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: May 2, 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 June 11, 2004 - 14,206,408 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  -
           May 2, 2004 and August 3, 2003                                 2

     Condensed  Consolidated  Statements  of  Income  -
           For  the  Thirteen  and Thirty-nine weeks ended
            May 2, 2004 and Thirteen and Forty weeks
            ended May 4, 2003                                             3

     Condensed Consolidated Statement of Shareholders' Equity-
           For the Thirty-nine weeks ended May 2, 2004                    4

     Condensed Consolidated Statements of Cash Flows -
           For the Thirty-nine weeks ended May 2, 2004
            and Forty weeks ended May 4, 2003                             5

     Notes to Condensed Consolidated Financial Statements                 6

Item 2  -  Management's Discussion and Analysis of
           Financial Condition and Results of Operations                 13

Item 3  -  Quantitative and Qualitative Disclosures About Market Risk    18

Item 4 -   Controls and Procedures                                       18

PART II -OTHER   INFORMATION

Item 1 -   Legal Proceedings                                             19

Item 6 -   Exhibits and Reports on Form 8K                               20

Signatures                                                               22









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

                                                                                      May 2,     August 3,
                                                                                       2004        2003
                                                                                    ---------   ---------
                                                                                   (Unaudited)
                                     ASSETS
Current Assets:
                                                                                          
               Cash and cash equivalents                                            $  65,605   $  81,523
               Accounts receivable                                                     19,587      16,525
               Costs incurred and income recognized in excess
                  of billings on uncompleted contracts                                 16,023       6,960
               Other receivables                                                          849         827
               Inventories, net of allowance of $3,640 in fiscal 2004
                 and $2,739 in fiscal 2003                                             44,677      37,545
               Deferred taxes and other                                                 3,416       3,207
                                                                                    ---------   ---------
                                                       Total Current Assets           150,157     146,587
Property, Plant and Equipment, net                                                     25,124      22,406
Goodwill                                                                               35,342      25,729
Intangibles, net of accumulated amortization of $624 in fiscal
               2004 and $403 in fiscal 2003                                             4,665       1,542
Available-For-Sale Securities                                                              75          75
Other Investments                                                                         112         162
Other Assets                                                                              947       1,063
                                                                                    ---------   ---------
                                                                                    $ 216,422   $ 197,564
                                                                                    =========   =========
                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
               Current portion of long-term debt                                    $     788   $     686
               Accounts payable and accrued expenses                                   16,836      14,026
               Billings in excess of costs incurred and
                   income recognized on uncompleted contracts                             478         -
               Income taxes payable                                                     3,332       2,670
               Reserve for contract losses                                              1,129         736
               Advance payments on contracts                                              865         856
                                                                                    ---------   ---------
                                                       Total Current Liabilities       23,428      18,974
Long-term Debt                                                                          5,845       6,403
Deferred Income Taxes                                                                   4,936       4,945
                                                                                    ---------   ---------
                                                                                       34,209      30,322
                                                                                    ---------   ---------
Commitments and Contingencies (Notes 7 and 8)
Shareholders' Equity:
               Common stock, $.10 par value; authorized
                 20,000,000 shares; issued and outstanding
                 14,164,499 at May 2, 2004 and 13,969,151 at August 3, 2003             1,416       1,397
               Additional paid-in capital                                             106,919     104,551
               Retained earnings                                                       72,841      61,478
               Accumulated other comprehensive income (loss)                            1,037        (184)
                                                                                    ---------   ---------
                                                       Total Shareholders' Equity     182,213     167,242
                                                                                    ---------   ---------
                                                                                    $ 216,422   $ 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   Thirty-nine   Forty
                                                --------------------   weeks ended weeks ended
                                                 May 2,      May 4,       May 2,     May 4,
                                                  2004        2003         2004       2003
                                                --------    --------    --------    ---------
                                                                        
Net sales                                       $ 30,233    $ 26,897    $ 87,908    $ 79,202
                                                --------    --------    --------    --------
Cost and expenses:
          Cost of products sold                   19,465      18,046      56,135      52,487
          Selling and administrative expenses      5,418       4,080      15,396      12,697
                                                --------    --------    --------    --------
                                                  24,883      22,126      71,531      65,184
                                                --------    --------    --------    --------
          Operating Income                         5,350       4,771      16,377      14,018
                                                --------    --------    --------    --------
Other (expense) income, net:
          Investment income                          153         236         516         900
          Interest expense                           (79)        (81)       (248)       (258)
          Foreign exchange gain (loss)                18         -          (225)        -
                                                --------    --------    --------    --------
                                                      92         155          43         642
                                                --------    --------    --------    --------
          Income before income taxes               5,442       4,926      16,420      14,660
Provision for income taxes                         1,566       1,567       5,057       4,662
                                                --------    --------    --------    --------
          Net income                            $  3,876    $  3,359    $ 11,363    $  9,998
                                                ========    ========    ========    ========

Earnings per common share - Basic               $    .27    $    .24    $    .81    $    .69
                                                ========    ========    ========    ========
          Basic weighted average shares           14,129      14,218      14,072      14,449
                                                ========    ========    ========    ========

Earnings per common share - Diluted             $    .26    $    .23    $    .76    $    .66
                                                ========    ========    ========    ========
          Diluted weighted average shares         14,932      14,848      14,861      15,175
                                                ========    ========    ========    ========


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


                                                          3





                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
                           39 weeks ended May 2, 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                                                                         11,363                          11,363
Exercise of stock options                      195,348         19        1,806                                      1,825
Tax benefit upon exercise of stock
  options                                                                  562                                        562
Other comprehensive income (loss):
   Unrealized loss on interest rate swap                                                           (17)               (17)
   Foreign currency translation gain                                                             1,238              1,238
                                            ----------    -------      -------     ------        -----          ---------
Balance at May 2, 2004                      14,164,499    $ 1,416      106,919     72,841        1,037          $ 182,213
                                            ==========    =======      =======     ======        =====          =========



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)

                                                                                          Thirty-nine        Forty
                                                                                          weeks ended     weeks ended
                                                                                             May 2,          May 4,
                                                                                              2004            2003
                                                                                          -----------     -----------
Cash flows from operating activities:
                                                                                                     
          Net income                                                                       $ 11,363        $  9,998
                                                                                           --------        --------
          Adjustments to reconcile net income to
             net cash provided by operations:
                  Depreciation and amortization                                               3,048           3,005
                  Foreign exchange loss                                                         182             -
                  Equity in income of limited partnership                                       -               (14)
                  Changes in operating assets and liabilities:
                           Increase in accounts receivable                                   (1,846)           (138)
                           (Increase) decrease in costs incurred and income
                              recognized in excess of billings on uncompleted contracts      (9,063)          2,439
                           (Increase) in other receivables                                      (22)           (111)
                           (Increase) in inventories                                         (5,737)         (5,731)
                           (Increase) decrease in deferred taxes and other                     (122)            755
                           Increase (decrease) in accounts payable and accrued expenses       1,904          (2,266)
                           Increase in billings in excess of costs incurred and
                             income recognized on uncompleted contracts                         478             -
                           Increase in income taxes payable                                   1,224           2,157
                           Increase (decrease) in reserve for contract losses                    98            (554)
                           Increase in advance payments on contracts                              9             265
                           Other, net                                                           539             241
                                                                                           --------        --------
                                   Total adjustments                                         (9,308)             48
                                                                                           --------        --------

                  Net cash provided by operating activities                                   2,055          10,046
                                                                                           --------        --------

Cash flows from investing activities:
          Acquisition of business, net of cash acquired                                     (14,914)         (2,542)
          Partial distribution from limited partnership                                          50              49
          Capital expenditures                                                               (4,270)         (2,994)
                                                                                           --------        --------
                  Net cash used in investing activities                                     (19,134)         (5,487)
                                                                                           --------        --------

Cash flows from financing activities:
          Proceeds from exercise of stock options                                             1,825             704
          Payments of long-term debt                                                           (664)           (188)
          Purchase of treasury stock                                                            -           (12,187)
                                                                                           --------        --------
                  Net cash provided by (used in) financing activities                         1,161         (11,671)
                                                                                           --------        --------


                  Net decrease in cash and cash equivalents                                 (15,918)         (7,112)

Cash and cash equivalents at beginning of period                                             81,523          86,210
                                                                                           --------        --------
Cash and cash equivalents at end of period                                                 $ 65,605        $ 79,098
                                                                                           ========        ========



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




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 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 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"
     ("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.



                                        6





     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 nine 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        Thirty-nine         Forty
                                                            --------------------        weeks ended      weeks ended
                                                           May 2,         May 4,          May 2,           May 4,
                                                            2004           2003            2004             2003
                                                            ----           ----            ----             ----
                                                                                              
        Net income - as reported                          $ 3,876        $  3,359      $  11,363          $  9,998
        Deduct: total stock-based employee
         compensation expense determined
         under fair value based method for all
         awards, net of related tax effects                  (163)           (283)          (468)           (1,655)
                                                            ------          ------       --------           -------
        Net income  -  pro forma                          $ 3,713        $  3,076      $  10,895          $  8,343
                                                            =====           =====         ======            ======
        Earnings per share  -  as reported
             Basic                                        $    .27       $     .24     $      .81         $     .69
             Diluted                                           .26             .23            .76               .66
        Earnings per share  - pro forma
             Basic                                        $    .26       $     .22     $      .77         $     .58
             Diluted                                           .25             .21            .73               .55


     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
     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.  Adoption  of FIN 46(R) did not have a
     material effect on the Company's financial position,  results of operations
     or cash flows.





                                        7





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



                                                              May 2, 2004     August 3, 2003
                                                              -----------     --------------

                                                                          
        Purchased parts and raw materials                      $ 23,143         $ 19,690
        Work in process                                          22,532           18,646
        Finished products                                         2,642            1,948
                                                                -------          -------
                                                                 48,317           40,284
        Less reserve for excess and obsolete materials            3,640            2,739
                                                                -------          -------
                                                               $ 44,677         $ 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 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 $99,000 as
     of May 2, 2004.

4.   The  Company  entered  into an  agreement  as of March 29,  2004 to acquire
     certain  assets  and the  business,  subject to the  assumption  of certain
     liabilities,  of  Communication  Techniques,  Inc., a Delaware  corporation
     doing  business  in  Whippany,  New  Jersey.  The  facility  operates  as a
     wholly-owned  subsidiary of the Company as Herley-CTI,  Inc.  ("CTI").  CTI
     designs,   develops  and  produces   state-of-the-art   signal   generation
     components and integrated assemblies for digital radio, SONET, SatCom, test
     and instrumentation, datacom, and wired and wireless applications to 45 Ghz
     and 45 Gb/s.  Having a worldwide  reputation  for phase locked sources with
     low phase noise, the acquisition of CTI is a strategic fit for the Company.
     CTI recently  developed a fast frequency  changing direct synthesizer which
     when combined with the  capabilities of  Herley-Israel  puts the Company at
     the  forefront  of  producing   broadband   microwave  sources  for  radar,
     communication, electronic warfare, and microwave test systems. In addition,
     CTI is complementary to our existing  customer base,  expands our technical
     engineering  team,  complements  the Company's  core  technology,  and will
     enable the Company to leverage the combined capabilities into new markets.

     The  transaction  provides for a net payment of $14,914,000 in cash and the
     assumption of certain  liabilities.  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. The condensed  consolidated  financial  statements reflect
     preliminary  estimates  of the  fair  value  of  the  assets  acquired  and
     liabilities  assumed and the related allocations of the purchase price, and
     preliminary  estimates of adjustments  necessary to conform CTI data to the
     Company's accounting policies. The final determination of the fair value of
     assets  acquired  and  liabilities  assumed  and  final  allocation  of the
     purchase price is expected to

                                        8





     be completed in the fourth  quarter of fiscal 2004, and may differ from the
     amounts  included  in the  accompanying  condensed  consolidated  financial
     statements.  The excess cost over the  preliminary  estimated fair value of
     net assets  acquired  of  approximately  $9,017,000  has been  recorded  as
     goodwill.

     The preliminary allocation of the aggregate purchase price is as follows:

              Aggregate purchase price        $ 14,914
                                                ======
              Current assets                     2,698
              Furniture and equipment            1,200
              Technology                         2,400
              Drawings                             800
              Goodwill                           9,017
              Current liabilities               (1,201)

5.   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 $1,183,000 at May 2, 2004 (adjusted
     for  foreign   exchange  rate   fluctuations)   payable  in  two  remaining
     installments  annually on October 1, of $591,500.  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.

6.   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 nine months ended May
     2, 2004 is as follows (in thousands):

          Balance at August 3, 2003                        $ 25,729
          Goodwill acquired during the period (1)             9,017
          Foreign currency translation adjustment               596
                                                             ------
          Balance at May 2, 2004                           $ 35,342
                                                             ======



                                        9





     Intangibles consist of the following (in thousands):

                                              May 2,      August 3,   Estimated
                                               2004         2003     useful life
                                               ----         ----     -----------

         Technology (2)                     $ 3,421      $ 1,021      15 years
         Drawings (1)                           800          -        15 years
         Backlog (3)                            325          325       2 years
         Non-compete (3)                         31           31       5 years
         Foreign currency translation
            adjustment (3)                      144          -
         Patents                                568          568      14 years
                                              -----        -----
                                              5,289        1,945
         Accumulated amortization               624          403
                                              -----        -----
                                            $ 4,665      $ 1,542
                                              =====        =====
- ---------
(1)  Related to the acquisition of CTI (See Note 4.)
(2)  Includes  $1,021 and $2,400  related to the  acquisitions  of EWST and CTI,
     respectively  (See Notes 4 and 5.)
(3)  Related to the  acquisition  of EWST (See Note 5.)

     Amortization  expense for the  thirteen  weeks ended May 2, 2004 and May 4,
     2003 was  approximately  $83,000 and  $10,000,  respectively  , and for the
     thirty-nine  weeks  ended May 2, 2004 and forty weeks ended May 4, 2003 was
     approximately $221,000 and $31,000, respectively.

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

                                        2004             $ 330
                                        2005               289
                                        2006               276
                                        2007               275
                                        2008               269

     The carrying amount of intangibles is evaluated on an annual basis.

7.   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.  By Order dated May 28, 2004 the trial  court  denied  RLI's
     Motion for a New  Trial.  Cross  petitions  for  attorney's  fees are still
     pending.

8.   The Company has  outstanding an aggregate of  approximately  $17,900,000 in
     open  purchase  orders  as of May  2,  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.

                                       10





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

                                                         Thirteen weeks ended
                                                         --------------------
                                                       May 2, 2004  May 4, 2003
                                                       -----------  -----------
        Basic weighted-average shares                    14,129       14,218
           Effect of dilutive securities:
              Employee stock options and warrants           803          630
                                                         ------       ------
        Diluted weighted-average shares                  14,932       14,848
                                                         ======       ======

     There were no anti-dilutive  options  outstanding for the quarter ended May
     2, 2004.  Options to purchase 707,000 weighted shares of common stock, with
     exercise prices ranging from $15.90 to $19.52,  were outstanding during the
     third 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.

                                                      Thirty-nine       Forty
                                                      weeks ended    weeks ended
                                                      May 2, 2004    May 4, 2003
                                                      -----------    -----------
        Basic weighted-average shares                   14,072         14,449
           Effect of dilutive securities:
              Employee stock options and warrants          789            726
                                                        ------         ------
        Diluted weighted-average shares                 14,861         15,175
                                                        ======         ======

     There were no anti-dilutive  options  outstanding for the nine months ended
     May 2, 2004.  Options to purchase  697,911 weighted shares of common stock,
     with exercise prices ranging from $16.80 to $19.52, were outstanding during
     the  first  nine  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.

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




                                                            Thirteen weeks ended    Thirty-nine       Forty
                                                            --------------------    weeks ended    weeks ended
                                                             May 2,      May 4,       May 2,         May 4,
                                                              2004        2003         2004           2003
                                                              ----        ----         ----           ----
                                                                                        
        Net income                                          $ 3,876     $ 3,359      $ 11,363       $ 9,998
        Unrealized gain (loss) on interest rate swap             37          (9)          (17)          (21)
        Foreign currency translation gain (loss)               (388)         47         1,238             6
                                                              -----       -----        ------         -----
        Comprehensive income                                $ 3,525     $ 3,397      $ 12,584       $ 9,983
                                                              =====       =====        ======         =====


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



                                                             May 2, 2004    August 3, 2003
                                                             -----------    --------------
                                                                        
        Unrealized (loss) from available-for-sale
           securities                                         $   (48)        $  (48)
        Unrealized (loss) on interest rate swap                   (67)           (50)
        Foreign currency translation gain (loss)                1,152            (86)
                                                                -----            ---
             Accumulated other comprehensive income (loss)    $ 1,037         $ (184)
                                                                =====            ===




                                       11





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

                                    Thirteen weeks ended   Thirteen weeks ended
                                        May 2, 2004            May 4, 2003
                                        -----------            -----------
                United States            $ 25,282               $ 20,020
                Israel                      2,982                  2,612
                England                     1,969                  4,265
                                           ------                 ------
                                         $ 30,233               $ 26,897
                                           ======                 ======

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

                                        Thirty-nine       Forty
                                        weeks ended     weeks ended
                                        May 2, 2004     May 4, 2003
                                        -----------     -----------
                United States            $ 70,848        $ 63,824
                Israel                      9,010           8,448
                England                     8,050           6,930
                                           ------          ------
                                         $ 87,908        $ 79,202
                                           ======          ======

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

                                           May 2,          August 3,
                                            2004             2003
                                            ----             ----
                United States            $ 21,005          $ 18,945
                Israel                      3,163             3,071
                England                       956               390
                                           ------            ------
                                         $ 25,124          $ 22,406
                                           ======            ======


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



                                                          Thirty-nine         Forty
                                                          weeks ended       weeks ended
                                                          May 2, 2004      May 4, 2003
                                                          -----------      -----------
                                                                     
       Cash paid during the period for:
            Interest                                       $   237          $   260
            Income taxes                                     3,841            4,296
       Tax benefit related to stock options                    562              830
       Deferred purchase price of business acquired           -               1,500



                                       12





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

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

Certain  statements  contained in this report are  "forward-looking  statements"
that involve  various  important  assumptions,  risks,  uncertainties  and other
factors which could cause the Company's actual results to differ materially from
those expressed in such forward-looking  statements.  Forward-looking statements
can be identified by terminology  such as "may",  "will",  "should",  "expects",
"intends","anticipates","believes","estimates","predicts",  "continue",  or  the
negative of these terms or other comparable terminology. These important factors
include,  without  limitation,  a large percentage of sales are under government
contracts, cost overruns under fixed price contracts,  doing business in foreign
markets,  customer  concentration,  competitive  factors and pricing  pressures,
effective  integration  of acquired  businesses,  management  of future  growth,
recruiting  and  retaining  qualified  technical  personnel,   general  economic
conditions,  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 May 2, 2004 and May 4, 2003

Net  sales  for  the  thirteen  weeks  ended  May  2,  2004  were  approximately
$30,233,000  compared to $26,897,000 in the thirteen weeks ended May 4, 2003, an
increase of $3,336,000 (12.4%). Net sales at CTI accounted for $1,117,000 of the
increase.  Defense  electronics  microwave  systems and components  increased by
$1,766,000.  This increase  includes revenue from products shipped under certain
new programs and price  increases on legacy  products and  programs.  Revenue in
medical  and  scientific  products  increased  by $453,000  over the  comparable
quarter in fiscal 2003.

The  gross  profit  margin  in the  thirteen  weeks  ended May 2, 2004 was 35.6%
compared to 32.9% in the third  quarter of fiscal  2003.  The  increase in gross
profit of $1,917,000 is primarily attributable to the increase in volume for the
quarter and product mix. The gross profit margin also benefitted from production
efficiencies  primarily  through  automation.   Tempering  these  increases  was
approximately  $2,000,000  in  engineering  billings,  with  lower  margins,  on
programs essential for long-term technology development.

Selling and  administrative  expenses for the  thirteen  weeks ended May 2, 2004
were  17.9% of net sales as  compared  to 15.2% in the third  quarter  of fiscal
2003.  Major  components of the net increase in expenses of $1,338,000  includes
expenses   attributable  to  the  acquisition  of  CTI  of  $230,000  (including
amortization  of acquired  intangibles);  an increase in incentive  compensation
under employment contracts and discretionary bonuses of $118,000; and additional
personnel and related costs including  fringe benefits and travel,  primarily in
domestic and international marketing, of $499,000. Sales representative fees and
commissions  increased  $330,000 over the prior year third quarter.  The Company
incurred  approximately  $190,000  in  consulting  fees in  connection  with the
Sarbanes-Oxley internal controls evaluation project. Litigation costs related to
the Robinson Labs  litigation  were $39,000 in the third quarter of fiscal 2004,
as compared to $241,000 in the third quarter of fiscal 2003.  (See Part II, Item
1. "Legal Proceedings").

Operating  income for the  quarter  was  $5,350,000  or 17.7% of net  sales,  as
compared to $4,771,000 or 17.7% of net sales in 2003.  The increase in operating
income is  primarily  attributable  to the  overall  increase in revenue for the
quarter. Our foreign operations contributed $785,000 in operating income for the
quarter as compared to $1,758,000

                                       13





in fiscal 2003.  The decline in operating  income,  resulting  from revisions in
total estimated costs on certain long-term contracts,  occurred at the Company's
U.K.  subsidiary.  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  $83,000  in fiscal  2004 as a result of a 22%
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 $9,062,000 in funds invested.

The net foreign  exchange gain in the third quarter of fiscal 2004 of $18,000 is
attributable  to the modest  recovery  of the U. S.  dollar  during the  current
quarter  causing the Company's  foreign  denominated  liabilities to decrease in
value resulting in an unrealized  foreign exchange gain of $31,000.  The Company
realized a net foreign exchange loss in the United Kingdom of $13,000.

Thirty-nine weeks ended May 2, 2004 and Forty weeks ended May 4, 2003

Net  sales for the  thirty-nine  weeks  ended  May 2,  2004  were  approximately
$87,908,000 compared to $79,202,000 in the first nine months of fiscal 2003. The
sales increase of $8,706,000  (11.0%) is  attributable  to increased  revenue in
defense  electronics  microwave systems and components of $8,641,000  (including
$1,120,000  incremental  volume of EWST),  and  $1,117,000  attributable  to the
acquisition  of CTI. This increase also includes  revenue from products  shipped
under certain new programs and price  increases on legacy products and programs.
This was offset by decreased  revenue of  $1,052,000  in medical and  scientific
products  which has  experienced a decrease in new orders.  The Company  expects
revenues in defense  electronics  to continue at a level above the prior  fiscal
year,  and revenues  from  medical  products to remain  relatively  flat for the
balance of fiscal 2004.

The gross profit margin of 36.1% in the thirty-nine  weeks ended May 2, 2004 was
higher  than  the  margin  of 33.7%  in  fiscal  2003.  Gross  profit  increased
$5,058,000 primarily as a result of increased volume over fiscal 2003, including
revenue of $1,117,000  through the  acquisition  of CTI, as well as product mix.
Margins also improved in microwave  components  due to production  efficiencies,
including  the  automation  of  certain  processes.  Billings  of  approximately
$5,000,000  relating to engineering  programs with lower margins,  and essential
for long-term technology development, offset these increases.

Selling and administrative  expenses for the thirty-nine weeks ended May 2, 2004
were 17.5% of net sales as  compared to 16.0% in the first nine months of fiscal
2003. There was a net increase in expenses of $2,699,000 which includes expenses
of CTI of $230,000,  and increased expenses at EWST of $335,000,  an increase in
incentive  compensation under employment contracts and discretionary  bonuses of
$804,000;  and additional  personnel and related costs including fringe benefits
and travel,  primarily in domestic and international  marketing,  of $1,337,000.
Other increases include amortization of acquired intangibles of $190,000,  sales
representative fees and commissions of $261,000, and $236,000 in consulting fees
in connection with the  Sarbanes-Oxley  internal  controls  evaluation  project.
Litigation costs of $137,000 were incurred in the nine months ended May 2, 2004,
as compared to $1,069,000  in fiscal 2003, in connection  with the Robinson Labs
litigation. (See Part II, Item 1. "Legal Proceedings").

Operating  income for the nine months was  $16,377,000 or 18.6% of net sales, as
compared to $14,018,000 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  $3,185,000 in operating income for
the nine months as compared to $2,999,000 in fiscal 2003. Although revenues from
the  Company's  foreign  operations  increased by  $2,072,000  over fiscal 2003,
operating  margins at EWST were adversely  affected by changes in the total cost
estimates  during  the  third  quarter  on  certain  long-term  contracts.   The
offsetting  effects of the  improvement in gross profit margin and the increases
in selling and administrative expenses on operating income are discussed above.

                                       14





Investment  income  decreased  by  $384,000  in fiscal 2004 as a result of a 34%
decline in the rate of interest earned on the investment of excess cash reserves
during the nine  months as  compared to  interest  rates in fiscal  2003,  and a
decrease on average of approximately $4,952,000 in funds invested.

The foreign  exchange  loss of $225,000 in the nine months  ended May 2, 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 $183,000,  and a net foreign exchange loss realized of
$42,000, net of foreign exchange gains in the United Kingdom of $14,000.

Liquidity and Capital Resources

As of May 2, 2004 and August 3,  2003,  working  capital  was  $126,729,000  and
$127,613,000,   respectively,  and  the  ratio  of  current  assets  to  current
liabilities was 6.4 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 $865,000 at May 2, 2004, and $856,000 at
August 3, 2003.

Net cash provided by operations  during the thirteen weeks ended May 2, 2004 was
approximately $2,055,000 as compared to $10,046,000 during the comparable period
in the prior  year.  Significant  items  contributing  to the  sources  of funds
include  income from  operations  of  $14,593,000  (adjusted  for  depreciation,
amortization,  and  foreign  exchange  losses),  and an  aggregate  increase  in
liabilities of $3,713,000  (including  accounts  payable and accrued expenses of
$1,904,000 and income taxes of  $1,224,000.)  Offsetting  these sources of funds
are increases in costs incurred and income  recognized on uncompleted  contracts
of $9,063,000, accounts receivable of $1,846,000, and inventory of $5,737,000.

Of  the  increase  in  costs  incurred  and  income  recognized  on  uncompleted
contracts,  $4,961,000 relates to a contract at the Company's Lancaster location
under  which  delivery  will  commence  in the fourth  quarter of fiscal 2004 in
accordance with the Government's delivery  requirements.  The balance relates to
EWST  contracts,  which  were  included  in the  backlog  of EWST at the date of
acquisition,  and which  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  $5,000,000  of the balance of costs
incurred and income  recognized on  uncompleted  contracts at May 2, 2004 by the
end of its current  fiscal year,  and the balance in fiscal year 2005.  However,
the  Company  will  continue  to  recognize  revenue  under  the  percentage  of
completion  method of  accounting  for certain long term  contracts,  which will
result in additional costs incurred and income recognized in excess of billings.

Net cash used in investing  activities  includes a net payment of $14,914,000 in
connection with the acquisition of CTI (See Note 4), and capital expenditures of
$4,270,000.

Net cash  generated  from  financing  activities of  $1,161,000  consists of the
exercise of stock options for $1,825,000,  offset by the payment of the deferred
purchase  price of $500,000  related to the  acquisition  of EWST,  a payment of
$64,000 on the  Mortgage  note,  and a payment  of  $100,000  on the  Industrial
Revenue Bonds. The Company has a future commitment for $1,183,000  (adjusted for
foreign exchange rate  fluctuations),  including interest at 1.8%, in connection
with the acquisition of EWST payable in annual installments of $591,500.

In June 2002, the Company entered into a new $50,000,000  revolving  credit loan
syndication agreement with two

                                       15





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,  2006,  as  amended.  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 ("FOMC") 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 May 2, 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 May 2, 2004 and August 3, 2003. Stand-by letters of
credit were  outstanding in the amount of  approximately  $12,615,000  under the
credit facility at May 2, 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  $65,605,000.  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  May  2,  2004  was  approximately
$111,000,000.  All orders included in backlog are covered by signed contracts or
purchase orders.  Nevertheless,  contracts involving  government programs may be
terminated at the discretion of the government. In the event of the cancellation
of a  significant  amount of  government  contracts  included  in the  Company's
backlog,  the Company will be required to rely more heavily on cash reserves and
its existing credit facility to fund its operations. The Company is not aware of
any events  which are  reasonably  likely to result in any  cancellation  of its
government  contracts.  The Company  has  $37,385,000  available  under its bank
credit facility,  net of outstanding stand-by letters of credit of approximately
$12,615,000.

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

            Twelve months                             Industrial
                ended                     Mortgage      revenue       Other
                April             Total     note         bonds     obligations
                -----             -----     ----         -----     -----------
                2005             $  788    $    92      $   105    $    591
                2006                801         99          110         592
                2007                221        106          115         -
                2008                234        114          120         -
                2009                227        102          125         -
             Thereafter           4,362      2,033        2,230          99
                                  -----      -----        -----       -----
                                $ 6,633    $ 2,546      $ 2,805     $ 1,282
                                  =====      =====        =====       =====

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 $99,000 represents the fair
value of the interest rate swap as of May 2, 2004, which matures October 1, 2011
(discussed in Note 3).

The Company has  outstanding an aggregate of  approximately  $17,900,000 in open
purchase  orders  as of  May 2,  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.



                                       16





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

            During fiscal
                year             Amount
                ----             ------
                2004            $ 1,992
                2005              4,121
                2006              2,431
                2007              3,873
                2008                 30
                2009                168
                                 ------
                                $12,615
                                 ======

Minimum annual rentals under  noncancellable  operating leases as of May 2, 2004
are as follows (in thousands):

               During
               fiscal
                year             Amount
                ----             ------
                2004            $   470
                2005              1,196
                2006              1,095
                2007              1,036
                2008                966
             Thereafter           1,180
                                  -----
                                $ 5,943
                                  =====

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 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

                                       17





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 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.

In January 2003, the Financial  Accounting  Standards Board ("FASB") issued FASB
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 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.  Adoption of FIN 46(R) did not have a material  effect on
the Company's financial position, results of operations or cash flows.

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 $99,000 as of May 2, 2004.

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

                                       18





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 May 2, 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
May 2,  2004  that  have  materially  affected,  or  are  reasonably  likely  to
materially affect, the Company's internal control over financial reporting.

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

                                       19





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 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.  By Order dated May 28, 2004 the trial court denied RLI's
Motion for a New Trial. Cross petitions for attorney's fees are still pending.

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:

     None

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.



                                       20





     (b) Reports on Form 8-K

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

         The  Company  filed a report on March 15, 2004 in  connection  with the
         release of its financial  results for the second quarter of fiscal year
         2004 for the quarter ended February 1, 2004.


                                       21




                                    FORM 10-Q

                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                              HERLEY INDUSTRIES, INC.
                                     Registrant


                              BY:               /S/  Myron Levy
                                    ---------------------------------------
                                        Myron Levy, Chief Executive Officer



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


DATE: June 16, 2004

                                       22