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 JUNE 29, 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 June 29, 2002
               -----                           -------------------------------
     Common Stock, No par value                           3,632,021


                                       -1-



                                     PART I

                              FINANCIAL INFORMATION

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


                                                                   June 29, 2002             December 29, 2001
                                                                   -------------             -----------------
  CURRENT ASSETS
                                                                                          
  Cash and cash equivalents                                         $  6,082,252                 $   4,955,020
  Investment in common stock                                             860,855                       850,017
  Accounts receivable, less allowance:
  2002- $350,000;  2001- $344,000                                     12,073,973                    10,814,017
  Inventories                                                         16,312,310                    18,590,847
  Prepaid expenses and other current assets                            1,616,355                     1,690,917
  Deferred income taxes                                                  640,200                       640,200
                                                                    ------------                 -------------
  Total Current Assets                                                37,585,945                    37,541,018
  --------------------

  Property, plant and equipment                                       41,140,782                    40,323,624
  Accumulated depreciation                                           (15,935,593)                  (14,337,979)
                                                                    ------------                 -------------
                                                                      25,205,189                    25,985,645

  Prepaid pension cost                                                 5,172,750                     5,321,110
  Goodwill                                                            10,686,718                    10,603,638
  Other assets, net of accumulated amortization                        2,441,794                     2,444,643
                                                                    ------------                 -------------
     TOTAL ASSETS                                                   $ 81,092,396                 $  81,896,054
                                                                    ============                 =============

  LIABILITIES AND SHAREHOLDERS' EQUITY

  CURRENT LIABILITIES

  Accounts payable                                                  $  3,709,991                 $   3,471,951
  Accrued compensation                                                 1,320,876                       982,464
  Other accrued expenses                                               1,177,391                     2,066,734
  Current portion of long-term debt                                    8,636,126                     3,388,662
                                                                    ------------                 -------------
  Total Current Liabilities                                           14,844,384                     9,909,811
  -------------------------

  Deferred federal income taxes                                        3,144,000                     3,126,500
  Long-term debt, less current portion                                18,160,434                    25,013,906
  Accrued postretirement benefits                                      2,773,410                     2,735,910
  Interest rate swap obligation                                        1,023,116                     1,054,420

  Shareholders' Equity

  Preferred Stock, No Par Value
     Authorized shares - 2,000,000
     (No shares issued)
  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                       881,940                       839,155
  Accumulated other comprehensive (loss)/income:
      Foreign currency translation                                      (770,454)                   (1,156,515)
      Derivative financial instruments                                  (614,116)                     (632,420)
      Unrealized holding gain on investment in common stock               67,310                        60,972
                                                                    ------------                 -------------
                                                                      (1,317,260)                   (1,727,963)

  Retained earnings                                                   41,582,372                    40,944,315
                                                                    ------------                 -------------
     TOTAL SHAREHOLDERS' EQUITY                                       41,147,052                    40,055,507
                                                                    ------------                 -------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                     $ 81,092,396                 $  81,896,054
                                                                    ============                 =============

  See accompanying notes.
                                       -2-


                      THE EASTERN COMPANY AND SUBSIDIARIES


             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)




                                                         Six Months Ended                       Three Months Ended
                                                June 29, 2002      June 30, 2001         June 29, 2002       June 30, 2001
                                                -------------      -------------         -------------       -------------
                                                                                                 
  Net sales                                       $41,612,262       $ 43,367,024           $21,291,745        $ 20,690,102

  Interest income                                      40,400             68,264                27,185              28,839
                                                  -----------       ------------           -----------        ------------
                                                   41,652,662         43,435,288            21,318,930          20,718,941

  Cost of products sold                            31,689,505         31,848,401            16,478,547          15,356,556
                                                  -----------       ------------           -----------        ------------
                                                    9,963,157         11,586,887             4,840,383           5,362,385

  Selling and administrative expenses               6,911,464          7,244,552             3,269,684           3,643,994

  Interest expense                                    884,582          1,239,860               437,867             593,975

  Goodwill amortization                                    -             395,579                    -              155,816
                                                  -----------       ------------           -----------        ------------

  INCOME BEFORE INCOME TAXES                        2,167,111          2,706,896             1,132,832             968,600

  Income taxes                                        731,486          1,004,809               374,314             418,385
                                                  -----------       ------------           -----------        ------------


  NET INCOME                                      $ 1,435,625       $  1,702,087           $   758,518        $    550,215
                                                  ===========       ============           ===========        ============


  Net income per share:
      Basic                                         $    0.40          $    0.47             $    0.21           $    0.15
      Diluted                                       $    0.38          $    0.46             $    0.20           $    0.15

  Cash dividends per share                          $    0.22          $    0.22             $    0.11           $    0.11




  See accompanying notes.
                                       -3-




                      THE EASTERN COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                            Six Months Ended

                                                                   June 29, 2002          June 30, 2001
                                                                   -------------          -------------
                                                                                   
  OPERATING ACTIVITIES:
    Net income                                                      $ 1,435,625            $  1,702,087
    Adjustments to reconcile net income to net
     cash provided by operating activities:
       Depreciation and amortization                                  1,811,709               2,223,073
       Loss on sales of equipment and other assets                           -                      488
       Postretirement benefits other than pensions                       37,500                 (25,000)
       Provision for losses on accounts receivable                        4,836                  (5,926)
       Issuance of Common Stock for directors' fees                      42,785                  75,569
       Changes in operating assets and liabilities:
         Accounts receivable                                         (1,242,184)              1,008,233
         Inventories                                                  2,313,644              (1,430,740)
         Prepaid expenses                                               139,483                 157,435
         Prepaid pension                                                148,360                (104,589)
         Accounts payable                                               (34,521)               (387,977)
         Accrued expenses                                              (113,501)               (322,833)
         Other Assets                                                  (272,200)               (110,024)
                                                                    -----------            ------------
                NET CASH PROVIDED BY OPERATING ACTIVITIES             4,271,536               2,779,796

  INVESTING ACTIVITIES:
      Purchases of property, plant, and equipment                      (752,733)             (1,094,373)
      Other                                                               3,177                      -
                                                                    -----------            ------------
                NET CASH USED BY INVESTING ACTIVITIES                  (749,556)             (1,094,373)


  FINANCING ACTIVITIES:
    Principal payments on long-term debt                             (1,608,384)             (1,386,881)
    Dividends paid                                                     (797,568)               (799,814)
                                                                    -----------            ------------
               NET CASH USED BY FINANCING ACTIVITIES                 (2,405,952)             (2,186,695)

  Effect of exchange rate changes on cash                                11,204                 (10,013)
                                                                    -----------            ------------

  NET CHANGE IN CASH AND CASH EQUIVALENTS                             1,127,232                (511,285)
  Cash and Cash Equivalents at Beginning of Period                    4,955,020               4,541,706
                                                                    -----------            ------------
  CASH AND CASH EQUIVALENTS AT END OF PERIOD                        $ 6,082,252            $  4,030,421
                                                                    ===========            ============



  See accompanying notes.
                                       -4-




                   THE EASTERN COMPANY AND SUBSIDIARIES

  CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)




                                                                   Six Months Ended                      Three Months Ended

                                                          June 29, 2002      June 30, 2001      June 29, 2002       June 30, 2001
                                                          -------------      -------------      -------------       -------------

                                                                                                           
  Net income                                                $ 1,435,625      $ 1,702,087          $ 758,518             $ 550,215
  Other comprehensive income --
     Foreign currency translation                               386,061           33,311            137,717               173,477
     Cumulative effect of accounting change
       for derivative financial instruments,
       net of income tax benefit of $265,000                         -          (400,756)                -                     -
     Change in fair value of derivative financial
       instruments, net of income tax
       (expense)/benefit:
          2002 - ($13,000) and $61,000 respectively;             18,304               -             (92,274)                   -
          2001 - $55,000 and ($50,000) respectively                  -           (88,004)                -                 74,427
     Unrealized holding gain on investment in
       common stock, net of income tax expense
       of ($4,500) and ($24,000) respectively                     6,338               -              35,610                    -
                                                            -----------      -----------          ---------             ---------

  Comprehensive income                                      $ 1,846,328      $ 1,246,638          $ 839,571             $ 798,119
                                                            ===========      ===========          =========             =========



  See accompanying notes.
                                       -5-




THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 29, 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 generally accepted accounting
principles 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:



                                                                  Six Months Ended                     Three Months Ended
                                                         June 29, 2002    June 30, 2001       June 29, 2002    June  30, 2001
                                                         -------------    -------------       -------------    --------------
                                                                                                      
  Basic:
     Weighted average shares outstanding                    3,629,931         3,632,015           3,630,586        3,632,819
     Contingent shares outstanding                                 -            (11,250)                 -           (11,250)
                                                            ---------         ---------           ---------        ---------
     Denominator for basic earnings per share               3,629,931         3,620,765           3,630,586        3,621,569
                                                            =========         =========           =========        =========

  Diluted:
     Weighted average shares outstanding                    3,629,931         3,632,015           3,630,586        3,632,819
     Contingent shares outstanding                                 -            (11,250)                 -           (11,250)
     Dilutive stock options                                    99,611            75,509              86,445           69,008
                                                            ---------         ---------           ---------        ---------
     Denominator for diluted earnings per share             3,729,542         3,696,274           3,717,031        3,690,577
                                                            =========         =========           =========        =========




Note C - Inventories
- --------------------

The components of inventories follow:



                                        June 29, 2002         December 29, 2001
                                        -------------         -----------------
                                                         
Raw materials and component parts       $  7,226,353            $  8,228,364
Work in process                            3,849,705               4,390,818
Finished goods                             5,236,252               5,971,665
                                        ------------            ------------
                                        $ 16,312,310            $ 18,590,847
                                        ============            ============


                                       -6-





THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 29, 2002


Note D - Segment Information
- ----------------------------

Segment financial information follows:


                                                  SIX MONTHS ENDED                       THREE MONTHS ENDED
                                         June 29, 2002      June 30, 2001          June 29, 2002        June 30, 2001
                                         -------------      -------------          -------------        -------------
                                                                                            
Revenues:
   Sales to unaffiliated customers:
      Industrial Hardware                  $14,902,415        $15,412,620            $ 8,005,345          $ 7,379,061
      Security Products                     18,494,321         17,934,957              9,438,508            8,436,751
      Metal Products                         8,215,526         10,019,447              3,847,892            4,874,290
                                           -----------        -----------            -----------          -----------
                                            41,612,262         43,367,024             21,291,745           20,690,102
General corporate                               40,400             68,264                 27,185               28,839
                                           -----------        -----------            -----------          -----------
                                           $41,652,662        $43,435,288            $21,318,930          $20,718,941
                                           ===========        ===========            ===========          ===========

Income Before Income Taxes:
   Industrial Hardware                     $ 1,799,473        $ 2,206,582            $ 1,062,078          $   927,707
   Security Products                         1,973,095          1,397,899              1,169,217              498,769
   Metal Products                              211,834          1,127,693                (35,530)             760,062
                                           -----------        -----------            -----------          -----------
      Operating Profit                       3,984,402          4,732,174              2,195,765            2,186,538
   General corporate expenses                 (932,709)          (785,418)              (625,066)            (623,963)
   Interest expense                           (884,584)        (1,239,860)              (437,867)            (593,975)
                                           -----------        -----------            -----------          -----------
                                           $ 2,167,109        $ 2,706,896            $ 1,132,832          $   968,600
                                           ===========        ===========            ===========          ===========




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 standard, goodwill is no longer
  amortized but rather subjected to annual impairment tests; other intangibles
  continue to be amortized over their useful lives. The Company recently
  completed its initial impairment review and determined that there is no
  impairment.

  The changes in the carrying amount of goodwill for the six months ended June
  29, 2002, follow:

           Balance as of December 29, 2001                    $10,603,638
           Goodwill acquired                                       50,735
           Change due to foreign currency translation              32,345
                                                              -----------
           Balance as of June 29, 2002                        $10,686,718
                                                              ===========


  Goodwill amortization for the three and six month periods ended June 30, 2001
  were $155,816 and $395,579, respectively. If the provisions of Statement No.
  142 had been applied effective December 31, 2000 then the net income for the
  Company would have been $643,705 or $.17 per diluted share and $1,939,434 or
  $.52 per diluted share for the three and six month periods ended June 30,
  2001.




                                       -7-


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.


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


The Company makes estimates and assumptions that may materially affect reported
amounts and disclosures. These relate to valuation allowances for the
collectibility of accounts receivable and for excess and obsolete inventories,
accruals for pensions and other postretirement benefits (including forecasted
future cost increases and returns on plan assets), provisions for depreciation
(estimating useful lives), and, on occasion, accruals for contingent losses. The
Company is also subject to various risks and uncertainties that may cause actual
results to differ from estimated results, such as changes within our industry
segments, in the overall economy, competition, litigation and legislation.

Results of Operations

  Net income per share for the second quarter of 2002 was $759,000 or $.20 per
  diluted share on sales of $21.3 million compared to $550,000 or $.15 per
  diluted share on sales of $20.7 million in the second quarter of 2001. Net
  income for the first six months of 2002 was $1.4 million or $.38 per diluted
  share on sales of $41.6 million as compared to the first six months of 2001 of
  $1.7 million or $.46 per diluted share on sales of $43.4 million.

  Sales for the second quarter 2002 were up 3% compared to the same period a
  year ago. New product sales contributed 4% and volume decreased 1%. Sales for
  the first half of 2002 were down 4% compared to the same period a year ago.
  Volume was down 7% while new product sales were up 3%.

  The Industrial Hardware segment's second quarter sales were up 9% compared to
  the second quarter of 2001. New product sales increased 8% and volume
  increased 1%. However, sales for the first six months of 2002 were down 3%
  compared to the same period a year ago. New product sales increased 7% while
  sales volume was down 10%. New products include pushbutton locking systems for
  use on utility truck bodies, rotary locks with cables for tonneau covers and
  door closures for school and courtesy buses. Sales of heavy hardware to the
  tractor-trailer industry were down 35% for the first six months of 2002 as
  compared to the same period a year ago. Trailer manufacturers with excessive
  inventories continue to hold back purchase commitments for our heavy hardware.
  We expect a moderate improvement in sales during the second half of the year.
  Sales of our school and courtesy bus products were up 22% for the first half
  of the year as compared to the first half of 2001. Sales of industrial
  hardware are off 25% from prior year levels while truck and utility body
  hardware sales were comparable to prior year levels. The lower sales in the
  industrial hardware segment is reflective of the overall softness in the
  economy, however, we anticipate an improvement in business during the second
  half of 2002.

  The Security Products segment's sales were up 12% in the second quarter 2002
  as compared to the second quarter of 2001. Price increases were up 1%, new
  products sales were up 3% and volume was up 8%. Sales for the first half of
  2002 were up 3% compared to the first half of 2001. Price increases were up 1%
  and new product sales increased 2%. Sales of new products include push button
  locks, drawer slides, luggage tags and electronic drop meters. Sales of locks
  to the computer industry
                                       -8-



  increased 29% in the second quarter of 2002 as compared to the comparable
  quarter of 2001 while sales for the first half of 2002 increased 18% as
  compared to the first half of 2001. Sales of locks to the electronic
  industries were up 13% for the first half of 2002 as compared to the first
  half of 2001. Sales of locks to the luggage industry continue to be below
  prior year levels, however, it is improving gradually and is expected to
  continue to improve in the second half of 2002. Sales of security products to
  the commercial laundry industry increased 6% as compared to the first half of
  2001. Despite the current economic environment, sales increases were up across
  the majority of the product lines with smart card systems accounting for
  approximately half of the increase. The Company continues to pursue new
  business opportunities through aggressive pricing, improved customer service,
  intense marketing and a commitment to new product development.

  The Metal Products segment's sales were down 21% in the second quarter 2002 as
  compared to the second quarter of 2001. Volume was down 19% and prices
  decreased 2%. Sales for the first half were down 18% compared to the first
  half of 2001 all attributable to a decrease in volume. Sales of our contract
  casting products for use in the commercial and industrial construction
  industry decreased 21% for the first half of 2002 as compared to the first
  half of 2001. Foreign competition from China and Mexico with low labor rates
  and favorable foreign exchange rates has created pricing pressure and reduced
  demand for our contract casting products. Sales of our mine roof anchors were
  down 16% for the first half of 2002 as compared to 2001. A mild winter reduced
  demand for coal by utility companies resulting in coal production cutbacks at
  many Appalachian coal companies. To combat reduction in our contract casting
  and mine roof anchor products the Company continues to develop ductile iron
  casting capabilities in order to compete in the market for smaller sized
  ductile iron castings. Also, the Company is currently developing a mine roof
  anchor system to compete with resin bolt systems.

  Gross margin as a percentage of sales for the three and six months ended June
  29, 2002 were approximately 23% and 24% respectively compared to 25% and 26%
  in the comparable periods a year ago. The decrease in gross margin is
  primarily the result of product mix and reduced sales volume causing lower
  plant utilization at some of our production facilities.

  Selling and administrative expenses were down 10% or $374 thousand and 5% or
  $333 thousand respectively for the three and six months ended June 29, 2002
  compared to the same periods a year ago. The reduction in selling and
  administrative expenses for both the three and six month periods was mainly
  due to lower personnel costs, lower professional service costs, and favorable
  insurance premium refunds compared to the second quarter of 2001.

  Interest expense decreased by $156 thousand or 26% for the second quarter of
  2002 and $355 thousand or 29% for six months as compared to the same periods
  in 2001. This decrease in interest expense was due to lower debt and lower
  interest rates.

  Earnings before income taxes for the three months ended June 29, 2002 were up
  $164 thousand or 17% and for six months ended June 29, 2002 were down 20% or
  $540 thousand as compared to the same periods of 2001. The Industrial Hardware
  segment was up 15% or $134 thousand and down 18% or $407 thousand for the
  three and six month periods as compared to the same periods a year ago. The
  increase in the second quarter was primarily the result of increased sales
  while the decrease for the first half was due to lower sales. The Security
  Products segment earnings before income taxes for the three and six month
  periods ended June 29, 2002 were up 134% or $670 thousand and 41% or $575
  thousand respectively compared to the comparable periods a year ago. This
  increase was the result of increased sales volume and the elimination of
  goodwill amortization expense as required by FASB Statement 142, "Goodwill and
  Other Intangible Assets" and efficiency gains achieved through the
  consolidation of our manufacturing operations of CCL Security Products into
  the Illinois Lock facility in Wheeling Illinois. The Metal Products segment
  earnings were down 105% or $796 thousand and 81% or $916 thousand for the
  second quarter and first half of 2002 over the same periods a year ago. Lower
  sales volume in both contract casting and mine roof anchor systems resulted in
  the lower earnings.



                                       -9-


  Liquidity and Sources of Capital

  Cash flows from operations were $4.3 million for the first half of 2002 versus
  $2.8 million for the same period in 2001. The change in cash flows resulted
  from changes in the level of sales at all locations and the associated timing
  differences for collections of accounts receivable and payments of liabilities
  and changes in inventories. Cash flow from operations coupled with cash on
  hand at the beginning of the year was sufficient to fund capital expenditures,
  debt service and dividend payments.

  Additions to property, plant and equipment were $750,000 during the first half
  of 2002 versus $1.1 million for the comparable period a year ago. Total 2002
  capital expenditures are not expected to exceed the $3.0 million level of
  depreciation for the year.

  Total inventories as of June 29, 2002 were $16.3 million or $2.3 million lower
  than yearend 2001. The inventory turnover ratio of 3.9 turns at the end of the
  second quarter was slightly higher than the prior year second quarter of 3.5
  turns and the year end ratio of 3.3 turns. Accounts receivable increased by
  $1.3 million from year end 2001. The average day's sales in accounts
  receivable for the second quarter of 2002 was 52 days compared to the 55 days
  in the second quarter of 2001.

  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 working capital requirements. The Company borrowings against the
  revolver totaled approximately $5 million all of which has been classified on
  the balance sheet under "Current portion of long-term debt". The Company
  intends to refinance its revolving credit loan upon its expiration on July 1,
  2003.

  A summary of the Company's contractual obligations and commitments as of June
  29, 2002 (amounts in millions), follows:



       Obligations and
       Commitments         2003     2004    2005     2006     2007    Thereafter
       ---------------     ----     ----    ----     ----     ----    ----------

                                                       
       Revolver            $5.0     $ --    $ --     $ --     $ --        $ --
       Long-term debt       3.6      4.1     4.2      9.2      0.2         0.4
       Operating Leases     0.3      0.3     0.3      0.3      0.2          --
                           ----     ----    ----     ----     ----        ----
               Total       $8.9     $4.4    $4.5     $9.5     $0.4        $0.4




  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
- ------            ---------------------------------------------------

                  See the information set forth in Item 4 of the Form 10-Q of
                  the Company for the quarterly period ended March 30, 2002.


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


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




                                   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:  July 30, 2002              /s/Leonard F. Leganza
       -------------              ---------------------
                                  Leonard F. Leganza
                                  President and Chief Executive Officer



DATE:  July 30, 2002              /s/John L. Sullivan, III
       -------------              ------------------------
                                  John L. Sullivan, III
                                  Vice President, Secretary and Treasurer


                                      -11-