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:   April 29, 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)

10 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 June 6, 2001 - 7,021,086 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  -
           April 29, 2001 and July 30, 2000                                2

     Consolidated Statements of Income  -
           For the thirteen and thirty-nine weeks ended
           April 29, 2001 and April 30, 2000                               3

     Consolidated Statements of Cash Flows -
           For the thirty-nine weeks ended
           April 29, 2001 and April 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)

                                                              April 29,    July 30,
                                                                 2001        2000
                                                                 ----        ----
                                                             (Unaudited)  (Audited)
                          ASSETS
                                                                    
Current Assets:
         Cash and cash equivalents                            $ 13,016    $  7,665
         Accounts receivable                                    16,499      14,315
         Costs incurred and income recognized in excess
            of billings on uncompleted contracts                  --           146
         Other receivables                                         114         293
         Inventories                                            31,728      23,045
         Deferred taxes and other                                2,713       2,795
                                                               -------     -------
                                 Total Current Assets           64,070      48,259
Property, Plant and Equipment, net                              19,640      18,004
Intangibles, net of amortization of $4,182 at
         April 29, 2001 and $3,095 at July 30, 2000             27,067      18,096
Available-For-Sale Securities                                      146         146
Other Investments                                                1,064       1,020
Other Assets                                                     1,079       1,131
                                                               -------     -------
                                                              $113,066    $ 86,656
                                                               =======     =======
         LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
         Current portion of long-term debt                    $    252    $    282
         Accounts payable and accrued expenses                  15,744       9,602
         Billings in excess of costs incurred and
             income recognized on uncompleted contracts            129        --
         Income taxes payable                                    1,022       1,426
         Reserve for contract losses                               776         467
         Advance payments on contracts                             460       1,006
                                                               -------     -------
                                 Total Current Liabilities      18,383      12,783
Long-term Debt                                                   2,767       2,931
Deferred Income Taxes                                            5,451       5,571
                                                               -------     -------
                                                                26,601      21,285
                                                               -------     -------
Commitments and Contingencies
Shareholders' Equity:
         Common stock, $.10 par value; authorized
           20,000,000 shares; issued and outstanding
           7,020,686 at April 29, 2001 and 5,993,870
           at July 30, 2000                                        702         599
         Additional paid-in capital                             45,491      29,808
         Retained earnings                                      40,272      34,964
                                                               -------     -------
                                 Total Shareholders' Equity     86,465      65,371
                                                               -------     -------

                                                              $113,066    $ 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    Thirty-nine weeks ended
                                             --------------------    -----------------------
                                             April 29,   April 30,    April 29,   April 30,
                                                2001        2000         2001        2000
                                                ----        ----         ----        ----

                                                                      
Net sales                                    $ 20,277    $ 19,248     $ 56,693    $ 51,604
                                               ------      ------       ------      ------

Cost and expenses:
       Cost of products sold                   13,528      11,867       37,134      31,845
       Selling and administrative expenses      4,328       3,834       11,712      10,222
                                               ------      ------       ------      ------
                                               17,856      15,701       48,846      42,067
                                               ------      ------       ------      ------
            Operating income                    2,421       3,547        7,847       9,537
                                               ------      ------       ------      ------
Other income (expense):
       Investment income                          194          39          475         141
       Interest expense                           (42)       (421)        (156)     (1,002)
                                               ------      ------       ------      ------
                                                  152        (382)         319        (861)
                                               ------      ------       ------      ------
            Income before income taxes          2,573       3,165        8,166       8,676

Provision for income taxes                        899       1,100        2,858       3,028
                                               ------      ------       ------      ------
            Net income                       $  1,674    $  2,065     $  5,308    $  5,648
                                               ======      ======       ======      ======

Earnings per common share - Basic              $ .24       $ .45        $ .80       $ 1.21
                                                 ===         ===          ===         ====

       Basic weighted average shares            7,020       4,637        6,617       4,667
                                               ======      ======       ======      ======

Earnings per common share - Diluted            $ .23       $ .40        $ .73       $ 1.13
                                                 ===         ===          ===         ====
       Diluted weighted average shares          7,363       5,220        7,259       5,000
                                               ======      ======       ======      ======


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)

                                                                       Thirty-nine weeks ended
                                                                       -----------------------
                                                                        April 29,   April 30,
                                                                          2001        2000
                                                                          ----        ----
                                                                              
Cash flows from operating activities:

       Net income                                                       $  5,308    $  5,648
                                                                           -----       -----
       Adjustments to reconcile net income to
          net cash provided by operations:
            Depreciation and amortization                                  3,393       2,964
            Equity in income of limited partnership                          (44)        (51)
            Decrease (increase) in deferred tax assets                        39        (120)
            (Decrease) increase in deferred tax liabilities                 (120)        439
            Changes in operating assets and liabilities:
                 (Increase) in accounts receivable                          (977)       (666)
                 Decrease in costs incurred and income recognized
                    in excess of billings on uncompleted contracts           146        --
                 Decrease in other receivables                               179          90
                 (Increase) in inventories                                (7,211)     (2,097)
                 Decrease (increase) in prepaid expenses and other            43        (153)
                 Increase in accounts payable and accrued expenses         1,528         857
                 Increase in billings in excess of costs incurred and
                    income recognized on uncompleted contracts               129        --
                 (Decrease) increase in income taxes payable                (404)      1,027
                 (Decrease) in reserve for contract losses                  (591)       (484)
                 (Decrease) in advance payments on contracts                (546)       (300)
                 Other, net                                                  (11)          8
                                                                           -----       -----
                     Total adjustments                                    (4,447)      1,514
                                                                           -----       -----
            Net cash provided by operating activities                        861       7,162
                                                                           -----       -----
Cash flows from investing activities:
       Acquisition of businesses, net of cash acquired                    (8,373)     (6,020)
       Proceeds from sale of fixed assets                                     16       4,124
       Capital expenditures                                               (2,098)     (2,303)
                                                                          ------       -----
            Net cash (used in) investing activities                      (10,455)     (4,199)
                                                                          ------       -----
Cash flows from financing activities:
       Borrowings under bank line of credit                                2,941      12,000
       Proceeds from exercise of stock options and warrants               15,980         935
       Payments under lines of credit                                     (2,700)     (7,500)
       Payments of long-term debt                                         (1,082)     (1,759)
       Purchase of treasury stock                                           (194)     (7,565)
                                                                          ------      ------
            Net cash provided by (used in) financing activities           14,945      (3,889)
                                                                          ------      ------

            Net increase in cash and cash equivalents                      5,351        (926)

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

Cash and cash equivalents at end of period                              $ 13,016    $  1,815
                                                                          ======      ======


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 April  29,  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 $4,996,000
     is being amortized over 20 years.

     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 April 29,  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 estimated purchase price in connection with
     these  acquisitions  will be revised as 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 April 29, 2001 and July 30, 2000 are  summarized as follows
     (in thousands):

                                              April 29, 2001    July 30, 2000
                                              --------------    -------------

         Purchased parts and raw materials          $ 16,023        $ 12,804
         Work in process                              14,434           9,358
         Finished products                             1,271             883
                                                     -------        --------
                                                    $ 31,728        $ 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
     4.50% at April 29, 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 April 29, 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 April 29, 2001,  stand-by  letters of
     credit aggregating $2,898,134 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
                                                          --------------------
                                                        April 29,      April 30,
                                                          2001           2000
                                                          ----           ----
     Numerator:
        Net Income                                      $ 1,674        $ 2,065
                                                          =====          =====
     Denominator:
        Basic weighted-average shares                     7,020          4,637
           Effect of dilutive securities:
              Contingently issuable shares                   32            -
              Employee stock options and warrants           311            583
                                                          -----          -----
        Diluted weighted-average shares                   7,363          5,220
                                                          =====          =====

     Options to purchase  1,058,528 shares of common stock, with exercise prices
     ranging from $14.75 to $20.50, were outstanding during the third 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 at various dates through May 26,
     2010, were still outstanding as of April 29, 2001.  Options and warrants to
     purchase  85,422 shares of common stock,  with exercise prices ranging from
     $16.88 to $17.88,  were outstanding during the third 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.

                                                        Thirty-nine weeks ended
                                                        -----------------------
                                                        April 29,      April 30,
                                                          2001           2000
                                                          ----           ----
     Numerator:
        Net Income                                      $ 5,308        $ 5,648
                                                          =====          =====
     Denominator:
        Basic weighted-average shares                     6,617          4,667
           Effect of dilutive securities:
              Contingently issuable shares                   32            -
              Employee stock options and warrants           610            333
                                                          -----          -----
        Diluted weighted-average shares                   7,259          5,000
                                                          =====          =====

     Options to purchase  235,667 shares of common stock,  with exercise  prices
     ranging  from  $17.75 to  $20.50,  were  outstanding  during the first nine
     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 at various dates through April
     28, 2010, were still outstanding as of April 29, 2001. Options and warrants
     to purchase  2,501,875 shares of common stock, with exercise prices ranging
     from  $13.88 to $17.88,  were  outstanding  during the first nine 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 June 6, 2001, 7,021,086 shares of common stock were outstanding.

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

                                                     Thirty-nine weeks ended
                                                     -----------------------
                                                      April 29,   April 30,
                                                        2001        2000
                                                        ----        ----
       Cash paid during the period for:
           Interest                                   $   224     $   956
           Income Taxes                                 3,333       1,585
       Cashless exercise of stock options                 -            47
       Common stock issued for business acquired          -           514
       Tax benefit related to stock options               -           257

7.   In  connection  with the  acquisition  of  Robinson  Laboratories,  Inc. in
     January  2000,  the Company is obligated  to issue 32,000  shares of Common
     Stock based on new orders booked  through  January 31, 2001. The additional
     shares will be valued at the closing  price of the common stock on the date
     of issue.  The  contingently  issuable  shares  have been  included  in the
     calculation of diluted weighted-average shares.


                                        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 April 29, 2001 and April 30, 2000
- ------------------------------------------------------

Net  sales for the  thirteen  weeks  ended  April  29,  2001 were  approximately
$20,277,000  compared to  $19,248,000  in the third quarter of fiscal 2000.  The
sales  increase of $1,029,000  (5.3%) is  attributable  to increased  revenue in
commercial  products  of  $4,675,000,  offset by a  decrease  of  $3,542,000  in
microwave  systems  revenue and a decrease in revenue of $104,000 from microwave
products.   Included  in   commercial   products  are  revenues  of   $2,998,000
attributable to businesses acquired during the first quarter of fiscal 2001.

The gross profit margin of 33.3% in the thirteen  weeks ended April 29, 2001 was
lower than the margin of 38.3% in the third 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 applications.

Selling and administrative  expenses for the thirteen weeks ended April 29, 2001
increased approximately $494,000 as compared to the third quarter of fiscal 2000
primarily from businesses acquired.

Investment  income  increased  approximately  $155,000 from the prior year third
quarter  primarily from the investment of proceeds from the exercise of warrants
in May and November 2000. Interest expense decreased $379,000 as compared to the
third quarter of fiscal 2000 due to the repayment of bank  borrowings out of the
proceeds of the exercise of the warrants.  Bank borrowings outstanding at April
30, 2000 were $17,000,000. There was no bank debt outstanding during the quarter
ended April 29, 2001.

Thirty-nine weeks ended April 29, 2001 and April 30, 2000
- ---------------------------------------------------------

Net sales for the  thirty-nine  weeks ended  April 29,  2001 were  approximately
$56,693,000 compared to $51,604,000 in the first nine months of fiscal 2000. The
sales increase of $5,089,000 (9.9%) is attributable to an increase in revenue of
$3,044,000  from microwave  products,  and  $10,804,000 in commercial  products,
offset by a decrease of $8,759,000  in microwave  systems  revenue.  Included in
commercial  products  are  revenues of  $7,015,000  attributable  to  businesses
acquired during the first quarter of fiscal 2001.

The gross profit margin of 34.5% in the  thirty-nine  weeks ended April 29, 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 applications.

Selling and  administrative  expenses for the thirty-nine  weeks ended April 29,
2001 increased approximately $1,490,000 as compared to fiscal 2000. Contributing
to this increase were selling and administrative expenses of $1,837,000 from

                                        8





businesses acquired.  Incentive compensation decreased $413,000.

Investment income increased approximately $334,000 from the prior year primarily
from the  investment  of  proceeds  from the  exercise  of  warrants  in May and
November 2000.  Interest expense  decreased  $846,000 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 April 30, 2000 were  $17,000,000.
There was no bank debt outstanding during the quarter ended April 29, 2001.

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

In connection  with the  acquisition of Robinson  Laboratories,  Inc. in January
2000,  the Company is obligated to issue 32,000  shares of Common Stock based on
new orders booked through January 31, 2001. The additional shares will be valued
at the closing price of the common stock on the date of issue.  The contingently
issuable   shares   have  been   included   in  the   calculation   of   diluted
weighted-average shares.

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 $1,050,000 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 April 29, 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  $4,996,000 is
being  amortized  over 20 years.

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 April
29, 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  estimated  purchase  price in connection  with
these  acquisitions will be revised as 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 April 29, 2001 and July 30,  2000,  working  capital was  $45,687,000  and
$35,476,000,   respectively,   and  the  ratio  of  current  assets  to  current
liabilities was 3.49 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 $460,000 at April 29, 2001, and $1,006,000 at July 30, 2000.


                                        9





Net cash provided by operating  activities  during the period was  approximately
$861,000 as compared to $7,162,000 in the prior fiscal year. Significant changes
causing the  decrease  from fiscal 2000  include  increases  in  inventories  of
$7,211,000  and accounts  receivable of $977,000;  and reductions in reserve for
contract  losses of $591,000,  advance  payments on  contracts of $546,000,  and
income taxes payable of $404,000.  Offsetting these decreases was an increase in
accounts payable and accrued expenses of $1,528,000

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 $2,098,000 for capital expenditures.

During the period  ended  April 29,  2001,  the  Company  received  proceeds  of
$223,000 from the exercise of common stock  options by employees,  $998,000 from
the  exercise of  Managing  Underwriters'  Warrants,  and  $14,759,000  from the
exercise  of 946,349 of the  warrants  which were  called for  redemption  as of
November 13, 2000. 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 April 29, 2001 and July 30, 2000.

At April 29, 2001, the Company had cash and cash  equivalents  of  approximately
$13,016,000.

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:

         None

ITEM 5 - OTHER INFORMATION:

         None

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

         (a)  Exhibits

              None

         (b)  Reports on Form 8-K

         No reports  on Form 8-K  were filed during  the third 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: June 12, 2001

                                       12