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: February 1, 2004
                      ----------------
                                       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)

101 North Pointe Boulevard, Lancaster, Pennsylvania                     17601
- ---------------------------------------------------                     -----
(Address of Principal Executive Offices)                              (Zip Code)

Registrant's Telephone Number, including Area Code: (717) 735-8117
                                                    --------------

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                 [X] Yes [ ] No

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

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

                                 [ ] Yes [ ] No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

As of March 11, 2004 -14,112,749 shares of Common Stock.



                             HERLEY INDUSTRIES, INC
                                AND SUBSIDIARIES

                               INDEX TO FORM 10-Q

                                                                           PAGE
                                                                           ----
PART  I  -  FINANCIAL   INFORMATION

Item 1  - Financial Statements:

     Condensed Consolidated Balance Sheets  -
          February 1, 2004 and August 3, 2003                                 2

     Condensed Consolidated Statements of Income -
          For the Thirteen and Twenty-six weeks ended February 1, 2004
          and Thirteen and Twenty-seven weeks ended February 2, 2003          3

     Condensed Consolidated Statement of Shareholders' Equity-
          For the Twenty-six weeks ended February 1, 2004                     4

     Condensed Consolidated Statements of Cash Flows -
          For the Twenty-six weeks ended February 1, 2004
          and Twenty-seven weeks ended February 2, 2003                       5

     Notes to Condensed Consolidated Financial Statements                     6

Item 2  -  Management's Discussion and Analysis of
           Financial Condition and Results of Operations                     12

Item 3  -  Quantitative and Qualitative Disclosures About Market Risk        19

Item 4 -   Controls and Procedures                                           19

PART II -OTHER   INFORMATION

Item 1 -   Legal Proceedings                                                 20

Item 4 -   Submission of Matters to a Vote of Security Holders               21

Item 6 -   Exhibits and Reports on Form 8K                                   22

Signatures                                                                   23





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

                                                                                  February 1,          August 3,
                                                                                     2004                 2003
                                                                                  -----------          ---------
                                                                                  (Unaudited)
                             ASSETS
                                                                                                 
Current Assets:
 Cash and cash equivalents                                                          $  78,998          $  81,523
 Accounts receivable                                                                   17,709             16,525
 Costs incurred and income recognized in excess
    of billings on uncompleted contracts                                               15,479              6,960
 Other receivables                                                                      1,166                827
 Inventories, net of allowance of $2,789 in fiscal 2004
   and $2,739 in fiscal 2003                                                           40,008             37,545
 Deferred taxes and other                                                               3,384              3,207
                                                                                     --------           --------
                                   Total Current Assets                               156,744            146,587
Property, Plant and Equipment, net                                                     23,742             22,406
Goodwill                                                                               26,448             25,729
Intangibles, net of accumulated amortization of $541 in fiscal
 2004 and $403 in fiscal 2003                                                           1,589              1,542
Available-For-Sale Securities                                                              75                 75
Other Investments                                                                         129                162
Other Assets                                                                              945              1,063
                                                                                     --------           --------
                                                                                    $ 209,672          $ 197,564
                                                                                     ========           ========
                             LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
 Current portion of long-term debt                                                  $     801          $     686
 Accounts payable and accrued expenses                                                 14,600             14,026
 Billings in excess of costs incurred and
     income recognized on uncompleted contracts                                           423                  0
 Income taxes payable                                                                   2,657              2,670
 Reserve for contract losses                                                              940                736
 Advance payments on contracts                                                          1,405                856
                                                                                     --------           --------
                                   Total Current Liabilities                           20,826             18,974
Long-term Debt                                                                          5,940              6,403
Deferred Income Taxes                                                                   4,919              4,945
                                                                                     --------           --------
                                                                                       31,685             30,322
                                                                                     --------           --------
Commitments and Contingencies (Notes 5 and 6)
Shareholders' Equity:
 Common stock, $.10 par value; authorized
   20,000,000 shares; issued and outstanding
   14,110,449 at February 1, 2004 and 13,969,151 at August 3, 2003                      1,411              1,397
 Additional paid-in capital                                                           106,223            104,551
 Retained earnings                                                                     68,965             61,478
 Accumulated other comprehensive income (loss)                                          1,388              (184)
                                                                                     --------           --------
                                   Total Shareholders' Equity                         177,987            167,242
                                                                                     --------           --------
                                                                                    $ 209,672          $ 197,564
                                                                                     ========           ========


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

                                       2




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

                                                          Thirteen weeks ended          Twenty-six      Twenty-seven
                                                          --------------------          weeks ended     weeks ended
                                                      February 1,      February 2,      February 1,     February 2,
                                                         2004             2003             2004            2003
                                                       --------         --------         --------         --------
                                                                                             
Net sales                                             $  29,408        $  25,015        $  57,675        $  52,305
                                                       --------         --------         --------         --------

Cost and expenses:
 Cost of products sold                                   19,045           16,342           36,670           34,441
 Selling and administrative expenses                      5,198            4,232            9,978            8,617
                                                       --------         --------         --------         --------
                                                         24,243           20,574           46,648           43,058
                                                       --------         --------         --------         --------

 Operating Income                                         5,165            4,441           11,027            9,247
                                                       --------         --------         --------         --------

Other income (expense), net:
 Investment income                                          187              296              363              664
 Interest expense                                           (82)             (82)            (169)            (177)
 Foreign exchange (loss)                                    (70)             --              (243)             --
                                                       --------         --------         --------         --------
                                                             35              214              (49)             487
                                                       --------         --------         --------         --------

 Income before income taxes                               5,200            4,655           10,978            9,734
Provision for income taxes                                1,654            1,368            3,491            3,095
                                                       --------         --------         --------         --------
 Net income                                           $   3,546        $   3,287        $   7,487        $   6,639
                                                       ========         ========         ========         ========

Earnings per common share - Basic                     $     .25        $     .23        $     .53        $     .45
                                                       ========         ========         ========         ========

 Basic weighted average shares                           14,073           14,464           14,043           14,665
                                                       ========         ========         ========         ========

Earnings per common share - Diluted                   $     .24        $     .22        $     .50        $     .43
                                                       ========         ========         ========         ========

 Diluted weighted average shares                         14,880           15,124           14,826           15,411
                                                       ========         ========         ========         ========

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

                                       3





                                              HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
                                                   26 weeks ended February 1, 2004
                                                  (In thousands except share data)

                                                                                                Accumulated
                                                    Common Stock       Additional                  Other
                                                    ------------         Paid-in    Retained    Comprehensive
                                                Shares        Amount     Capital    Earnings    Income (Loss)     Total
                                                ------        ------     -------    --------    -------------     -----
                                                                                             
Balance at August 03, 2003                    13,969,151   $  1,397      104,551    61,478         (184)       $ 167,242

Net income                                                                           7,487                         7,487
Exercise of stock options                        141,298         14        1,263                                   1,277
Tax benefit upon exercise of stock
  options                                                                    409                                     409
Other comprehensive loss:
   Unrealized loss on interest rate swap                                                            (54)             (54)
   Foreign currency translation gain                                                              1,626            1,626
                                              ----------   --------      -------    ------        -----        ---------
Balance at February 1, 2004                   14,110,449   $  1,411      106,223    68,965        1,388        $ 177,987
                                              ==========   ========      =======    ======        =====        =========

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

                                       4





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

                                                                                         Twenty-six     Twenty-seven
                                                                                         weeks ended     weeks ended
                                                                                         February 1,     February 2,
                                                                                            2004            2003
                                                                                          --------        --------
                                                                                                    
Cash flows from operating activities:

       Net income                                                                         $  7,487        $  6,639
                                                                                          --------        --------
       Adjustments to reconcile net income to
          net cash provided by operations:
               Depreciation and amortization                                                 1,976           1,988
               Foreign exchange loss                                                           214            --
               Equity in income of limited partnership                                          (6)            (12)
               (Increase) in deferred tax assets                                              --               (86)
               (Increase) in deferred taxes & other                                           (177)           --
               Changes in operating assets and liabilities:
                  (Increase) in accounts receivable                                         (1,184)         (3,081)
                  (Increase) decrease in costs incurred and income
                     recognized in excess of billings on uncompleted contracts              (8,519)            292
                  (Increase) in other receivables                                             (339)           (342)
                  (Increase) in inventories                                                 (2,463)         (3,944)
                  Decrease in prepaid expenses and other                                      --               122
                  Increase (decrease) in accounts payable and accrued expenses                 574            (324)
                  Increase in billings in excess of revenue                                    423            --
                  Increase (decrease) in reserve for contract losses                           204            (356)
                  Increase in advance payments on contracts                                    549           3,756
                  Increase in income taxes payable                                             396            --
                  Other, net                                                                   790             112
                                                                                          --------        --------
                                                Total adjustments                           (7,562)         (1,875)
                                                                                          --------        --------
               Net cash (used in) provided by operating activities                             (75)          4,764
                                                                                          --------        --------

Cash flows from investing activities:
       Acquisition of business, net of cash acquired                                          --            (2,384)
       Proceeds from sale of fixed assets                                                     --                 5
       Partial distribution from limited partnership                                            39              27
       Capital expenditures                                                                 (3,124)         (2,338)
                                                                                          --------        --------
               Net cash used in investing activities                                        (3,085)         (4,690)
                                                                                          --------        --------

Cash flows from financing activities:
       Proceeds from exercise of stock options                                               1,277             482
       Payments of long-term debt                                                             (642)           (159)
       Purchase of treasury stock                                                             --            (4,789)
                                                                                          --------        --------
               Net cash provided by (used in)  financing activities                            635          (4,466)
                                                                                          --------        --------
               Net (decrease) in cash and cash equivalents                                  (2,525)         (4,392)

Cash and cash equivalents at beginning of period                                            81,523          86,210
                                                                                          --------        --------

Cash and cash equivalents at end of period                                                $ 78,998        $ 81,818
                                                                                          ========        ========


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

                                       5


Herley Industries, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements - (Unaudited)

1.   The condensed  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's  management,  the  accompanying  condensed
     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 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.

     In June 2002, the Financial  Accounting  Standards  Board  ("FASB")  issued
     Statement of Financial  Accounting  Standards ("SFAS") No. 146, "Accounting
     for Costs  Associated with Exit or Disposal  Activities."  The statement is
     effective for fiscal years  beginning after December 31, 2002. SFAS No. 146
     requires  companies to  recognize  costs  associated  with exit or disposal
     activities  when they are incurred  rather than at the date of a commitment
     to an exit or  disposal  plan.  Adoption  of this  Standard  did not have a
     material  impact  on  the  Company's   financial  position  or  results  of
     operations.

     In November  2002,  the FASB  issued  Interpretation  No. 45,  "Guarantor's
     Accounting and Disclosure  Requirements for Guarantees,  Including Indirect
     Guarantees  of  Indebtedness  of Others"  ("FIN 45").  FIN 45 requires  the
     recognition  of  liabilities  for  guarantees  that are issued or  modified
     subsequent to December 31, 2002.  The  liabilities  should reflect the fair
     value,  at  inception,  of the  guarantors'  obligations  to stand ready to
     perform,  in the event that the specified  triggering  events or conditions
     occur.  Adoption of this  Interpretation  did not have a material effect on
     the Company's results of operations or financial condition.

     In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
     Compensation-Transition  and Disclosure, an amendment of FASB Statement No.
     123." The new  statement  is  effective,  with  respect  to the  transition
     provisions,  for fiscal  years ending  after  December  15, 2002;  and with
     respect to the  disclosure  provisions,  for financial  reports  containing
     condensed financial statements for interim periods beginning after December
     15,  2002.  SFAS No. 148 provides  transition  alternatives  for  companies
     adopting the fair value  recognition  provisions of FASB  Statement No. 123
     for  stock-based  employee   compensation;   and  requires  the  pro  forma
     disclosures of SFAS No. 123 in interim condensed  financial  statements for
     companies  continuing to rely on APB Opinion No. 25 as if the provisions of
     SFAS No. 123 had been  adopted.  The  statement  also requires that the pro
     forma  disclosures  of the impact on  earnings  and  earnings-per-share  be
     provided in a tabular  format and  included  in the Summary of  Significant
     Accounting Policies or equivalent.

     The  effect  of the  adoption  of SFAS  No.  148 was the  inclusion  of the
     required  disclosures  in  the  Company's  condensed  consolidated  interim
     financial  statements  in its  quarterly  reports,  and the  addition  of a
     significant  accounting  policies  note  included in the  Company's  Annual
     Report on Form 10K.

     The Company has various fixed option plans which  reserve  shares of common
     stock for issuance to executives,  key employees and directors. The Company
     continues  to use  the  intrinsic  value  method  in  accordance  with  the
     recognition  and  measurement  principles of APB Opinion No. 25 and related
     Interpretations  in  accounting  for these  plans.  Statement  of Financial
     Accounting Standards No.123, "Accounting for Stock-Based Compensation"

                                        6



     ("SFAS 123") was issued by the FASB in 1995 and , if fully adopted, changes
     the  methods  for  recognition  of cost on  plans  similar  to those of the
     Company. The Company has adopted the disclosure-only provisions of SFAS 123
     and SFAS 148.  Accordingly,  no stock-based employee  compensation cost has
     been recognized for options granted under the stock option plans. Pro forma
     information  regarding  net income and  earnings  per share as  required by
     Statements 123 and 148 has been  determined as if the Company had accounted
     for its  employee  stock  options  under the fair value method of Statement
     123.

     The fair value for options  granted is estimated at the date of grant using
     a Black-Scholes  option pricing model. The  Black-Scholes  option valuation
     model was developed for use in estimating  the fair value of traded options
     which have no vesting restrictions and are fully transferable. In addition,
     option valuation models require the input of highly subjective  assumptions
     including the expected stock price volatility.

     For purposes of computing pro forma (unaudited)  consolidated net earnings,
     the  following  assumptions  were used to calculate  the fair value of each
     option granted for all periods presented:

                    Expected life of options          1.51 years
                    Volatility                         .68
                    Risk-free interest rate           2.8%
                    Dividend yield                     zero

     Had compensation  cost for stock options granted in the first six months of
     fiscal years 2004 and 2003 been  determined  based on the fair value at the
     grant date  consistent  with the  provisions of SFAS 123, the Company's net
     income and  earnings  per share  would  have been  reduced to the pro forma
     amounts  indicated  below  using the  statutory  income tax rate of 34% (in
     thousands except per share data):




                                                            Thirteen weeks ended        Twenty-six       Twenty-seven
                                                            --------------------        weeks ended      weeks ended
                                                         February 1,    February 2,     February 1,      February 2,
                                                            2004           2003            2004             2003
                                                            ----           ----            ----             ----
                                                                                              
        Net income - as reported                          $ 3,546        $  3,287       $  7,487          $  6,639
        Deduct: total stock-based employee
         compensation expense determined
         under fair value based method for all
         awards, net of related tax effects                   (87)           (474)          (293)           (1,372)
                                                            -----           -----          -----             -----
        Net income  -  pro forma                          $ 3,459        $  2,813       $  7,194          $  5,267
                                                            =====           =====          =====             =====
        Earnings per share  -  as reported
             Basic                                        $   .25        $    .23       $    .53          $    .45
             Diluted                                          .24             .22            .50               .43
        Earnings per share  - pro forma
             Basic                                        $   .25        $    .19       $    .51          $    .36
             Diluted                                          .23             .19            .49               .34


     The  effects  of  applying  the pro forma  disclosures  of SFAS 123 are not
     likely to be  representative  of the  effects  on  reported  net income for
     future years due to the various vesting schedules.

     In January 2003, the FASB issued  Interpretation No. 46,  "Consolidation of
     Variable  Interest  Entities."  In December  2003 this  Interpretation  was
     replaced by FASB  Interpretation  No. 46(R) ("FIN 46(R)"),  which clarifies
     the  application  of  Accounting  Research  Bulletin No. 51,  "Consolidated
     Financial Statements," to certain entities in which the equity investors do
     not have the characteristics of a controlling financial interest or do not

                                        7



     have  sufficient  equity at risk for the entity to finance  its  activities
     without additional  subordinated  financial support from other parties. FIN
     46(R) requires an enterprise to consolidate a variable  interest  entity if
     that enterprise will absorb a majority of the entity's  expected losses, is
     entitled to receive a majority of the entity's  expected  residual returns,
     or both.  FIN 46(R) is effective  for entities  being  evaluated  under FIN
     46(R) for consolidation no later than the end of the first reporting period
     that ends after March 15, 2004. Management does not believe the adoption of
     FIN 46(R) will have a material impact on the Company's  financial position,
     results of operations or cash flows.

     In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of Statement 133
     Derivative  Instruments and Hedging  Activities."  The Statement amends and
     clarifies   accounting  for  derivative   instruments,   including  certain
     derivative  instruments  embedded  in  other  contracts,  and  for  hedging
     activities  under  Statement  133. The Statement is effective for contracts
     entered into or modified  after June 30,  2003,  except as stated below and
     for hedging relationships designated after June 30, 2003.

     The provisions of Statement 149 that relate to Statement 133 implementation
     issues that have been  effective  for fiscal  quarters  that began prior to
     June 15,  2003,  will  continue  to be  applied  in  accordance  with their
     respective  effective dates. In addition,  certain  provisions  relating to
     forward  purchases or sales of when-issued  securities or other  securities
     that do not yet exist,  will apply to  existing  contracts,  as well as new
     contracts entered into after June 30, 2003.  Management has determined that
     the adoption of this  Statement  will not have a significant  impact on the
     financial position, results of operations or cash flows of the Company.

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
     Financial Instruments with Characteristics of both Liabilities and Equity."
     The  Statement  establishes  standards  for how an  issuer  classifies  and
     measures  in  its  statement  of  financial   position  certain   financial
     instruments  with  characteristics  of  both  liabilities  and  equity.  It
     requires that an issuer classify a financial  instrument that is within its
     scope  as a  liability  (or an asset in some  circumstances)  because  that
     financial  instrument  embodies an obligation  of the issuer.  Many of such
     instruments  were  previously   classified  as  equity.  The  statement  is
     effective for financial  instruments entered into or modified after May 31,
     2003,  and  otherwise is effective  at the  beginning of the first  interim
     period  beginning after June 15, 2003,  except for  mandatorily  redeemable
     financial  instruments  of  nonpublic  entities.  The  Statement  is  to be
     implemented  by reporting the  cumulative  effect of a change in accounting
     principle for financial instruments created before the issuance of the date
     of the Statement and still  existing at the beginning of the interim period
     of adoption.  Restatement is not permitted.  The adoption of this Statement
     did not have a  significant  impact on the financial  position,  results of
     operations or cash flows of the Company.

2.   Inventories  at  February  1, 2004 and  August 3,  2003 are  summarized  as
     follows (in thousands):



                                                                 February 1, 2004            August 3, 2003
                                                                 ----------------            --------------

                                                                                            
              Purchased parts and raw materials                         $ 20,397                  $ 19,690
              Work in process                                             19,744                    18,646
              Finished products                                            2,656                     1,948
                                                                         -------                   -------
                                                                          42,797                    40,284
              Less reserve for excess and obsolete materials               2,789                     2,739
                                                                         -------                   -------
                                                                        $ 40,008                  $ 37,545
                                                                          ======                    ======


3.   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

                                        8



     forecasted  transaction or of the  variability of cash flows to be received
     or paid related to a recognized  asset or  liability  ("cash flow  hedge").
     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  (loss)  and  reclassified  into
     earnings as the underlying hedged item affects earnings.

     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 East Hempfield Township Industrial  Development Authority Variable Rate
     Demand/Fixed  Rate Revenue  Bonds  Series 2001 (the  "Bonds") 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 fair
     value of the interest rate swap was a liability of  approximately  $153,000
     as of February 1, 2004. 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 February 1, 2004 as a result
     of the  discontinuance  of a cash flow hedge due to the  probability of the
     original forecasted transaction not occurring.

4.   The Company  adopted the  provisions  of SFAS No. 142  "Goodwill  and Other
     Intangible  Assets" on July 30,  2001.  SFAS No. 142  requires the use of a
     non-amortization  approach to account for  purchased  goodwill  and certain
     intangibles.  Under  a  non-amortization  approach,  goodwill  and  certain
     intangibles  are not amortized into results of operations,  but instead are
     reviewed  for  impairment  and  written  down and  charged  to  results  of
     operations  in the  periods in which the  recorded  value of  goodwill  and
     certain  intangibles  is more than its fair  value.  The  adoption  of SFAS
     No.142  resulted in the Company's  discontinuation  of  amortization of its
     goodwill  and  certain  intangible  assets.  An annual  impairment  test is
     performed  in the  fourth  quarter  of each  fiscal  year  and  any  future
     impairment of goodwill will be charged to operations.

     The change in the  carrying  amount of  goodwill  for the six months  ended
     February 1, 2004 is as follows (in thousands):

               Balance at August 3, 2003                        $ 25,729
               Foreign currency translation adjustment               719
                                                                  ------
               Balance at February 1, 2004                      $ 26,448
                                                                  ======

     Intangibles consist of the following (in thousands):



                                            February 1,   August 3,    Estimated
                                               2004         2003      useful life
                                               ----         ----      -----------

                                                           
         Technology (1)                     $ 1,021      $ 1,021       15 years
         Backlog (1)                            325          325        2 years
         Non-compete (1)                         31           31        5 years
         Foreign currency translation
            Adjustment (1)                      185         -
         Patents                                568          568       14 years
                                              -----        -----
                                              2,130        1,945
         Accumulated amortization               541          403
                                              -----        -----
                                            $ 1,589      $ 1,542
                                              =====        =====


                                        9



     ---------
     (1) Related to the acquisition of EWST (See Note 10.)

     Amortization  expense for the  thirteen  weeks  ended  February 1, 2004 and
     February 2, 2003 was approximately $69,000 and $10,000,  respectively , and
     for the  twenty-six  weeks ended  February 1, 2004 and  twenty-seven  weeks
     ended   February  2,  2003  was   approximately   $138,000   and   $21,000,
     respectively.

     Estimated aggregate  amortization  expense for each of the next five fiscal
     years is as follows (in thousands):

                                        2004             $ 277
                                        2005               129
                                        2006               116
                                        2007               115
                                        2008               109

     The carrying amount of intangibles is evaluated on a recurring basis.

5.   The Company is involved in various legal proceedings and claims which arise
     in the ordinary  course of its business.  While any litigation  contains an
     element  of  uncertainty,  management  believes  that the  outcome  of such
     litigation  will  not  have a  material  adverse  effect  on the  Company's
     financial  position  or  results  of  operations.  In  connection  with the
     Robinson  Laboratories,  Inc. ("RLI") litigation,  as discussed in Part II,
     Item 1.  "Legal  Proceedings",  at a  proceeding  in April  2003 the  Court
     decided to delay  ruling on all of the  petitions  for fees and costs until
     after appeals are exhausted.  In January 2004, the Second Circuit  affirmed
     the trial court judgment in its entirety,  however,  RLI submitted a letter
     request to the trial court for relief from the  judgment on RLI's claim for
     the earn-out  stock.  Herley  submitted its response in  opposition  and on
     February 26, 2004,  the parties  appeared  before the Court  concerning the
     various  applications  and were  directed to submit legal briefs on various
     legal issues.

6.   The Company has  outstanding an aggregate of  approximately  $19,000,000 in
     open purchase  orders as of February 1, 2004.  These open  purchase  orders
     represent  executory contracts for the purchase of goods and services which
     will be substantially fulfilled in the next six months.

7.   The   following   tables  show  the   calculation   of  basic  and  diluted
     weighted-average shares outstanding (in thousands):




                                                                     Thirteen weeks ended
                                                                     --------------------
                                                              February 1, 2004     February 2, 2003
                                                              ----------------     ----------------
                                                                                 
        Basic weighted-average shares                              14,073              14,464
           Effect of dilutive securities:
              Employee stock options and warrants                     807                 660
                                                                   ------              -------
        Diluted weighted-average shares                            14,880              15,124
                                                                   ======              ======


     There were no anti-dilutive  options  outstanding  during the quarter ended
     February 1, 2004.  Options to purchase  704,500  weighted  shares of common
     stock, with exercise prices ranging from $16.80 to $19.52, were outstanding
     during the second  quarter of fiscal  2003,  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.

                                        10





                                                                 Twenty-six                Twenty-seven
                                                                 weeks ended                weeks ended
                                                              February 1, 2004           February 2, 2003
                                                              ----------------           ----------------
                                                                                       
        Basic weighted-average shares                              14,043                    14,665
           Effect of dilutive securities:
              Employee stock options and warrants                     783                       746
                                                                   ------                    ------
        Diluted weighted-average shares                            14,826                    15,411
                                                                   ======                    ======


     Options  to  purchase  637,758  weighted  shares of common  stock,  with an
     exercise price of $19.52,  were outstanding  during the first six months of
     fiscal  2004,  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  May  21,  2012,  were  still
     outstanding as of February 1, 2004.  Options to purchase  694,188  weighted
     shares of common stock, with exercise prices ranging from $17.42 to $19.52,
     were  outstanding  during the first six months of fiscal 2003, 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.

8.   The components of comprehensive income are as follows (in thousands):




                                                            Thirteen weeks ended        Twenty-six       Twenty-seven
                                                            --------------------        weeks ended      weeks ended
                                                         February 1,    February 2,     February 1,      February 2,
                                                            2004           2003            2004             2003
                                                            ----           ----            ----             ----
                                                                                              
        Net income                                        $ 3,546        $ 3,287         $ 7,487          $ 6,639
        Unrealized loss on interest rate swap                 (19)           -               (54)             (12)
        Foreign currency translation gain (loss)            1,382            (42)          1,626              (41)
                                                            -----          -----           -----            -----
        Comprehensive income                              $ 4,909        $ 3,245         $ 9,059          $ 6,586
                                                            =====          =====           =====            =====


     The  components  of  accumulated  other  comprehensive  income (loss) is as
     follows (in thousands):



                                                          February 1, 2004                August 3, 2003
                                                          ----------------                --------------
                                                                                    
        Unrealized (loss) from available-for-sale
           securities                                        $    (48)                    $    (48)
        Unrealized (loss) on interest rate swap                  (104)                         (50)
        Foreign currency translation gain                       1,540                          (86)
                                                                -----                          ---
             Accumulated other comprehensive income          $  1,388                     $   (184)
                                                                =====                          ===


9.   Geographic  net sales for the second  quarter,  based on place of  contract
     performance, were as follows (in thousands):



                                                        Thirteen weeks ended          Thirteen weeks ended
                                                          February 1, 2004              February 2, 2003
                                                          ----------------              ----------------
                                                                                     
                United States                                 $ 23,495                     $ 20,647
                Israel                                           2,972                        3,025
                England                                          2,941                        1,343
                                                                ------                       ------
                                                              $ 29,408                     $ 25,015
                                                                ======                       ======


                                        11



     Geographic  net  sales  for the six  months,  based on  place  of  contract
     performance, were as follows (in thousands):



                                                       Twenty-six weeks ended        Twenty-seven weeks ended
                                                          February 1, 2004               February 2, 2003
                                                          ----------------               ----------------
                                                                                      
                United States                                $ 45,566                       $ 43,804
                Israel                                          6,028                          5,836
                England                                         6,081                          2,665
                                                               ------                         ------
                                                             $ 57,675                       $ 52,305
                                                               ======                         ======


     Net property,  plant and  equipment by  geographic  area was as follows (in
     thousands):

                                        February 1,      August 3,
                                           2004            2003
                                           ----            ----
                United States             $ 19,738       $ 18,945
                Israel                       3,108          3,071
                England                        896            390
                                            ------         ------
                                          $ 23,742       $ 22,406
                                            ======         ======

10.  The Company  entered into an agreement as of September 1, 2002,  to acquire
     all of the issued and outstanding common stock of EW Simulation Technology,
     Limited ("EWST"),  a British company of Aldershot,  UK, which operates as a
     wholly-owned subsidiary of the Company. EWST designs, develops and produces
     electronic  warfare  simulator  systems for prime defense  contractors  and
     countries worldwide. The acquisition of EW Simulation Technology was driven
     by a two part strategic initiative:  a) to leverage the Company's microwave
     expertise  vertically into the  international  threat and jamming simulator
     markets, and b) to increase the amount of microwave content supplied by the
     Company  on each  simulator  platform.  The  transaction,  which  closed on
     September  20, 2002,  provides for payment of $3,000,000 in cash and a note
     for  $1,500,000,  including  interest at 1.8% based on LIBOR at the date of
     acquisition.  The note has a balance  of  $1,214,000  at  February  1, 2004
     (adjusted for foreign exchange rate fluctuations)  payable in two remaining
     installments  annually on October 1, of $607,000.  The transaction has been
     accounted for in accordance with the provisions of SFAS No. 141,  "Business
     Combinations",  which requires that all business  combinations be accounted
     for using the purchase method.

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



                                                                    Twenty-six            Twenty seven
                                                                    weeks ended            weeks ended
                                                                 February 1, 2004       February 2, 2003
                                                                 ----------------       ----------------
                                                                                       
           Cash paid during the period for:
                Interest                                            $   160                  $    180
                Income taxes                                          3,178                     2,950
           Tax benefit related to stock options                         409                       641
           Deferred purchase price of business acquired                 -                       1,500


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

                                        12



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,  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 February 1, 2004 and February 2, 2003
- ----------------------------------------------------------

Net sales for the  thirteen  weeks  ended  February  1, 2004 were  approximately
$29,408,000  compared to  $25,015,000  in the fourteen  weeks ended  February 2,
2003,  an  increase  of  $4,393,000  (17.6%).  Net sales at EWST  accounted  for
$1,598,000  of the  increase,  and  defense  electronics  microwave  systems and
components increased by $3,035,000. This increase includes revenue from products
shipped  under certain new programs and price  increases on legacy  products and
programs. This was offset by a decrease of $240,000 in commercial  technologies,
which  continues  to  experience  a drop in orders  in  medical  and  scientific
products.

The gross profit margin in the thirteen  weeks ended  February 1, 2004 was 35.2%
compared to 34.7% in the second  quarter of fiscal  2003.  The increase in gross
profit of $1,690,000 is primarily attributable to the increase in volume for the
quarter,  including the increased  revenue at EWST as well as higher  pricing on
existing products.  The gross profit margin increased from microwave  components
through  production  efficiencies  due  primarily  to  automation.  Billings  of
approximately $3,000,000 relating to engineering programs with very low margins,
offset these increases. These programs will now transition into production which
will result in higher margins from the related products.

Selling and  administrative  expenses for the thirteen  weeks ended  February 1,
2004 were  17.7% of net sales as  compared  to 16.9% in the  second  quarter  of
fiscal  2003.  Major  components  of the net  increase  in  expenses of $966,000
includes increased expenses  attributable to the acquisition of EWST of $220,000
(including  amortization of acquired intangibles and additional  personnel);  an
increase in incentive  compensation under employment contracts and discretionary
bonuses of $287,000; and additional personnel and related costs including fringe
benefits  and travel,  primarily  in domestic and  international  marketing,  of
$473,000.  Litigation costs related to the Robinson Labs litigation were $61,000
in the second  quarter of fiscal  2004,  as  compared  to $178,000 in the second
quarter of fiscal 2003. (See Part II, Item 1. "Legal Proceedings").

Operating  income for the  quarter  was  $5,165,000  or 17.6% of net  sales,  as
compared to $4,441,000 or 17.8% of net sales in 2003.  The increase in operating
income is  primarily  attributable  to the  overall  increase in revenue for the
quarter. Our foreign operations contributed $854,000 in operating income for the
quarter as compared to $549,000 in fiscal 2003.  The  offsetting  effects of the
improvement   in  gross  profit   margin  and  the   increases  in  selling  and
administrative expenses on operating income are discussed above.

Investment  income  decreased  by  $109,000  in fiscal 2004 as a result of a 30%
decline in the rate of interest earned on the investment of excess cash reserves
during the quarter as compared to interest  rates in fiscal 2003, and a decrease
on average of approximately $1,300,000 in funds invested.

                                       13



The net foreign exchange loss in the second quarter of fiscal 2004 of $70,000 is
attributable  to the weaker U. S. dollar during the current  quarter causing the
Company's foreign  denominated  liabilities to increase in value resulting in an
unrealized foreign exchange loss of $84,000.  The Company realized a net foreign
exchange gain in the United Kingdom of $14,000.

Twenty-six weeks ended February 1, 2004 and Twenty-seven weeks ended
February 2, 2003
- ----------------

Net sales for the  twenty-six  weeks ended  February 1, 2004 were  approximately
$57,675,000  compared to $52,305,000 in the first six months of fiscal 2003. The
sales increase of $5,370,000  (10.3%) is  attributable  to increased  revenue in
defense  electronics of $6,875,000  (including  $3,416,000  attributable  to the
acquisition of EWST). This increase includes revenue from products shipped under
certain new programs and price increases on legacy  products and programs.  This
was offset by decreased revenue of $1,505,000 in commercial  technologies  which
has experienced a decrease in new orders in medical and scientific products. The
Company expects revenues in defense electronics to continue at a level above the
prior fiscal year,  and  revenues  from medical  products to remain flat for the
balance of fiscal 2004.

The gross profit margin of 36.4% in the twenty-six  weeks ended February 1, 2004
was  higher  than the margin of 34.2% in fiscal  2003.  Gross  profit  increased
$3,141,000  as a result of  increased  volume over fiscal  2003,  including  the
increased  revenue at EWST of $3,416,000,  as well as higher pricing on existing
products.  Margins on foreign  shipments  from the U.S.  are higher than similar
products  shipped  domestically  due to the pricing on smaller  quantity orders.
Margins also improved in microwave  components  due to production  efficiencies,
including   automation.   Billings  of  approximately   $3,000,000  relating  to
engineering  programs  with very low  margins,  offset  these  increases.  These
programs will now transition into production which will result in higher margins
from the related products.

Selling and  administrative  expenses for the twenty-six weeks ended February 1,
2004 were  17.3% of net sales as  compared  to 16.5% in the first half of fiscal
2003. There was a net increase in expenses of $1,361,000 which includes expenses
of EWST of $421,000,  and an increase in incentive compensation under employment
contracts and discretionary  bonuses of $685,000;  and additional  personnel and
related costs including  fringe  benefits and travel,  primarily in domestic and
international marketing, of $787,000.  Litigation costs of $98,000 were incurred
in the six months  ended  February  1, 2004,  as  compared to $828,000 in fiscal
2003, in connection  with the Robinson  Labs  litigation.  (See Part II, Item 1.
"Legal Proceedings").

Operating  income for the six months was  $11,027,000 or 19.1% of net sales,  as
compared to $9,247,000 or 17.7% of net sales in 2003.  The increase in operating
income is  primarily  attributable  to the  overall  increase in revenue for the
period.  Our foreign operations  contributed  $2,400,000 in operating income for
the six months as compared to $1,241,000 in fiscal 2003. The offsetting  effects
of the  improvement  in gross  profit  margin and the  increases  in selling and
administrative expenses on operating income are discussed above.

Investment  income  decreased  by  $301,000  in fiscal 2004 as a result of a 39%
decline in the rate of interest earned on the investment of excess cash reserves
during  the six months as  compared  to  interest  rates in fiscal  2003,  and a
decrease on average of approximately $2,900,000 in funds invested.

The foreign  exchange loss of $243,000 in the six months ended  February 1, 2004
is  attributable  to the  weaker U. S.  dollar  during the  period  causing  the
Company's foreign  denominated  liabilities to increase in value resulting in an
unrealized  foreign  exchange loss of $214,000,  and a net foreign exchange loss
realized  of $29,000,  net of foreign  exchange  gains in the United  Kingdom of
$26,000.

                                       14



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

As of February 1, 2004 and August 3, 2003,  working capital was $135,918,000 and
$127,613,000,   respectively,  and  the  ratio  of  current  assets  to  current
liabilities was 7.5 to 1 and 7.7 to 1, respectively.

As is customary  in the defense  industry,  inventory  is partially  financed by
customer  deposits  and progress  payments.  The  unliquidated  balance of these
deposits and  payments was  approximately  $1,405,000  at February 1, 2004,  and
$856,000 at August 3, 2003. The net increase is attributable to advance payments
received on certain foreign contracts.

Net cash used in operations during the thirteen weeks ended February 1, 2004 was
approximately  $75,000  as  compared  to net  cash  provided  by  operations  of
$4,764,000  during the comparable  period in the prior year.  Significant  items
contributing  to  the  sources  of  funds  include  income  from  operations  of
$9,677,000  (adjusted  for  depreciation,  amortization,  and  foreign  exchange
losses),  and an  aggregate  increase  in  various  liabilities  of  $2,936,000.
Offsetting  these  sources of funds are  increases in costs  incurred and income
recognized  on  uncompleted  contracts of  $8,519,000,  accounts  receivable  of
$1,184,000, and inventory of $2,463,000. EWST contracts accounted for $4,016,000
of  the  increase  in  costs  incurred  and  income  recognized  on  uncompleted
contracts.  These  contracts,  which were included in the backlog of EWST at the
date of  acquisition,  provided  for minimal  advanced  payments  and  milestone
payments.  In  accordance  with  Company  policy  on long  term  contracts,  new
contracts entered into by EWST now include  provisions for advanced payments and
milestone payments. The Company expects to bill approximately  $5,585,000 of the
balance at February 1, 2004 by the end of its current fiscal year.

Net  cash  used  in  investing   activities   includes  $3,124,000  for  capital
expenditures.

Net cash  generated  from  financing  activities  of  $635,000  consists  of the
exercise of stock options for $1,277,000,  offset by the payment of the deferred
purchase  price of $500,000  related to the  acquisition  of EWST,  a payment of
$42,000 on the  Mortgage  note,  and a payment  of  $100,000  on the  Industrial
Revenue Bonds. The Company has a future commitment for $1,214,000  (adjusted for
foreign exchange rate  fluctuations),  including interest at 1.8%, in connection
with the acquisition of EWST payable in annual installments of $607,000.

In June 2002, the Company entered into a new $50,000,000  revolving  credit loan
syndication agreement with two banks on an unsecured basis 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, 2005. The Company
may elect to borrow up to a maximum of  $5,000,000  with  interest  based on the
Federal Funds Target Rate, as established  by the Federal Open Market  Committee
("FMOC") of the Federal Reserve Board, plus a margin of 1.50% to 1.80%, or up to
a maximum of $45,000,000  with interest based on LIBOR plus a margin of 1.35% to
1.65%.  The  applicable  incremental  margin  is  based  on the  ratio  of total
liabilities to tangible net worth,  as those terms are defined in the agreement,
ranging  from less than .40 to 1.0, to greater than 1.0 to 1.0. The FOMC Federal
Funds  Target  Rate and the LIBOR  rate was 1.00% and  1.10%,  respectively,  at
February  1,  2004.  There is a fee of 15 basis  points  per annum on the unused
portion of the $45,000,000  LIBOR based portion of the credit  facility  payable
quarterly.  There were no  borrowings  outstanding  as of  February  1, 2004 and
August 3, 2003.  Stand-by  letters of credit were  outstanding  in the amount of
approximately $12,440,000 under the credit facility at February 1, 2004.

The Company believes that presently anticipated future cash requirements will be
provided by internally  generated funds, its existing unsecured credit facility,
and cash balances of  approximately  $79,000,000.  A significant  portion of the
Company's revenue for fiscal 2004 will be generated from its existing backlog of
sales  orders.  The  backlog  of orders at  February  1, 2004 was  approximately
$102,000,000.  All orders included in backlog are covered by signed contracts or
purchase orders.  Nevertheless,  contracts involving  government programs may be
terminated at the

                                       15



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  $37,560,000  available under its bank credit  facility,  net of
outstanding stand-by letters of credit of approximately $12,440,000.

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



            Twelve months                                             Industrial
                ended                            Mortgage               revenue                Other
              February            Total            note                  bonds              obligations
              --------            -----            ----                  -----              -----------
                                                                              
                2005           $    801          $      89              $    105             $    607
                2006                814                 97                   110                  607
                2007                219                104                   115                  -
                2008                233                113                   120                  -
                2009                246                121                   125                  -
             Thereafter           4,428              2,045                 2,230                  153
                                  -----              -----                 -----                -----
                                $ 6,741            $ 2,569               $ 2,805              $ 1,367
                                  =====              =====                 =====                =====


Other obligations include the remaining  installments due in connection with the
acquisition  of  EWST  (as  adjusted  for  foreign  exchange   fluctuations)  of
(pound)500,000  payable  October 1, 2004 and 2005.  The $153,000  represents the
fair value of the  interest  rate swap as of  February  1, 2004,  which  matures
October 1, 2011 (discussed in Note 3).

The Company has  outstanding an aggregate of  approximately  $19,000,000 in open
purchase  orders as of February 1, 2004.  These open purchase  orders  represent
executory  contracts  for the  purchase  of goods  and  services  which  will be
substantially fulfilled in the next six months.

Stand-by letters of credit expire as follows (in thousands):

               During
               fiscal
                year             Amount
                ----             ------
                2004            $ 6,229
                2005                530
                2006              2,090
                2007              3,393
                2008                 30
                2009                168
                                 ------
                               $ 12,440
                                 ======

                                       16



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

               During
               fiscal
                year             Amount
                ----             ------
                2004            $ 1,275
                2005              1,056
                2006                978
                2007                983
                2008                958
             Thereafter           1,171
                                  -----
                                $ 6,421
                                  =====

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).  Contract  costs  include  all direct
material  and  labor  costs  and  those   indirect  costs  related  to  contract
performance.  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  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.

Prospective  losses  on  contracts  are  based  upon the  anticipated  excess of
manufacturing  costs over the selling  price of the units to be delivered  under
the contract and are recorded when first reasonably determinable.  Actual losses
could differ from those  estimated due to changes in the ultimate  manufacturing
costs.

Inventories  are stated at lower of cost  (principally  first-in,  first-out) or
market.  A  valuation  allowance  for  obsolete  and  slow-moving  inventory  is
established based upon an aging of raw material components. Current requirements
for raw materials are evaluated  based on current backlog of orders for products
in which the components are used and anticipated future orders.

Under the  non-amortization  approach in accounting  for goodwill under SFAS No.
142,  goodwill  is not  amortized  into  results of  operations  but  instead is
reviewed for impairment and written down and charged to results of operations in
the period in which the recorded  value of goodwill is more than its fair value.
An annual impairment test is performed in the fourth quarter of each fiscal year
and any impairment of goodwill is charged to operations.

Provisions for federal,  foreign, state and local income taxes are calculated on
reported  financial  statement  pretax  income based on current tax law and also
include  the  cumulative  effect of any  changes  in tax rates  from  those used
previously in determining  deferred tax assets and liabilities.  Such provisions
differ from the amounts  currently  payable  because certain items of income and
expense  are  recognized  in  different  time  periods for  financial  reporting
purposes than for income tax purposes.

New Accounting Pronouncements
- -----------------------------

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities."

                                       17



The statement is effective for fiscal years  beginning  after December 31, 2002.
SFAS No. 146  requires  companies  to recognize  costs  associated  with exit or
disposal  activities  when  they  are  incurred  rather  than  at the  date of a
commitment to an exit or disposal plan. Adoption of this Standard did not have a
material impact on the Company's financial position or results of operations.

In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting
and Disclosure  Requirements for Guarantees,  Including  Indirect  Guarantees of
Indebtedness  of  Others"  ("FIN  45").  FIN  45  requires  the  recognition  of
liabilities  for guarantees  that are issued or modified  subsequent to December
31, 2002. The liabilities  should reflect the fair value,  at inception,  of the
guarantors'  obligations  to  stand  ready to  perform,  in the  event  that the
specified triggering events or conditions occur. Adoption of this Interpretation
did not have a  material  effect  on the  Company's  results  of  operations  or
financial condition.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation-Transition and Disclosure, an amendment of FASB Statement No. 123."
The new statement is effective,  with respect to the transition provisions,  for
fiscal years ending after  December 15, 2002; and with respect to the disclosure
provisions,  for financial reports containing condensed financial statements for
interim  periods  beginning  after  December  15,  2002.  SFAS No. 148  provides
transition  alternatives  for  companies  adopting  the fair  value  recognition
provisions of FASB Statement No. 123 for stock-based employee compensation;  and
requires  the  pro  forma  disclosures  of SFAS  No.  123 in  interim  condensed
financial  statements for companies  continuing to rely on APB Opinion No. 25 as
if the provisions of SFAS No. 123 had been adopted.  The statement also requires
that the pro-forma disclosures of the impact on earnings and  earnings-per-share
be provided  in a tabular  format and  included  in the  Summary of  Significant
Accounting Policies or equivalent.

The effect of the  adoption of SFAS No. 148 was the  inclusion  of the  required
disclosures in the Company's condensed consolidated interim financial statements
in its quarterly reports, and the addition of a significant  accounting policies
note included in the Company's Annual Report on Form 10K.

In January 2003, the Financial  Accounting  Standards Board ("FASB") issued FASB
Interpretation  No.  46,  "Consolidation  of  Variable  Interest  Entities."  In
December 2003 this  Interprtation was replaced by FASB  Interpretation No. 46(R)
("FIN 46(R)"),  which clarifies the application of Accounting  Research Bulletin
No. 51,  "Consolidated  Financial  Statements," to certain entities in which the
equity  investors do not have the  characteristics  of a  controlling  financial
interest or do not have sufficient  equity at risk for the entity to finance its
activities without additional subordinated financial support from other parties.
FIN 46(R)  requires an enterprise to consolidate a variable  interest  entity if
that  enterprise  will absorb a majority of the  entity's  expected  losses,  is
entitled to receive a majority of the entity's  expected  residual  returns,  or
both.  FIN 46(R) is effective for entities being  evaluated  under FIN 46(R) for
consolidation  no later  than the end of the first  reporting  period  that ends
after March 15, 2004. Management does not believe the adoption of FIN 46(R) will
have  a  material  impact  on  the  Company's  financial  position,  results  of
operations or cash flows.

In April  2003,  the FASB  issued  SFAS No. 149,  "Amendment  of  Statement  133
Derivative  Instruments  and  Hedging  Activities."  The  Statement  amends  and
clarifies  accounting for derivative  instruments,  including certain derivative
instruments  embedded  in other  contracts,  and for  hedging  activities  under
Statement 133. The Statement is effective for contracts entered into or modified
after  June 30,  2003,  except as stated  below  and for  hedging  relationships
designated after June 30, 2003.

The  provisions  of Statement  149 that relate to Statement  133  implementation
issues that have been effective for fiscal quarters that began prior to June 15,
2003, will continue to be applied in accordance with their respective  effective
dates. In addition, certain provisions relating to forward purchases or sales of
when-issued  securities or other securities that do not yet exist, will apply to
existing contracts, as well as new contracts entered into after June 30,

                                       18



2003.  Management  has  determined  that the adoption of this Statement will not
have a significant  impact on the financial  position,  results of operations or
cash flows of the Company.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with  Characteristics of both Liabilities and Equity." The Statement
establishes standards for how an issuer classifies and measures in its statement
of financial position certain financial instruments with characteristics of both
liabilities  and  equity.  It  requires  that an  issuer  classify  a  financial
instrument  that is  within  its  scope  as a  liability  (or an  asset  in some
circumstances)  because that financial  instrument embodies an obligation of the
issuer.  Many of such  instruments  were  previously  classified as equity.  The
statement is effective for financial  instruments entered into or modified after
May 31, 2003,  and  otherwise is effective at the beginning of the first interim
period  beginning  after  June  15,  2003,  except  for  mandatorily  redeemable
financial instruments of nonpublic entities.  The Statement is to be implemented
by reporting  the  cumulative  effect of a change in  accounting  principle  for
financial  instruments  created before the issuance of the date of the Statement
and  still  existing  at  the  beginning  of the  interim  period  of  adoption.
Restatement  is not  permitted.  The adoption of this  Statement  did not have a
significant  impact on the  financial  position,  results of  operations or cash
flows of the Company.

Item 3: Quantitative and Qualitative Disclosures About Market Risk

The Company is subject to market risk associated with changes in interest rates,
and foreign currency exchange.  The Company has not entered into any market risk
sensitive instruments for trading purposes. 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 3 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 fair value of the interest rate
swap was a liability of approximately $153,000 as of February 1, 2004. 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
February 1, 2004, as a result of the  discontinuance of a cash flow hedge due to
the probability of the original forecasted transaction not occurring.

Item 4: Controls and Procedures

     (a)  Evaluation of disclosure controls and procedures. The term "disclosure
          controls and  procedures" is defined in Rules  13a-15(e) and 15d-15(e)
          of the  Securities  Exchange  Act of 1934 as  amended  (the  "Exchange
          Act").  These rules refer to the  controls and other  procedures  of a
          company  that are designed to ensure that  information  required to be
          disclosed  by the  company  in the  reports  that it files  under  the
          Exchange Act is recorded,  processed,  summarized and reported  within
          the  required   time   periods.   The   Company's   management,   with
          participation  of the  Company's  Chief  Executive  Officer  and Chief
          Financial   Officer,   has   evaluated   the  design,   operation  and
          effectiveness of the Company's  disclosure controls and procedures and
          have  concluded,  based on such  evaluation,  that such  controls  and
          procedures  were  effective at  providing  reasonable  assurance  that
          required  information will be disclosed in the Company's reports filed
          under the Exchange Act as of February 1, 2004.

     (b)  Changes in internal  controls.  There were no changes in the Company's
          internal controls over financial reporting (as such term is defined in
          Rules  13a-15(f)  and  15d-15(f)  under the  Exchange  Act) during the
          fiscal quarter ended February 1, 2004 that have  materially  affected,
          or are reasonably likely to materially  affect, the Company's internal
          control over financial reporting.


                                       19



PART II - OTHER INFORMATION

Item 1 - Legal Proceedings:

On August  14,  2001,  Robinson  Laboratories,  Inc.  ("RLI")  and Ben  Robinson
("Robinson")  filed  an  Amended  Complaint  against  Herley  Industries,   Inc.
("Herley").  Although the Amended Complaint sets forth fifteen counts,  the core
allegations are (i) that Herley failed to issue 97,841 shares of common stock in
connection  with certain earn out  requirements  contained in an Asset  Purchase
Agreement  dated  February  1, 2000;  (ii) that Herley  breached  an  Employment
Agreement  with Robinson by  terminating  his  employment on August 5, 2001; and
(iii) that Herley breached a Stock Option Agreement dated January 31, 2000, with
Robinson.  RLI and  Robinson  asserted  (i)  violations  of  state  and  federal
securities laws; (ii) fraud claims;  (iii) breach of contract  claims;  and (iv)
other equitable claims arising from the above core factual allegations.

On  September  17,  2001,  Herley  filed an  Answer,  Affirmative  Defenses  and
Counterclaims  in this matter.  In the Answer and Affirmative  Defenses,  Herley
denied the  material  allegations  of the Amended  Complaint.  Herley also filed
Counterclaims  against both RLI and Robinson.  In these counterclaims,  Herley's
core allegations concern Robinson's misconduct (i) in connection with the manner
he attempted to satisfy  RLI's earn out  requirements;  (ii)  misrepresentations
made in connection  with the Asset  Purchase  Agreement;  (iii)  wrongdoing as a
Herley  employee  leading to his  termination  and (iv)  post-Herley  employment
wrongdoing  in  connection  with a new  company  known  as RH  Laboratories.  In
addition to seeking a Declaratory  Judgment  pursuant to 28 U.S.C.  ss. 2201 et.
seq.,  Herley 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.

On August 5, 2002, a jury trial commenced. A jury verdict was rendered on August
21, 2002 in which the jury determined,  among other things,  that (i) Herley was
not required to pay any additional  stock;  (ii) Herley  breached the Employment
Agreement  with  Robinson and awarded  Robinson  $1.5 million in damages;  (iii)
Herley  breached  the  Lease  Agreement  with  Robinson  and  awarded   Robinson
approximately $552,000 in compensatory damages; (iv) Robinson breached fiduciary
duties to Herley and  awarded  Herley  $400,000  in  compensatory  damages;  (v)
Robinson and RLI breached  indemnity  obligations and awarded Herley $100,000 in
damages;  (vi) RLI breached  representations  and warranties given to Herley and
awarded Herley $320,000 in damages.

On October 18, 2002,  the Court  entered a final  judgment  consistent  with the
above,  and  both  parties  filed  post-  trial  motions.  Additionally,  as the
prevailing  party in connection  with the claims asserted by RLI relating to the
earn-out stock, as well as claims advanced  relating to the various  breaches of
the Asset Purchase Agreement, Herley filed a petition for fees and costs against
both RLI and Robinson on November 27, 2002 for approximately $2,000,000. RLI and
Robinson  also  filed  petitions  to  recover  attorneys  fees of  approximately
$240,000 for certain  claims in which they contend that they were the prevailing
party. On February 5, 2003, the Court denied the post-trial motions filed by the
parties, thus leaving the jury verdict undisturbed.

At a proceeding  on April 28, 2003,  the Court decided to delay ruling on all of
the petitions for fees and costs until after appeals are exhausted. Accordingly,
by Order  dated May 6,  2003,  the Court  denied  without  prejudice  all of the
parties'  petitions.  On May 12,  2003,  Herley  filed its  appeal to the United
States Court of Appeals for the Second  Circuit.  On May 28,  2003,  RLI filed a
notice of  cross-appeal.  Robinson  did not  appeal.  Herley  filed its brief in
support of its appeal before the Second  Circuit on August 22, 2003.  RLI timely
filed  its  brief  in  response  to  Herley's  appeal  and in  support  of RLI's
cross-appeal.  Herley timely filed a response to RLI's brief and  thereafter RLI
timely filed a response to Herley's  brief.  Oral  argument was held on December
18, 2003.

By Summary  Order on January 26,  2004,  the Second  Circuit  affirmed the trial
court judgment in its entirety. On

                                       20



February 4, 2004,  RLI submitted a letter  request to the trial court for relief
from the  judgment on RLI's claim for the earn-out  stock under  Federal Rule of
Civil Procedure 60. RLI contends that it has "newly discovered  evidence," first
learned in August 2003, to justify its requested  relief.  Herley  submitted its
response in opposition by letter dated  February 10, 2004. On February 26, 2004,
the parties  appeared before the Court  concerning the various  applications and
were directed to submit legal briefs on various legal issues. Herley will submit
its briefs by the end of March 2004.

The Company is involved in various  other  legal  proceedings  and claims  which
arise in the ordinary course of its business.  While any litigation  contains an
element of uncertainty,  management believes that the outcome of such litigation
will not have a material adverse effect on the Company's  financial  position or
results of operations.

Item 2 - Changes In Securities:

          None

Item 3 - Defaults Upon Senior Securities:

          None

Item 4 - Submission Of Matters To A Vote Of Security Holders:

          (1) The Registrant held its Annual Meeting of Stockholders on January
              15, 2004.

          (2) Four directors were elected at the Annual Meeting of Stockholders
              as follows:

     Class I - To serve  until the  Annual  Meeting of  Stockholders  in 2006 or
     until their successors are chosen and qualified:

     Name                                       Votes For         Votes Withheld
     ----                                       ---------         --------------
     Lee N. Blatt                               8,807,406             4,205,251
     Adm. Edward K. Walker, Jr. (Ret.)          12,272,943              739,714

     Class II - To serve  until the Annual  Meeting of  Stockholders  in 2004 or
     until their successors are chosen and qualified:

     Name                                       Votes For         Votes Withheld
     ----                                       ---------         --------------
     Dr. Edward A. Bogucz                       12,272,943              739,714

     Class III - To serve until the Annual  Meeting of  Stockholders  in 2005 or
     until their successors are chosen and qualified:

     Name                                       Votes For         Votes Withheld
     ----                                       ---------         --------------
     Adm. Robert M. Moore (Ret.)                12,272,943              739,714

                                       21



Item 5 - Other Information:

          None

Item 6 - Exhibits And Reports On Form 8-K:

          (a) Exhibits

               31.1 Certification of Myron Levy pursuant to Rule 13a-14(a).
               31.2 Certification of Anello C. Garefino pursuant to Rule
                    13a-14(a).
               32.1 Certification of Myron Levy pursuant to 18 U.S.C. Section
                    1350.
               32.2 Certification of Anello C. Garefino pursuant to 18 U.S.C.
                    Section 1350.

          (b) Reports on Form 8-K

               During the second quarter of fiscal 2004,  the  Registrant  filed
               the following report on Form 8-K:

               The  Company  filed a report on December  11, 2003 in  connection
               with the release of its  financial  results for the first quarter
               of fiscal year 2004 for the quarter ended November 2, 2003.

                                       22



                                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: March 17, 2004

                                       23