UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q
(Mark One)
          [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
For the period ended: January 28, 2001
                                       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 0-5411

                             HERLEY INDUSTRIES, INC.
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)

            DELAWARE                                          #23-2413500
 ------------------------------                          ---------------------
(State or other jurisdiction of                         (I.R.S.  Employer
  incorporation or organization)                         Identification Number)

 3061 Industry Drive, Lancaster, Pennsylvania                17603
 --------------------------------------------               --------
(Address of Principal Executive Offices)                   (Zip Code)

Registrant's Telephone Number, including Area Code:        (717) 397-2777
                                                            -------------

         --------------------------------------------------------------
        (Former name, former address and former fiscal year, if changed
                               since last report.)

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.

                                             [X]  Yes   [ ]  No

                       APPLICABLE ONLY TO ISSUERS INVOLVED
                        IN BANKRUPTCY PROCEEDINGS DURING
                            THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.
                                             [ ]  Yes   [ ]  No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

As of March 6, 2001 - 7,020,086 shares of Common Stock.






                             HERLEY INDUSTRIES, INC
                                AND SUBSIDIARIES

                               INDEX TO FORM 10-Q





PART  I  -  FINANCIAL   INFORMATION                                      PAGE
                                                                         ----
Item 1  - Financial Statements:

     Consolidated Balance Sheets  -
           January 28, 2001 and July 30, 2000                               2

     Consolidated Statements of Income  -
           For the thirteen and twenty-six weeks ended
           January 28, 2001 and January 30, 2000                            3

     Consolidated Statements of Cash Flows -
           For the twenty-six weeks ended
           January 28, 2001 and January 30, 2000                            4

     Notes to Consolidated Financial Statements                             5

Item 2  -  Management's Discussion and Analysis of
           Financial Condition and Results of Operations                    8

Item 3  -  Quantitative and Qualitative Disclosures About Market Risk      10

PART II -OTHER   INFORMATION                                               11

           Signatures                                                      12








                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands except share data)

                                                                                 January 28,    July 30,
                                                                                   2001           2000
                                                                                 ------------  ----------
                                                                                 (Unaudited)    (Audited)
                                                                                         
                          ASSETS
Current Assets:
         Cash and cash equivalents                                              $   11,981     $    7,665
         Accounts receivable                                                        15,903         14,315
         Costs incurred and income recognized in excess
            of billings on uncompleted contracts                                       964            146
         Other receivables                                                             105            293
         Inventories                                                                28,508         23,045
         Deferred taxes and other                                                    2,828          2,795
                                                                                 ---------      ---------
                       Total Current Assets                                         60,289         48,259
Property, Plant and Equipment, net                                                  19,553         18,004
Intangibles, net of amortization of $3,799 at
         January 28, 2001 and $3,095 at July 30, 2000                               26,471         18,096
Available-For-Sale Securities                                                          146            146
Other Investments                                                                    1,054          1,020
Other Assets                                                                         1,107          1,131
                                                                                 ---------      ---------
                                                                                $  108,620     $   86,656
                                                                                 =========      =========
         LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
         Current portion of long-term debt                                      $      284     $      282
         Accounts payable and accrued expenses                                      13,182          9,602
         Income taxes payable                                                          778          1,426
         Reserve for contract losses                                                   296            467
         Advance payments on contracts                                               1,039           1,006
                                                                                 ---------      ---------
                       Total Current Liabilities                                    15,579         12,783
Long-term Debt                                                                       2,811          2,931
Deferred Income Taxes                                                                5,451          5,571
                                                                                 ---------      ---------
                                                                                    23,841         21,285
                                                                                 ---------      ---------
Commitments and Contingencies
Shareholders' Equity:
         Common stock, $.10 par value;  authorized
           20,000,000 shares; issued and outstanding
           7,018,086 at January 28, 2001 and 5,993,870
           at July 30, 2000                                                            702            599
         Additional paid-in capital                                                 45,479         29,808
         Retained earnings                                                          38,598         34,964
                                                                                 ---------      ---------
                       Total Shareholders' Equity                                   84,779         65,371
                                                                                 ---------      ---------
                                                                                $  108,620     $   86,656
                                                                                 =========      =========


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

                                        2




                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                      (In thousands except per share data)


                                                          Thirteen weeks ended             Twenty-six weeks ended
                                                          --------------------             ----------------------
                                                      January 28,      January 30,      January 28,      January 30,
                                                          2001             2000             2001             2000
                                                      -----------      -----------      -----------      -----------
                                                                                              
Net sales                                              $  18,322        $  16,217        $  36,416        $  32,357
                                                        --------         --------         --------         --------
Cost and expenses:
       Cost of products sold                              12,367           10,313           23,606           19,978
       Selling and administrative expenses                 3,579            3,142            7,384            6,388
                                                        --------         --------         --------         --------
                                                          15,946           13,455           30,990           26,366
                                                        --------         --------         --------         --------
            Operating income                               2,376            2,762            5,426            5,991
                                                        --------         --------         --------         --------
Other income (expense):
       Investment income                                     157               47              281              101
       Interest expense                                      (64)            (309)            (114)            (581)
                                                        --------         --------         --------         --------
                                                              93             (262)             167             (480)
                                                        --------         --------         --------         --------

            Income before income taxes                     2,469            2,500            5,593            5,511
Provision for income taxes                                   865              874            1,959            1,928
                                                        --------         --------         --------         --------

            Net income                               $     1,604        $   1,626        $   3,634        $   3,583
                                                        ========         ========         ========         ========

Earnings per common share - Basic                        $ .23            $ .36            $ .57            $ .76
                                                           ===              ===              ===              ===

       Basic weighted average shares                       6,842            4,563            6,416            4,684
                                                           =====            =====            =====            =====

Earnings per common share - Diluted                      $ .22            $ .34            $ .51            $ .72
                                                           ===              ===              ===              ===

       Diluted weighted average shares                     7,400            4,844            7,088            4,972
                                                           =====            =====            =====            =====



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

                                        3




                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (In thousands)

                                                                             Twenty-six weeks ended
                                                                             ----------------------
                                                                          January 28,       January 30,
                                                                             2001              2000
                                                                         ------------      ------------
                                                                                     
Cash flows from operating activities:
       Net income                                                        $      3,634      $      3,583
                                                                           ----------        ----------
       Adjustments to reconcile net income to
          net cash provided by operations:
            Depreciation and amortization                                       2,171             1,913
            (Gain) on sale of fixed assets                                       -                  (18)
            Equity in income of limited partnership                               (34)              (35)
            Decrease (increase) in deferred tax assets                             38               (90)
            (Decrease) increase in deferred tax liabilities                      (120)              429
            Changes in operating assets and liabilities:
                 (Increase) in accounts receivable                               (331)             (649)
                 (Increase) in costs incurred and income recognized
                    in excess of billings on uncompleted contracts               (818)             -
                 Decrease (increase) in other receivables                         188               (11)
                 (Increase) in inventories                                     (3,991)           (1,916)
                 (Increase) in prepaid expenses and other                         (71)             (183)
                 (Decrease) increase in accounts payable and
                    accrued expenses                                           (1,009)              369
                 (Decrease) increase in income taxes payable                     (648)              631
                 (Decrease) in reserve for contract losses                       (171)             (165)
                 Increase in advance payments on contracts                         33               620
                 Other, net                                                       (                -
                                                                           ----------        ----------
                       Total adjustments                                       (4,777)              895
                                                                           ----------        ----------

            Net cash (used in) provided by operating activities                (1,143)            4,478
                                                                           ----------        ----------
Cash flows from investing activities:
       Acquisition of businesses, net of cash acquired                         (8,373)           (6,020)
       Proceeds from sale of fixed assets                                        -                4,124
       Capital expenditures                                                    (1,177)           (1,794)
                                                                           ----------        ----------
            Net cash (used in) investing activities                            (9,550)           (3,690)
                                                                           ----------        ----------
Cash flows from financing activities:
       Borrowings under bank line of credit                                     1,000            11,500
       Proceeds from exercise of stock options and warrants                    15,968               226
       Payments under lines of credit                                          (1,000)           (4,000)
       Payments of long-term debt                                                (765)             (204)
       Purchase of treasury stock                                                (194)           (7,565)
                                                                           ----------        ----------
            Net cash provided by (used in) financing activities                15,009               (43)
                                                                           ----------        ----------

            Net increase in cash and cash equivalents                           4,316               745

Cash and cash equivalents at beginning of period                                7,665             2,741
                                                                           ----------        ----------

Cash and cash equivalents at end of period                               $     11,981      $      3,486
                                                                           ==========        ==========



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

                                        4




Herley Industries, Inc. and Subsidiaries

Notes to Consolidated Financial Statements - (Unaudited)

1.   The  consolidated  financial  statements  include  the  accounts  of Herley
     Industries, Inc. and its subsidiaries,  all of which are wholly-owned.  All
     significant inter-company accounts and transactions have been eliminated in
     consolidation.

     In the opinion of the  Company,  the  accompanying  consolidated  financial
     statements  reflect all  adjustments  (which include only normal  recurring
     adjustments) necessary to present fairly the results of operations and cash
     flows for the periods presented. These financial statements (except for the
     balance  sheet  presented at July 30, 2000) are unaudited and have not been
     reported on by independent public accountants.

     Results of operations for interim periods are not necessarily indicative of
     the results of operations for a full year due to external factors which are
     beyond the control of the Company.

2.   The Company entered into an agreement effective as of the close of business
     September  30, 2000,  to acquire all of the issued and  outstanding  common
     stock  of  Terrasat,  Inc.  ("Terrasat"),  a  California  corporation.  The
     transaction  provides  for the payment of  $6,000,000  in cash,  $3,000,000
     which was paid in December 2000 and $3,000,000 to be paid in December 2001,
     and the assumption of approximately $1,025,000 in liabilities. In addition,
     the  agreement  provides for  additional  cash payments in the future up to
     $2,000,000,  based  on  gross  revenues  through  December  31,  2001.  The
     transaction has been accounted for under the purchase method.  Accordingly,
     the  consolidated  balance  sheet  includes the assets and  liabilities  of
     Terrasat at January 28,  2001,  and the  consolidated  statement  of income
     includes the results of Terrasat  operations  from October 1, 2000.  Excess
     cost over the fair value of net assets acquired of approximately $4,971,000
     is being amortized over 20 years. The allocation of the aggregate estimated
     purchase price will be revised when additional information concerning asset
     and  liability  valuations  is  obtained.   Adjustments,   which  could  be
     significant,  will be made during the  allocation  period based on detailed
     reviews of the fair values of assets acquired and  liabilities  assumed and
     could  result in a  substantial  change in the excess of cost over the fair
     value of net assets acquired.

     The Company  entered  into an  agreement as of September 1, 2000 to acquire
     certain  assets  and the  business,  subject to the  assumption  of certain
     liabilities, of American Microwave Technology,  Inc., ("AMT"), a California
     corporation,  which is being  operated as a division of Herley  Industries,
     Inc. The  transaction  provided for the payment of $5,400,000 in cash,  and
     the assumption of approximately $1,153,000 in liabilities. In addition, the
     Company entered into an exclusive  license  agreement for certain  products
     providing  for a  royalty  of 10% on the net  shipments  of  such  products
     through  October 2004.  The  transaction  has been  accounted for under the
     purchase method.  Accordingly,  the consolidated balance sheet includes the
     assets and  liabilities  of AMT at January 28, 2001,  and the  consolidated
     statement of income includes the results of AMT's operations from September
     1,  2000.  Excess  cost  over the  fair  value of net  assets  acquired  of
     approximately  $4,109,000 is being amortized over 20 years.  The allocation
     of the aggregate purchase price will be revised when additional information
     concerning asset and liability valuations is obtained.  Adjustments,  which
     could be  significant,  will be made during the allocation  period based on
     detailed  reviews of the fair  values of assets  acquired  and  liabilities
     assumed and could result in a substantial change in the excess of cost over
     the fair value of net assets acquired.


                                        5





3.   Inventories at January 28, 2001 and July 30, 2000 are summarized as follows
     (in thousands):

                                              January 28, 2001   July 30, 2000
                                              ----------------   -------------
         Purchased parts and raw materials        $ 14,942          $ 12,804
         Work in process                            12,373             9,358
         Finished products                           1,193               883
                                                  $ 28,508          $ 23,045

4.   In February  2001,  the Company  entered into an amendment to its revolving
     loan agreement with a bank that provides for a revolving  unsecured loan in
     the aggregate principal amount of $30,000,000 which may be used for general
     corporate purposes,  including business acquisitions.  The revolving credit
     facility  requires  the  payment of  interest  only on a monthly  basis and
     payment of the outstanding  principal balance on January 31, 2003. Interest
     is set at 1.65% over the FOMC  Federal  Funds Target Rate based on tangible
     net worth in excess of $25,000,000, or at an increment of 1.80% if tangible
     net worth is less than $25,000,001.  The FOMC Federal Funds Target Rate was
     6.00% at January 28,  2001.  There is a fee of 15 basis points per annum on
     the  unused  portion of the credit  line in excess of  $20,000,000  payable
     quarterly.  There were no borrowings outstanding as of January 28, 2001 and
     July 30,  2000.  The credit  facility  also  provides  for the  issuance of
     stand-by  letters  of credit  with a fee of 1.0% per  annum of the  amounts
     outstanding  under the facility.  At January 28, 2001,  stand-by letters of
     credit aggregating $2,982,195 were outstanding under this facility.

     The agreement contains various financial covenants,  including, among other
     matters,  minimum  tangible  net worth,  debt to tangible  net worth,  debt
     service coverage, and restrictions on other borrowings.

5.   The following  table shows the  calculation of basic earnings per share and
     earnings per share assuming dilution (in thousands except per share data):

                                                      Thirteen weeks ended
                                                    ------------------------
                                                    January 28,  January 30,
                                                        2001         2000
                                                    -----------  -----------
     Numerator:
        Net Income                                    $ 1,604     $ 1,626
     Denominator:
        Basic weighted-average shares                   6,842       4,563
           Effect of dilutive securities:
              Employee stock options and warrants         558         281
        Diluted weighted-average shares                 7,400       4,844

     Options to purchase  62,000  shares of common stock,  with exercise  prices
     ranging from $18.88 to $21.38,  were outstanding  during the second quarter
     of fiscal  2001,  but were not included in the  computation  of diluted EPS
     because the exercise  price is greater than the average market price of the
     common  shares.  The  options,  which expire  December 4, 2005,  were still
     outstanding  as of January  28,  2001.  Options  and  warrants  to purchase
     2,648,675 shares of common stock,  with exercise prices ranging from $13.88
     to $16.46,  were  outstanding  during the second quarter of fiscal 2000 but
     were not  included in the  computation  of diluted EPS because the exercise
     prices are greater than the average market price of the common shares.




                                        6





     Approximately  946,300 of the warrants  which were called for redemption as
     of November 13, 2000 were exercised during the second quarter at $15.60 per
     share of common stock resulting in proceeds of  approximately  $14,762,000.
     The proceeds have been invested in a short term money fund.

                                                      Twenty-six weeks ended
                                                      ----------------------
                                                    January 28,   January 30,
                                                        2001          2001
                                                        ----          ----
     Numerator:
        Net Income                                    $ 3,634       $ 3,583
     Denominator:
        Basic weighted-average shares                   6,416         4,684
           Effect of dilutive securities:
              Employee stock options and warrants         672           288
        Diluted weighted-average shares                 7,088         4,972

     Options to purchase  45,417  shares of common stock,  with exercise  prices
     ranging from $20.50 to $21.38, were outstanding during the first six months
     of fiscal  2001,  but were not included in the  computation  of diluted EPS
     because the exercise  price is greater than the average market price of the
     common  shares.  The  options,  which expire  December 4, 2005,  were still
     outstanding  as of January  28,  2001.  Options  and  warrants  to purchase
     2,648,675 shares of common stock,  with exercise prices ranging from $13.88
     to $16.46,  were outstanding during the first six months of fiscal 2000 but
     were not  included in the  computation  of diluted EPS because the exercise
     prices are greater than the average market price of the common shares.

     As of March 6, 2001, 7,020,086 shares of common stock were outstanding.

6.   Supplemental cash flow information is as follows (in thousands):

                                                     Twenty-six weeks ended
                                                     ----------------------
                                                    January 28,   January 30,
                                                       2001          2000
                                                       ----          ----
       Cash paid during the period for:
           Interest                                  $  161         $ 553
           Income Taxes                               2,733           876
       Cashless exercise of stock options              -               47
       Common stock issued for business acquired       -              514
       Tax benefit related to stock options            -              161

7.   In  connection  with the  acquisition  of  Robinson  Laboratories,  Inc. in
     January 2000, the Company is obligated to issue additional shares of Common
     Stock based on new orders booked through January 31, 2001.  Based on orders
     booked,  the Company  will issue  97,841  shares of Common Stock during the
     third quarter. The additional shares will be valued at the closing price of
     the common stock on the date of issue.


                                        7





Item 2:  Management's Discussion and Analysis of Financial Condition and Results
         -----------------------------------------------------------------------
         of Operations
         -------------
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

The  statements  contained  in this  report  which are not  historical  fact are
"forward-looking statements" that involve various important assumptions,  risks,
uncertainties  and other factors which could cause the Company's  actual results
for fiscal 2001 and beyond to differ  materially  from those  expressed  in such
forward-looking statements. These important factors include, without limitation,
competitive  factors  and  pricing  pressures,  changes in legal and  regulatory
requirements,  technological change or difficulties,  product development risks,
commercialization  and trade  difficulties and general economic  conditions,  as
well as other risks previously disclosed in the Company's securities filings and
press releases.

Results of Operations
- ---------------------
Thirteen weeks ended January 28, 2001 and January 30, 2000
- ----------------------------------------------------------

Net sales for the  thirteen  weeks ended  January  28,  2001 were  approximately
$18,322,000  compared to  $16,217,000  in the second quarter of fiscal 2000. The
sales increase of $2,105,000  (13.0%) is  attributable to an increase in revenue
of $291,000 from  microwave  products,  and  $3,891,000 in commercial  products,
offset by a decrease of $2,078,000  in microwave  systems  revenue.  Included in
commercial  products  are  revenues of  $2,952,000  attributable  to  businesses
acquired during the first quarter of fiscal 2001.

The gross profit  margin of 32.5% in the thirteen  weeks ended  January 28, 2001
was lower  than the  margin of 36.4% in the  second  quarter  of the prior  year
primarily due to the shift in volume to commercial products as noted above, with
lower gross margins,  and the investment in new product  development  related to
commercial wireless applications.

Selling and  administrative  expenses for the thirteen  weeks ended  January 28,
2001  increased  approximately  $437,000 as  compared  to the second  quarter of
fiscal 2001.  Contributing  to this  increase  were  selling and  administrative
expenses of $723,000 from businesses acquired.  Incentive compensation decreased
$93,000 and legal expenses decreased $210,000.

Investment  income increased  approximately  $110,000 from the prior year second
quarter  primarily from the investment of proceeds from the exercise of warrants
in May and November 2000. Interest expense decreased $245,000 as compared to the
second quarter of fiscal 2000 due to the repayment of bank borrowings out of the
proceeds of the exercise of the warrants.

Twenty-six weeks ended January 28, 2001 and January 30, 2000
- ------------------------------------------------------------

Net sales for the  twenty-six  weeks ended  January 28, 2001 were  approximately
$36,416,000  compared to $32,357,000 in the first six months of fiscal 2000. The
sales increase of $4,059,000  (12.5%) is  attributable to an increase in revenue
of $3,147,000 from microwave  products,  and $6,129,000 in commercial  products,
offset by a decrease of $5,217,000  in microwave  systems  revenue.  Included in
commercial  products  are  revenues of  $4,017,000  attributable  to  businesses
acquired during the first quarter of fiscal 2001.

The gross profit margin of 35.2% in the twenty-six  weeks ended January 28, 2001
was lower than the margin of 38.3% in fiscal 2000  primarily due to the shift in
volume to commercial products as noted above , with lower gross margins, and the
investment  in  new  product   development   related  to   commercial   wireless
applications.

Selling and  administrative  expenses for the twenty-six weeks ended January 28,
2001 increased  approximately $996,000 as compared to fiscal 2000.  Contributing
to this increase were selling and administrative expenses of

                                        8





$1,396,000 from businesses acquired.  Incentive  compensation decreased $323,000
and legal expenses decreased $238,000.

Investment income increased approximately $180,000 from the prior year primarily
from the  investment  of  proceeds  from the  exercise  of  warrants  in May and
November 2000.  Interest expense  decreased  $467,000 as compared to fiscal 2000
due to the repayment of bank  borrowings  out of the proceeds of the exercise of
the warrants.  Bank borrowings outstanding at January 30, 2000 were $11,500,000.
There was no bank debt outstanding during the quarter ended January 28, 2001.

Business Acquisitions
- ---------------------

In connection  with the  acquisition of Robinson  Laboratories,  Inc. in January
2000, the Company is obligated to issue additional  shares of Common Stock based
on new orders  booked  through  January 31, 2001.  Based on orders  booked,  the
Company will issue 97,841 shares of Common Stock during the third  quarter.  The
additional shares will be valued at the closing price of the common stock on the
date of issue.

The Company  entered  into an  agreement  effective  as of the close of business
September 30, 2000, to acquire all of the issued and outstanding common stock of
Terrasat, Inc. ("Terrasat"),  a California corporation. The transaction provides
for the payment of  $6,000,000 in cash, $3,000,000 of which was paid in December
2000  and  $3,000,000  to be paid  in  December  2001,  and  the  assumption  of
approximately $1,025,000 in liabilities. In addition, the agreement provides for
additional cash payments in the future up to $2,000,000, based on gross revenues
through  December 31, 2001.  The  transaction  has been  accounted for under the
purchase method. Accordingly, the consolidated balance sheet includes the assets
and liabilities of Terrasat at January 28, 2001, and the consolidated  statement
of income  includes  the results of Terrasat  operations  from  October 1, 2000.
Excess  cost  over  the fair  value  of net  assets  acquired  of  approximately
$4,971,000 is being  amortized  over 20 years.  The  allocation of the aggregate
estimated purchase price will be revised when additional  information concerning
asset  and  liability  valuations  is  obtained.  Adjustments,  which  could  be
significant, will be made during the allocation period based on detailed reviews
of the fair values of assets acquired and  liabilities  assumed and could result
in a substantial  change in the excess of cost over the fair value of net assets
acquired.

The Company  entered into an  agreement,  as of  September  1, 2000,  to acquire
certain  assets  and  the  business,   subject  to  the  assumption  of  certain
liabilities,  of American  Microwave  Technology,  Inc.,  ("AMT"),  a California
corporation,  which is being operated as a division of Herley  Industries,  Inc.
The  transaction  provided  for the  payment  of  $5,400,000  in  cash,  and the
assumption of approximately $1,153,000 in liabilities.  In addition, the Company
entered into an exclusive license agreement for certain products providing for a
royalty of 10% on the net shipments of such products  through  October 2004. The
transaction has been accounted for under the purchase method.  Accordingly,  the
consolidated balance sheet includes the assets and liabilities of AMT at January
28, 2001, and the consolidated statement of income includes the results of AMT's
operations from September 1, 2000. Excess cost over the fair value of net assets
acquired of  approximately  $4,109,000  is being  amortized  over 20 years.  The
allocation  of the  aggregate  purchase  price will be revised  when  additional
information concerning asset and liability valuations is obtained.  Adjustments,
which could be significant,  will be made during the allocation  period based on
detailed  reviews of the fair values of assets acquired and liabilities  assumed
and could  result in a  substantial  change in the  excess of cost over the fair
value of net assets acquired.

Liquidity and Capital Resources
- -------------------------------

As of January 28, 2001 and July 30, 2000,  working  capital was  $44,710,000 and
$35,476,000,   respectively,   and  the  ratio  of  current  assets  to  current
liabilities was 3.87 to 1 and 3.78 to 1, respectively.

As is customary  in the defense  industry,  inventory  is partially  financed by
progress  payments.  The  unliquidated  balance of these  advanced  payments was
approximately $1,039,000 at January 28, 2001, and $1,006,000 at July 30,2000.

                                        9






Net cash used in operations  during the period was  approximately  $1,143,000 as
compared to cash  provided by operations of $4,478,000 in the prior fiscal year.
Significant  changes causing the decrease from fiscal 2000 include net increases
in inventories  of $3,991,000  and costs  incurred on  uncompleted  contracts of
$818,000,  and reductions in accounts payable and accrued expenses of $1,009,000
and income taxes payable of $648,000.

Net cash used in investing  activities  consists of the  acquisitions of AMT and
Terrasat for net cash of  approximately  $8,373,000,  as  discussed  above under
"Business Acquisition", and $1,177,000 for capital expenditures.

During the period  ended  January 28,  2001,  the Company  received  proceeds of
$210,633 from the exercise of common stock  options by employees,  $997,920 from
the  exercise of  Managing  Underwriters'  Warrants,  and  $14,759,186  from the
exercise  of 946,349 of the  warrants  which were  called for  redemption  as of
November 13, 2000 which were exercised at $15.60 per share of common stock.  The
proceeds have been invested in a short term money fund.

Payments of long-term  debt  includes the payment of  approximately  $622,000 of
debt assumed in the acquisitions of AMT and Terrasat with interest rates ranging
from 9% to 18%.

The  Company  acquired  10,800  shares of  treasury  stock  through  open market
purchases at a cost of $194,000. All treasury shares have been retired.

The Company  maintains a revolving  credit facility with a bank for an aggregate
of  $30,000,000,  as amended in February 2001,  which expires  January 31, 2003.
There were no borrowings outstanding as of January 28, 2001 and July 30, 2000.

At January 28, 2001, the Company had cash and cash  equivalents of approximately
$11,981,000.

The Company believes that presently anticipated future cash requirements will be
provided by internally generated funds and existing credit facilities.

Item 3:  Quantitative and Qualitative Disclosures About Market Risk
         ----------------------------------------------------------

The Company is subject to market risk  associated with changes in interest rates
and stock  prices.  The Company has not entered  into any  derivative  financial
instruments  to manage the above risks and the Company has not entered  into any
market  risk  sensitive  instruments  for trading  purposes.  There have been no
material  changes in market  risk to the  Company  since its fiscal  year end as
disclosed in the Company's Annual Report Form 10K as of July 30, 2000.

                                       10





PART II  -  OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS:

     The Company is not involved in any material legal proceedings.

ITEM 2  - CHANGES IN SECURITIES:

     None

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES:

     None

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS:

     (a)  The Registrant held its Annual Meeting of Stockholders on  January 18,
          2001.

     (b)  Two directors were elected at the  Annual Meeting  of  Stockholders as
          follows:

          Class I - To serve until the Annual Meeting of Stockholders in 2002 or
          until their successors are chosen and qualified:

          Name                           Votes For      Votes Withheld
          ----------------------------   ---------      --------------
          Lee N.  Blatt                  5,594,464          217,001
          Adm.  Edward K.  Walker, Jr.   5,594,464          217,001

     (c)  The adoption of a 2000 Stock Option Plan was ratified as follows:

                  Votes For         Votes Against         Abstained
                  ---------         -------------         ---------
                  1,815,715           1,790,622            319,834


ITEM 5 - OTHER INFORMATION:

          None

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

     (a)  Exhibits

          10.1   Amendment  to Loan  Agreement  dated  February 15, 2001 between
                 Registrant and Allfirst  Bank,  successor to The First National
                 Bank of Maryland.

     (b)  Reports on Form 8-K

          No reports on Form 8-K were filed during the second  quarter of fiscal
          2001.


                                       11






                                    FORM 10-Q


                                   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.



                              HERLEY INDUSTRIES, INC.
                              -----------------------
                                   Registrant




                              BY: /S/ Myron Levy
                                  ---------------------
                                  Myron Levy, President


                              BY: /S/    Anello C. Garefino
                                  ---------------------------
                                  Anello C. Garefino
                                  Principal Financial Officer


DATE: March 12, 2001

                                       12