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 28, 2002
                      --------------
                                       or
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
             For the transition period from .......... to ..........
                          Commission File Number 0-5411

                             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 June 7, 2002 - 14,670,010 shares of Common Stock.

The  accompanying  unaudited  consolidated  financial  statements  have not been
reviewed by an independent  public  accountant in accordance  with  professional
standards  under SAS 71 for conducting such reviews since the Company was unable
to obtain these services from its previous  auditors,  Arthur  Andersen LLP. The
unaudited consolidated  financial statements,  included herein, will be reviewed
by  independent  public  accountants  concurrently  with  the Form  10-K for the
fiscal year ending July 28, 2002.






                             HERLEY INDUSTRIES, INC
                                AND SUBSIDIARIES

                               INDEX TO FORM 10-Q





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

     Consolidated Balance Sheets  -
           April 28, 2002 and July 29, 2001                               2

     Consolidated Statements of Income  -
           For the thirteen and thirty-nine weeks ended
           April 28, 2002 and April 29, 2001                              3

     Consolidated Statements of Cash Flows -
           For the thirty-nine weeks ended
           April 28, 2002 and April 29, 2001                              4

     Notes to Consolidated Financial Statements                           5

Item 2  -  Management's Discussion and Analysis of
           Financial Condition and Results of Operations                 11

Item 3  -  Quantitative and Qualitative Disclosures About Market Risk    15

PART II -OTHER   INFORMATION                                             16

           Signatures                                                    18



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



                                                                                                April 28,  July 29,
                                                                                                  2002       2001
                                                                                                --------   --------
                                                                                               (Unaudited) (Audited)
                        ASSETS
                                                                                                     
Current Assets:
         Cash and cash equivalents                                                              $ 13,329   $ 13,041
         Accounts receivable                                                                      15,796     16,069
         Costs incurred and income recognized in excess
            of billings on uncompleted contracts                                                   6,670        541
         Other receivables                                                                           604        160
         Inventories                                                                              34,614     31,397
         Prepaid income taxes                                                                      2,244       --
         Assets held for sale                                                                       --        2,370
         Deferred taxes and other                                                                  2,701      1,958
                                                                                                --------   --------
                               Total Current Assets                                               75,958     65,536
Property, Plant and Equipment, net                                                                23,284     21,312
Unexpended industrial revenue bond proceeds                                                          353       --
Goodwill                                                                                          21,665     26,302
Intangibles, net of amortization of $135 in 2002
         and $104 in 2001                                                                            433        464
Available-For-Sale Securities                                                                        146        146
Other Investments                                                                                    253        773
Other Assets                                                                                         597         64
                                                                                                --------   --------
                                                                                                $122,689   $114,597
                                                                                                ========   ========
         LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
         Current portion of long-term debt                                                      $    216   $    213
         Accounts payable and accrued expenses                                                    13,333     15,304
         Billings in excess of costs incurred and
             income recognized on uncompleted contracts                                             --          531
         Income taxes payable                                                                       --        1,061
         Reserve for contract losses                                                                 481        472
         Advance payments on contracts                                                             1,486        261
         Liabilities held for sale                                                                  --          890
                                                                                                --------   --------
                               Total Current Liabilities                                          15,516     18,732
Long-term Debt                                                                                     5,565      2,740
Deferred Income Taxes                                                                              4,452      4,452
                                                                                                --------   --------
                                                                                                  25,533     25,924
                                                                                                --------   --------
Commitments and Contingencies
Shareholders' Equity:
         Common stock, $.10 par value; authorized
           20,000,000 shares; issued and outstanding
           11,642,210 at April 28, 2002 and
           10,537,289 at July 29, 2001                                                             1,164      1,054
         Additional paid-in capital                                                               51,657     45,250
         Retained earnings                                                                        44,335     42,369
                                                                                                --------   --------
                               Total Shareholders' Equity                                         97,156     88,673

                                                                                                --------   --------
                                                                                                $122,689   $114,597
                                                                                                ========   ========


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 28,   April 29,   April 28,   April 29,
                                                                      2002        2001        2002        2001
                                                                    --------    --------    --------    --------

                                                                                            
Net sales                                                           $ 23,499    $ 18,987    $ 67,552    $ 53,810
                                                                    --------    --------    --------    --------

Cost and expenses:
       Cost of products sold                                          15,176      12,409      44,554      34,737
       Selling and administrative expenses                             4,214       4,119      11,247      11,179
       Plant closing costs                                              --          --           406        --
                                                                    --------    --------    --------    --------
                                                                      19,390      16,528      56,207      45,916
                                                                    --------    --------    --------    --------

       Income from operations                                          4,109       2,459      11,345       7,894
Other income (expense), net                                              (31)        152          55         319
                                                                    --------    --------    --------    --------

       Income from continuing operations
           before income taxes                                         4,078       2,611      11,400       8,213
Provision for income taxes                                             1,386         890       3,876       2,823
                                                                    --------    --------    --------    --------

       Income from continuing operations                               2,692       1,721       7,524       5,390
Loss from discontinued operations
  (including loss on sale of net assets
    of $1,166 in 2002) net of income taxes                              --           (47)       (921)        (82)
                                                                    --------    --------    --------    --------
       Income before cumulative effect of change
         in accounting principle                                       2,692       1,674       6,603       5,308
Cumulative effect of adopting SFAS 142                                  --          --        (4,637)       --
                                                                    --------    --------    --------    --------

       Net income                                                   $  2,692    $  1,674    $  1,966    $  5,308
                                                                    ========    ========    ========    ========

Earnings (loss) per common share - Basic
       Income from continuing operations                            $    .23    $    .16    $    .67    $    .54
       Loss from discontinued operations                                --          --          (.08)       --
       Cumulative effect of adopting SFAS 142                           --          --          (.42)       --
                                                                    --------    --------    --------    --------
          Net earnings                                              $    .23    $    .16    $    .18    $    .53
                                                                    ========    ========    ========    ========

       Basic weighted average shares                                  11,559      10,530      11,164       9,926
                                                                    ========    ========    ========    ========

Earnings (loss) per common share - Diluted
       Income from continuing operations                            $    .22    $    .16    $    .62    $    .49
       Loss from discontinued operations                                --          --          (.08)       --
       Cumulative effect of adopting SFAS 142                           --          --          (.38)       --
                                                                    --------    --------    --------    --------
          Net earnings                                              $    .22    $    .15    $    .16    $    .49
                                                                    ========    ========    ========    ========

       Diluted weighted average shares                                12,495      11,045      12,099      10,889
                                                                    ========    ========    ========    ========


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 28,   April 29,
                                                                                              2002        2001
                                                                                          --------    --------
                                                                                                
Cash flows from operating activities:
      Income from continuing operations                                                   $  7,524    $  5,390
                                                                                          --------    --------
      Adjustments to reconcile net income to
         net cash provided by operations:
           Depreciation and amortization                                                     2,885       3,393
           Loss on sale of fixed assets                                                         68        --
           Equity in income of limited partnership                                             (52)        (44)
           (Increase) decrease in deferred tax assets                                         (743)         39
           (Decrease) in deferred tax liabilities                                             --          (120)
           Changes in operating assets and liabilities:
                Decrease in accounts receivable                                                273         193
                (Increase) decrease in costs incurred and income recognized
                   in excess of billings on uncompleted contracts                           (6,129)        146
                (Increase) decrease in other receivables                                      (444)        184
                (Increase) in inventories                                                   (3,217)     (5,909)
                Decrease in prepaid expenses and other                                        --            55
                Increase in accounts payable and accrued expenses                            1,029         556
                (Decrease) increase in billings in excess of costs incurred and
                  income recognized on uncompleted contracts                                  (531)        129
                Increase (decrease) in income taxes payable                                  3,405        (404)
                Increase (decrease) in reserve for contract losses                               9        (591)
                Increase (decrease) in advance payments on contracts                         1,225        (576)
                Other, net                                                                    (108)        (11)
                                                                                          --------    --------
                    Total adjustments                                                       (2,330)     (2,960)
                                                                                          --------    --------

           Net cash provided by operating activities                                         5,194       2,430
                                                                                          --------    --------

Cash flows from investing activities:
      Investment of unexpended industrial revenue bond proceeds                               (353)       --
      Investment in technology license                                                        (500)       --
      Acquisition of businesses, net of cash acquired                                         --        (8,373)
      Proceeds from sale of fixed assets                                                      --            16
      Payment of deferred purchase price of acquired business                               (3,000)       --
      Partial distribution from limited partnership                                            573        --
      Capital expenditures                                                                  (4,819)     (2,098)
                                                                                          --------    --------
           Net cash used in investing activities                                            (8,099)    (10,455)
                                                                                          --------    --------

Cash flows from financing activities:
      Borrowings under bank line of credit                                                   4,300       2,941
      Proceeds from industrial revenue  bond financing                                       3,000        --
      Proceeds from exercise of stock options and warrants                                   3,654      15,980
      Payments under lines of credit                                                        (4,300)     (2,700)
      Payments of long-term debt                                                              (172)     (1,082)
      Purchase of treasury stock                                                            (3,848)       (194)
                                                                                          --------    --------
           Net cash provided by financing activities                                         2,634      14,945
                                                                                          --------    --------

Net cash provided by (used in) discontinued operations                                         559      (1,569)
                                                                                          --------    --------

           Net increase in cash and cash equivalents                                           288       5,351

Cash and cash equivalents at beginning of period                                            13,041       7,665
                                                                                          --------    --------

Cash and cash equivalents at end of period                                                $ 13,329    $ 13,016
                                                                                          ========    ========


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 accompanying  unaudited consolidated financial statements have not been
     reviewed  by  an   independent   public   accountant  in  accordance   with
     professional  standards  under SAS 71 for conducting such reviews since the
     Company was unable to obtain these  services  from its  previous  auditors,
     Arthur  Andersen  LLP. The  unaudited  consolidated  financial  statements,
     included  herein,  will  be  reviewed  by  independent  public  accountants
     concurrently with the Form 10-K for the fiscal year ending July 28, 2002.

2.   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.

     On August 7, 2001 the Board of  Directors  declared a 3-for-2  stock  split
     effected as a stock dividend payable  September 10, 2001. All share and per
     share data included in this quarterly  report have been restated to reflect
     the stock split.  Due to rounding  differences,  earnings per share for the
     quarter and cumulatively for the year to date may differ in total.

     In the opinion of the Company's management,  the accompanying  consolidated
     financial  statements  reflect all  adjustments  (which include only normal
     recurring   adjustments)  necessary  to  present  fairly  the  consolidated
     financial position and results of operations and cash flows for the periods
     presented.  These  financial  statements  (except  for  the  balance  sheet
     presented at July 29, 2001) 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.

3.   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  which was paid in December
     2001. 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 targeted  gross  revenues under the agreement were not achieved,
     therefore no addition cash payments are required.

     In August 2001, the FASB issued SFAS No 144  "Accounting for the Impairment
     or Disposal of Long-Lived Assets" which addresses financial  accounting and
     reporting  for the  impairment  of  long-lived  assets and for long-  lived
     assets to be disposed of. SFAS No 144 supersedes SFAS No. 121,  "Accounting
     for the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be
     Disposed Of," retains the  fundamental  provisions of Statement 121 for (a)
     recognition  and  measurement of the impairment of long-lived  assets to be
     held and used and (b) measurement of long-lived assets to be disposed of by
     sale. SFAS 144 also  supersedes the accounting and reporting  provisions of
     APB Opinion No. 30,  "Reporting  the Results of Operations -- Reporting the
     Effects of Disposal of a Segment of a Business, and Extraordinary,  Unusual
     and  Infrequently  Occurring  Events and  Transactions,"  for segments of a
     business to be disposed  of, but retains the  requirement  of Opinion 30 to
     report discontinued  operations  separately from continuing  operations and
     extends  that  reporting  to a component  of an entity that either has been
     disposed of (by sale, by abandonment, or in a distribution to owners) or is
     classified as held for sale.  The provisions of this statement were adopted
     by the Company effective on July 30, 2001.


                                        5





     In January  2002 the Board of  Directors  of the  Company  determined  that
     Terrasat would no longer be able to generate  sufficient returns to justify
     continued  investment due to the  overcapacity in the telecom  industry and
     deteriorating   economic  conditions  in  Terrasat's  primary  markets  and
     therefore  decided to discontinue  the operations of Terrasat and to seek a
     purchaser for the business.  Consequently,  the  accompanying  consolidated
     financial  statements  reflect  Terrasat  as  discontinued   operations  in
     accordance with SFAS No. 144.  Accordingly,  the consolidated balance sheet
     includes  certain  assets and  liabilities  of Terrasat at July 29, 2001 as
     "Assets  held  for  sale",  and  "Liabilities   held  for  sale",  and  the
     consolidated   statement  of  income   includes  the  results  of  Terrasat
     operations from July 30, 2001 to April 28, 2002 as "Loss from  discontinued
     operations".  Cash  flows of  Terrasat  have been  classified  as "Net cash
     provided by (used in) discontinued operations".

     The sale of certain  assets and  liabilities,  and the business of Terrasat
     was consummated on March 1, 2002,  effective the close of business  January
     27,  2002,  to certain  current  employees  of Terrasat for cash and a note
     which  approximates the value of the net assets held for sale as of January
     27, 2002 of $878,000.

     Summarized below are the results of discontinued operations:



                                                     Thirteen  weeks ended         Thirty-nine weeks ended
                                                     ---------------------         -----------------------
                                                   April 28,       April 29,      April 28,      April 29,
                                                     2002            2001           2002           2001
                                                     ----            ----           ----           ----
                                                                                    
        Net sales                                 $   -           $ 1,290        $ 2,147        $ 2,883
                                                     ----           -----          -----          -----
        Loss from discontinued operations             -               (38)          (229)           (47)
        Loss on net assets held for sale              -                -          (1,166)            -
        Income tax provision (benefit)                -                 9           (474)            35
                                                     ----           -----          -----          -----
        Net loss from discontinued operations     $   -           $   (47)       $  (921)       $   (82)
                                                     ====           =====          =====          =====


4.   On October 19, 2001, the Company  received  $3,000,000 in proceeds from the
     East Hempfield  Township  Industrial  Development  Authority  Variable Rate
     Demand/Fixed Rate Revenue Bonds Series of 2001 (the "Bonds"). The Bonds are
     due in varying  annual  installments  through  October 1, 2021. The initial
     installment of $95,000 is due October 1, 2002 and increases each year until
     the final  payment of $225,000 in 2021.  The interest  rate on the Bonds is
     reset weekly at the prevailing  market rate of the BMA Municipal index. The
     initial rate of interest was 2.1%, which, after giving effect to a ten year
     interest  rate swap  agreement  (See Note 5) becomes a fixed rate of 4.07%.
     The interest rate at April 28, 2002 was 1.83%. The bond agreement  requires
     a  sinking  fund  payment  on a  monthly  basis  to fund the  annual  Bonds
     redemption  installment.  Proceeds  from the Bonds  are being  used for the
     construction of a 15,000 square foot expansion of the Company's  facilities
     in Lancaster PA, and for manufacturing  equipment. The presently unexpended
     proceeds  from  the  Bonds  are  presented  as a  noncurrent  asset  on the
     consolidated  balance  sheet at April 28,  2002.  As  required by the Trust
     Indenture,  these funds have been invested in a US Government  money market
     portfolio, and are carried at cost which approximates market.

     The Bonds are secured by a letter of credit expiring October 18, 2006 and a
     mortgage on the related properties pledged as collateral.

5.   The Company  recognizes all derivatives on the balance sheet at fair value.
     On the  date  the  derivative  instrument  is  entered  into,  the  Company
     generally designates the derivative as either (1) a hedge of the fair value
     of a recognized  asset or liability or of an  unrecognized  firm commitment
     ("fair value hedge") or (2) a hedge of a forecasted  transaction  or of the
     variability  of cash flows to be received or paid  related to a  recognized
     asset or

                                        6





     liability  ("cash flow  hedge").  Changes in the fair value of a derivative
     that is  designated  as, and meets all the  required  criteria  for, a fair
     value  hedge,  along with the gain or loss on the hedged asset or liability
     that is  attributable  to the hedged risk,  are recorded in current  period
     earnings.  Changes in the fair value of a derivative that is designated as,
     and meets all the required  criteria for, a cash flow hedge are recorded in
     accumulated  other  comprehensive  income and reclassified into earnings as
     the underlying hedged item affects  earnings.  The portion of the change in
     fair value of a derivative  associated  with hedge  ineffectiveness  or the
     component of a derivative  instrument excluded from the assessment of hedge
     effectiveness  is recorded  currently  in  earnings.  Also,  changes in the
     entire fair value of a  derivative  that is not  designated  as a hedge are
     recorded  immediately  in  earnings.  The Company  formally  documents  all
     relationships  between hedging instruments and hedged items, as well as its
     risk-management  objective  and  strategy  for  undertaking  various  hedge
     transactions.  This  process  includes  relating all  derivatives  that are
     designated  as fair  value or cash  flow  hedges  to  specific  assets  and
     liabilities  on the  balance  sheet  or to  specific  firm  commitments  or
     forecasted transactions.

     The Company also formally assesses,  both at the inception of the hedge and
     on an  ongoing  basis,  whether  each  derivative  is highly  effective  in
     offsetting  changes in fair values or cash flows of the hedged item.  If it
     is determined that a derivative is not highly  effective as a hedge or if a
     derivative  ceases  to  be a  highly  effective  hedge,  the  Company  will
     discontinue hedge accounting prospectively.

     In October 2001, the Company entered into an interest rate swap with a bank
     pursuant to which it exchanged  floating rate  interest in connection  with
     the Bonds  discussed  in Note 4 on a notional  amount of  $3,000,000  for a
     fixed  rate of 4.07% for a 10 year  period  ending  October  1,  2011.  The
     notional  amount  reduces each year in tandem with the annual  installments
     due on the Bonds.  The fixing of the interest rate for this period  offsets
     the Company's exposure to the uncertainty of floating interest rates on the
     Bonds,  and as such has been designated as a cash flow hedge.  The hedge is
     deemed to be highly effective and any ineffectiveness will be recognized in
     interest expense in the reporting period.  The market value of the interest
     rate swap was  immaterial to the  consolidated  financial  statements as of
     April 28, 2002. There was no material hedge ineffectiveness related to cash
     flow hedges during the period to be  recognized  in earnings.  There was no
     gain or loss reclassified from accumulated other comprehensive  income into
     earnings  during  the  quarter  ended  April  28,  2002 as a result  of the
     discontinuance  of a cash flow hedge due to the probability of the original
     forecasted transaction not occurring.

6.   In  connection  with the plant  closings in Anaheim,  CA and Nashua,  NH in
     October  2001,  the Company  accrued  and charged to expense  approximately
     $406,000 for employee severance and benefits,  and lease termination costs.
     As of April 28,  2002 the  Company  paid  approximately  $338,000  of these
     costs.

7.   In July 2001, the Financial  Accounting  Standards Board (FASB) issued SFAS
     No. 142 "Goodwill and Other Intangible Assets," which requires the use of a
     non-amortization  approach to account for  purchased  goodwill  and certain
     intangibles.  Under  a  non-amortization  approach,  goodwill  will  not be
     amortized  into  results of  operations,  but instead  will be reviewed for
     impairments,  which will be charged to results of operations in the periods
     in which the  recorded  value of goodwill is more than its fair value.  The
     provisions of this  statement were adopted by the Company on July 30, 2001.
     The adoption of SFAS No.142  resulted in the Company's  discontinuation  of
     amortization of its goodwill as of July 30, 2001.

     In  connection  with the  adoption of SFAS 142, the Company was required to
     assess goodwill for impairment within six months of adoption, and completed
     its assessment in the second quarter of fiscal 2002.

     The Company  operates as a single  integrated  business and as such has one
     operating  segment which is also the reportable  segment as defined in SFAS
     131.  Within  the  operating  segment,   the  Company  has  identified  two
     components  as  reporting   units  as  defined  under  SFAS  142,   defense
     electronics and commercial technologies.

                                        7





     The Company has  determined  the carrying  value of each  reporting unit by
     assigning  assets and  liabilities,  including  the  existing  goodwill and
     intangible  assets,  to those  reporting  units as of July  30,  2001.  The
     Company has  determined  that an impairment  of goodwill in the  commercial
     technologies unit has occurred. Accordingly, a transition adjustment in the
     amount of $4,637,000  has been recorded as of July 30, 2001 as a cumulative
     effect  of a  change  in  accounting  principle.  There  is no tax  benefit
     associated  with  the  adjustment  since  the  impaired   goodwill  is  not
     deductible for income tax purposes.

     There was no  impairment  in the  remaining  goodwill  at April 28, 2002 of
     approximately $21,665,000 related to the defense electronics reporting unit
     based on current market capitalization of the Company. An annual impairment
     test will be  performed  in the fourth  quarter of each fiscal year and any
     future impairment of goodwill will be charged to operations.

     Amortization of goodwill  charged to continuing  operations for the quarter
     and  thirty-nine  weeks  ended April 29, 2001 and for the fiscal year ended
     July  29,  2001  was  approximately   $309,000,   $911,000  and  $1,296,000
     respectively.  Amortization of goodwill charged to discontinued  operations
     for the  quarter  and  thirty-nine  weeks  ended April 29, 2001 and for the
     fiscal year ended July 29, 2001 was  approximately  $63,000,  $146,000  and
     $208,000 respectively.  Pro-forma net income (loss) and earnings (loss) per
     share  in  connection  with the  adoption  of SFAS  142 is as  follows  (in
     thousands except per share data):

     Income from continuing operations:



                                                       Thirteen weeks ended          Thirty-nine weeks ended
                                                       --------------------          -----------------------
                                                      April 28,      April 29,      April 28,       April 29,
                                                        2002           2001           2002            2001
                                                        ----           ----           ----            ----
                                                                                       
       Income from continuing operations
         as reported                                 $   2,692       $  1,721       $   7,524      $   5,390
       Add goodwill amortization, net of
         income tax benefit                                -              201             -              592
                                                         -----          -----           -----          -----
           Adjusted  income from continuing
               operations                            $   2,692       $  1,922       $   7,524      $   5,982
                                                         =====          =====           =====          =====
       Earnings per common share-basic:
          From continuing operations as reported     $     .23       $    .16       $     .67      $     .54
          Goodwill amortization                             -             .02              -             .06
                                                           ---            ---             ---            ---
            Adjusted                                 $     .23       $    .18       $     .67      $     .60
                                                           ===            ===             ===            ===
       Earnings per common share-diluted:
          From continuing operations as reported     $     .22       $    .16       $     .62      $     .49
          Goodwill amortization                             -             .02              -             .05
                                                           ---            ---             ---            ---
            Adjusted                                 $     .22       $    .17       $     .62      $     .55
                                                           ===            ===             ===            ===


                                        8





     Net income :


                                                       Thirteen weeks ended          Thirty-nine weeks ended
                                                       --------------------          -----------------------
                                                      April 28,      April 29,      April 28,       April 29,
                                                        2002           2001           2002            2001
                                                        ----           ----           ----            ----
                                                                                       
       Net income as reported                        $   2,692       $  1,674       $   1,966      $   5,308
       Add goodwill amortization, net of
          income tax benefit                               -              242             -              694
                                                         -----          -----           -----          -----
            Adjusted net income                      $   2,692       $  1,916       $   1,966      $   6,002
                                                         =====          =====           =====          =====
       Earnings per common share-basic:
          As reported                                $     .23       $    .16       $     .18      $     .53
          Goodwill amortization                             -             .02              -             .07
                                                           ---            ---             ---            ---
            Adjusted                                 $     .23       $    .18       $     .18      $     .60
                                                           ===            ===             ===            ===
       Earnings per common share-diluted:
          As reported                                $     .22       $    .15       $     .16      $     .49
          Goodwill amortization                             -             .02              -             .06
                                                           ---            ---             ---            ---
            Adjusted                                 $     .22       $    .17       $     .16      $     .55
                                                           ===            ===             ===            ===


     Intangibles,  consisting  of patents  having an  estimated  useful  life of
     fourteen  years,  are carried at an aggregate gross amount of $568,000 with
     accumulated  amortization  at  April  28,  2002 of  $135,000.  Amortization
     expense for the  thirty-nine  weeks ended April 28, 2002 was  approximately
     $31,000.  Estimated annual  amortization  expense for each of the next five
     fiscal years is approximately $41,000.

8.   The   following   table  shows  the   calculation   of  basic  and  diluted
     weighted-average shares outstanding (in thousands except per share data):

                                                       Thirteen weeks ended
                                                       --------------------
                                                April 28, 2002   April 29, 2001
                                                --------------   --------------
        Basic weighted-average shares               11,559          10,530
          Effect of dilutive securities:
            Employee stock options and warrants        936             515
                                                    ------          ------
        Diluted weighted-average shares             12,495          11,045
                                                    ======          ======

     There were no anti-dilutive options outstanding during the third quarter of
     fiscal 2002. Options to purchase 1,587,792 weighted shares of common stock,
     with exercise prices ranging from $9.83 to $13.67,  were outstanding during
     the third  quarter of fiscal 2001 but were not included in the  computation
     of diluted  EPS because the  exercise  prices are greater  than the average
     market price of the common stock.




                                        9





                                                    Thirty-nine weeks ended
                                                    -----------------------
                                                April 28, 2002   April 29, 2001
                                                --------------   --------------
        Basic weighted-average shares               11,164           9,926
          Effect of dilutive securities:
            Employee stock options and warrants        935             963
                                                    ------          ------
        Diluted weighted-average shares             12,099          10,889
                                                    ======          ======

     Options to purchase 3,077 weighted shares of common stock, with an exercise
     price of $17.42,  were  outstanding  during the first nine months of fiscal
     2002,  but were not included in the  computation of diluted EPS because the
     exercise  price is  greater  than the  average  market  price of the common
     stock. The options,  which expire February 4, 2007, were still  outstanding
     as of April 28, 2002. Options to purchase 353,500 weighted shares of common
     stock, with exercise prices ranging from $11.83 to $13.67, were outstanding
     during the first nine  months of fiscal  2001 but were not  included in the
     computation of diluted EPS because the exercise prices are greater than the
     average market price of the common stock.

     As of June 7, 2002, 14,670,010 shares of common stock were outstanding.

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

                                                      Thirty-nine weeks ended
                                                      -----------------------
                                                 April 28, 2002   April 29, 2001
                                                 --------------   --------------
       Cash paid during the period for:
           Interest                                $   232          $   224
           Income Taxes                                475            3,333
       Cashless exercise of stock options            8,026             -
           Tax benefit related to stock options      6,710             -

10.  On April 30, 2002 the Company  completed  the sale of  3,000,000  shares of
     common stock to the public at $23.00 per share and  received  approximately
     $64,830,000 in net proceeds.









                                       10





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

Certain  statements  contained in this report are  "forward-looking  statements"
that involve  various  important  assumptions,  risks,  uncertainties  and other
factors which could cause the Company's actual results to differ materially from
those expressed in such forward-looking  statements.  Forward-looking statements
can be identified by terminology  such as "may",  "will",  "should",  "expects",
"intends", "anticipates", "believes", "estimates","predicts", "continue", or the
negative of these terms or other comparable terminology. These important factors
include,  without  limitation,  a large percentage of sales are under government
contracts, cost overruns under fixed price contracts,  doing business in foreign
markets,  customer  concentration,  competitive  factors and pricing  pressures,
effective  integration  of acquired  businesses,  management  of future  growth,
recruiting  and  retaining  qualified  technical  personnel,   general  economic
conditions,  the events of September 11, 2001, as well as other risks previously
disclosed in the Company's  securities filings and press releases.  Although the
Company  believes  that  the  expectations   reflected  in  the  forward-looking
statements are reasonable,  it cannot guarantee  future results,  performance or
achievements.  Further,  the  Company  is  under  no duty to  update  any of the
forward-looking  statements  after the date of this quarterly  report to conform
such statements to actual results.

Results of Operations
- ---------------------

Thirteen weeks ended April 28, 2002 and April 29, 2001
- ------------------------------------------------------

Net sales from continuing operations for the thirteen weeks ended April 28, 2002
were approximately  $23,499,000  compared to $18,987,000 in the third quarter of
fiscal  2001.  The sales  increase  of  $4,512,000  (23.8%) is  attributable  to
increased revenue in defense electronics of $6,189,000;  offset by a decrease of
$1,677,000 in commercial technologies.

The gross  profit  margin of 35.4% in the  thirteen  weeks  ended April 28, 2002
exceeded  the margin of 34.6% in the third  quarter of the prior year  primarily
due to a change in product mix as well as operating efficiencies associated with
plant closings in October 2001.

Selling and administrative  expenses for the thirteen weeks ended April 28, 2002
were  17.9% of net sales as  compared  to 21.7% in the third  quarter  of fiscal
2001.  In  connection  with the  adoption of SFAS 142 as of July 30,  2001,  the
Company ceased  amortization of goodwill (See Note 7) which amounted to $372,000
in  the  quarter  ended  April  29,  2001,  of  which  $63,000  is  included  in
discontinued operations.  Other significant changes include an increase in legal
fees  of  approximately   $440,000   primarily  related  to  the  Robinson  Labs
litigation,  incentive  compensation under employment contracts of $314,000, and
net reductions in payroll and related costs of $380,000.

Investment  income  decreased  approximately  $111,000 from the prior year third
quarter primarily due to lower interest rates earned on temporary investments of
cash  reserves,  as well as the partial  liquidation  of the  investment  in the
limited  partnership.   Interest  expense  increased  approximately  $72,000  as
compared to the third quarter of fiscal 2001 due to the $3,000,000  financing of
the expansion of the Lancaster  facility  through  industrial  revenue bonds and
interest on temporary borrowings of $4,300,000 under the bank line of credit.

Thirty-nine weeks ended April 28, 2002 and April 29, 2001
- ---------------------------------------------------------

Net sales from continuing  operations for the thirty-nine  weeks ended April 28,
2002 were  approximately  $67,552,000  compared to $53,810,000 in the first nine
months of fiscal 2001. The sales increase of $13,742,000 (25.5%) is

                                       11





attributable to increased revenue in defense electronics of $14,286,000;  offset
by a decrease of $544,000 in commercial technologies.

The gross profit margin of 34.0% in the  thirty-nine  weeks ended April 28, 2002
was  lower  than the  margin  of  35.4%  in  fiscal  2001  primarily  due to the
investment  in new product  development  in the  Company's  defense  electronics
business and to product mix.

Selling and  administrative  expenses for the thirty-nine  weeks ended April 28,
2002 were 16.6% of net sales as compared to 20.8% in fiscal 2001.  In connection
with  the  adoption  of  SFAS  142 as of  July  30,  2001,  the  Company  ceased
amortization  of  goodwill  (See Note 7) which  amounted  to  $1,057,000  in the
thirty-nine  weeks  ended  April 29,  2001,  of which  $146,000  is  included in
discontinued operations.  Other significant changes include an increase in legal
fees  of  approximately   $880,000   primarily  related  to  the  Robinson  Labs
litigation,  incentive  compensation under employment contracts of $394,000, and
net reductions in payroll and related costs of $562,000.

Plant closing costs in connection with the facilities in Nashua, NH and Anaheim,
CA were accrued in October 2001 in the amount of $406,000 of which  $338,000 was
paid as of April 28, 2002.

Investment income decreased approximately $133,000 from the prior year primarily
due to lower interest rates earned on temporary investments of cash reserves, as
well as the partial  liquidation of the  investment in the limited  partnership.
Interest expense increased approximately $131,000 as compared to fiscal 2001 due
to the $3,000,000  financing of the expansion of the Lancaster  facility through
industrial  revenue  bonds and interest on temporary  borrowings  of  $4,300,000
under the bank line of credit.

Change in accounting principle
- ------------------------------

In July 2001, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
142  "Goodwill  and  Other  Intangible  Assets"  which  requires  the  use  of a
non-amortization   approach  to  account  for  purchased  goodwill  and  certain
intangibles.  Under a non-amortization approach,  goodwill will not be amortized
into results of operations,  but instead will be reviewed for impairments  which
will be charged to results of  operations  in the periods in which the  recorded
value of goodwill is more than its fair value.  The provisions of this statement
were  adopted by the  Company on July 30,  2001.  The  adoption  of SFAS  No.142
resulted in the Company's  discontinuation of amortization of its goodwill as of
July 30, 2001.

Amortization  of goodwill  charged to continuing  operations for the quarter and
thirty-nine  weeks  ended  April 29, 2001 and for the fiscal year ended July 29,
2001  was  approximately   $309,000,   $911,000  and  $1,296,000   respectively.
Amortization of goodwill charged to discontinued  operations for the quarter and
thirty-nine  weeks  ended  April 29, 2001 and for the fiscal year ended July 29,
2001 was approximately $63,000, $146,000 and $208,000 respectively.

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

As of April 28, 2002 and July 29,  2001,  working  capital was  $60,442,000  and
$46,804,000,   respectively,   and  the  ratio  of  current  assets  to  current
liabilities was 4.90 to 1 and 3.50 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 $1,486,000 at April 28, 2002, and $261,000 at July 29, 2001.

Net cash provided by continuing  operations  during the thirty-nine  weeks ended
April 28, 2002 was approximately $5,194,000 as compared to $2,430,000 during the
comparable period in the prior year. Significant items contributing

                                       12





to the sources of funds include income from operations of $10,409,000  (adjusted
for  depreciation and  amortization),  increases in accounts payable and accrued
expenses of  $1,029,000,  income taxes of $3,405,000,  and advanced  payments on
contracts of  $1,225,000.  Offsetting  these  increases are an increase in costs
incurred and income recognized in excess of billings on uncompleted contracts of
$6,129,000, and an increase in inventory of $3,217,000.

Net cash used in investing  activities  consists of the investment of unexpended
proceeds of  approximately  $353,000 from the  industrial  revenue bond funding,
$4,819,000  for  capital  expenditures,   $500,000  for  a  license  of  certain
technology,  and the $3,000,000 deferred payment of the Terrasat purchase price;
offset by a partial distribution from the limited partnership of $573,000.

The Company  maintains a revolving  credit facility with a bank for an aggregate
of $30,000,000,  which expires  January 31, 2004. The revolving  credit facility
requires  the  payment of  interest  only on a monthly  basis and payment of the
outstanding principal balance on January 31, 2004. Interest is set at 1.65% over
the FOMC Federal Funds Target Rate ( 3.40% at April 28, 2002). 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
28, 2002 and July 29, 2001.  During the thirty-nine  weeks ended April 28, 2002,
the Company borrowed and repaid $4,300,000 under the credit facility for working
capital  needs.  Stand-by  letters of credit were  outstanding  in the amount of
$5,240,000 under the credit facility at April 28, 2002.

During the thirty-nine weeks ended April 28, 2002, the Company received proceeds
of $3,000,000  from the issuance of industrial  revenue bonds in connection with
the financing of the plant expansion in Lancaster PA, and received approximately
$3,654,000 from the exercise of common stock options by employees.

The Company  received 206,756 shares of common stock during the period valued at
$3,848,000 in exchange for payroll taxes due from employees upon the exercise of
stock options.

The Company believes that presently anticipated future cash requirements will be
provided by internally  generated funds, its existing unsecured credit facility,
and the approximately $64,830,000 net proceeds from the sale of 3,000,000 shares
of common  stock to the public on April 30, 2002 (Note 10).  At April 28,  2002,
the  Company  had cash and cash  equivalents  of  approximately  $13,329,000.  A
significant  portion of the Company's  revenue for fiscal 2002 will be generated
from its existing  backlog of sales  orders.  The backlog of orders at April 28,
2002 was in excess of $83,000,000. All orders included in backlog are covered by
signed  contracts  or  purchase  orders.   Nevertheless,   contracts   involving
government  programs may be terminated at the discretion of the  government.  In
the event of the  cancellation of a significant  amount of government  contracts
included in the  Company's  backlog,  the Company  will be required to rely more
heavily  on  cash  reserves  and  its  existing  credit  facility  to  fund  its
operations.  The Company is not aware of any events which are reasonably  likely
to result in any  cancellation  of its  government  contracts.  The  Company has
$24,760,000  available  under  its  bank  credit  facility,  net of  outstanding
stand-by letters of credit of $5,240,000, and cash reserves at April 30, 2002 of
approximately  $79,000,000  including the proceeds from the sale of common stock
to the  public.  In  addition,  the  Company is  negotiating  an increase in its
unsecured bank credit facility from $30,000,000 to $50,000,000

Future payments required on long-term debt are as follows (in thousands):



                                       13




  Twelve months                          Industrial      Capital
      ended                  Mortgage      revenue        lease
      April          Total     note         bonds      obligations
      -----          -----     ----         -----      -----------
      2003         $   216     $    79      $    95        $  42
      2004             214          84          100           30
      2005             197          92          105          -
      2006             209          99          110          -
      2007             221         106          115          -
     Future          4,724       2,249        2,475          -
                     -----       -----        -----         ----
                   $ 5,781     $ 2,709      $ 3,000        $  72
                     =====       =====        =====         ====

Stand-by letters of credit expire as follows:

               During
               fiscal
                year             Amount
                ----             ------
                2002           $    266
                2003              1,519
                2004              3,065
                2005                115
                2006                275

Minimum annual rentals under noncancellable operating leases are as follows (in
thousands):

               During
               fiscal
                year             Amount
                ----             ------
                2002           $    333
                2003                944
                2004                800
                2005                777
                2006                803
               Future             2,572

Critical Accounting Policies
- ----------------------------

Revenue under certain  long-term,  fixed price contracts is recognized using the
percentage  of  completion  method of  accounting.  Revenue  recognized on these
contracts is based on estimated  completion to date (the total  contract  amount
multiplied by percent of performance,  based on total costs incurred in relation
to  total  estimated  cost  at  completion).  Prospective  losses  on  long-term
contracts are based upon the anticipated  excess of inventoriable  manufacturing
costs over the selling  price of the  remaining  units to be  delivered  and are
recorded when first reasonably  determinable.  Contract costs include all direct
material  and  labor  costs  and  those   indirect  costs  related  to  contract
performance.  Actual losses could differ from those  estimated due to changes in
the  ultimate  manufacturing  costs.  Risks and  uncertainties  inherent  in the
estimation   process  could  affect  the  amounts   reported  in  our  financial
statements. The key assumptions used in the estimate of costs to complete relate
to labor costs and

                                       14





indirect  costs  required to complete  the  contract.  The estimate of rates and
hours as well as the  application  of  overhead  costs is  reviewed on a regular
basis.  If our  business  conditions  were  different,  or if we used  different
assumptions in the  application  of this and other  accounting  policies,  it is
likely that  materially  different  amounts  would be reported on our  financial
statements.

Item 3:  Quantitative and Qualitative Disclosures About Market Risk

The Company is subject to market risk associated with changes in interest rates.
In October  2001,  the Company  entered  into an interest  rate swap with a bank
pursuant to which it exchanged  floating rate  interest in  connection  with the
Bonds discussed in Note 4 on a notional amount of $3,000,000 for a fixed rate of
4.07% for a 10 year period ending October 1, 2011.  The notional  amount reduces
each year in tandem with the annual installments due on the Bonds. The fixing of
the  interest  rate  for this  period  offsets  the  Company's  exposure  to the
uncertainty  of  floating  interest  rates  on the  Bonds,  and as such has been
designated as a cash flow hedge.  The hedge is deemed to be highly effective and
any  ineffectiveness  will be  recognized  in interest  expense in the reporting
period.  The  market  value of the  interest  rate  swap was  immaterial  to the
consolidated  financial  statements as of April 28, 2002.  There was no material
hedge  ineffectiveness  related  to cash flow  hedges  during  the  period to be
recognized in earnings.  There was no gain or loss reclassified from accumulated
other  comprehensive  income into  earnings  during the quarter  ended April 28,
2002,  as a  result  of the  discontinuance  of a  cash  flow  hedge  due to the
probability of the original forecasted transaction not occurring.

The Company has not entered into any market risk sensitive instruments for
trading purposes.

                                       15





PART II  -  OTHER INFORMATION
            -----------------
ITEM 1 - LEGAL PROCEEDINGS:

In August 2001,  Robinson  Laboratories,  Inc. ("RLI") and Ben Robinson filed an
amended  complaint  against the Company in the United States  District Court for
the Eastern District of New York. The Company acquired  substantially all of the
assets of RLI by Agreement  dated February 1, 2000. The core  allegations in the
Amended  Complaint  are (1) that the  Company has not issued  certain  shares of
common stock in connection  with certain earn out  requirements  contained in an
asset purchase  agreement dated February 1, 2000; (2) that the Company  breached
an employment  agreement with Robinson by terminating  his  employment;  and (3)
that the Company breached a stock option  agreement with Robinson.  In September
2001, the Company filed an answer,  affirmative  defenses and  counterclaims  in
this matter  denying the  material  allegations  of the amended  complaint.  The
Company  also  filed  counterclaims  against  both  RLI and  Robinson.  In these
counterclaims,  the Company's core allegations concern Robinson's  misconduct in
connection  with (1) the manner he attempted to satisfy  Robinson  Laboratories'
earn out requirements;  (2) misrepresentations made in connection with the asset
purchase  agreement;  (3) wrongdoing as an employee  leading to his termination;
and (4) post-employment wrongdoing in connection with a new company. In addition
to seeking a declaratory  judgment,  the Company has also  asserted  claims for,
among other things, fraud, breach of contract,  breach of fiduciary duty, unfair
competition and tortious  interference  with actual and prospective  contractual
relationships.  Both  parties  filed  Motions  for  Summary  Judgment on certain
claims,  and are awaiting  rulings by the Court. The trial is scheduled to begin
on July 22, 2002.  We believe that we have meritorious defenses to this action.

On March 12,  2002,  Titan  Wireless  Inc.  ("Titan")  filed a complaint  in the
California  Superior  Court for San Diego County against  Robinson  Laboratories
Inc.,  Robinson Satellite  Communications,  Ben Robinson and the Company.  On or
about  April 13,  2002,  the  Company  removed  the action to the United  States
District  Court for the  Southern  District  of  California  where the action is
presently pending. The Complaint seeks damages for breach of contract and breach
of warranty relating to allegedly defective low noise amplifiers  primarily sold
by Robinson  Laboratories and/or Robinson Satellite  Communications prior to the
Company's purchase of Robinson Laboratories' assets in February 2000. Titan also
contends that the Company has assumed liability for these alleged  breaches.  On
May 9, 2002 the Company filed an Answer,  Affirmative  Defenses and  Crossclaims
against Robinson Laboratories,  Inc. and Ben Robinson. The Company is vigorously
defending this lawsuit.



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

                                       16





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
          2002.


                                       17




                                    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, Chief Executive Officer



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


DATE: June 11, 2002

                                       18