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




                                    FORM 10-Q



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

For the quarter ended March 31, 1996
                      -------------- 
Commission File Number 1-8037




                              AEROFLEX INCORPORATED
                              ---------------------


             (Exact name of Registrant as specified in its Charter)

                DELAWARE                          11-1974412
      (State or other jurisdiction             (I.R.S. Employer
     of incorporation or organization)         Identification No.)

           35 South Service Road
              Plainview, N.Y.                       11803
(Address of principal executive offices)          (Zip Code)

                                 (516) 694-6700
              (Registrant's telephone number, including area code)





 *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,  and (2) has been  subject to such filing
requirements for the past 90 days.

               Yes   [X]          No  [  ]  

  Indicate the number of shares  outstanding of each of the issuer's  classes of
common stock as of the latest practicable date.

  May 10, 1996            12,284,319(excluding 75,772 shares held in treasury)
     (Date)                  (Number of Shares)






                              AEROFLEX INCORPORATED

                                AND SUBSIDIARIES


                                      INDEX


                                                        PAGE
                                                        ----

PART I:  FINANCIAL INFORMATION
         ---------------------

CONSOLIDATED BALANCE SHEETS
 March 31, 1996 and June 30, 1995                          3-4

CONSOLIDATED STATEMENTS OF OPERATIONS
 Nine Months Ended March 31, 1996 and 1995                 5

CONSOLIDATED STATEMENTS OF OPERATIONS
 Three Months Ended March 31, 1996 and 1995                6

CONSOLIDATED STATEMENTS OF CASH FLOWS
 Nine Months Ended March 31, 1996 and 1995                 7

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                 8-10

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS
    Nine and Three Months Ended March 31, 1996 and 1995    11-13

PART II:  OTHER INFORMATION
          -----------------

ITEM 1 Legal Proceedings                                   14

ITEM 6 Exhibits and Reports on Form 8-K                    14

SIGNATURES                                                 15





                           AEROFLEX INCORPORATED
                             AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS



                                             March 31,         June 30,
                                               1996              1995
                                             ----------        --------

ASSETS
- ------
                                                       

Current assets:
 Cash and cash equivalents                 $    777,000      $ 11,330,000
 Current portion of invested cash                 -               635,000
 Accounts receivable less allowance for
   doubtful accounts of $603,000 and 
   $437,000                                  16,977,000        18,898,000
  Refundable income taxes                     1,143,000             -
 Inventories (Note 5)                        20,559,000        12,330,000
 Deferred income taxes                          812,000           467,000
 Prepaid expenses and other current assets    1,148,000           605,000
                                           ------------       -----------    
   Total Current Assets                      41,416,000        44,265,000

Invested cash                                   615,000           677,000
Property, plant and equipment, at cost, net  16,657,000        13,859,000
Intangible assets acquired in connection with
  the purchase of businesses, net (Note 2)    8,523,000             -
Cost in excess of fair value of net assets of
  businesses acquired, net (Note 2)          10,130,000        10,297,000
Deferred income taxes                           589,000           589,000
Other assets                                  2,985,000         2,249,000
                                           ------------       -----------                                                  
                                           $ 80,915,000      $ 71,936,000
                                           ============       ===========    

<FN>

              See notes to consolidated financial statements

</FN>




                                    
                             AEROFLEX INCORPORATED
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                   (continued)



                                                March 31,      June 30,
                                                  1996           1995
                                                ---------      --------
                                                         

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Current portion of long-term debt           $  4,263,000   $  1,936,000
  Accounts payable                               5,788,000      3,343,000
  Accrued expenses and other current liabilities 6,840,000      6,916,000
  Income taxes payable                           1,176,000        537,000
                                             -------------  -------------  
    Total Current Liabilities                   18,067,000     12,732,000
                                             -------------  -------------

Long-term debt (Note 4)                         24,271,000      1,851,000
                                              ------------  -------------
Other long-term liabilities                        979,000      1,009,000
                                              ------------  -------------
7-1/2% Senior Subordinated Convertible
  Debentures                                     9,990,000     10,000,000
                                              ------------  -------------

Stockholders' equity:
 Preferred stock, par value $.10 per share; 
   authorized 1,000,000 shares:
   Series A Junior Participating Preferred
   Stock, par value $.10 per share,
   authorized 150,000 shares                         -              -
 Common stock, par value $.10 per share;
  authorized 25,000,000 shares; issued
  12,360,000 and 11,818,000 shares               1,236,000      1,182,000
 Additional paid-in capital                     57,742,000     56,101,000
 Accumulated deficit                           (31,063,000)   (10,584,000)
                                              ------------   ------------
                                                27,915,000     46,699,000

Less:  Treasury stock, at cost (76,000 and
  92,000 shares)                                   307,000        355,000
                                              ------------   ------------                                   

                                                27,608,000     46,344,000
                                              ------------   ------------
                                              $ 80,915,000   $ 71,936,000
                                              ============   ============

<FN>
              See notes to consolidated financial statements
</FN>





                           AEROFLEX INCORPORATED
                             AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF OPERATIONS



                                               Nine Months Ended
                                                   March 31,
                                               ------------------
                                             1996                1995
                                             ----                ----
                                                       

Net Sales                                 $ 44,300,000       $49,597,000
Cost of Sales                               30,655,000        33,398,000
                                          ------------      ------------ 
  Gross Profit                              13,645,000        16,199,000
Selling, General and Administrative Costs    9,903,000        11,521,000
Special Charge (Note 2)                     23,200,000               -
Restructuring Charge (Note 3)                     -            1,150,000
                                          ------------      ------------ 
  Operating Income (Loss)                  (19,458,000)        3,528,000
                                          ------------      ------------ 
Other Expense (Income)
  Life insurance proceeds (Note 8)                -           (2,000,000)
  Interest expense                             936,000         1,156,000
  Interest and other income                   (595,000)         (611,000)
                                          ------------      ------------ 
  Total Other Expense (Income)                 341,000        (1,455,000)
                                          ------------      ------------ 
Income (Loss) Before Income Taxes          (19,799,000)        4,983,000
Provision for Income Taxes (Note 6)            680,000           501,000
                                          ------------      ------------ 
Net Income (Loss)                         $(20,479,000)      $ 4,482,000
                                          ============      ============ 

Income (Loss) per Common Share:
 Primary                                     $(1.72)           $  .36
                                             =======           =======
 Fully Diluted                               $(1.72)           $  .36
                                             =======           =======

Weighted Average Number of Common
 Shares Outstanding:
  Primary                                  11,876,000         12,354,000
                                          ============      ============ 
  Fully Diluted                            11,876,000         14,164,000
                                          ============      ============ 

<FN>

              See notes to consolidated financial statements
</FN>







                           AEROFLEX INCORPORATED
                             AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF OPERATIONS



                                              Three Months Ended
                                                   March 31,
                                              -------------------     
                                             1996               1995
                                             ----               ----
                                                        

Net Sales                                 $ 15,956,000        $19,750,000
Cost of Sales                               10,940,000         12,988,000
                                          ------------       ------------ 
  Gross Profit                               5,016,000          6,762,000
Selling, General and Administrative Costs    3,562,000          4,664,000
Special Charge (Note 2)                     23,200,000               -
Restructuring Charge (Note 3)                      -            1,150,000
                                          ------------       ------------                             
  Operating Income (Loss)                  (21,746,000)           948,000
                                          ------------       ------------ 

Other Expense (Income)
  Interest expense                             320,000            372,000
  Interest and other income                   (262,000)          (287,000)
                                          ------------       ------------ 
  Total Other Expense (Income)                  58,000             85,000
                                          ------------       ------------ 
Income (Loss) Before Income Taxes          (21,804,000)           863,000
Provision for Income Taxes (Note 6)            280,000            180,000
                                          ------------       ------------ 

Net Income (Loss)                         $(22,084,000)       $   683,000
                                          ============       ============ 

Net Income (Loss) per Common Share:
  Primary                                    $(1.85)           $  .06
                                             =======           =======
  Fully Diluted                              $(1.85)           $  .06
                                             =======           =======

Weighted Average Number of Common
 Shares Outstanding:
  Primary                                  11,937,000         12,384,000
                                         ============       ============  
  Fully Diluted                            11,937,000         14,166,000
                                         ============       ============

<FN>
              See notes to consolidated financial statements
</FN>






                           AEROFLEX INCORPORATED
                             AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                  Nine Months Ended
                                                       March 31,
                                                  -------------------
                                                   1996           1995
                                                   ----           ---- 
                                                           

CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)                              $(20,479,000)    $ 4,482,000
 Adjustments to reconcile net income (loss) to net
  cash provided by (used in) operating activities:
   Special charge                                 23,200,000          -
   Non-cash portion of restructuring charge             -            539,000
   Depreciation and amortization                   2,331,000       2,321,000
   Deferred income taxes                            (163,000)        126,000
   Other                                             (11,000)        (27,000)
 Change in operating assets and liabilities:
   Decrease (increase) in accounts receivable      3,922,000       1,773,000
   Decrease (increase) in inventories             (6,501,000)       (818,000)
   Decrease (increase) in prepaid expenses and
    other assets                                    (886,000)       (327,000)
   Increase (decrease) in accounts payable, accrued
    expenses and other long-term liabilities        (315,000)       (630,000)
   Increase (decrease) in income taxes payable       590,000        (489,000)
                                                ------------    ------------ 
NET CASH PROVIDED BY (USED IN)
 OPERATING ACTIVITIES                              1,688,000       6,950,000
                                                ------------    ------------ 
CASH FLOWS FROM INVESTING ACTIVITIES:
  Payments for purchases of businesses,
    net of cash acquired                         (34,924,000)       (537,000)
  Capital expenditures                              (811,000)     (2,448,000)
  Proceeds from the sale of property, plant
    and equipment                                    313,000         159,000
  Decrease in invested cash                          697,000         179,000
  Net cash provided by (used in)
   discontinued operations                            79,000         278,000
                                                ------------    ------------ 

NET CASH PROVIDED BY (USED IN)
 INVESTING ACTIVITIES                            (34,646,000)     (2,369,000)
                                                ------------    ------------ 

CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings under debt agreements                27,000,000         292,000
  Debt repayments                                 (5,022,000)     (5,055,000)
  Proceeds from exercise of stock options            427,000          37,000
                                                ------------    ------------ 

NET CASH PROVIDED BY (USED IN)
 FINANCING ACTIVITIES                             22,405,000      (4,726,000)
                                                ------------    ------------ 

NET INCREASE (DECREASE) IN CASH
  AND CASH EQUIVALENTS                           (10,553,000)       (145,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD  11,330,000       8,238,000
                                                ------------    ------------ 
CASH AND CASH EQUIVALENTS AT END OF PERIOD      $    777,000    $  8,093,000
                                                ============    ============ 

<FN> 
              See notes to consolidated financial statements
</FN>







                              AEROFLEX INCORPORATED
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1.  Basis of Presentation
     ---------------------
     The  consolidated  balance sheet of Aeroflex  Incorporated and Subsidiaries
     ("the  Company")  as  of  March  31,  1996  and  the  related  consolidated
     statements of operations for the nine and three months ended March 31, 1996
     and 1995 and the  statements  of cash flows for the nine months ended March
     31, 1996 and 1995 have been prepared by the Company and are  unaudited.  In
     the opinion of management,  all adjustments (which include normal recurring
     adjustments and the adjustments  referred to in Notes 2 and 3) necessary to
     present fairly the financial position, results of operations and cash flows
     at March 31, 1996 and for all  periods  presented  have been made.  Certain
     information  and  footnote   disclosures  normally  included  in  financial
     statements  prepared  in  accordance  with  generally  accepted  accounting
     principles  have been  omitted.  It is  suggested  that these  consolidated
     financial  statements be read in conjunction with the financial  statements
     and notes thereto  included in the Company's June 30, 1995 annual report to
     shareholders. There have been no changes of significant accounting policies
     since June 30, 1995.


     Certain  reclassifications  have been made to previously reported financial
     statements to conform to current classifications.

     Results  of  operations  for the  nine  and  three  month  periods  are not
     necessarily  indicative  of results  of  operations  for the  corresponding
     years.

 2.  Acquisition of Businesses 
     -------------------------
     MIC
     ---
     Effective March 19, 1996, the Company acquired all of the outstanding stock
     of MIC  Technology  Corporation  ("MIC") for  approximately  $36,000,000 of
     cash,  300,000  shares of common  stock and  warrants to  purchase  400,000
     shares of common stock (at exercise  prices ranging from $7.05 to $7.50 per
     share).  The purchase  price was paid with available cash of $9,000,000 and
     borrowings  under the Company's bank loan  agreement of  $27,000,000.  The
     purchase agreement also provides for a contingent  payment of $4,000,000  
     based upon certain  operating  results.  MIC  manufactures  high frequency
     thin film circuits  and  interconnects  for   miniaturized,   high  
     frequency, high performance  electronic  products  for growing  commercial
     markets such as wireless  communications,  satellite based communications 
     hardware and high technology  military  electronics.  The acquired  
     Company's  net sales were approximately $25,000,000 for its fiscal year 
     ended October 31, 1995.

     The  Company had  commissioned  an  independent  asset  valuation  study of
     acquired  tangible and identifiable  intangible  assets to serve as a basis
     for  allocation  of the purchase  price.  Based on this study,  the Company
     allocated the purchase price as follows:


                                                 

       Net tangible assets                          $ 6,120,000
       Identifiable intangible assets                 8,523,000
       In-process research and development           23,200,000
                                                    -----------
                                                    $37,843,000
                                                    ===========


     The  identifiable  intangible  assets which  include  existing  technology,
     customer  relationships  and  assembled  work force will be  amortized on a
     straight-line basis over thirteen years based on the study described above.
     The acquired  in-process research and development is not considered to have
     reached  technological   feasibility  and,  in  accordance  with  generally
     accepted accounting principles,  the value of such has been expensed in the
     third quarter of fiscal 1996.






     Summarized  below are the  unaudited pro forma results of operations of the
     Company as if MIC had been acquired at the beginning of the fiscal  periods
     presented.  The  $23,200,000  write-off  has been included in the March 31,
     1996 pro forma  income but not the June 30, 1995 pro forma  income in order
     to provide comparability to the respective historical periods.




                                       Pro Forma
                                      Nine Months        Pro Forma
                                         Ended            Year Ended
                                     March 31, 1996      June 30, 1995
                                     --------------      -------------
                                    (in thousands, except per share data)
                                                      

     Net Sales                         $ 60,030             $ 95,300
     Income (Loss) From Continuing
         Operations                     (22,474)               6,729
     Net Income (Loss)                  (22,474)               7,191

     Earnings (Loss) Per Share
       Primary
         Continuing Operations         $  (1.83)            $    .53
         Net Income (Loss)                (1.83)                 .56
       Fully Diluted
         Continuing Operations              *                    .51
         Net Income (Loss)                  *                    .54
<FN>

     * Due to the loss, all options, warrants and convertible debentures are
anti-dilutive.
</FN>


     The pro forma  financial  information  presented  above is not  necessarily
     indicative of either the results of operations that would have occurred had
     the acquisition taken place at the beginning of the periods presented or of
     future operating results of the combined companies.

     Lintek
     ------
     In  January  1995,  the  Company  acquired  substantially  all of  the  net
     operating  assets of Lintek,  Inc.  ("Lintek") for $537,000 plus contingent
     consideration  based on the next five  years'  earnings  to a maximum of an
     additional  $675,000.  An additional $63,000 of consideration was earned as
     of  December  31,  1995 and paid in February  1996.  Such  amount and,  any
     further contingent  consideration earned, will be treated as cost in excess
     of  fair  value  of net  assets  acquired.  Lintek  designs,  develops  and
     manufactures  radar cross section and antenna pattern  measurement  systems
     for commercial and military  applications,  as well as surface  penetrating
     radars. The acquired Company's net sales were approximately  $2,600,000 for
     the year ended  December  31, 1994.  On a pro forma  basis,  had the Lintek
     acquisition  taken  place as of the  beginning  of the  periods  presented,
     results of  operations  for those  periods  would not have been  materially
     affected.

     These  acquisitions have been accounted for as purchases and,  accordingly,
     the acquired  assets and  liabilities  assumed have been  recorded at their
     estimated fair values at the respective dates of acquisition. The operating
     results  of  the  acquired  companies  are  included  in  the  consolidated
     statements of operations from the respective acquisition dates.

3.   Restructuring  Charge  
     -------------------- 
     In March 1995, the Company adopted a plan to consolidate its Puerto Rican 
     manufacturing operations into its existing  facilities  in New  York  and  
     New  Jersey.  The  Company  has  ceased manufacturing  operations in 
     Puerto Rico. In connection with this restructuring, the  Company  recorded 
     a charge to earnings of  $1,150,000  and  $519,000 in the third and fourth 
     quarters of fiscal 1995,  respectively,  representing costs for abandonment
     of leasehold  improvements,  severance costs for  approximately  100 
     employees,  lease  termination  costs,  write-down of excess equipment and 
     other related  costs.  Approximately  $597,000 of this amount were non-
     cash  costs and approximately $100,000 remains unpaid.




4.   Bank Loan Agreements
     --------------------
     As of March 15,  1996 the  Company  replaced  a previous  agreement  with a
     revised  revolving  credit and term loan  agreement with two banks which is
     secured  by  substantially  all  of  the  Company's  assets  not  otherwise
     encumbered.   The  agreement  provides  for  a  revolving  credit  line  of
     $22,000,000  and a term loan of  $16,000,000.  The  revolving  credit  line
     expires in March 1999.  The term loan is payable in quarterly  installments
     of $900,000  beginning  June 1996 with final payment on September 30, 2000.
     The interest  rate on borrowings  under this  agreement is at various rates
     depending   upon   certain   financial   ratios,   with  the  present  rate
     substantially  equivalent  to the prime rate (8.25% at March 31, 1996) plus
     3/4% on the revolving credit borrowings and 1% on the term loan borrowings.
     The  terms of the  agreement  require  compliance  with  certain  covenants
     including  minimum  consolidated  tangible net worth and pre-tax  earnings,
     maintenance   of  certain   financial   ratios,   limitations   on  capital
     expenditures  and  indebtedness  and  prohibition  of the  payment  of cash
     dividends.

 5.  Inventories
     -----------
     Inventories consist of the following:



                                      March 31,           June 30,
                                        1996               1995
                                     -----------          ---------- 
                                                   

                Raw Materials       $  9,864,000        $  5,509,000
                Work in Process        7,632,000           3,398,000
                Finished Goods         3,063,000           3,423,000
                                    ------------        ------------
                                    $ 20,559,000        $ 12,330,000
                                    ============        ============  


 6. Income Taxes
    ------------
    At June  30,  1995 the  Company  had net  operating  loss  carryforwards  of
    approximately  $14,000,000  for Federal  income tax  purposes  which  expire
    through 2006.  The income tax provisions for the nine and three months ended
    March 31, 1996 and 1995  include  benefits  relating to the  recognition  of
    unrealized and realized net operating loss carryforwards.

    In connection  with the  acquisition  of MIC (Note 2), the Company  recorded
    approximately $3,800,000 of deferred tax liabilities related to identifiable
    intangible  assets which are not deductible for tax purposes.  Concurrently,
    the Company reduced its valuation  allowance against its deferred tax assets
    by the same amount to recognize the net operating  loss  carryforwards  that
    can offset these deferred tax liabilities.

    The Company is undergoing  routine audits by various  taxing  authorities of
    several of its state and local income tax returns covering different periods
    from 1991 to 1995.  Management  believes that the probable  outcome of these
    various  audits  should not  materially  affect the  consolidated  financial
    statements of the Company.

 7. Contingencies
    ------------- 
    A subsidiary of the Company whose  operations were  discontinued in 1991, is
    one of several  defendants  named in a personal  injury action  initiated in
    August,  1994, by a group of plaintiffs.  The plaintiffs are seeking damages
    which  cumulatively may exceed $500 million.  The complaint  alleges,  among
    other  things,  that the  plaintiffs  suffered  injuries  from  exposure  to
    substances  contained  in  products  sold  by the  subsidiary  to one of its
    customers.  Considering  its  various  defenses,  together  with its product
    liability  insurance,  in the  opinion of  management  of the  Company,  the
    outcome of the action  against  its  subsidiary  is not  expected  to have a
    materially   adverse   effect  on  the  Company's   consolidated   financial
    statements.

 8. Life Insurance Proceeds
    -----------------------
    During the quarter ended December 31, 1994, the Company received  $2,000,000
    of insurance proceeds on the death of the former chairman.




                            AEROFLEX INCORPORATED
                               AND SUBSIDIARIES

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


Results of Operations
- ---------------------
Nine Months  Ended March 31, 1996  Compared to Nine Months  Ended March 31, 1995
- --------------------------------------------------------------------------------
Net sales decreased to $44,300,000 for the nine months ended March 31, 1996 from
$49,597,000  for  the  nine  months  ended  March  31,  1995.  The  net  loss of
$20,479,000  for the nine months  ended March 31, 1996  included a write-off  of
$23,200,000 of in-process  research and development  acquired in connection with
the purchase of MIC Technology Corporation. Net income for the comparable period
in the prior year was $4,482,000, including a net of tax restructuring charge of
$1,035,000 and life insurance  proceeds of $2,000,000.  Net income  exclusive of
the  respective  special items was  $2,721,000 for the current nine month period
compared to $3,517,000 for the same period of last year.

Net sales in the  electronics  segment  decreased  to  $33,186,000  for the nine
months ended March 31, 1996 from $38,818,000 for the nine months ended March 31,
1995 primarily as a result of lower sales volume of  microelectronics,  scanning
devices and  electronic  systems  offset,  in part, by the  increased  volume of
stabilization  and  tracking  devices  and the  acquisition  of Lintek,  Inc. in
January,  1995.  Operating  profits  decreased by  $1,364,000 as a result of the
lower  sales  volume  partially  offset  by  decreased   selling,   general  and
administrative costs.

Net sales in the isolator products segment increased to $11,114,000 for the nine
months ended March 31, 1996 from $10,779,000 for the nine months ended March 31,
1995.  The increase  reflects  higher sales volume of industrial  and commercial
isolators  partially  offset by  decreased  sales  volume of military  isolators
caused by delays in the  transition  of this product line from our former Puerto
Rico  subsidiary  to our New Jersey  facility.  Operating  profits  increased by
$156,000 primarily due to reduced selling, general and administrative costs as a
result of the  consolidation of certain  operations of the Puerto Rican facility
into the Company's other facilities.

Cost of sales as a percentage of sales increased to 69.2% from 67.3% between the
two periods primarily as a result of inefficiencies in the final production runs
of military  isolators in the Company's Puerto Rican facility and start-up costs
of  the   transition  to  the  New  Jersey   facility.   Selling,   general  and
administrative  costs  (exclusive  of  the  respective  special  charges)  as  a
percentage of sales  decreased to 22.4% from 23.2% primarily as a result of cost
savings from the  consolidation  of certain  operations of the Company's  Puerto
Rican facility into the Company's other facilities.

Interest  expense  decreased to $936,000 from $1,156,000 due to decreased levels
of borrowings. Interest and other income decreased to $595,000 from $611,000.

The income tax provisions for the nine months ended March 31, 1996 and 1995 were
different from the amounts computed by applying the U.S. Federal income tax rate
to income before income taxes  primarily as a result of the tax benefits of loss
carryforwards (both unrealized and realized) and, for the period ended March 31,
1996, because of the  non-deductibility  of the $23,200,000  special charge, and
for the period ended March 31, 1995,  because of the non-taxable  life insurance
proceeds of $2,000,000.

Management  believes that  potential  reductions  in military  spending will not
materially  affect its  operations.  In certain  product areas,  the Company has
suffered  reductions in sales volume due to cutbacks in the military budget.  In
other product areas, the Company has experienced increased sales volume due to a
realignment of government spending towards upgrading existing systems instead of
purchasing  completely  new  systems.  The overall  effect of the  cutbacks  and
realignment has not been material to the Company.






Three Months Ended March 31, 1996  Compared to Three Months Ended March 31, 1995
- --------------------------------------------------------------------------------
Net sales  decreased  to  $15,956,000  for the three months ended March 31, 1996
from  $19,750,000  for the three months  ended March 31,  1995.  The net loss of
$22,084,000  for the three months  ended March 31, 1996  included a write-off of
$23,200,000 of in-process  research and development  acquired in connection with
the purchase of MIC Technology Corporation. Net income for the comparable period
in the prior year was $683,000,  including a net of tax restructuring  charge of
$1,035,000.  Net income exclusive of the respective special items was $1,116,000
for the current three month period compared to $1,718,000 for the same period of
last year.

Net sales in the  electronics  segment  decreased to  $11,790,000  for the three
months  ended March 31, 1996 from  $15,833,000  for the three months ended March
31, 1995  primarily  as a result of lower sales volume of  microelectronics  and
scanning  devices  offset,   in  part  by  the  increased  volume  of  frequency
synthesizers.  Operating  profits decreased by $964,000 as a result of the lower
sales volume,  partially offset by decreased selling, general and administrative
costs.

Net sales in the isolator products segment increased to $4,166,000 for the three
months ended March 31, 1996 from $3,917,000 for the three months ended March 31,
1995. The increase is primarily  attributable to higher sales volume of military
isolators.  Operating profits decreased by $56,000 as a result of learning curve
inefficiencies in the transition of the military isolator division of the Puerto
Rican  operation  to the  Company's  New Jersey  facility,  partially  offset by
reduced  selling,   general  and  administrative  costs  as  a  result  of  such
consolidation.

Cost of sales as a percentage of sales increased to 68.6% from 65.8% between the
two periods as a result of  inefficiencies  and start-up costs of the transition
of the military isolator division of the Puerto Rican operation to the Company's
New Jersey facility. Selling, general and administrative costs (exclusive of the
respective  special  charges) as a percentage  of sales  decreased to 22.3% from
23.6%  primarily as a result of cost savings from the  consolidation  of certain
operations of the  Company's  Puerto Rican  facility  into the  Company's  other
facilities.

Interest expense  decreased to $320,000 from $372,000 due to decreased levels of
borrowings.  The income tax  provisions  for the three month periods ended March
31, 1996 and 1995 were different from the amounts  computed by applying the U.S.
Federal  income tax rate to income before income taxes  primarily as a result of
the tax benefits of loss  carryforwards  (both unrealized and realized) and, for
the  period  ended  March 31,  1996,  because  of the  non-deductibility  of the
$23,200,000 special charge.

Financial Condition
- -------------------
The Company's  working  capital at March 31, 1996 was $23,349,000 as compared to
$31,533,000 at June 30, 1995.  The current ratio  decreased to 2.3 to 1 from 3.5
to 1 at June 30, 1995. The decreases were due primarily to the use of $9,000,000
of cash and the incurrence of $3,600,000 of current debt for the  acquisition of
MIC, offset, in part, by increased inventory levels.

Cash provided by operating  activities  of $1,688,000  for the nine months ended
March 31, 1996 was due to the continued profitability of the Company,  excluding
the non-cash special charge, and the collection of receivables, primarily offset
by  increased  levels of  inventories.  Cash  used in  investing  activities  of
$34,646,000 was primarily for the acquisition of MIC. Cash provided by financing
activities of $22,405,000 is comprised  primarily of the proceeds of $27,000,000
from the revised  revolving  credit and term loan facility  offset,  in part, by
paydowns  of both  existing  debt and debt  assumed in the  acquisition  of MIC.
Management  believes that the revolving  credit and term loan facility,  coupled
with  cash  provided  by  operations,  will  be  sufficient  for  its  presently
anticipated  working capital  requirements,  capital  expenditure needs, and the
servicing of its debt.





Effective March 19, 1996, the Company  acquired all of the outstanding  stock of
MIC  Technology  Corporation  ("MIC")  for  approximately  $36,000,000  of cash,
300,000 shares of common stock and warrants to purchase 400,000 shares of common
stock (at exercise  prices ranging from $7.05 to $7.50 per share).  The purchase
price  was paid with  available  cash of  $9,000,000  and  borrowings  under the
Company's bank loan agreement of $27,000,000. The purchase agreement also 
provides for a contingent  payment of  $4,000,000  based upon certain operating
results.  MIC manufactures   high   frequency  thin  film  circuits  and   
interconnects for miniaturized,  high frequency,  high performance electronic 
products for growing commercial   markets   such  as   wireless 
communications, satellite  based communications  hardware and high technology
military electronics.  The acquired Company's  net sales were  approximately 
$25,000,000 for its fiscal year ended October 31, 1995.

In March  1995,  the  Company  adopted a plan to  consolidate  its Puerto  Rican
manufacturing  operations  into  its  existing  facilities  in New  York and New
Jersey.  The Company has ceased  manufacturing  operations  in Puerto  Rico.  In
connection with this restructuring, the Company recorded a charge to earnings of
$1,150,000  and  $519,000  in the  third and  fourth  quarters  of fiscal  1995,
respectively,  representing  costs for  abandonment  of leasehold  improvements,
severance  costs for  approximately  100  employees,  lease  termination  costs,
write-down of excess equipment and other related costs.  Approximately  $597,000
of this amount were non-cash costs and approximately $100,000 remains unpaid.

As of March 15, 1996 the Company  replaced a previous  agreement  with a revised
revolving  credit  and term loan  agreement  with two banks  which is secured by
substantially  all  of  the  Company's  assets  not  otherwise  encumbered.  The
agreement provides for a revolving credit line of $22,000,000 and a term loan of
$16,000,000.  The revolving  credit line expires in March 1999. The term loan is
payable in quarterly  installments  of $900,000  beginning  June 1996 with final
payment on  September  30,  2000.  The interest  rate on  borrowings  under this
agreement is at various rates depending upon certain financial ratios,  with the
present  rate  substantially  equivalent  to the prime rate  (8.25% at March 31,
1996)  plus  3/4% on the  revolving  credit  borrowings  and 1% on the term loan
borrowings. The terms of the agreement require compliance with certain covenants
including  minimum  consolidated   tangible  net  worth  and  pre-tax  earnings,
maintenance of certain financial ratios, limitations on capital expenditures and
indebtedness and prohibition of the payment of cash dividends.

During June 1994, the Company  completed a sale of $10,000,000  principal amount
of 7-1/2% Senior Subordinated  Convertible  Debentures to non-U.S.  persons. The
debentures  are due June 15, 2004 subject to prior sinking fund payments of 10%,
10%, 15% and 15% of the principal  amount on September 15, 2000,  2001, 2002 and
2003,  respectively.  The debentures are convertible  into the Company's  common
stock at a price of $5-5/8 per share. In October 1995,  $10,000 principal amount
of debentures was converted.

A subsidiary of the Company whose  operations were  discontinued in 1991, is one
of several  defendants  named in a personal  injury action  initiated in August,
1994,  by a group of  plaintiffs.  The  plaintiffs  are  seeking  damages  which
cumulatively may exceed $500 million. The complaint alleges, among other things,
that the plaintiffs  suffered injuries from exposure to substances  contained in
products sold by the subsidiary to one of its customers. Considering its various
defenses,  together  with its  product  liability  insurance,  in the opinion of
management of the Company,  the outcome of the action  against its subsidiary is
not expected to have a materially  adverse effect on the Company's  consolidated
financial statements.

The Company's  backlog of orders at March 31, 1996 and 1995 was  $44,000,000 and
$31,000,000, respectively.

At  June  30,  1995  the  Company  had  net  operating  loss   carryforwards  of
approximately  $14,000,000  for  Federal  income tax  purposes.  The  Company is
undergoing  routine audits by various taxing authorities of several of its state
and local  income tax  returns  covering  different  periods  from 1991 to 1995.
Management believes that the probable outcome of these various audits should not
materially affect the consolidated financial statements of the Company.





                              AEROFLEX INCORPORATED
                                AND SUBSIDIARIES

                           PART II - OTHER INFORMATION


Item 1. Legal Proceedings

      Old Corp.  (formerly  Filtron Co., Inc.) a subsidiary of the Company whose
      operations  were   discontinued  in  October  1991,  was  one  of  several
      defendants  named in a  personal  injury  action  instituted  recently  by
      several  plaintiffs in the Supreme Court of the State of New York,  County
      of Kings.  According to the allegations of the Amended Verified Complaint,
      the plaintiffs,  who are current or former  employees of a company to whom
      Old Corp.  sold RFI  filters/capacitors,  and their wives,  are seeking to
      recover,  respectively,  directly and derivatively, on diverse theories of
      negligence,   strict  liability  and  breach  of  warranty,  for  injuries
      allegedly  suffered from exposure to a liquid  substance or material which
      Old Corp.  incorporated for a period of time in the RFI filters/capacitors
      which  it   manufactured.   The  plaintiffs  are  seeking   damages  which
      cumulatively  may exceed $500 million.  Considering its various  defenses,
      together  with  its  product  liability  insurance,   in  the  opinion  of
      management  of  the  Company,  the  outcome  of  the  action  against  its
      subsidiary  is not  expected to have a  materially  adverse  effect on the
      Company's consolidated financial statements.

Item 2. Changes in Securities

      None

Item 3. Defaults upon Senior Securities

      None

Item 4.  Submission of Matters to a Vote of Security Holders

      None

Item 5.  Other Information

      None

Item 6.  Exhibits and Reports on Form 8-K

      (a)  Exhibits:

           Exhibit 11 - Computation of Earnings (Loss) Per Common Share

           Exhibit 27 - Financial Data Schedule

      (b)  Reports on Form 8-K

            (1) Current  Report on Form 8-K dated March 19, 1996 covering Item 2
                Acquisition or Disposition of Assets,  Item 5 - Other Events and
                Item 7 - Financial  Statements,  Pro Forma Financial Information
                and Exhibits.

            (2) Report  on  Form  8-K/A  dated  May  10,  1996  covering  Item 7
                Financial  Statements,   Pro  Forma  Financial  Information  and
                Exhibits.



                              AEROFLEX INCORPORATED
                                AND SUBSIDIARIES

                                   SIGNATURES


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



                                        AEROFLEX INCORPORATED
                                             (REGISTRANT)

May 10, 1996                                 /s/Michael Gorin
                                   By:    Michael Gorin
                                   President and Chief Financial Officer