SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
              THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY
                           PERIOD ENDED MARCH 30, 2002

                                       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 0-599

                              THE EASTERN COMPANY
             (Exact Name of Registrant as specified in its charter)

               Connecticut                               06-0330020
               -----------                               ----------
     (State or other jurisdiction of                 (I.R.S. Employer
      incorporation or organization)                Identification No.)

      112 Bridge Street, Naugatuck, Connecticut                 06770
      -----------------------------------------                 -----
      (Address of principal executive offices)                (Zip Code)

                                 (203) 729-2255
                                 --------------
              (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 (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.


                                   Yes X   No___.

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

              Class                      Outstanding as of March 30, 2002
              -----                      --------------------------------
   Common Stock, No par value                      3,630,520


                                       -1-


                                     PART I
                              FINANCIAL INFORMATION

                      THE EASTERN COMPANY AND SUBSIDIARIES
  ITEM I      CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)





  ASSETS
                                                                March 30, 2002             December 29, 2001
                                                                --------------             -----------------
                                                                                      
  CURRENT ASSETS

  Cash and cash equivalents                                       $  5,325,145               $  4,955,020
  Investment in common stock                                           801,245                    850,017
  Accounts receivable, less allowance:
  2002- $347,000;  2001- $344,000                                   11,545,618                 10,814,017
  Inventories                                                       17,770,885                 18,590,847
  Prepaid expenses and other current assets                          2,050,308                  1,690,917
  Deferred income taxes                                                640,200                    640,200
                                                                    ----------                 ----------
  Total Current Assets                                              38,133,401                 37,541,018
  --------------------

  Property, plant and equipment                                     40,680,051                 40,323,624
  Accumulated depreciation                                         (15,074,043)               (14,337,979)
                                                                    ----------                 ----------
                                                                    25,606,008                 25,985,645

  Prepaid pension cost                                               5,246,924                  5,321,110
  Goodwill                                                          10,640,114                 10,603,638
  Other assets, net                                                  2,485,407                  2,444,643
                                                                    ---------                 -----------

     TOTAL ASSETS                                                 $ 82,111,854               $ 81,896,054
                                                                  ============               ============

  LIABILITIES AND SHAREHOLDERS' EQUITY

  CURRENT LIABILITIES

  Accounts payable                                                $  3,837,578               $  3,471,951
  Accrued compensation                                               1,534,508                    982,464
  Other accrued expenses                                             1,653,485                  2,066,734
  Current portion of long-term debt                                  3,505,134                  3,388,662
                                                                  ------------               ------------

  Total Current Liabilites                                          10,530,705                  9,909,811
  ------------------------

  Deferred federal income taxes                                      3,181,000                  3,126,500
  Long-term debt, less current portion                              24,092,309                 25,013,906
  Accrued postretirement benefits                                    2,754,660                  2,735,910
  Interest rate swap obligation                                        869,842                  1,054,420


  Shareholders' Equity

  Common Stock, No Par Value:
     Authorized shares - 25,000,000
     Issued and outstanding shares:
       2002-3,630,520;  2001-3,629,185
       excluding 1,652,320 shares held in treasury                     859,439                    839,155

  Preferred Stock, No Par Value
     Authorized shares - 2,000,000
     (No shares issued)
  Accumulated other comprehensive loss:
      Foreign currency transalation                                   (908,171)                (1,156,515)
      Derivative financial instruments                                (521,842)                  (632,420)
      Unrealized holding gain on investment in common stock             31,700                     60,972
                                                                  ------------               ------------
                                                                    (1,398,313)                (1,727,963)

  Retained earnings                                                 41,222,212                 40,944,315
                                                                  ------------               ------------
     TOTAL SHAREHOLDERS' EQUITY                                     40,683,338                 40,055,507
                                                                  ------------               ------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                   $ 82,111,854               $ 81,896,054
                                                                  ============               ============


  See accompanying notes.
                                       -2-





                      THE EASTERN COMPANY AND SUBSIDIARIES

             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)




                                                                THREE MONTHS ENDED

                                                  March 30, 2002                  March 31, 2001
                                                  --------------                  --------------
                                                                               
  Net sales                                         $ 20,320,517                      $ 22,676,922

  Interest income                                         13,215                            39,425
                                                    ------------                      ------------
                                                      20,333,732                        22,716,347

  Cost of products sold                               15,210,958                        16,491,845
                                                    ------------                      ------------
                                                       5,122,774                         6,224,502

  Selling and administrative expenses                  3,641,780                         3,600,558

  Interest expense                                       446,715                           645,885

  Goodwill amortization                                       --                           239,763
                                                    ------------                      ------------


  INCOME BEFORE INCOME TAXES                           1,034,279                         1,738,296

  Income taxes                                           357,172                           586,424
                                                    ------------                      ------------
  NET  INCOME                                       $    677,107                      $  1,151,872
                                                    ============                      ============

  Net income per share:
      Basic                                            $    0.19                         $    0.32
      Diluted                                          $    0.18                         $    0.31

  Cash dividends per share                             $    0.11                         $    0.11





  See accompanying notes.

                                       -3-







                      THE EASTERN COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                          THREE MONTHS ENDED

                                                                  March 30, 2002       March 31, 2001
                                                                  --------------       --------------
                                                                                  
  OPERATING ACTIVITIES:
    Net income                                                     $   677,107           $ 1,151,872
    Adjustments to reconcile net income to net
     cash provided by operating activities:
       Depreciation                                                    743,650               802,446
       Amortization                                                    115,487               310,036
       Provision for losses on accounts receivable                       3,919                    --
       Issuance of Common Stock for directors' fees                     20,284                51,290
       Changes in operating assets and liabilities:
         Accounts receivable                                          (748,438)           (1,274,008)
         Inventories                                                   792,056              (155,209)
         Prepaid expenses                                             (177,216)             (164,375)
         Prepaid pension                                                74,186               (52,289)
         Accounts payable                                              147,153                68,974
         Accrued expenses                                              537,196              (429,883)
         Other assets                                                 (216,293)              (72,544)
                                                                   -----------           -----------
              NET CASH PROVIDED BY OPERATING ACTIVITIES              1,969,091               236,310

  INVESTING ACTIVITIES:
      Purchases of property, plant, and equipment                     (386,427)             (523,539)
                                                                   -----------           -----------
               NET CASH USED BY INVESTING ACTIVITIES                  (386,427)             (523,539)

  FINANCING ACTIVITIES:
    Principal payments on long-term debt and notes payable            (803,775)             (693,172)
    Dividends paid                                                    (399,210)             (400,218)
                                                                   -----------           -----------
               NET CASH USED BY FINANCING ACTIVITIES                (1,202,985)           (1,093,390)

  Effect of exchange rate changes on cash                               (9,554)               23,725
                                                                   -----------           -----------

  NET CHANGE IN CASH AND CASH EQUIVALENTS                              370,125            (1,356,894)
  Cash and Cash Equivalents at Beginning of Period                   4,955,020             4,541,706
                                                                   -----------           -----------
  CASH AND CASH EQUIVALENTS AT END OF PERIOD                       $ 5,325,145           $ 3,184,812
                                                                   ===========           ===========



  See accompanying notes.

                                        -4-





                      THE EASTERN COMPANY AND SUBSIDIARIES

      CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNADUITED)





                                                                  THREE MONTHS ENDED

                                                        March 30, 2002          March 31, 2001
                                                        --------------          --------------

                                                                           
  Net income                                              $   677,107             $ 1,151,872
  Other comprehensive loss -
     Foreign currency translation                             248,344                (140,166)

     Cumulative effect of accounting change
       for derivative financial intruments,
       net of income taxes of $265,000                             --                (400,756)


     Change in fair value of derivative financial
       instruments, net of income taxes
       of ($74,000) in 2002 and $105,000 in 2001              110,578                (162,431)

     Unrealized holding loss on investment in
       common stock, net of income taxes
       of $19,500                                             (29,272)                     --
                                                          -----------             -----------
                                                              329,650                (703,353)
                                                          -----------             -----------

  Comprehensive income                                    $ 1,006,757             $   448,519
                                                          ===========             ===========



  See accompanying notes.



                                       -5-







THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

MARCH 30, 2002



Note A - Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and do not include all
of the information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements. Refer to the
Company's consolidated financial statements and notes thereto included in its
Form 10-K for the year ended December 29, 2001 for additional information.

The accompanying condensed consolidated financial statements are unaudited.
However, in the opinion of management, all adjustments (consisting only of
normal recurring accruals) necessary for a fair presentation of the results of
operations for interim periods have been reflected therein. Operating results
for interim periods are not necessarily indicative of the results that may be
expected for the full year.

The condensed balance sheet as of December 29, 2001 has been derived from the
audited consolidated balance sheet at that date.



Note B - Earnings Per Share

The denominators used in the earnings per share computations follow:



                                                          THREE MONTHS ENDED
                                                    March 30, 2002    March 31, 2001
                                                    --------------    --------------
                                                                  
  Basic:
     Weighted average shares outstanding              3,629,258          3,631,195
     Contingent shares outstanding                           --            (11,250)
                                                      ---------          ---------
     Denominator for basic earnings per share         3,629,258          3,619,945
                                                      =========          =========

  Diluted:
     Weighted average shares outstanding              3,629,258          3,631,195
     Contingent shares outstanding                           --            (11,250)
     Dilutive stock options                             112,777             82,010
                                                      ---------          ---------
     Denominator for diluted earnings per share       3,742,035          3,701,955
                                                      =========          =========




Note C - Inventories

The components of inventories follow:




                                       March 30, 2002        December 29, 2001
                                       --------------        -----------------
                                                         
Raw materials and component parts       $  7,872,502            $  8,228,364
Work in process                            4,193,929               4,390,818
Finished goods                             5,704,454               5,971,665
                                        ------------            ------------
                                        $ 17,770,885            $ 18,590,847
                                        ============            ============



                                       -6-





THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

MARCH 30, 2002


Note D - Segment Information

Segment financial information follows:



                                                      THREE MONTHS ENDED
                                           March 30, 2002       March 31, 2001
                                           --------------       --------------
                                                          
Revenues:
   Sales to unaffiliated customers:
      Industrial Hardware                  $  6,897,070          $  8,033,559
      Security Products                       9,055,813             9,498,206
      Metal Products                          4,367,634             5,145,157
                                           ------------          ------------
                                             20,320,517            22,676,922
   General corporate                             13,215                39,425
                                           ------------          ------------
                                           $ 20,333,732          $ 22,716,347
                                           ============          ============


Income Before Income Taxes:
   Industrial Hardware                     $    737,395          $  1,278,875
   Security Products                            803,878               899,130
   Metal Products                               247,364               367,631
                                           ------------          ------------
      Operating Profit                        1,788,637             2,545,636
   General corporate expenses                  (307,643)             (161,455)
   Interest expense                            (446,715)             (645,885)
                                           ------------          ------------
                                           $  1,034,279          $  1,738,296
                                           ============          ============




Note E - FASB Statement 142 - Goodwill and Other Intangible Assets

Effective December 30, 2001, the Company adopted FASB Statement 142, Goodwill
and Other Intangible Assets. Under the new standards, goodwill is no longer
amortized but will be subjected to annual impairment tests; other intangibles
continue to be amortized over their useful lives. Goodwill amortization for the
quarter ended March 31, 2001 was $239,763. Had this statement been in effect
December 31, 2000, then net income and earnings per share (basic) would have
been $1,295,730 and $.36 for the first quarter of 2001 compared to the reported
amounts of $1,151,872 and $.32.



Note F - FASB Statement 133 - Accounting for Derivative Instruments and Hedging
Activities

Effective December 31, 2000, the Company adopted FASB Statement 133, Accounting
for Derivative Instruments and Hedging Activities. The statement requires the
Company to recognize all derivatives in the balance sheet at fair value.
Further, derivatives that are not hedges are adjusted to fair value through
operations. If the derivative is a hedge, depending on the nature of the hedge,
changes in the fair value of derivatives are either offset against the change in
fair value of assets, liabilities, or firm commitments through operations or
recognized in other comprehensive income until the hedged item is recognized in
operations. The adoption of Statement No. 133 resulted in a charge to
comprehensive income for the cumulative effect of accounting change of $400,756
in the first quarter of 2001.


                                       -7-


ITEM 2                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                         FINANCIAL CONDITION AND RESULTS
                                  OF OPERATIONS

Results of Operations

  Net income per share (basic) for the first quarter of 2002 was $677,000 or
  $.19 per share (basic) on sales of $20.3 million compared to $1,152,000 or
  $.32 per share (basic) on sales of $22.7 million in the first quarter of 2001.

  Sales for the first quarter 2002 were down 10% compared to the same period a
  year ago. New product introductions were up 3%, price increases were up 1% and
  volume decreased 14%.

  The Industrial Hardware segment sales declined 14% as compared to the first
  quarter of 2001. Sales volume declined 20%, while internally developed new
  products (for the utility truck and vehicular accessory markets) increased
  sales by 6%. Sales of heavy hardware to the tractor-trailer market decreased
  40% from 2001 levels. Sales to this market began declining in the latter half
  of 2000 and are expected to continue to decline through the second quarter of
  2002. Truck and trailer manufacturers still burdened with excessive
  inventories have held production levels to a minimum thus reducing purchase
  commitments. This market is expected to show a moderate increase in the second
  half of 2002 as manufacturers begin to replenish their inventories. Sales of
  industrial hardware (such as rotary locks, locking recessed handles,
  multi-point paddle handles and slam latches) to original equipment
  manufacturers and distributors were off 17% from prior year sales levels
  primarily the result of the continued softness in the manufacturing sector of
  the economy. Sales of school bus door closures decreased 4% as compared to the
  same period a year ago. Sales of automotive accessories (toolbox locks, push
  button locks and rotary latches for tonneau covers used on pickup trucks) were
  up 12% from prior year levels. New product sales include a dual push button
  package for toolbox applications, rotary latches and cable for the tonneau
  cover market, push button lock systems for utility body applications, a mini
  rotary lock for door enclosures and school bus hardware. The Company
  anticipates an improvement in business in the second half of 2002.

  The Security Products segment's sales were down 5% in the first quarter 2002
  as compared to the first quarter of 2001. Price increases and sales of new
  products were each up 1% and volume was down 7%. The volume decrease was
  primarily due to the continued general slowness in the economy and the reduced
  activity levels of the travel sector. Sales of locks to the computer and
  travel markets are continuing at a reduced level from the prior year. Sales of
  new products included a new push button lock, drawer slides and luggage tags.
  Sales of security products to the commercial laundry industry increased 2% as
  compared to the first quarter of 2001. Sales to original equipment
  manufacturers such as Whirlpool, GE, Maytag and Alliance were up by 11%. Sales
  to distributors and route operators in that industry were off 2% while sales
  of Smart Card products increased 3% as compared to the first quarter of 2001.

  In the Metal Products segment, sales were down 15% from the previous year.
  Volume dropped 16%, while price increases raised sales 1%. Current year sales
  for contract castings were down 22% from the comparable period in 2001. The
  decrease in the contract casting business was mainly the result of a decrease
  in the commercial and industrial construction sector of the economy where many
  of our contract casting customers sell products such as pole line hardware,
  beam clamps and electrical and gas fittings. Further weakening demand for
  contract castings is the ongoing competition from China, Germany and Mexico
  where labor costs are generally lower and weak currency exchange rates create
  pricing pressures in the U. S. casting markets. Sales of mine roof support
  anchors were down 10% compared to the same period a year ago. In 2001, the
  energy crisis in California and the surge in natural gas prices created an
  increase in demand for coal and resulted in the opening of several underground
  coal mines using the Company's proprietary mine roof anchor support systems.
  In 2002, demand for coal has softened as the result of an extremely mild
  winter. Coal stockpiles have been replenished and many Appalachian coal
  companies have announced production cutbacks. Although


                                       -8-



  the price of natural gas, oil and the weather influence the demand for coal,
  it is still the least costly and the most price stable energy source available
  today. Mining technology continues to evolve and the Company continues to look
  at new manufacturing methods and alternative products to remain competitive,
  including the addition of ductile iron casting capabilities and the
  development of new mine roof anchor systems to more effectively compete with
  resin bolt systems.

  Gross margin as a percentage of sales for the three months ended March 30,
  2002 was approximately 25% compared to 27% for the comparable period a year
  ago. The decrease in gross margin is primarily the result of product mix and
  reduced sales volume at certain locations.

  Selling and administrative expenses were up 1% or $41 thousand for the three
  months ended March 30, 2002 compared to the same period a year ago. The higher
  selling and administrative expenses are due to increased personnel expenses.

  Interest expense for the first quarter of 2002 was $447 thousand versus $646
  thousand for the first quarter of 2001. The decrease in interest expense was
  due to the lower debt and lower interest rates.

  Earnings before income taxes for the first quarter of 2002 were down 41% or
  $704 thousand compared to the first quarter of 2001. The Industrial Hardware
  segment was down 42% or $541 thousand for 3 months as compared to the same
  period a year ago. The decrease was the direct result of lower sales volume of
  industrial and transportation hardware reflecting less than fully utilized
  production facilities. The Security Products segment earnings before income
  taxes for the three months ended March 30, 2002 were down 11% or $95 thousand
  as compared to the first quarter of 2001. This decrease was the result of
  lower sales volume for our various lock products. The Metal Products segment
  earnings were down 33% or $120 thousand compared to the first quarter of 2001.
  The decrease was due to lower sales of mine roof expansion anchors as well as
  lower contract casting sales, as the result of foreign competition from Asia,
  Latin America and Europe. Weak currency exchanges continue to create pricing
  pressures on the contract casting market.


  Liquidity and Sources of Capital

  Cash flows from operations were $2.0 million for the first quarter of 2002
  versus $236 thousand for the same period in 2001. The change in cash flows
  resulted from the associated timing differences for collections of accounts
  receivable, payments of liabilities and changes in inventories. Cash flow from
  operations coupled with cash on hand at the beginning of the first quarter of
  2002 was sufficient to fund capital expenditures, debt service and dividend
  payments.

  Additions to property, plant and equipment were $386 thousand during the first
  quarter of 2002 versus $524 thousand for the comparable period a year ago.
  Total 2002 capital expenditures are not expected to exceed the annual expected
  $3.0 million level of depreciation.

  Total inventories as of March 30, 2002 were $17.8 million or $820 thousand
  lower than year end 2001. The inventory turnover ratio of 3.4 turns at the end
  of the first quarter was slightly better than the year end ratio of 3.3 turns.
  However, it was slightly lower than the 3.9 turns experienced in the first
  quarter of 2001. Accounts receivable increased by $732 thousand from year end
  2001, primarily due to increased sales volume compared to the fourth quarter
  of 2001. The average day's sales in accounts receivable for the first quarter
  of 2002 was 52 days compared to the first quarter of 2001 of 59 days.

  Cash flow from operating activities and funds available under the revolving
  credit portion of the Company's loan agreement should be sufficient to cover
  future foreseeable working capital requirements.




                                       -9-


  Other Matters

  No other matters are currently pending.


  Note: The preceding information contains forward looking statements which
  reflect the Company's current expectations regarding its future operating
  performance and achievements and is subject to certain risks and uncertainties
  that could cause actual results to differ materially from those set forth in
  such statements. Such risks and uncertainties include changing customer
  preferences, lack of success of new products, loss of customers, competition,
  increased raw material prices and problems associated with foreign sourcing of
  parts and products. The Company is not obligated to update or revise the
  aforementioned statements for new developments


ITEM 3            QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


  There have been no material changes in market risk from what was reported in
  the 2001 Annual Report on Form 10-K.











                                      -10-


PART II
                                OTHER INFORMATION


ITEM 1            LEGAL PROCEEDINGS
- ------            -----------------

                  There are no significant pending legal proceedings, other than
ordinary routine litigation incidental to the Company's business, to which
either the Registrant or any of its subsidiaries is a party or of which any of
their property is the subject.


ITEM 2            CHANGES IN SECURITIES AND USE OF PROCEEDS
- ------            -----------------------------------------
                  None


ITEM 3            DEFAULTS UPON SENIOR SECURITIES
                  None


ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------            ---------------------------------------------------
                  The Registrant held its Annual Meeting of the Stockholders at
The Eastern Company, Naugatuck, Connecticut on Wednesday, the twenty-fourth day
of April 2002. The matters voted on and the voting results were:




                                        FOR          WITHHELD      AGAINST          ABSTENTION
                                                                         

1)  Election of two director
     for a three-year term
     expiring in the year 2005.

     John W. Everets                  3,230,275        37,671
     Leonard F. Leganza               3,218,909        49,337

    Continuing Directors:
      Donald S. Tuttle III
      David C. Robinson
      Charles W. Henry


2)  Appointment of Ernst &
      Young LLP as
      independent auditors:           3,251,034                      12,022            5,189





ITEM 5            OTHER INFORMATION
- ------            -----------------
                  None


ITEM 6            EXHIBITS AND REPORTS ON FORM 8-K
- -------           --------------------------------
                  None





                                      -11-


                                   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.

                                         THE EASTERN COMPANY
                                         -------------------
                                         (Registrant)


DATE:   May 13, 2002                     /s/Leonard F. Leganza
        ------------                     ---------------------
                                         Leonard F. Leganza
                                         President and Chief Executive Officer



DATE:   May 13, 2002                     /s/John L. Sullivan III
        ------------                     -----------------------
                                         John L. Sullivan, III
                                         Vice President, Secretary and Treasurer







                                      -12-