
     trade price  as reported  on the  NASDAQ National  Market during  the  ten
     trading days  immediately preceding  the date  of conversion.  In no event
     may the  holder convert  at less  than $10  per share  (adjusted for stock
     splits, stock  dividends, combinations  or capital reorganizations) and no
     holder may  convert if  the conversion  would result  in the holder owning
     more than 4.9% of the Company's common stock then outstanding.

     The maximum  number of  shares that  can be  issued upon conversion of the
     Notes is  1,000,000.   If at  any time  the number  of shares  that  would
     otherwise be  issuable upon conversion of the Notes exceeds 1,000,000, the
     Company may  be required  by the  holder to  redeem,  subject  to  certain
     conditions, at  a premium,  up to  $3.5 million  of the  Notes so that the
     conversion of the remaining portion does not result in more than 1,000,000
     shares being issued.

     In the  case of  certain events  which adversely affect the ability of the
     holder to  trade or  sell shares  of the  Company's common stock resulting
     from conversion  of any  portion of  the Notes, as defined, the holder has
     the right  to require  the Company to repurchase the outstanding principal
     and interest on the Notes at a premium.

     As long  as any  principal or  interest on  the Notes  remains unpaid, the
     Company is  bound by  certain covenants  including a  defined limit on the
     amount of  additional indebtedness the Company may incur.  In the event of
     default by  the Company,  as defined,  principal, including  premiums, and
     accrued interest, become due immediately.


                                    F-13
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     If any  portion of  the Notes  has not  been converted by May 1, 2001, the
     holder may  elect to  convert the  outstanding  amount  of  principal  and
     interest into shares of the Company's common stock at the Conversion Price
     subject to  the limitations  on the  maximum number  of shares and maximum
     percentage ownership  permitted.   If, at  maturity, the  holder does  not
     elect to convert the outstanding principal and interest into shares of the
     Company's common  stock, the  Company may  at its  option issue  four-year
     13.75% notes in exchange for the Notes.

     As of  July 31, 1998, the estimated fair value  of the Notes  approximated
     their carrying value, based on replacement cost.

     In connection  with the issuance of the Notes, the Company incurred direct
     cost to  obtain this financing of approximately $800,000.  Such amount has
     been classified  as deferred  financing costs.   Amortization  of deferred
     financing costs totaled $67,500 for the year ended July 31, 1998.


8.   Stockholders' Equity and the Rights Plan:

     The Company's  certificate of  incorporation provides  for the issuance of
     one million  shares of  preferred  stock  with  the  rights,  preferences,
     qualifications and  terms to  be determined  by  the  Company's  Board  of
     Directors.   As of  July 31, 1998, there were no shares of preferred stock
     outstanding.

     On February  23, 1996,  the Company's  Board of  Directors  (the  "Board")
     declared a  dividend of one preferred share purchase right (a "Right") for
     each  outstanding  share  of  Common  Stock.    Each  Right  entitles  the
     registered holder  to purchase  from the  Company one  one-hundredth of  a
     share of  Series A  Junior Participating  Cumulative Preferred  Stock  ("A
     Preferred Stock") at an exercise price of $80.

     The Rights  are not  exercisable, or  transferable apart  from the  common
     stock, until  the earlier  to occur  of (i)  ten days  following a  public
     announcement that  a person  or group  of affiliated or associated persons
     have acquired  beneficial ownership  of 20%  or more  of  the  outstanding
     common stock of the Company or (ii) ten business days (or such later date,
     as defined) following the commencement of, or announcement of an intention
     to make,  a tender offer or exchange offer the consummation of which would
     result in  the beneficial  ownership by a person, or group, of 20% or more
     of the  outstanding common  stock of  the Company.   Furthermore,  if  the
     Company enters into consolidation, merger, or other business combinations,
     as defined,  each Right would entitle the holder upon exercise to receive,
     in lieu of shares of A Preferred Stock, a number of shares of common stock
     of the acquiring company having a value of two times the exercise price of
     the Right,  as defined.   The  Rights contain antidilutive provisions, are
     redeemable  at   the  Company's   option,  subject   to  certain   defined
     restrictions, for $.01 per Right, and expire on February 23, 2006.


                                    F-14
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     As a result of the Rights dividend, the Board designated 200,000 shares of
     preferred stock  as A  Preferred Stock.   A Preferred Stockholders will be
     entitled to a preferential cumulative quarterly dividend of the greater of
     $1.00 per  share or  100 times  the per  share dividend  declared  on  the
     Company's common  stock.   The  A  Preferred  shares  have  a  liquidation
     preference, as  defined.   In addition, each share will have 100 votes and
     will vote together with the common shares.


9.   Stock Option and Employee Stock Purchase Plans:

     Stock Option Plans
     The Company currently has two option plans, the 1991 Stock Option Plan and
     the 1995  Non-Qualified Stock Option Plan, (individually the "91 Plan" and
     "95 Plan"  respectively, or collectively, the "Plans").  Under the 91 Plan
     and the  95 Plan,  a maximum  of 1,700,000  and 2,100,000 shares of Common
     Stock, respectively,  are available  for awards  to employees, consultants
     and other  individuals who  render services  to the Company (collectively,
     "Optionees").   The 91  Plan provides  for the  grant of  either incentive
     stock options  ("ISOs"), as  defined by  the  Internal  Revenue  Code,  or
     options which  do not  qualify as  ISOs ("Non-ISOs").    The  options  are
     awarded by  an independent  committee of the Board who determine the terms
     including exercise  price and  vesting period.    Generally,  the  options
     expire within a five to ten-year period as determined by the committee and
     as defined  by the  Plans.   The terms  of the  95 Plan  provide  for  the
     granting to  officers and  other key  employees the option to purchase the
     Company's Common  Stock.   The number  and terms  of each  grant  will  be
     determined by  an independent  committee of  the Board  who will determine
     option exercise price, vesting and expiration date.  Options granted under
     the Plans generally vest over  a five-year period.   As of  July 31, 1998,
     shares  available for future grants under the Plans amounted to 236,489.

     The following  table summarizes  stock option information for the Plans as
     of July 31, 1998:

                             Options Outstanding           Options Exercisable
                      ----------------------------------  ---------------------
                                    Weighted
                                     Average    Weighted               Weighted
                                    Remaining   Average                Average
        Range of        Number     Contractual  Exercise    Number     Exercise
     Exercise Price   Outstanding     Life       Price    Exercisable   Price
     ---------------  -----------  -----------  --------  -----------  --------
      $1.50 - $1.65       94,166     6.76 yrs   $   1.50      55,766    $ 1.51
      $2.63 - $2.89        5,442     6.81           2.70       5,142      2.71
      $4.00 - $6.00       73,494     5.81           4.01      56,200      4.01
      $6.63 - $9.75    1,407,500     7.22           8.64     581,000      8.65
     $10.00 - $13.75   1,439,305     5.38          12.01   1,223,605     12.26
     $15.13 - $22.00     455,822     5.41          16.91      87,500     18.38
     $23.00 - $23.25       8,000     6.91          23.09       3,000     23.25
                       ---------                           ---------
     $1.50 - $23.25    3,483,729     6.18          10.85   2,012,463     10.95
                       =========                           =========

     Transactions involving  stock options awarded under the Plans during 1996,
     1997 and 1998 are summarized as follows:


                                    F-15
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


                                              Weighted                 Weighted
                                              Average                  Average
                                  Number      Exercise      Number     Exercise
                                Outstanding    Price     Exercisable    Price
                                -----------   --------   -----------   --------

     Balance, July 31, 1995        624,261     $ 8.55       225,967     $11.88

     1996 Granted                1,545,024     $ 8.92
          Canceled                (158,258)    $ 8.70
          Exercised                (29,609)    $ 3.60
                                -----------
            Balance outstanding
              July 31, 1996      1,981,418     $ 8.90       506,962     $ 9.75

     1997 Granted                1,260,531(1)  $12.43
          Canceled                 (43,000)    $13.75
          Exercised                (33,323)    $ 9.86
                                -----------
            Balance outstanding
              July 31, 1997      3,165,626     $10.23     1,868,085     $10.98

     1998 Granted                  340,272     $17.08
          Canceled                  (6,350)    $15.50
          Exercised                (15,819)    $ 5.98
                                -----------
            Balance outstanding
              July 31, 1998      3,483,729     $10.85     2,012,463     $10.95
                                ===========

     (1)Includes 909,031  options granted  to two executive officers.  The fair
        market value  of the  Company's common  stock on  the date of grant was
        below the exercise price of these options.

     Outside Directors' Plan
     The Company  has adopted  a stock  option plan  for outside directors (the
     "Outside Directors'  Plan") which,  as amended, currently provides for the
     grant to  directors who  are neither officers nor employees of the Company
     nor holders  of more than 5% of the Company's common stock, options (i) to
     purchase 35,000 shares of the Common Stock on the date of initial election
     or appointment  to the  Board and  (ii) to  purchase 21,000  shares of the
     Common Stock  on the  fifth anniversary  thereof  and  every  three  years
     thereafter.   The options  have an exercise price equal to the fair market
     value of  the Common Stock on the date of grant, vest at the rate of 7,000
     shares per  year and  expire ten years after the date of grant.  Under the
     Outside Directors'  Plan in  effect prior  to January 29, 1997, options to
     purchase 70,000  shares were  granted  to  directors  upon  their  initial
     election or appointment to the Board.


                                    F-16
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     The following  table summarizes  stock option  information for the Outside
     Directors' Plan as of July 31, 1998:

                             Options Outstanding           Options Exercisable
                      ----------------------------------  ---------------------
                                    Weighted
                                     Average    Weighted               Weighted
                                    Remaining   Average                Average
        Range of        Number     Contractual  Exercise    Number     Exercise
     Exercise Price   Outstanding     Life       Price    Exercisable   Price
     ---------------  -----------  -----------  --------  -----------  --------
          $8.63          70,000      7.89 Yrs    $ 8.63      53,332     $ 8.63
     $13.00 - $13.75    273,000      5.45        $13.17     231,000     $13.07
         $23.50          35,000      8.50        $23.50       7,000     $23.50
                      -----------                         -----------
     $8.63 - $23.50     378,000      6.19        $13.29     291,332     $12.51
                      ===========                         ===========

     Transactions involving  stock options awarded under the Outside Directors'
     Plan during 1996, 1997 and 1998 are summarized as follows:

                                              Weighted                 Weighted
                                              Average                  Average
                                  Number      Exercise      Number     Exercise
                                Outstanding    Price     Exercisable    Price
                                -----------   --------   -----------   --------

     Balance, July 31, 1995       210,000      $13.00      150,000      $13.00

     1996 Granted                  70,000      $ 8.63
                                -----------
            Balance outstanding
              July 31, 1996       280,000      $11.91      196,666      $12.63

     1997 Granted                  98,000      $17.23
                                -----------
            Balance outstanding
              July 31, 1997       378,000      $13.29      243,333      $12.40
                                -----------
            Balance outstanding
              July 31, 1998       378,000      $13.29      291,332      $12.51
                                ===========

     Non-Plan Options
     The Company's  Board  of  Directors  has  issued  options  to  two  senior
     executive officers,  ("Executives"), the  Emisphere Charitable  Foundation
     and a  consultant not  covered by the Plans or the Outside Directors' Plan
     ("Non-Plan Options").    The  respective  employment  agreements  for  the
     Executives also  contain provisions  whereby the Executives are allowed to
     borrow defined  amounts from  the Company  in connection  with exercise of
     options.  Outstanding loans bear interest at rates as defined.  The number
     and terms  of each grant  (option  exercise price,  vesting and expiration
     date)  were  determined by  the Board.    Non-Plan  Options generally vest
     over a five-year period.


                                    F-17
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     The following  table summarizes  stock option information for the Non-Plan
     Options as of July 31, 1998:

                             Options Outstanding           Options Exercisable
                      ----------------------------------  ---------------------
                                    Weighted
                                     Average    Weighted               Weighted
                                    Remaining   Average                Average
        Range of        Number     Contractual  Exercise    Number     Exercise
     Exercise Price   Outstanding     Life       Price    Exercisable   Price
     ---------------  -----------  -----------  --------  -----------  --------
      $6.25 - $9.25     407,822      2.00 yrs    $ 8.55     407,822     $ 8.55
      $9.75 - $13.75     15,000      5.02        $ 9.75      15,000     $ 9.75
                      -----------                         -----------
      $6.25 - $13.75    422,822      2.11        $ 8.59     422,822     $ 8.59
                      ===========                         ===========

     Transactions involving  awards of  Non-Plan Options  during 1996, 1997 and
     1998 are summarized as follows:

                                              Weighted                 Weighted
                                              Average                  Average
                                  Number      Exercise      Number     Exercise
                                Outstanding    Price     Exercisable    Price
                                -----------   --------   -----------   --------

     Balance, July 31, 1995      1,453,853     $11.50     1,228,595     $11.15
     1996 Granted                   56,000     $ 8.09
          Canceled                 (15,000)    $12.38
          Exercised                 (6,000)    $ 3.63
                                 ----------
            Balance outstanding
              July 31, 1996      1,470,853     $11.28       496,822     $ 9.59

     1997 Canceled                (987,031)    $12.61
          Exercised                (60,000)    $ 8.23
                                 ----------
            Balance outstanding
              July 31, 1997        423,822     $ 8.62       423,822     $ 8.62

     1998 Canceled                  (1,000)    $18.50
                                 ----------
            Balance outstanding
              July 31, 1998        422,822     $ 8.59       422,822     $ 8.59
                                 ==========

     Employee Stock Purchase Plans
     The Company  has adopted  two employee stock purchase plans (the "Purchase
     Plans"), the  1994 Employee Stock Purchase Plan (the "Qualified Plan") and
     the 1994  Non-Qualified Employee  Stock Purchase  Plan (the "Non-Qualified
     Plan").   The Purchase  Plans provide  for the  grant to  all employees of
     options to  use up  to  15%  of  their  quarterly  compensation,  as  such
     percentage is  determined by  the Board  prior to  the date  of grant,  to
     purchase shares  of the  Common Stock  at a  price per  share equal to the
     lesser of  the fair  market value of the Common Stock on the date of grant
     or 85%  of the  fair market  value on  the date  of exercise.  Options are
     granted automatically  on the  first day of each fiscal quarter and expire
     six months  after the  date of grant.  The Qualified Plan is not available
     for employees  owning more than 5% of the Common Stock and imposes certain
     other quarterly  limitations on the option grants.  Options under the Non-
     Qualified plan  are granted to the extent the option grants are restricted
     under the  Qualified Plan.   The  Plans provide  for the issuance of up to
     500,000 shares  of the  Common Stock  under the Qualified Plan and 100,000
     shares under the Non-Qualified Plan.


                                    F-18
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     Purchases of  Common Stock  during the years ended July 31, 1996, 1997 and
     1998 are summarized as follows:

                      Qualified Plan                   Non-Qualified Plan
               -----------------------------     ------------------------------
                Shares                            Shares
               Purchased       Price Rage        Purchased        Price Range
               ---------      --------------     ---------      ---------------
      1996       72,975       $1.50 - $9.00        17,372        $1.50 - $7.38
      1997       31,348       $6.30 - $17.75        8,111       $6.26 - $13.18
      1998       34,851       $8.23 - $17.21        2,749       $13.76 - $16.47

     At July 31, 1998, shares reserved for future purchases under the Qualified
     and Non-Qualified Plans were 293,844 and 66,688, respectively.

     Pro Forma Operating Results
     The following  tables summarizes  the pro  forma operating  results of the
     Company had compensation costs for the Plans, Outside Directors' Plan, the
     Non-Plan Options and the Purchase Plans been determined in accordance with
     the fair  value-based method of accounting for stock-based compensation as
     prescribed by SFAS No. 123.  Since option grants awarded during 1996, 1997
     and 1998  vest over several years and additional awards are expected to be
     issued in  the future, the pro forma results shown below are not likely to
     be representative of the effects on the future years of the application of
     the fair  value-based method.  Except as noted above, the options exercise
     price equals  the quoted market price of the Company's common stock on the
     date of grant.

                                              Years ended July 31,
                                   --------------------------------------------
                                       1996            1997            1998
                                   ------------   -------------   -------------

     Pro forma net loss            $(7,570,740)   $(15,408,336)   $(10,409,698)
                                   ============   =============   =============

     Pro forma net loss per share     $(0.90)         $(1.53)         $(0.97)
                                      =======         =======         =======

     For the purpose of the above pro forma calculation, the fair value of each
     option granted  was estimated on the date of grant using the Black-Scholes
     option pricing  model.   The weighted-average  fair value  of the  options
     granted  during   1996,  1997  and  1998  was  $5.97,  $6.82  and  $10.96,
     respectively.   The following  assumptions were used in computing the fair
     value of options granted:  expected volatility of 80%, expected lives of 5
     years, except  for the  Purchase Plans  where the  expected  lives  are  6
     months; zero divided yield and weighted-average risk-free interest rate of
     5.8% in 1996, 6.4% in 1997 and 5.9% in 1998.


                                    F-19
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


10.  Net Loss Per Share:

     The Company's  basic net  loss per  share amounts  have been  computed  by
     dividing net  loss  by  the  weighted  average  number  of  Common  Shares
     outstanding.   For the  years ended  July 31,  1998, 1997,  and 1996,  the
     Company reported  net losses  and, therefore,  no common stock equivalents
     were included  in the computation of diluted net loss per share since such
     inclusion would  have been   antidilutive.   The calculations of basic and
     diluted net loss per share are as follows:

                                     Net Loss            Shares       Per Share
                                    (Numerator)       (Denominator)     Amount
                                    ------------      -------------   ---------
     1998
     Basic and Diluted              $(7,066,288)       10,777,728      $(0.66)
     1997
     Basic and Diluted              $(7,321,305)        9,519,028      $(0.77)
     1996
     Basic and Diluted              $(6,107,601)        8,457,438      $(0.72)

     Options, warrants  and shares  of common stock issuable upon conversion of
     Notes and  related accrued  interest which  have been  excluded  from  the
     diluted per share amount because their effect would have been antidilutive
     include the following:

<TABLE>
<CAPTION>
                                 1996                   1997                   1998
                         --------------------   --------------------   --------------------
                                    Weighted-              Weighted-              Weighted-
                                     Average                Average                Average
                                    Exercise               Exercise               Exercise
                          Number      Price      Number      Price      Number      Price
                         ---------  ---------   ---------  ---------   ---------  ---------
<S>                      <C>        <C>         <C>        <C>         <C>        <C>
     Options and
      warrants with
      exercise prices
      below the
      average fair
      market value of
      the Company's
      common stock for
      the respective
      year               2,111,075    $ 8.06    4,128,298    $10.47    4,029,129    $10.41

     Options and
      warrants with
      exercise prices
      above the
      average fair
      market value of
      the Company's
      common stock for
      the respective
      year               1,871,196    $13.15       89,150    $21.50      255,422    $19.66

     Notes and accrued
      interest                                                         1,016,875
</TABLE>


                                    F-20
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


11.  Major Customers:

     During the year ended July 31, 1996, approximately 96% of the revenue from
     contract research  was derived from Elan Corporation plc ("Elan").  During
     the year  ended July 31,  1997, approximately  74%  of  the  revenue  from
     contract research  was derived from Ebbisham Ltd.  The remainder consisted
     of payments  from Eli  Lilly &  Company  ("Lilly")  (25%),  and  from  two
     pharmaceutical companies  for  which  the  Company  performed  feasibility
     studies.   During the  year ended  July 31, 1998, approximately 41% of the
     revenue from  contract research  was derived  from Lilly.   The  remainder
     consisted of  payments from  Ebbisham Ltd.  (45%) and  Novartis Pharma  AG
     ("Novartis") (14%).


12.  Income Taxes:

     There is  no provision (benefit) for federal or state income taxes for the
     years ended  July 31, 1996,  1997 and 1998, since the Company has incurred
     operating losses  and has  established a  valuation allowance equal to the
     total deferred tax asset.

     The tax effect of temporary differences, net operating loss carry-forwards
     and research  and experimental  tax credit  carry-forwards as  of July 31,
     1997 and 1998 was as follows:

                                                      1997             1998
                                                 ------------     -------------
     Deferred tax assets and valuation allowance:
       Accrued liabilities                       $    102,292     $    356,194
       Equipment and leasehold improvements           181,863           70,132
       Net operating loss carry-forwards           19,217,509       19,404,873
       Research and experimental tax
        credit carry-forwards                       2,454,215        2,454,215
       Valuation allowance                        (21,955,879)     (22,285,414)
                                                 -------------    -------------

                                                  $       -        $       -

     As of  July 31,  1998,  the  Company  has  available,  for  tax  reporting
     purposes, unused  net operating  loss carry-forwards  of approximately $47
     million which  will expire  in various  years from  2001  to  2013.    The
     Company's research  and experimental  tax credit  carry-forwards expire in
     various years  from 2001  to 2013.  Future ownership changes may limit the
     future  utilization   of  these   net  operating  loss  and  research  and
     development tax  credit carry-forwards  as defined by the Internal Revenue
     Code.


                                    F-21
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


13.  Retirement Plan:

     The Company  adopted the  provisions of  a defined contribution retirement
     plan (the  "Plan").   The terms  of the  Plan, as  amended, allow eligible
     employees who have met certain age and service requirements to participate
     by electing  to contribute to the Plan, a percentage of their compensation
     to be  set aside to pay their future retirement benefits as defined by the
     Plan.   The Company  has agreed to make discretionary contributions to the
     Plan.   For the  years ended July 31, 1996, 1997 and 1998 the Company made
     contributions to  the Plan  totaling approximately,  $36,000, $58,000  and
     $139,000, respectively.


14.  The Emisphere Charitable Foundation, Inc.:

     During 1993,  the Board  authorized the  incorporation  of  The  Emisphere
     Charitable Foundation,  Inc. (the "Foundation").  The Foundation has since
     been incorporated  and intends  to seek  tax exempt  status under  section
     501(c)(3) of  the Internal  Revenue Code.    The  Foundation's  charitable
     purpose is  to grant  financial assistance  to pay  expenses  incurred  by
     persons or  their families who are suffering from serious, debilitating or
     prolonged illnesses.   The  Company intends  to make  contributions to the
     Foundation in  the form of cash and Company stock options.  Three officers
     of the  Company are  directors of  the Foundation.   During the year ended
     July 31, 1994,  the Company  granted  the  Foundation  15,000  options  to
     acquire an  equal number  of shares  of the  Company's Common  Stock at an
     exercise price, per share, of $9.75.


15.  Ebbisham Limited:

     Ebbisham Limited,  an Irish corporation ("Ebbisham") owned jointly by Elan
     and the  Company, was  formed in  September 1996  to  develop  and  market
     heparin products  utilizing  technologies  contributed  by  Elan  and  the
     Company.  The initial funding of $4.5 million for Ebbisham was provided by
     Elan; all  additional funding  is to  be provided  equally by Elan and the
     Company.   On August 5,  1998, Elan  and the  Company each  contributed an
     additional $5 million to Ebbisham.

     Pursuant to  agreements with  Elan and Ebbisham, the Company is to perform
     certain research  and development  services on  behalf of  Ebbisham.    In
     connection therewith,  the Company  recognized contract  research revenues
     during each of the three fiscal years ended July 31, 1998 of approximately
     $3.0 million,  $4.0 million  and $7.1 million, respectively.  Such amounts
     include $3  million recognized  as revenue during the 1996 fiscal year for
     certain research and development expenses incurred by the Company prior to
     December 1996.   As  of July 31,  1997 and 1998, amounts due from Ebbisham
     for services  rendered totaled  approximately $649,000  and $7.7  million,
     respectively.   On August  6, 1998,  the Company  received a  payment from
     Ebbisham of approximately $5.0 million.

     In September  1995, the  Company issued  and sold  to an affiliate of Elan
     600,000 shares of the Common Stock and warrants to purchase for $16.25 per
     share an  additional 250,000  shares for  a total of $7.5 million.  In May
     1998, Elan  exercised its  warrants and  was issued the additional 250,000
     shares.


                                    F-22
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


     Selected financial  data of  Ebbisham as of July 31, 1997 and 1998 and for
     the period  from September  26, 1996  (inception) to July 31, 1997 and for
     the year ended July 31, 1998 is as follows:

     Balance Sheet Data
                                                          July 31,
                                              --------------------------------
                                                   1997               1998
                                              -------------      -------------
                     Assets:

     Cash                                     $    708,424       $    741,184
                                              =============      =============

      Liabilities and Stockholders' Deficit:

     Accounts payable (1)                     $  1,288,335       $  9,408,518
     Subordinated debt                           4,500,000          4,500,000
     Stockholders' deficit                      (5,079,911)       (13,167,334)
                                              -------------      -------------

          Total liabilities and
            stockholders' deficit             $    708,424       $    741,184
                                              =============      =============

     (1) Includes $648,786 and $7,710,056 due the Company at July 31,
         1997 and 1998, respectively

     Statement of Operations Data
                                               Period from
                                            September 26, 1996     Year Ended
                                              (inception) to        July 31,
                                              July 31, 1997           1998
                                            ------------------   -------------

     Total Revenue                            $     72,045       $     32,760
     Total Expenses (2)                         (5,171,956)        (8,120,183)
                                              -------------      -------------

     Net loss                                 $ (5,099,911)      $ (8,087,423)
                                              =============      =============

     (2) Includes   $3,999,733   and  $7,061,270   related  to   services
         performed by  the Company  on behalf  of Ebbisham for the period
         from September  26, 1996  (inception) to  July 31,  1997 and the
         year ended July 31, 1998


                                    F-23
<PAGE>
Emisphere Technologies, Inc.

Notes to Financial Statements, Continued


16.  Eli Lilly and Company:

     In February  1997, the Company and Eli Lilly and Company ("Lilly") entered
     into an  agreement to  combine Lilly's therapeutic protein and formulation
     capabilities with  the Company's  carrier  technologies.    The  agreement
     provides for  periodic payments  to the  Company to  fund a  research  and
     development program.   Under the agreement, the Company granted to Lilly a
     series of  options to  acquire licenses to use the Company's technologies.
     In March  1998, Lilly  exercised two  of its  options and entered into two
     license agreements  to use  the Company's  technologies in connection with
     certain Lilly  proteins.    The  license  agreements  provide  for  future
     payments in the event certain milestones are achieved, as defined, as well
     as  royalty   payments  if   a  commercial   product  results   from   the
     collaboration.   During the  years  ended  July 31,  1997  and  1998,  the
     agreement with  Lilly generated  revenues to the Company of $1,365,000 and
     $6,557,000, respectively.


17.  Novartis Pharma AG:

     In December  1997, the Company and Novartis Pharma AG ("Novartis") entered
     into a  research collaboration to investigate the Company's technology for
     oral delivery  of two selected Novartis compounds.  The agreement provides
     for an initial research collaboration period of at least 12 months and two
     options on  the part  of Novartis to acquire exclusive licenses to use the
     Company's technologies  for the  development and commercialization of oral
     formulations of the Novartis compounds.

     Upon exercise  of its  options to  acquire technology  licenses  from  the
     Company, Novartis  has the obligation (which may be waived by the Company)
     to purchase  in four  tranches up  to $16  million of the Company's Common
     Stock at prices based on market prices at the time of exercise (subject to
     certain price limitations with respect to the first tranche).

     Under the agreement, Novartis is to make quarterly payments to the Company
     for work performed by the Company in connection with the collaboration and
     is to  make future  payments in the event certain milestones are achieved.
     During the  year ended July 31, 1998, the Company recognized $2,250,000 in
     revenues under the Novartis agreement.


                                    F-24
<PAGE>
Report of Independent Accountants


New York, New York
October 8, 1998

To the Board of Directors and Stockholders of
Ebbisham Limited:

In our  opinion, the  accompanying balance sheets and the related
statements of  operations, stockholders'  deficit and  cash flows
present fairly,  in all material respects, the financial position
of EBBISHAM LIMITED ("Ebbisham") (a development stage enterprise)
at July  31, 1997 and 1998, and the results of its operations and
its cash flows for the period from September 26, 1996 (inception)
to July 31, 1997, the year ended July 31, 1998 and the cumulative
period from  September 26,  1996 (inception) to July 31, 1998, in
conformity with  generally accepted accounting principles.  These
financial  statements   are  the   responsibility  of  Ebbisham's
management; our  responsibility is to express an opinion on these
financial statements  based on  our audits.    We  conducted  our
audits of  these statements in accordance with generally accepted
auditing standards  which require  that we  plan and  perform the
audit to  obtain reasonable assurance about whether the financial
statements are  free of material misstatement.  An audit includes
examining, on  a test  basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, and
evaluating the  overall financial  statement  presentation.    We
believe that  our audits  provide  a  reasonable  basis  for  the
opinion expressed above.





                                   PricewaterhouseCoopers LLP


                                    F-25
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Balance Sheets

                                                      July 31,
                                             ---------------------------
                      ASSETS:                    1997           1998
                                             ------------  -------------
Current assets:
 Cash                                        $   708,424   $    741,184
                                             ------------  -------------

       Total assets                          $   708,424   $    741,184
                                             ============  =============

     LIABILITIES and STOCKHOLDERS' DEFICIT:

Current liabilities:
  Due to Elan Corporation plc                $   639,549   $  1,698,462
  Due to Emisphere Technologies, Inc.            648,786      7,710,056
                                             ------------  -------------

       Total current liabilities               1,288,335      9,408,518

Subordinated debt                              4,500,000      4,500,000
                                             ------------  -------------

       Total liabilities                       5,788,335     13,908,518
                                             ------------  -------------

Stockholders' deficit:
 "A" Ordinary shares, par value $1.00 per
   share, 5,000,000 shares authorized,
   10,000 shares issued and outstanding
   at July 31, 1997 and 1998                      10,000         10,000
 "B" Ordinary shares, par value $1.00 per
   share, 5,000,000 shares authorized,
   10,000 shares issued and outstanding
   at July 31, 1997 and 1998                      10,000         10,000
 Deficit accumulated during the
   development stage                          (5,099,911)   (13,187,334)
                                             ------------  -------------

       Total stockholders' deficit            (5,079,911)   (13,167,334)
                                             ------------  -------------

       Total liabilities and
         stockholders' deficit               $   708,424   $    741,184
                                             ============  =============


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

                                    F-26
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Statements of Operations

                             For the                         Cumulative for
                           period from                      the period from
                           September 26,                     September 26,
                               1996                               1996
                            (Inception)                        (Inception)
                              through         Year Ended         through
                           July 31, 1997    July 31, 1998    July 31, 1998
                           -------------    -------------   ---------------
Revenues:
 Interest income            $    72,045      $    32,760     $    104,805

Expenses:
 Research and development    (5,171,956)      (8,120,183)     (13,292,139)
                           -------------    -------------   ---------------

       Net loss             $(5,099,911)     $(8,087,423)    $(13,187,334)
                            ============     ============    =============


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

                                    F-27
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Statements of Stockholders' Deficit

For the period from September 26, 1996 (inception)
to July 31, 1998 including the period from
September 26, 1996 (inception) to July 31, 1997
and the year ended July 31, 1998


<TABLE>
<CAPTION>
                             Number of Shares
                            ------------------
                            Ordinary  Ordinary   Ordinary     Ordinary       Accumulated
                              "A"       "B"         "A"          "B"           Deficit       Total Amount
                            --------  --------   ---------    ---------     -------------    -------------
<S>                         <C>       <C>        <C>          <C>           <C>              <C>
Ordinary shares issued in
 consideration for cash      10,000    10,000    $  10,000    $  10,000                      $     20,000

Net loss for the period
 From September 26, 1996
 (inception) to
 July 31, 1997                                                              $ (5,099,911)      (5,099,911)
                            --------  --------   ---------    ---------     -------------    -------------

Balance at July 31, 1997     10,000    10,000       10,000       10,000       (5,099,911)      (5,079,911)

Net loss for the year
 Ended July 31, 1998                                                          (8,087,423)      (8,087,423)
                            --------  --------   ---------    ---------     -------------    -------------

Balance at July 31, 1998     10,000    10,000    $  10,000    $  10,000     $(13,187,334)    $(13,167,334)
                            ========  ========   =========    =========     =============    =============
</TABLE>


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

                                    F-28
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Statements of Cash Flows

Increase (Decrease) in Cash and Cash Equivalents


<TABLE>
<CAPTION>
                                                For the                      Cumulative for
                                              period from                   the period from
                                             September 26,                   September 26,
                                                  1996                            1996
                                              (Inception)                     (Inception)
                                                through        Year Ended       through
                                             July 31, 1997   July 31, 1998   July 31, 1998
                                             -------------   -------------   --------------
<S>                                          <C>             <C>             <C>
Cash flows from operating activities:
 Net loss                                     $(5,099,911)    $(8,087,423)    $(13,187,334)
 Changes in assets and liabilities:
  Increase in payable to Elan Corporation plc     639,549       1,058,913        1,698,462
  Increase in payable to Emisphere
   Technologies, Inc.                             648,786       7,061,270        7,710,056
                                             -------------   -------------   --------------

       Net cash (used in) provided by
        operating activities                   (3,811,576)         32,760       (3,778,816)
                                             -------------   -------------   --------------

Cash flows from financing activities:
 Proceeds from issuance of share capital           20,000                           20,000
 Proceeds from issuance of
  subordinated debt                             4,500,000                        4,500,000
                                             -------------                   --------------

       Net cash provided by
        financing activities                    4,520,000                        4,520,000
                                             -------------                   --------------

       Net increase in cash                       708,424          32,760          741,184

       Cash at beginning of period                   -            708,424             -
                                             -------------   -------------   --------------

       Cash at end of period                  $   708,424     $   741,184     $    741,184
                                             =============   =============   ==============


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

                                    F-29
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Notes to Financial Statements


1.   Organization and Business:

     Ebbisham Limited  ("Ebbisham"), an  Irish corporation,  is  an
     equally owned  joint  venture  between  Elan  Corporation  plc
     ("Elan")  and   Emisphere  Technologies,   Inc.  ("Emisphere")
     (collectively the  "Partners") formed  in  September  1996  to
     develop and  market heparin  products  utilizing  technologies
     contributed  by  the  Partners.   Ebbisham  is  managed  by  a
     committee   ("Management   Committee")   consisting  of  equal
     representation   from   the  Partners.   The  purpose  of  the
     Management Committee  is to govern  all activities of Ebbisham
     including  the research and development activities  undertaken
     by Ebbisham as well as the approval of budgets and determining
     the necessary financing to be provided by the Partners.  As  a
     development  stage  enterprise,  Ebbisham's primary efforts to
     date have been devoted to research and development and raising
     capital.

     Ebbisham has  limited  capital  resources  and  recurring  net
     operating losses.   Since  inception,  Ebbisham  has  received
     financial support  from the  Partners and  is  dependent  upon
     receipt  of   additional  capital  investment  from  Elan  and
     Emisphere to  fund planned  research activities.  Ebbisham has
     received  assurances  from  Emisphere that it will provide the
     necessary  financial support to enable Ebbisham to continue to
     operate through December 1, 1999.  On August 5, 1998, Elan and
     Emisphere  each  contributed   $5 million  to  Ebbisham.    In
     addition to  the normal  risks associated  with a new business
     venture, there  can be  no assurance  that the  Company's drug
     delivery technology will be commercially viable.  In addition,
     the Company  operates in  an environment  of rapid  change  in
     technology and is dependent upon the services of its employees
     and consultants.


2.   Summary of Significant Accounting Policies:

     Basis of Preparation
     The  accompanying   financial   statements  of  Ebbisham  were
     prepared in  accordance  with  generally  accepted  accounting
     principles in the United States.

     Cash
     The carrying  amount reported  in the  balance sheet  for cash
     approximates its  fair  value.    Cash  subjects  Ebbisham  to
     concentrations of credit risk.

     Income Taxes
     Ebbisham accounts  for income  taxes in  accordance  with  the
     provisions of  Statement of Financial Accounting Standards No.
     109, "Accounting  for Income  Taxes" ("SFAS  109").   SFAS 109
     requires that  Ebbisham recognize deferred tax liabilities and
     assets for the expected future tax consequences of events that
     have been included in the financial statements or tax returns.
     Under this  method, deferred  tax liabilities  and assets  are
     determined on  the basis  of the  difference between  the  tax
     bases  of   assets  and   liabilities  and   their  respective
     financial-reporting  amounts   ("temporary  differences")   at
     enacted tax  rates in  effect  for  the  years  in  which  the
     temporary differences are expected to reverse.


                                    F-30
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Notes to Financial Statements, Continued


     Use of Estimates
     The preparation  of financial  statements in  conformity  with
     generally accepted  accounting principles  requires management
     to make  estimates and  assumptions that  affect  the  amounts
     reported in  the financial  statements and accompanying notes.
     Actual results could differ from those estimates.


3.   Subordinated Debt:

     On September  26, 1996  (inception) Ebbisham issued $4,500,000
     of subordinated  debt to  Elan, which  is due on September 26,
     2006.

     The subordinated  debt is  interest-free  until  Ebbisham  has
     sufficient equity,  as defined,  and has earned a profit after
     tax in the preceding financial year of not less than $100,000.
     The rate of interest in a given financial year is as follows:

     - 5% if  profits  after  tax for  that  financial  year exceed
       $100,000 but do not exceed $5,000,000.

     - 10%  if  profits  after  tax for  that financial year exceed
       $5,000,000 but do not exceed $10,000,000.

     - 15%  if  profits  after  tax for  that financial year exceed
       $10,000,000.

     The debt  is subordinated to the claims of all other creditors
     of Ebbisham.


4.  Stockholders' Deficit:

     Ebbisham's  certificate  of  incorporation  provides  for  the
     issuance of  five million ordinary "A" shares and five million
     ordinary "B"  shares.   The rights  and terms of both types of
     shares are  identical except  that Elan holds the ordinary "A"
     shares and Emisphere holds the ordinary "B" shares.

                                    F-31
<PAGE>
EBBISHAM LIMITED
(a development stage enterprise)

Notes to Financial Statements, Continued


5.   Income Taxes:

     Ebbisham is  subject to the provisions of tax laws in Ireland.
     Accordingly, in  the event  that Ebbisham earns royalty income
     for  its  patents in the  future, such  amounts may  be exempt
     from income tax under certain  circumstances.  In addition, in
     the  event  that taxable profits  are derived  from Ebbisham's
     manufacture  of  products,  a tax would be imposed  on profits
     earned at tax rates ranging from 10% to 32%.

     As of  July  31,  1998,  Ebbisham  has available net operating
     loss  carry-forwards  of  approximately  $13  million,  which,
     under  certain  circumstances,  may  be  available  to  offset
     taxable  income  arising  in  the  future.  As a result of the
     uncertainty  of  whether  Ebbisham  will  have  future taxable
     income  and  whether  the  net  operating losses being carried
     forward  will  be  available  to  offset  such taxable income,
     Ebbisham  has  established  a valuation allowance equal to the
     total  deferred tax asset.  The total deferred tax  asset, net
     of the valuation allowance, was not material.


6.   Related-Party Transactions:

     On September  26,  1996  (inception),  Ebbisham  entered  into
     certain agreements  with Elan  and Emisphere  relating to  the
     research and  development of  an oral  heparin  product  under
     development.     In  accordance  with  these  agreements,  the
     Partners perform  certain research  and development activities
     on behalf  of Ebbisham.   During the period from September 26,
     1996 (inception)  through July  31,  1997,  Ebbisham  incurred
     research and  development expenses  for work performed by Elan
     and Emisphere of $1,172,223 and $3,999,733, respectively.  For
     the year-ended  July 31,  1998, Ebbisham incurred research and
     development expenses  for work performed by Elan and Emisphere
     of $1,058,913 and $7,061,270, respectively.  Cumulatively, for
     the period  from September  26, 1996  (inception) through July
     31, 1998,  Ebbisham incurred research and development expenses
     for work  performed by  Elan and  Emisphere of  $2,231,136 and
     $11,061,003, respectively.


7.   Subsequent Event:

     On August 5, 1998, Elan and Emisphere each advanced $5 million
     to  Ebbisham  in  exchange for  notes payable which are due in
     full on  July  31,  1999.   The  notes  payable  do  not  bear
     interest, and may be repaid by Ebbisham prior to July 31, 1999
     without penalties or premiums.  If the funds are not available
     for  Ebbisham  to  repay the notes by July 31, 1999, Emisphere
     has  agreed  to  extend  the terms of the notes to December 1,
     1999 and to provide the necessary funding to repay amounts due
     Elan.

                                    F-32
<PAGE>
                                 EXHIBIT INDEX

                                                               Incorporated
Exhibit                                                     by Reference (1)
  (3) - Restated Certificate of Incorporation of the Company         A
      - By-Laws of the Company                                       B
  (4) - Rights Agreement dated as of February 23, 1996               C
        between the Company and Continental Stock Transfer &
        Trust Company
      - form of the 5% Senior Convertible Notes due 2001             D
        issued May 1, 1998 in the aggregate principal amount
        of $13,500,000
      - form of the Note Purchase Agreement dated as of May          D
        1, 1998 by and between the registrant and each of
        Delta Opportunity Fund, Ltd., OTATO Limited
        Partnership, Fisher Capital Ltd., Wingate Capital
        Ltd., CCG Capital Ltd. and CCG Investment Fund Ltd.
 (10) - 1991 Stock Option Plan, as amended                             (2)
      - Stock Option Plan for Outside Directors, as amended          A (2)
      - Employee Stock Purchase Plan                                 E (2)
      - Non-Qualified Employee Stock Purchase Plan                   E (2)
      - 1995 Non-Qualified Stock Option Plan, as amended               (2)
      - Directors' Deferred Compensation Stock Plan                    (2)
      - Employment Agreement dated as of October 6, 1995             E (2)
        between Michael M. Goldberg and the Company
      - Stock Option Agreements dated as of January 1, 1991,         E (2)(3)
        February 15, 1991, December 1, 1991, August 1, 1992
        and October 6, 1995 between Michael M. Goldberg and
        the Company
      - Employment Agreement dated as of October 6, 1995             E (2)
        between Sam J. Milstein and the Company
      - Stock Option Agreements dated as of January 1, 1991,         E (2)(3)
        February 15, 1991, December 1, 1991, August 1, 1992
        and October 6, 1995 between Sam J. Milstein and the
        Company
      - Purchase Agreement dated as of October 18, 1995 by           E
        and between the Company and Elan International
        Services Limited
      - Letter Agreement dated as of September 26, 1996              F
        amending said Purchase Agreement
      - Joint Venture Agreement dated as of September 26,            F
        1996 by and among Elan Corporation plc, the Company
        and Ebbisham Limited
      - License Agreement dated as of September 26, 1996 by          F
        and between Ebbisham Limited and Elan Corporation
        plc
      - License Agreement dated as of September 26, 1996 by          F
        and between Ebbisham Limited and the Company
      - Stock Instrument dated as of September 26, 1996 by           F
        and between Ebbisham Limited and Elan Corporation
        plc
      - Memorandum and Articles of Association of Ebbisham           F
        Limited
      - Letter Agreement dated as of September 26, 1996 by           F
        and among Elan Corporation plc, the Company and
        Ebbisham Limited
      - Research Collaboration and Option Agreement dated as         B
        of February 26, 1997 between the Company and Eli
        Lilly and Company
      - Research Collaboration and Option Agreement dated as         G
        of December 3, 1997 between the Company and Novartis
        Pharma AG
 (23) - Consent of PricewaterhouseCoopers LLP
      - Consent of PricewaterhouseCoopers LLP
 (27) - Financial Data Schedule
___________________
(1) If not  filed herewith,  filed with  a corresponding  exhibit number  as  an
    exhibit to the document referred to by letter as follows:
  A. Annual Report on Form 10-K for the fiscal year ended July 31, 1997.
  B. Quarterly Report  on Form 10-Q/A (Amendment No.1) for the quarterly period
     ended January 31, 1997.
  C. Current Report on Form 8-K dated March 5, 1996.
  D. Current Report on Form 8-K dated July 1, 1998.
  E. Annual Report on Form 10-K for the fiscal year ended July 31, 1995.
  F. Annual Report on Form 10-K for the fiscal year ended July 31, 1996.
  G. Quarterly Report  on Form  10-Q for the quarterly period ended October 31,
     1997
(2)  Management contract or compensatory plan or arrangement
(3)  Omitted in part pursuant to Instruction 2 of Item 601 of Regulation S-K.

                                      -26-
<PAGE>
                         EMISPHERE TECHNOLOGIES, INC.

                            1991 STOCK OPTION PLAN

                                  as amended
                              September 11, 1997


   1.   Purpose.   The purpose  of the  Emisphere Technologies, Inc. 1991 Stock
Option Plan  (the "Plan")  is  to  enable  Emisphere  Technologies,  Inc.  (the
"Company") and  its  stockholders  to  secure  the  benefits  of  common  stock
ownership by  key personnel  of the Company and its subsidiaries.  The Board of
Directors of  the Company  (the "Board")  believes that the granting of options
under the  Plan will  foster the  Company's  ability  to  attract,  retain  and
motivate those  individuals who  will be  largely responsible for the continued
profitability and long-term future growth of the Company.

   2.   Stock Subject  to the  Plan.  The Company may issue and sell a total of
1,700,000 shares  of its  common stock,  $.01 par  value (the  "Common Stock"),
pursuant to  the Plan.   Such  shares may  be either authorized and unissued or
held by the Company in its treasury.  New options may be granted under the Plan
with respect  to shares  of Common  Stock which  are covered by the unexercised
portion of  an option  which  has  terminated  or  expired  by  its  terms,  by
cancellation or otherwise.

   3.   Administration.   The Plan  will be  administered by  a committee  (the
"Committee") consisting  of at  least two directors appointed by and serving at
the pleasure  of the  Board.   If a  Committee is not so established, the Board
will perform the duties and functions ascribed herein to the Committee.  To the
extent required  by  the  applicable  provisions  of  Rule  16(b)-3  under  the
Securities Exchange Act of 1934, no member of the Committee shall have received
an option  under the  Plan or  any other plan within one year before his or her
appointment or such other period as may be prescribed by said Rule.  Subject to
the provisions  of the  Plan, the  Committee, acting  in its  sole and absolute
discretion, will have full power and authority to grant options under the Plan,
to interpret  the provisions  of the  Plan and option agreements made under the
Plan, to  supervise the  administration of  the Plan,  and to  take such  other
action as may be necessary or desirable in order to carry out the provisions of
the Plan.  A majority of the members of the Committee will constitute a quorum.
The Committee  may act  by the  vote of  a majority of its members present at a
meeting at  which there  is a  quorum or  by unanimous  written consent.    The
decision of  the Committee  as to any disputed question, including questions of
construction, interpretation  and administration,  will be final and conclusive
on all  persons.   The Committee will keep a record of its proceedings and acts
and will keep or cause to be kept such books and records as may be necessary in
connection with the proper administration of the Plan.

   4.  Eligibility.  Options may be granted under the Plan to present or future
key employees  of the  Company or  a subsidiary of the Company (a "Subsidiary")
within the  meaning of Section 424(f) of the Internal Revenue Code of 1986 (the
"Code"), and  to consultants  to the  Company  or  a  Subsidiary  who  are  not
employees.   Options may  not be  granted to  directors of  the  Company  or  a
Subsidiary who are not also employees of or consultants to the Company and/or a
Subsidiary.  Subject to the provisions of the Plan, the Committee may from time
to time  select the  persons to  whom options will be granted, and will fix the
number of  shares covered  by each  such option  and establish  the  terms  and
conditions  thereof   (including,  without   limitation,  exercise   price  and
restrictions on  exercisability of  the option or on the shares of Common Stock
issued upon  exercise thereof and whether or not the option is to be treated as
an incentive  stock option  within the  meaning of  Section 422 of the Code (an
"Incentive Stock option")).

<PAGE>
   5.   Terms and  Conditions of  Options.   Each option granted under the Plan
will be  evidenced by  a written agreement in a form approved by the Committee.
Each such  option will be subject to the terms and conditions set forth in this
paragraph and  such additional  terms and  conditions not inconsistent with the
Plan (and,  in the case of an Incentive Stock Option, not inconsistent with the
provisions of the Code applicable thereto) as the Committee deems appropriate.

       (a)   Option Exercise  Price.   In the  case of  an option which is not
   treated as  an Incentive Stock Option, the exercise price per share may not
   be less  than the  par value  of a  share of  Common Stock  on the date the
   option is  granted; and,  in the  case of  an Incentive  Stock Option,  the
   exercise price per share may not be less than 100% of the fair market value
   of a  share of  Common Stock on the date the option is granted (110% in the
   case of  an optionee  who, at  the time  the option  is granted, owns stock
   possessing more  than 10% of the total combined voting power of all classes
   of stock  of the  Company or  a Subsidiary  (a "ten percent shareholder")).
   For purposes  hereof, the  fair market  value of a share of Common Stock on
   any date  will be equal to the closing sale price per share as published by
   a national  securities exchange  on which  shares of  the Common  Stock are
   traded on  such date  or, if there is no sale of Common Stock on such date,
   the average  of the  bid and  asked prices on such exchange at the close of
   trading on  such date or, if shares of the Common Stock are not listed on a
   national securities exchange on such date, the average of the bid and asked
   prices in the over the counter market at the close of trading on such date,
   or if  the Common  Stock is not traded on a national securities exchange or
   the over the counter market, the fair market value of a share of the Common
   Stock on such date as determined in good faith by the Committee.

       (b)  Option Period.  The period during which an option may be exercised
   will be  fixed by the Committee and will not exceed ten years from the date
   the option  is granted (five years in the case of an Incentive Stock Option
   granted to a "ten percent shareholder").

       (c)  Exercise of Options.  No option will become exercisable unless the
   person to  whom the  option was granted remains in the continuous employ or
   service of  the Company  or a Subsidiary for at least one year (or for such
   other period  as the  Committee may  designate) from the date the option is
   granted.   Subject to earlier termination of the option as provided herein,
   unless  the   Committee  determines   otherwise,  the  option  will  become
   exercisable in accordance with the following schedule based upon the number
   of full  years of  the optionee's continuous employment or service with the
   Company or a Subsidiary following the date of grant:

             Full Years of     Incremental    Cumulative   
             Continuous         Percentage    Percentage
             Employment/        of Option     of Option
             Service           Exercisable   Exercisable
             Less than 1       0%            0%            
             1..               20%           20%           
             2..               20%           40%           
             3..               20%           60%           
             4..               20%           80%           
             5 or more         20%           100%          

       All or part of the exercisable portion of an option may be exercised at
   any time  during the option period, except that, without the consent of the
   Committee, no  partial exercise  of an  option may  be for  less  than  100
   shares.   An option  may be  exercised by transmitting to the Company (1) a
   written notice  specifying the  number of  shares to  be purchased, and (2)
   payment of  the exercise  price (or,  if applicable,  delivery of a secured
   obligation therefor), together with the amount, if any, deemed necessary by
   the Committee  to enable  the Company to satisfy its income tax withholding
   obligations with  respect  to  such  exercise  (unless  other  arrangements
   acceptable to the Company are made with respect to the satisfaction of such
   withholding obligations).

                                      -2-
<PAGE>
       (d)   Payment of Exercise Price.  The purchase price of shares of Common
   Stock acquired  pursuant to the exercise of an option granted under the Plan
   may be  paid in  cash and/or  such other form of payment as may be permitted
   under the  option agreement, including, without limitation, previously-owned
   shares of  Common Stock.   The  Committee may permit the payment of all or a
   portion of  the purchase price in installments (together with interest) over
   a period of not more than five years.

       (e)   Rights as a Stockholder.  No shares of Common Stock will be issued
   in respect  of the  exercise of  an option granted under the Plan until full
   payment therefor  has been  made (and/or provided for where all or a portion
   of the  purchase price  is being  paid in  installments).   The holder of an
   option will  have no  rights as  a stockholder  with respect  to any  shares
   covered by  an option  until the date a stock certificate for such shares is
   issued to  him or  her.  Except as otherwise provided herein, no adjustments
   shall be  made for  dividends or distributions of other rights for which the
   record date is prior to the date such stock certificate is issued.

       (f)   Nontransferability of  Options.   No option granted under the Plan
   may be  assigned or  transferred except by will or by the applicable laws of
   descent and  distribution; and  each such option may be exercised during the
   optionee's lifetime only by the optionee.

       (g)   Termination of Employment or Other Service.  If an optionee ceases
   to be  employed by or to perform services for the Company and any Subsidiary
   for any  reason other  than death  or disability  (defined below), then each
   outstanding option  granted to  him or  her under the Plan will terminate on
   the date  three months  after the  date of such termination of employment or
   service (or, if earlier, the date specified in the option agreement).  If an
   optionee's employment  or service  is terminated by reason of the optionee's
   death  or  disability  (or  if  the  optionee's  employment  or  service  is
   terminated by  reason of  his or her disability and the optionee dies within
   one year  after such  termination  of  employment  or  service),  then  each
   outstanding option  granted to the optionee under the Plan will terminate on
   the date  one year  after the  date of  such termination  of  employment  or
   service (or  one year  after the  later death of a disabled optionee) or, if
   earlier, the  date specified  in the option agreement.  For purposes hereof,
   the term  "disability" means  the inability  of an  optionee to  perform the
   customary duties  of his  or her employment or other service for the Company
   or a  Subsidiary by  reason of  a physical  or mental  incapacity  which  is
   expected to result in death or be of indefinite duration.

       (h)   Incentive Stock Options.  In the case of an Incentive Stock Option
   granted under  the Plan,  at the  time the  option is granted, the aggregate
   fair market  value (determined at the time of grant) of the shares of Common
   Stock with  respect to which Incentive Stock Options are exercisable for the
   first time by the optionee during any calendar year may not exceed $100,000.

       (i)   Other Provisions.   The Committee may impose such other conditions
   with respect  to the exercise of options, including, without limitation, any
   conditions relating  to the application of federal or state securities laws,
   as it may deem necessary or advisable.

6.  Capital Changes, Reorganization, Sale.

       (a)   Adjustments Upon  Changes in Capitalization.  The aggregate number
   and class  of shares  for which  options may  be granted under the Plan, the
   number and  class of  shares covered  by each  outstanding  option  and  the
   exercise price  per share  shall all  be adjusted  proportionately  for  any
   increase or  decrease in  the  number  of  issued  shares  of  Common  Stock
   resulting from  a split-up  or consolidation  of shares  or any like capital
   adjustment, or the payment of any stock dividend.

                                      -3-
<PAGE>
       (b)   Cash, Stock  or Other  Property for  Stock.  Except as provided in
   subparagraph (c) below, upon a merger (other than a merger of the Company in
   which the  holders of  Common Stock immediately prior to the merger have the
   same proportionate  ownership of  Common Stock  in the surviving corporation
   immediately after  the merger),  consolidation, acquisition  of property  or
   stock, separation,  reorganization (other than a mere reincorporation or the
   creation of a holding company) or liquidation of the Company, as a result of
   which the  shareholders of the Company receive cash, stock or other property
   in exchange  for or  in connection  with their  shares of  Common Stock, any
   option granted  hereunder shall  terminate, but  the optionee shall have the
   right immediately  prior to  any such  merger, consolidation, acquisition of
   property or stock, separation, reorganization or liquidation to exercise his
   or her  option in  whole or in part, whether or not the vesting requirements
   set forth in the option agreement have been satisfied.

       (c)   Conversion of  Options on  Stock  for  Stock  Exchange.    If  the
   shareholders of  the Company  receive capital  stock of  another corporation
   ("Exchange Stock")  in exchange  for their  shares of  Common Stock  in  any
   transaction involving  a merger (other than a merger of the Company in which
   the holders  of Common  Stock immediately  prior to the merger have the same
   proportionate  ownership  of  Common  Stock  in  the  surviving  corporation
   immediately after  the merger),  consolidation, acquisition  of property  or
   stock, separation  or reorganization  (other than  a mere reincorporation or
   the creation  of a  holding company), all options granted hereunder shall be
   converted into  options to  purchase shares  of Exchange  Stock  unless  the
   Company and  the corporation  issuing the  Exchange  Stock,  in  their  sole
   discretion, determine  that any  or all such options granted hereunder shall
   not be  converted into  options to  purchase shares  of Exchange  Stock  but
   instead shall  terminate in  accordance with  the provisions of subparagraph
   (b) above.  The amount and price of converted options shall be determined by
   adjusting the  amount and price of the options granted hereunder in the same
   proportion as  used for  determining the  number of shares of Exchange Stock
   the holders  of the  Common Stock  receive in  such  merger,  consolidation,
   acquisition of  property or stock, separation or reorganization.  Unless the
   Board determines  otherwise, the  converted options  shall be  fully  vested
   whether or  not the  vesting requirements  set forth in the option agreement
   have been satisfied.

       (d)  Fractional Shares.  In the event of any adjustment in the number of
   shares covered  by  any  option  pursuant  to  the  provisions  hereof,  any
   fractional shares  resulting from  such adjustment  will be  disregarded and
   each such  option will  cover only  the number of full shares resulting from
   the adjustment.

       (e)   Determination of  Board to  be Final.   All adjustments under this
   paragraph 6  shall be  made by  the Board,  and its determination as to what
   adjustments shall  be made,  and the extent thereof, shall be final, binding
   and conclusive.    Unless  an  optionee  agrees  otherwise,  any  change  or
   adjustment to an Incentive Stock Option shall be made in such a manner so as
   not to  constitute a "modification" as defined in Section 424(h) of the Code
   and so  as not  to  cause  the  optionee's  Incentive  Stock  Option  issued
   hereunder to fail to continue to qualify as an Incentive Stock Option.

   7.  Amendment and Termination of the Plan.  The Board may amend or terminate
the Plan.   Except  as otherwise  provided in  the Plan  with respect to equity
changes, any  amendment which  would increase the aggregate number of shares of
Common Stock  as to  which options  may be  granted under  the Plan, materially
increase the  benefits under  the Plan, or modify the class of persons eligible
to receive  options under  the Plan  shall be  subject to  the approval  of the
holders of a majority of the Common Stock issued and outstanding.  No amendment
or termination  may affect adversely any outstanding option without the written
consent of the optionee.

                                      -4-
<PAGE>
   8.   No Rights  Conferred.   Nothing contained herein will be deemed to give
any individual  any right to receive an option under the Plan or to be retained
in the employ or service of the Company or any Subsidiary.

   9.   Governing Law.  The Plan and each option agreement shall be governed by
the laws of the State of Delaware.

   10.  Term of the Plan.  The Plan shall be effective as of November 12, 1991,
the date  on which  it was  initially adopted  by the  Board,  subject  to  the
approval of  the stockholders  of the  Company, which  approval was  granted on
January 21,  1992.   The amendment  to the Plan increasing the number of shares
available for  issuance thereunder from 400,000 to 1,200,000 was adopted by the
Board on  May 9,  1994 and  approved by  the stockholders  of  the  Company  on
December 20,  1994.   The amendment to the Plan increasing the number of shares
available for  issuance thereunder  from 1,200,000  to 1,400,000 was adopted by
the Board  on January  29, 1997 and approved by the stockholders of the Company
on March 20, 1997.  The Plan will terminate on November 11, 2001, unless sooner
terminated by  the Board.  The rights of optionees under options outstanding at
the time  of the termination of the Plan shall not be affected solely by reason
of the  termination and  shall continue  in accordance  with the  terms of  the
option (as then in effect or thereafter amended).

                                      -5-

<PAGE>
                         EMISPHERE TECHNOLOGIES, INC.
                                       
                     1995 NON-QUALIFIED STOCK OPTION PLAN
                                       
                                  as amended

                              September 11, 1997


1.   Purpose
     The purpose  of the  1995 Non-Qualified  Stock Option Plan (the "Plan") of
Emisphere Technologies,  Inc. (the  "Company") is  to attract,  compensate  and
retain well  qualified officers  and other key executive employees by providing
them with an equity interest in the Company and a stake in its success.

2.   Shares Subject to the Plan
     The Company may issue a total of 2,100,000 shares of its Common Stock, par
value $.01  per share  (the "Common Stock"), pursuant to the Plan.  Such shares
may include  shares that  have been  subject to  unexercised  options,  whether
terminated or expired by their terms, by cancellation or otherwise.

3.   Option Grants under the Plan
     Option grants  under the  Plan may  be made to present and future officers
and other key executive employees of the Company.  Directors of the Company who
are not also employees of the Company or a subsidiary shall not be eligible for
an option  grant under  the Plan.  Each option shall be to purchase a number of
shares of  the Common  Stock pursuant  to an option agreement setting forth the
option exercise  price, option termination date, vesting period and other terms
and conditions  as may be determined by the Committee (as defined below) at the
time of  the grant.  In no event may any option be granted at an exercise price
per share  lower than  the fair  market value per share on the date of grant or
with an option exercise period of more than ten years.

4.   Administration
     The Plan shall be administered by a committee (the "Committee") designated
by the  Board of  Directors of  the Company  and  consisting  of  two  or  more
nonemployee directors.  The Committee shall have the power and authority as may
be  necessary   to  carry  out  the  provisions  of  the  Plan,  including  the
interpretation and construction of the Plan and the grants made under the Plan,
the adoption  of such  rules and  regulations as  it may deem advisable and the
termination of  further grants  under the  Plan.  The Committee shall also have
the total discretion to determine the individuals to whom grants are to be made
under the  Plan, the  form of  each grant,  the number  of shares of the Common
Stock subject  thereto, the  terms and  conditions  thereof  and  the  form  of
agreement reflecting  the terms  and conditions  of the grant.  For purposes of
option grants  under the Plan, the fair market value of the Common Stock on the
date of  grant shall be (i) the closing price per share thereof on such date if
traded on  a national  securities exchange  or the  National Market  System  of
NASDAQ, (ii)  the average  of the  bid and  asked price thereof at the close of
trading on  such date  if traded  on the  over-the-counter market  or (iii)  as
determined in good faith by the Committee if not so traded.

5.   Rights as a Stockholder
     Until such time as an option granted under the Plan has been exercised and
the shares  acquired thereby  have been  issued and  delivered pursuant to such
exercise, the  optionee shall  have no  rights as a shareholder with respect to
the shares subject to the option.

6.   Nontransferability
     Options granted  under the  Plan may not be assigned or transferred except
by will  or by  the laws of descent and distribution and are exercisable during
the lifetime  of the  optionee only  by  the  optionee.    Notwithstanding  the
foregoing, options,  to the extent vested, may be transferred by an optionee to
any member or members of the family of the optionee or to any trust established
for their benefit.

<PAGE>
7.   Compliance with Securities Laws
     If any  shares to  be issued under the Plan have not been registered under
any applicable  securities laws,  the Company's obligation to issue such shares
shall be  conditioned upon  receipt of  a representation  in writing  that  the
optionee is  acquiring such  shares for  his or  her own account and not with a
view to  the distribution  thereof and the certificate representing such shares
shall bear  a legend  in such  form as the Company's counsel deems necessary or
desirable.   In no  event shall  the Company  be obligated  to issue any shares
under the Plan if, in the opinion of the Company's counsel, such issuance would
result in a violation of any applicable securities laws.

8.   Stock Adjustments
     (a)  In the  event of  a stock  dividend, stock  split,  recapitalization,
merger in  which the  Company is  the surviving  corporation or  other  capital
adjustment affecting the Common Stock, an appropriate adjustment shall be made,
as determined by the Board of Directors of the Company, to the number of shares
subject to  the Plan  and the number of shares and the exercise price per share
with respect to any option outstanding under the Plan.
     (b)  In the  event of  the complete  liquidation of  the Company  or of  a
reorganization, consolidation  or merger  in  which  the  Company  is  not  the
surviving corporation, any option outstanding under the Plan shall become fully
and immediately  exercisable unless  either (i)  the Board  of Directors of the
Company otherwise modifies such option or (ii) the surviving corporation issues
or assumes  a stock  option providing for equitable adjustment of the terms and
conditions of the option outstanding under the Plan.

9.   Effectiveness of the Plan
     The Plan  was initially  approved on  January 5, 1996 by resolution of the
Board of Directors of the Company and became effective on February 6, 1996 upon
the approval  by the  stockholders of  the Company.   The amendment to the Plan
increasing  the  number  of  shares  available  for  issuance  thereunder  from
1,800,000 to 1,900,000 was approved by the Board of Directors of the Company on
January 29,  1997 and  approved by the stockholders of the Company on March 20,
1997.

10.  Amendment of the Plan
     The Board  may at  any time alter, amend, suspend or terminate the Plan in
whole or  in part,  provided,  however,  that  (i)  no  alteration,  amendment,
suspension or termination shall adversely affect the rights of an optionee with
respect to  any outstanding  option granted under the Plan, (ii) the provisions
of the  Plan governing the terms of each option grant shall not be amended more
than once  every six  months, other  than to comport with changes in applicable
law or  the rules thereunder and (iii) any material amendment to the Plan shall
become effective only upon approval of stockholders of the Company.

                                      -2-
<PAGE>
                         EMISPHERE TECHNOLOGIES, INC.

                  DIRECTORS' DEFERRED COMPENSATION STOCK PLAN

                                 25,000 Shares


1.   Purpose

     The purpose  of the  Directors'  Deferred  Compensation  Stock  Plan  (the
"Plan")  of  Emisphere  Technologies,  Inc.  (the  "Company")  is  to  attract,
compensate and  retain well qualified directors by providing them with deferred
compensation for  attending meetings  of the  Board of Directors or a committee
thereof and with an equity interest in the Company's success.

2.   Stock Subject to the Plan

     The Company  may issue  and deliver a total of 25,000 shares of its common
stock, par  value $.01  per share  (the "Common  Stock"), pursuant to the Plan.
Such shares may be either authorized but unissued shares or treasury shares.

3.   Administration

     The Plan  shall be  administered by the Board of Directors of the Company.
The Board  shall have  the power and authority as may be necessary to carry out
the provisions  of the  Plan, including  the interpretation and construction of
the Plan,  the determination  of the  amount of compensation for attending each
meeting, the  adoption of  such rules  and regulations as it may deem advisable
and the termination of further share issuances under the Plan.

4.   Eligibility

    Eligibility to  participate in  the  Plan  shall  be  open  to  only  those
directors of  the Company  who (i) are  neither officers  nor employees  of the
Company or  any of  its subsidiaries, (ii) do not beneficially own five percent
or more  of the  Common Stock outstanding and (iii) are not affiliated with any
person who is such an officer, employee or owner.

5.   Share Accounts

     The Company  shall set  up and  maintain for  each  eligible  director  an
account (each  a "Share  Account') representing  the number  of shares  of  the
Common Stock  which the Company is obligated in the future to issue and deliver
to such director, determined as follows:

        (a) for  each meeting  attended by  an eligible  director, a  number of
    shares of the Common Stock shall be added to his or her Share Account in an
    amount equal  to (i)  the amount  determined by  the Board  of Directors as
    compensation for  attending such  meeting divided  by (ii)  the fair market
    value of the Common Stock as of the date of such meeting;

        (b) for  each cash  dividend or  distribution paid  by the Company with
    respect to  the Common  Stock, a number of shares of the Common Stock shall
    be added  to each Share Account in an amount equal to (i) the amount of the
    dividend that  would be paid if the shares in the Share Account were issued
    and outstanding  shares of the Common Stock divided by (ii) the fair market
    value of  the Common  Stock as  of the  date of payment of such dividend or
    distribution;

        (c) As used herein, the fair market value of the Common Stock as of any
    date shall  be the closing price of the Common Stock on the Nasdaq National
    Market on  such date.   In the event the Common Stock ceases at any time to
    be traded  on the  Nasdaq National  Market, the  fair market  value of  the
    Common Stock  shall be determined in such manner as may be set by the Board
    of Directors of the Company

        (d) All  share calculations shall be made to the nearest one thousandth
    of a share.

<PAGE>
6.   Issuance of Shares

     The Company shall within six months following the date each participant in
the Plan  ceases to  be a  director of  the Company  issue and  deliver to such
person all  of the  shares in  his or  her Share  Account.  In the event of the
death of a director, such shares shall be delivered to the director's estate or
legal representative.   Nothing  herein shall  be deemed to confer any right to
continue as  a director  of the Company or to limit the right of the Company to
remove a director.

7.   Rights as a Stockholder

     Until such  time as  the shares  in a  director's Share  Account have been
issued and  delivered to the director in accordance with the terms of the Plan,
the director  shall have  no rights as a stockholder with respect to the shares
of the Common Stock in his or her Share Account.

8.   Nontransferability of the Share Account

     The right  to receive  shares in  a director's  Share Account  may not  be
assigned or  transferred  except  by  will  or  by  the  laws  of  descent  and
distribution and  may be  delivered during the life of the director only to the
director.

9.   Compliance with Securities Laws

     If the  shares to  be issued under the Plan have not been registered under
the Securities  Act of 1933, as amended, the Company's obligation to issue such
shares shall  be conditioned  upon receipt  of a representation in writing that
the director is acquiring such shares for his or her own account and not with a
view to  the distribution  thereof and the certificate representing such shares
shall bear  a legend  in such  form as the Company's counsel deems necessary or
desirable.   In no  event shall  the Company  be obligated  to issue any shares
under the Plan if, in the opinion of the Company's counsel, such issuance would
result in a violation of any federal or state securities laws.

10.  Stock Adjustments

     (a)  In the  event of  a stock  dividend, stock  split,  recapitalization,
merger in  which the  Company is  the surviving  corporation or  other  capital
adjustment affecting  shares of  the Common  Stock outstanding,  an appropriate
adjustment shall  be made,  as determined  by the  Board of  Directors  of  the
Company, to the aggregate number of shares the Company may issue under the Plan
and the number of shares in each Share Account.

     (b)  In the  event of  the complete  liquidation of  the Company,  or of a
reorganization, consolidation  or merger  in  which  the  Company  is  not  the
surviving corporation,  the Company  shall prior  thereto issue  and deliver to
each of the directors all of the shares in his or her Share Account.

11.  Effectiveness of the Plan

     The Plan  was adopted  on September 11, 1997 by resolution of the Board of
Directors of  the Company  and is effective as of such date.  The Plan shall be
submitted to  the Company's  stockholders for approval by the affirmative votes
of the  holders of  a majority of the Common Stock present, or represented, and
entitled to  vote at a meeting duly held in accordance with the applicable laws
of the State of Delaware.

12.  Amendment of the Plan

    The Board  may at  any time  and from time to time alter, amend, suspend or
terminate the  Plan in  whole or  in  part,  provided,  however,  that  (i)  no
alteration, amendment,  suspension or  termination shall  adversely affect  the
right of  a director to receive the number of shares of the Common Stock in his
or her  Share Account  and (ii)  any amendment  which must  be approved  by the
stockholders of  the Company in order to ensure that all transactions under the
Plan continue  to be  exempt under  Rule 16b-3 under  the Exchange  Act or  any
successor provision  or to comply with any rule or regulation of a governmental
authority, applicable  securities exchange  or Nasdaq National Market shall not
be effective  unless and  until such  stockholder approval has been obtained in
compliance with such rule or regulation.


                                      -2-
<PAGE>
                      CONSENT OF INDEPENDENT ACCOUNTANTS


We consent  to the incorporation by reference in the registration statements of
Emisphere Technologies,  Inc. on  Form S-8  (File Nos.  33-44516, 33-46026, 33-
62226, 33-88598, 333-2751, 333-29981 and 333-52547) and Form S-3 (File Nos. 33-
62224,  333-19815,  333-23423  and 333-52461)  of our report  dated October 12,
1998, on our audits of the financial statements of Emisphere Technologies, Inc.
as of  July 31, 1998  and 1997,  and for each  of the three years in the period
ended  July 31, 1998,  which  report  is  included  in  this  Annual  Report on
Form 10-K.


                                        PricewaterhouseCoopers LLP

New York, New York
October 28, 1998
<PAGE>
                      CONSENT OF INDEPENDENT ACCOUNTANTS


We consent  to the incorporation by reference in the registration statements of
Emisphere Technologies,  Inc. on  Form S-8  (File Nos.  33-44516, 33-46026, 33-
62226, 33-88598, 333-2751, 333-29981 and 333-52547) and Form S-3 (File Nos. 33-
62224, 333-19815,  333-23423 and  333-52461) of  our  report  dated October  8,
1998, on  our audits of the financial statements of Ebbisham Limited as of July
31, 1998  and 1997,  and for  the period from September 26, 1996 (inception) to
July 31,  1997, the  year ended  July 31,  1998 and  the cumulative period from
September 26,  1996 (inception)  to July  31, 1998, which report is included in
this Annual Report on Form 10-K.


                                        PricewaterhouseCoopers LLP

New York, New York
October 28, 1998

<PAGE>
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This Schedule contains summary financial information extracted from the
financial statements of Emisphere Technologies, Inc. at July 31, 1998 and
is qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUL-31-1998
<PERIOD-START>                             AUG-01-1997
<PERIOD-END>                               JUL-31-1998
<CASH>                                      21,538,308
<SECURITIES>                                13,469,733
<RECEIVABLES>                                7,710,056
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            43,267,684
<PP&E>                                      13,943,571
<DEPRECIATION>                               4,323,715
<TOTAL-ASSETS>                              53,690,010
<CURRENT-LIABILITIES>                       11,810,751
<BONDS>                                     10,000,000
                                0
                                          0
<COMMON>                                       110,372
<OTHER-SE>                                  31,170,776
<TOTAL-LIABILITY-AND-EQUITY>                53,690,010
<SALES>                                     15,868,310
<TOTAL-REVENUES>                            15,868,310
<CGS>                                                0
<TOTAL-COSTS>                               24,578,188
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             236,250
<INCOME-PRETAX>                            (7,066,288)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (7,066,288)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (7,066,288)
<EPS-PRIMARY>                                   (0.66)
<EPS-DILUTED>                                   (0.66)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission