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 28, 2003

                                       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  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                  Yes -- No X .

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 28, 2003
              -----                         -------------------------------
  Common Stock, No par value                            3,612,746


                                       -1-


                              PART I

                       FINANCIAL INFORMATION

               THE EASTERN COMPANY AND SUBSIDIARIES

  ITEM I   CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
  ------   -------------------------------------------------



  ASSETS
                                                                 June 28, 2003               December 28, 2002
                                                                 -------------               -----------------
                                                                                        
  CURRENT ASSETS
  Cash and cash equivalents                                      $   5,058,728                 $   5,939,232
  Investment in common stock, at market                                872,209                       807,438
  Accounts receivable, less allowances:
  2003 - $373,000; 2002 - $304,000                                  11,289,161                    10,824,807
  Inventories                                                       16,925,297                    16,534,657
  Prepaid expenses and other                                         1,249,199                     1,336,383
  Deferred income taxes                                                564,000                       564,000
                                                                 -------------                 -------------
  Total Current Assets                                              35,958,594                    36,006,517
  --------------------

  Property, plant and equipment                                     41,418,387                    40,442,628
  Accumulated depreciation                                         (17,055,417)                  (15,392,659)
                                                                 -------------                 -------------
                                                                    24,362,970                    25,049,969

  Goodwill and trademarks                                           10,635,032                    10,514,047
  Patents, technology and licenses,
   less accumulated amortization                                     2,033,752                     2,111,865
  Intangible pension asset                                           1,112,129                     1,112,129
  Prepaid pension cost                                               1,021,160                     1,338,010
                                                                 -------------                 -------------
     TOTAL ASSETS                                                $  75,123,637                 $  76,132,537
                                                                 =============                 =============

  LIABILITIES AND SHAREHOLDERS' EQUITY

  CURRENT LIABILITIES
  Accounts payable                                               $   4,232,941                 $   3,838,412
  Accrued compensation                                               1,177,347                     1,923,463
  Other accrued expenses                                             1,634,261                     2,015,979
  Current portion of long-term debt                                  2,624,254                     2,628,664
                                                                 -------------                 -------------
  Total Current Liabilities                                          9,668,803                    10,406,518
  -------------------------

  Deferred federal income taxes                                        841,687                       737,987
  Long-term debt, less current portion                              17,615,723                    18,920,747
  Accrued postretirement benefits                                    2,614,948                     2,578,156
  Accrued rate swap obligation                                         943,690                     1,138,086
  Accrued pension obligation                                         3,848,197                     4,448,197

  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:
       2003-3,612,746;  2002-3,631,869
       excluding 1,680,320 in 2003 and 1,657,320
       shares held in  treasury                                        615,489                       883,695
  Accumulated other comprehensive (loss)/income:
      Foreign currency translation                                    (189,535)                     (898,137)
      Additional minimum pension liability, net of taxes            (4,073,870)                   (4,073,870)
      Derivative financial instruments, net of taxes                  (566,690)                     (683,086)
      Unrealized holding gain on investment in common
       stock, net of taxes                                              74,964                        35,893
                                                                 -------------                 -------------

                                                                    (4,755,131)                   (5,619,200)

  Retained earnings                                                 43,730,231                    42,638,351
                                                                 -------------                 -------------
     TOTAL SHAREHOLDERS' EQUITY                                     39,590,589                    37,902,846
                                                                 -------------                 -------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                  $  75,123,637                 $  76,132,537
                                                                 =============                 =============
  See accompanying notes.
                                -2-



                      THE EASTERN COMPANY AND SUBSIDIARIES

             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)




                                                           Six Months Ended                      Three Months Ended
                                                  June 28, 2003      June 29, 2002        June 28, 2003       June 29, 2002
                                                  -------------      -------------        -------------       -------------
                                                                                                  
  Net sales                                        $43,181,825        $41,612,262          $21,591,111         $21,291,745

  Other income                                          25,818             40,400               13,249              27,185
                                                   -----------        -----------          -----------         -----------
                                                    43,207,643         41,652,662           21,604,360          21,318,930

  Cost of products sold                             32,409,625         31,689,505           16,318,446          16,478,547
                                                   -----------        -----------          -----------         -----------
                                                    10,798,018          9,963,157            5,285,914           4,840,383

  Selling and administrative expenses                7,293,196          6,911,464            3,473,743           3,269,684

  Interest expense                                     669,091            884,582              322,572             437,867
                                                   -----------        -----------          -----------         -----------

  INCOME BEFORE INCOME TAXES                         2,835,731          2,167,111            1,489,599           1,132,832

  Income taxes                                         945,666            731,486              552,911             374,314
                                                   -----------        -----------          -----------         -----------

  NET INCOME                                       $ 1,890,065        $ 1,435,625           $  936,688         $   758,518
                                                   ===========        ===========          ===========         ===========


  Net income per share:
      Basic                                          $    0.52          $    0.40            $    0.26           $    0.21
      Diluted                                        $    0.52          $    0.38            $    0.26           $    0.20

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




                                       -3-






                      THE EASTERN COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                        Six Months Ended

                                                              June 28, 2003           June 29, 2002
                                                              -------------           -------------
                                                                                 
  OPERATING ACTIVITIES:
    Net income                                                  $ 1,890,065             $ 1,435,625
    Adjustments to reconcile net income to net
     cash provided by operating activities:
       Depreciation and amortization                              1,840,656               1,811,709
       Loss on sales of equipment and other assets                       -                       -
       Postretirement benefits other than pensions                   36,792                  37,500
       Provision for losses on accounts receivable                   66,315                   4,836
       Issuance of Common Stock for directors' fees                  49,189                  42,785
       Changes in operating assets and liabilities:
         Accounts receivable                                       (391,352)             (1,242,184)
         Inventories                                               (752,313)              2,313,644
         Prepaid expenses                                           471,293                 139,483
         Prepaid pension                                            (24,062)                148,360
         Accounts payable                                          (413,884)                (34,521)
         Accrued expenses                                          (460,712)               (113,501)
         Other Assets                                               (72,502)               (272,200)
                                                                -----------             -----------
               NET CASH PROVIDED BY OPERATING ACTIVITIES          2,239,485               4,271,536


  INVESTING ACTIVITIES:
      Purchases of property, plant, and equipment                  (742,674)               (752,733)
      Other                                                          33,307                   3,177
                                                                -----------             -----------
               NET CASH USED BY INVESTING ACTIVITIES               (709,367)               (749,556)


  FINANCING ACTIVITIES:
    Principal payments on long-term debt                         (1,307,505)             (1,608,384)
    Purchases of Common Stock for treasury                         (317,395)                     -
    Dividends paid                                                 (798,185)               (797,568)
                                                                -----------             -----------
               NET CASH USED BY FINANCING ACTIVITIES             (2,423,085)             (2,405,952)

  Effect of exchange rate changes on cash                            12,463                  11,204
                                                                -----------             -----------

  NET CHANGE IN CASH AND CASH EQUIVALENTS                          (880,504)              1,127,232

  Cash and Cash Equivalents at Beginning of Period                5,939,232               4,955,020
                                                                -----------             -----------

  CASH AND CASH EQUIVALENTS AT END OF PERIOD                    $ 5,058,728            $  6,082,252
                                                                ===========            ============





                                       -4-






                  THE EASTERN COMPANY AND SUBSIDIARIES

  CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)





                                                                Six Months Ended                          Three Months Ended

                                                         June 28, 2003       June 29, 2002       June 28, 2003       June 29, 2002
                                                         -------------       -------------       -------------       -------------

                                                                                                          
  Net income                                                $ 1,890,065        $ 1,435,625        $   936,688          $   758,518
  Other comprehensive income --
     Foreign currency translation                               708,602            386,061            531,344              137,717
     Change in fair value of derivative financial
       instruments, net of income tax (expense)/benefit:
          2003 - ($78,000) and ($38,000) respectively;          116,396                                55,829
          2002 - ($13,000) and $61,000 respectively                                 18,304                                 (92,274)
     Unrealized holding gain on investment in
       common stock, net of income tax expense
          2003 - ($25,700) and ($40,000)respectively;            39,071                                60,639
          2002 - ($4,500) and ($24,000) respectively                                 6,338                                  35,610
                                                            -----------        -----------        -----------          -----------
  Comprehensive income                                      $ 2,754,134        $ 1,846,328        $ 1,584,500          $   839,571
                                                            ===========        ===========        ===========          ===========





                                       -5-




THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 28, 2003


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 28, 2002 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.

Certain prior year amounts have been reclassified to conform to the 2003
presentation.

The condensed balance sheet as of December 28, 2002 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 28, 2003     June 29, 2002       June 28, 2003   June  29, 2002
                                                     -------------     -------------       -------------   --------------
                                                                                                  
  Basic:
     Weighted average shares outstanding                3,627,807         3,629,931           3,625,310        3,630,586
     Contingent shares outstanding                             --                --                  --               --
                                                        ---------         ---------           ---------        ---------
     Denominator for basic earnings per share           3,627,807         3,629,931           3,625,310        3,630,586
                                                        =========         =========           =========        =========

  Diluted:
     Weighted average shares outstanding                3,627,807         3,629,931           3,625,310        3,630,586
     Contingent shares outstanding                             --                --                  --               --
     Dilutive stock options                                 2,602            99,611               5,204           86,445
                                                        ---------         ---------           ---------        ---------
     Denominator for diluted earnings per share         3,630,409         3,729,542           3,630,514        3,717,031
                                                        =========         =========           =========        =========


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

The components of inventories follow:



                                        June 28, 2003          December 28, 2002
                                        -------------          -----------------
                                                         
Raw materials and component parts       $  7,836,413            $  7,658,722
Work in process                            4,332,876               4,226,858
Finished goods                             4,756,008               4,649,077
                                        ------------            ------------
                                        $ 16,925,297            $ 16,534,657
                                        ============            ============

                                       -6-





THE EASTERN COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

JUNE 28, 2003


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

Segment financial information follows:


                                                   SIX MONTHS ENDED                       THREE MONTHS ENDED
                                            June 28, 2003     June 29, 2002          June 28, 2003        June 29, 2002
                                            -------------     -------------          -------------        -------------
                                                                                              
Revenues:
   Sales to unaffiliated customers:
      Industrial Hardware                    $17,066,514       $14,902,415           $ 8,461,310           $ 8,005,345
       Security Products                      18,861,109        18,494,321             9,379,421             9,438,508
      Metal Products                           7,254,202         8,215,526             3,750,380             3,847,892
                                             -----------       -----------           -----------           -----------
                                              43,181,825        41,612,262            21,591,111            21,291,745
General corporate                                 25,818            40,400                13,249                27,185
                                             -----------       -----------           -----------           -----------
                                             $43,207,643       $41,652,662           $21,604,360           $21,318,930
                                             ===========       ===========           ===========           ===========

Income Before Income Taxes:
   Industrial Hardware                       $ 2,197,375       $ 1,799,473           $ 1,073,507           $ 1,062,078
   Security Products                           2,160,267         1,973,095             1,090,493             1,169,217
   Metal Products                                270,842           211,834               126,267               (35,530)
                                             -----------       -----------           -----------           -----------
      Operating Profit                         4,628,484         3,984,402             2,290,267             2,195,765
   General corporate expenses                 (1,123,662)         (932,707)             (478,096)             (625,066)
   Interest expense                             (669,091)         (884,584)             (322,572)             (437,867)
                                             -----------       -----------           -----------           -----------
                                             $ 2,835,731       $ 2,167,111           $ 1,489,599           $ 1,132,832
                                             ===========       ===========           ===========           ===========


Note E - Stock-Based Compensation
- ---------------------------------

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure" which addressed financial accounting
and reporting for recording expenses for the fair value of stock options. SFAS
148 provides alternative methods of transition for a voluntary change to the
fair value method of accounting for stock-based employee compensation as
originally provided by SFAS No. 123, "Accounting for Stock-Based Compensation."
Additionally, SFAS 148 amends the disclosure requirements of SFAS No.123 in both
annual and interim financial statements. The interim disclosure provisions are
effective for financial reports containing financial statements for interim
periods beginning after December 15, 2002.

The Company has elected to continue to account for stock options in accordance
with Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock
Issued to Employees. As such, it does not recognize compensation expense for
stock options granted under its stock option plans if the exercise price is at
least equal to the fair market value of the Company's common stock on the date
granted. Stock-based compensation costs for stock awards are reflected in net
income over the awards' vesting period.

Pro forma information regarding net income and earnings per share, as required
by Statement No. 123 "Accounting for Stock-Based Compensation", has been
determined as if the Company had accounted for its employee stock options under
the fair value method. The fair value of the stock options was estimated at the
date of grant using a Black-Scholes option pricing model with the following
weighted-average assumptions:


                                       -7-





                                            June 28, 2003         June 29, 2002
                                            -------------         -------------
                                                              
  Risk free interest rate                       2.27                   4.19
  Expected volatility                           3.07                   3.10
  Expected option life                         5 years               5 years
  Weighted-average dividend yield               3.1%                   3.1%




                                                               THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                       June 28, 2003      June 29, 2002       June 28, 2003      June 29, 2002
                                                       -------------      -------------       -------------      -------------
                                                                                                      
       Net (loss) income, as reported                      $936,688           $758,518          $1,890,065         $1,435,625

       Deduct: Total stock-based employee
       compensation expense determined
       under fair value based method for all
       awards granted since July 19, 2000,
       net of related tax effects
                                                            (12,873)           (14,505)            (25,746)           (29,010)
       Pro forma net income                                $923,815           $744,013          $1,864,319         $1,406,615

       Earnings per share:

       Basic-as reported                                      $0.26              $0.21               $0.52              $0.40
       Basic-pro forma                                        $0.25              $0.20               $0.51              $0.39

       Diluted-as reported                                    $0.26              $0.20               $0.52              $0.38
       Diluted-pro forma                                      $0.25              $0.20               $0.51              $0.38



For the purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the stock options' vesting period ranging
from 1 to 5 years. The pro forma effect on net income and related earnings per
share may not be representative of future years' impact since the terms and
conditions of new grants may vary from the current terms.


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 2003 was $937,000 or $.26 per
  diluted share on sales of $21.6 million compared to $759,000 or $.20 per
  diluted share on sales of $21.3 million in the second quarter of 2002. Net
  income for the first six months of 2003 was $1.9 million or $.52 per diluted
  share on sales of $43.2 million as compared to the first six months of 2002 of
  $1.4 million or $.38 per diluted share on sales of $41.6 million.

  Sales for the second quarter 2003 were up 1% compared to the same period a
  year ago. New product sales contributed 8%, volume of existing products
  decreased 8% and prices increased 1%. Sales for the first half of 2003 were up
  4% compared to the same period a year ago. Volume of existing products was
  down 5% while new product sales were up 8% and prices were up 1%.
                                       -8-


  The Industrial Hardware segment's second quarter sales were up 6% compared to
  the second quarter of 2002. New product sales increased 21% and volume of
  existing products decreased 15%. Sales for the first six months of 2003 were
  up 15% compared to the same period a year ago. New product sales increased 22%
  while sales volume of existing products was down 7%. New products include
  pushbutton locking systems for use on utility truck bodies, rotary locks for
  the truck accessories market and "sleeper boxes" for use on class 8 trucks.
  Without the additional sales of "sleeper boxes" resulting from the acquisition
  of Canadian Commercial Vehicles Corporation, sales would have decreased by 9%
  in the three month period and would have been flat for the 6 month period
  compared to the same periods in the prior year. Sales of heavy hardware to the
  tractor-trailer industry were up 13% for the first six months of 2003 as
  compared to the same period a year ago. While sales of heavy hardware dipped
  in the second quarter, management believes 2003 will continue to show
  improvement over the prior year. Sales of our school and courtesy bus products
  were up 6% for the first half of the year as compared to the first half of
  2002. Sales of industrial hardware are up 4% from prior year levels. Sales of
  automotive accessories decreased 7% for six months compared to the same period
  in 2002. Our presence in China has recently been expanded with the
  establishment of Eastern Industries (Shanghai) Ltd., a manufacturing facility
  located in Shanghai, China. This subsidiary will be instrumental in helping us
  remain price competitive in North America and will open up the possibility to
  more effectively pursue markets in Asia and elsewhere. In addition to
  producing fabricated metal products, it will include plastic injection molding
  capability. It will also serve as a sourcing center for non-competitive
  products. The Company anticipates continued sales improvement in the
  Industrial Hardware segment throughout 2003.

  The Security Products segment's sales were comparable in the second quarter
  2003 as compared to the second quarter of 2002. Sales for the first half of
  2003 were up 2% compared to the first half of 2002. Volume of existing
  products was up 1% and new product sales increased 1%. Sales of new products
  consisted of electronic drop meters for commercial laundry applications. Sales
  of locks to the computer industry decreased 12% in the second quarter of 2003
  as compared to the comparable quarter of 2002 while sales for the first half
  of 2003 increased 8% as compared to the first half of 2002. Sales of locks to
  the electronic industries were up 19% for the first half of 2003 as compared
  to the first half of 2002. Sales of locks to the travel industry continue to
  be below prior year levels. While the TSA (Transportation Security
  Administration) has announced not to lock baggage, the Company has introduced
  the PrestoSeal product line to prevent surreptitious entry into baggage and
  has been working with Travel Sentry in developing a new lock that would meet
  TSA requirements. Sales of security products to the commercial laundry
  industry increased 2% as compared to the first half of 2002. 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 3% in the second quarter 2003 as
  compared to the second quarter of 2002. Volume of existing products was down
  11% and prices increased 8%. Sales for the first half were down 12% compared
  to the first half of 2002. Volume of existing products was down 16% and prices
  increased 4%. Sales of our contract casting products for use in the commercial
  and industrial construction industry decreased 32% for the first half of 2003
  as compared to the first half of 2002. 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 up 2% for the first half of 2003 as compared to
  2002. The Company continues to look at new manufacturing methods and
  alternative products to remain competitive in this industry. Sales for 2003
  will be lower than those reported in 2002 as the Company continues to move
  away from the production and sale of low margin contract castings.

  Gross margin as a percentage of sales for the three and six months ended June
  28, 2003 were approximately 24% and 25% respectively compared to 23% and 24%
  in the comparable periods a year ago. The increase in gross margin is
  primarily the result of product mix and increased sales volume causing higher
  plant utilization at some of our production facilities.

                                       -9-


  Selling and administrative expenses were up 6% or $207,000 and 6% or $382,000
  respectively for the three and six months ended June 28, 2003 compared to the
  same periods a year ago. The increase in selling and administrative expenses
  for both the three and six month periods are due to the addition of Canadian
  Commercial Vehicles in the 2003 periods and favorable insurance premium
  refunds received in the second quarter of 2002.

  Interest expense decreased by $115,000 or 26% for the second quarter of 2003
  and $215,000 or 24% for six months as compared to the same periods in 2003.
  This decrease in interest expense was due to lower debt and lower interest
  rates.

  Earnings before income taxes for the three months ended June 28, 2003 were up
  $357,000 or 32% and for six months ended June 28, 2003 were up 31% or $669,000
  as compared to the same periods of 2002. The Industrial Hardware segment was
  comparable to the prior year for the three month period and up 22% or $398,000
  for the six month period as compared to the same periods a year ago. The
  increase in the six months was primarily the result of increased sales over
  the prior year period, which included the additional sales generated in 2003
  from the acquisition of Canadian Commercial Vehicles in October 2002. The
  Security Products segment earnings before income taxes for the three and six
  month periods ended June 28, 2003 were down 6% or $69,000 and up 9% or
  $187,000 respectively compared to the comparable periods a year ago. The
  decrease in the three month period was due to lower sales volume in 2003 and
  the increase in the six month period was the result of increased sales volume
  and efficiency gains achieved through the consolidation of the manufacturing
  operations of CCL Security Products into the Illinois Lock facility in
  Wheeling Illinois during 2002. The Metal Products segment earnings were up
  455% or $162,000 and 28% or $59,000 for the second quarter and first half of
  2003 over the same periods a year ago. This increase was mainly due to
  increased prices and elimination of some lower margin contract casting
  products.

  The effective tax rate of 37% for the 3 months ended June 28, 2003 was higher
  than the comparable period in 2002 of 33% due to higher foreign taxes.


  Liquidity and Sources of Capital

  Cash flows from operations were $2.2 million for the first half of 2003 versus
  $4.3 million for the same period in 2002. 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, contributions to the companies pension plans, purchases of
  Common Stock for the treasury and dividend payments.

  Additions to property, plant and equipment were $709,000 during the first half
  of 2003 versus $750,000 for the comparable period a year ago. Total capital
  expenditures for 2003 are expected to be in the range of $1.5 million to $2.5
  million.

  Total inventories as of June 28, 2003 were $16.9 million or $391,000 higher
  than year end 2002. The inventory turnover ratio of 3.8 turns at the end of
  the second quarter was comparable to both the prior year second quarter of 3.9
  turns and the year end ratio of 3.7 turns. Accounts receivable increased by
  $464,000 from year end 2002, primarily due to increased sales volume compared
  to the fourth quarter of 2002. The average days sales in accounts receivable
  for the second quarter of 2003 was 48 days compared to 52 days in the second
  quarter of 2002 and 48 days at year end 2002.

  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.

                                      -10-


  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
2003 Annual Report on Form 10-K.

ITEM 4            CONTROLS AND PROCEDURES
- ------            -----------------------

Evaluation of Disclosure Controls and Procedures

Within the 90 days prior to the date of this report, the Company carried out an
evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and Chief Financial
Officer, of the effectiveness of the design and operation of the Company's
disclosure controls and procedures. The Company's disclosure controls and
procedures are designed to ensure that information required to be disclosed by
the Company in its periodic SEC filings is recorded, processed and reported
within the time periods specified in the SEC's rules and forms.

Based upon that evaluation, the Chief Executive Officer and Chief Financial
Officer concluded that the Company's disclosure controls and procedures are
effective in timely alerting them to material information relating to the
Company (including its consolidated subsidiaries) required to be included in the
Company's periodic SEC filings.

Changes in Internal Controls

There were no significant changes in the Company's internal controls or in other
factors that could significantly affect these controls subsequent to the date of
their evaluation.



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


                                      -11-




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 29, 2003.


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



ITEM 6            EXHIBITS AND REPORTS ON FORM 8-K
- -------           --------------------------------

                  (a)  99(1) The Registrant's Annual Report on Form 10-K for the
                       fiscal year ended December 28, 2002 is incorporated
                       herein by reference.

                       99(2) The Registrant's Quarterly Report on Form 10-Q for
                       the quarterly period ended March 29, 2003 is incorporated
                       herein by reference.

                       99(3) Certifications pursuant to Rule 13a-14 or Rule
                       15d-14 and 18 USC 1350 as adopted pursuant to the
                       Sarbanes-Oxley Act of 2002.

                  (b)  99(4) Form 8-K filed on April 23, 2003 setting forth the
                       press release reporting the Company's earnings for the
                       quarter ended March 29, 2003.

                       99(5) Form 8-K filed on July 30, 2003 setting forth the
                       press release reporting the Company's earnings for the
                       quarter ended June 28, 2003.



                                   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:  August 11, 2003                /s/Leonard F. Leganza
       ---------------                ---------------------
                                      Leonard F. Leganza
                                      President and Chief Executive Officer



DATE:  August 11, 2003                /s/John L. Sullivan III
       ---------------                ------------------------
                                      John L. Sullivan III
                                      Vice President, Secretary and Treasurer



                                      -12-