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 quarterly period ended: October 31, 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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act)

                                    [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 December 6, 2004 -14,314,657 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  -
           October 31, 2004 and August 1, 2004                                2

     Condensed Consolidated Statements of Income  -
           For the Thirteen weeks ended October 31, 2004
            and November 2, 2003                                              3

     Condensed Consolidated Statement of Shareholders' Equity-
           For the Thirteen weeks ended October 31, 2004                      4

     Condensed Consolidated Statements of Cash Flows -
           For the Thirteen weeks ended October 31, 2004
            and November 2, 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        17

Item 4  -  Controls and Procedures                                           17

PART II -  OTHER INFORMATION

Item 1  -  Legal Proceedings                                                 17

Item 6  -  Exhibits                                                          19

Signatures                                                                   20



Item 1  - Financial Statements



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

                                                                         October 31,            August 1,
                                                                            2004                   2004
                                                                         -----------            ---------
                                                                         (Unaudited)
                           ASSETS
                                                                                           
Current Assets:
         Cash and cash equivalents                                         $  67,884            $  66,181
         Trade accounts receivable                                            20,809               24,664
         Costs incurred and income recognized in excess
            of billings on uncompleted contracts                              14,035               14,210
         Other receivables                                                       840                  576
         Inventories, net of allowance of $4,081
            in fiscal 2005 and $3,937 in 2004                                 45,885               44,909
         Deferred taxes and other                                              4,054                3,579
                                                                             -------              -------
                                  Total Current Assets                       153,507              154,119

Property, Plant and Equipment, net                                            27,055               25,968
Goodwill                                                                      38,859               35,165
Intangibles, net of accumulated amortization of $847
         in fiscal 2005 and $752 in 2004                                       4,463                4,555
Available-For-Sale Securities                                                    147                  147
Other Investments                                                                113                  117
Other Assets                                                                     846                  900
                                                                             -------              -------
                                                                           $ 224,990            $ 220,971
                                                                             =======              =======
         LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
         Current portion of long-term debt                                 $     812            $     804
         Accounts payable and accrued expenses                                16,999               16,934
         Billings in excess of costs incurred and
             income recognized on uncompleted contracts                          679                1,303
         Income taxes payable                                                  3,132                2,091
         Reserve for contract losses                                             960                  954
         Reserve for warranty costs                                              581                  580
         Advance payments on contracts                                           949                1,180
                                                                             -------              -------
                                  Total Current Liabilities                   24,112               23,846
Long-term Debt                                                                 5,159                5,845
Other Long-term Liabilities                                                      993                  932
Deferred Income Taxes                                                          4,833                4,848
                                                                             -------              -------
                                                                              35,097               35,471
                                                                             -------              -------
Commitments and Contingencies (Note 6)
Shareholders' Equity:
         Common stock, $.10 par value; authorized
           20,000,000 shares; issued and outstanding
           14,285,107 in fiscal 2005 and 14,220,508 in 2004                    1,429                1,422
         Additional paid-in capital                                          108,423              107,671
         Retained earnings                                                    78,704               75,151
         Accumulated other comprehensive income                                1,337                1,256
                                                                             -------              -------
                                  Total Shareholders' Equity                 189,893              185,500

                                                                             -------              -------
                                                                           $ 224,990            $ 220,971
                                                                             =======              =======


     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
                                                        --------------------
                                                    October 31,     November 2,
                                                        2004           2003
                                                    -----------     -----------
                                                               
Net sales                                            $ 33,590        $ 28,267
                                                      -------         -------
Cost and expenses:
       Cost of products sold                           22,731          17,625
       Selling and administrative expenses              5,855           4,780
                                                      -------         -------
                                                       28,586          22,405
                                                      -------         -------

       Operating Income                                 5,004           5,862
                                                      -------         -------


Other income (expense), net
       Investment income                                  224             176
       Interest expense                                   (79)            (87)
       Foreign exchange (loss)                           --              (173)
                                                      -------         -------
                                                          145             (84)
                                                      -------         -------

           Income before income taxes                   5,149           5,778
Provision for income taxes                              1,596           1,837
                                                      -------         -------

       Net income                                    $  3,553        $  3,941
                                                      =======         =======


Earnings per common share - Basic                    $  .25          $  .28
                                                        ===             ===

       Basic weighted average shares                   14,252          14,013
                                                       ======          ======

Earnings per common share - Diluted                  $  .24          $  .27
                                                        ===             ===

       Diluted weighted average shares                 14,936          14,782
                                                       ======          ======





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


                                        3




                                             HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                               CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
                                               Thirteen weeks ended October 31, 2004
                                                 (In thousands except share data)

                                                                                                      Accumulated
                                                                          Additional                    Other
                                                     Common Stock          Paid-in       Retained     Comprehensive
                                                     ------------          Capital       Earnings     Income (Loss)     Total
                                                 Shares       Amount       -------       --------     -------------     -----
                                                 ------       ------

                                                                                                    
Balance at August 01, 2004                    14,220,508    $  1,422        107,671        75,151         1,256   $   185,500

Exercise of stock options                         64,599           7            552                                       559
Tax benefit upon exercise of stock
  options                                                                       200                                       200
                                              ----------       -----        -------        ------         -----       -------

     Subtotal                                 14,285,107       1,429        108,423        75,151         1,256       186,259
                                              ----------       -----        -------        ------         -----       -------


Net income                                                                                  3,553                       3,553
Other comprehensive income (loss):
   Unrealized (loss) on interest rate swap                                                                  (34)          (34)
   Foreign currency translation gain                                                                        115           115
                                                                                                                      -------
Comprehensive income                                                                                                    3,634
                                              ----------       -----        -------        ------         -----       -------

Balance at October 31, 2004                   14,285,107    $  1,429        108,423        78,704         1,337   $   189,893
                                              ==========       =====        =======        ======         =====       =======




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


                                        4




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

                                                                           Thirteen weeks ended
                                                                           --------------------
                                                                      October 31,         November 2,
                                                                         2004                2003
                                                                      ----------          -----------
                                                                                    
Cash flows from operating activities:
       Net income                                                     $  3,553            $  3,941
                                                                        ------              ------
       Adjustments to reconcile net income to
          net cash provided by operations:
            Depreciation and amortization                                1,149                 966
            Foreign exchange loss                                         --                   173
            Equity in income of limited partnership                         (6)               --
            Changes in operating assets and liabilities:
                 Decrease in accounts receivable                         4,126               2,274
                 Decrease (increase) in costs incurred and income
                    recognized in excess of billings on
                    uncompleted contracts                                  175              (5,429)
                 (Increase) decrease in other receivables                 (265)                 92
                 (Increase) in inventories                                (766)             (1,735)
                 (Increase) in prepaid expenses and other                 (473)               (243)
                 (Decrease) in accounts payable
                   and accrued expenses                                    (60)               (327)
                 (Decrease) increase in billings in excess of
                   costs incurred and income recognized
                   on uncompleted contracts                               (624)              1,294
                 Increase in income taxes payable                        1,241                 877
                 (Decrease) increase in reserve for contract losses       (327)                241
                 (Decrease) in advance payments on contracts              (231)               (271)
                 Other, net                                                166                 232
                                                                        ------              ------
                      Total adjustments                                  4,105              (1,856)
                                                                        ------              ------

            Net cash provided by operating activities                    7,658               2,085
                                                                        ------              ------

Cash flows from investing activities:
       Acquisition of businesses, net of cash acquired                  (3,753)               --
       Partial distribution from limited partnership                        10                  20
       Capital expenditures                                             (2,044)             (1,187)
                                                                        ------              ------
            Net cash used in investing activities                       (5,787)             (1,167)
                                                                        ------              ------

Cash flows from financing activities:
       Proceeds from exercise of stock options                             559                 718
       Payments of long-term debt                                         (727)               (621)
                                                                        ------              ------
            Net cash (used in) provided by  financing activities          (168)                 97
                                                                        ------              ------

            Net increase in cash and cash equivalents                    1,703               1,015

Cash and cash equivalents at beginning of period                        66,181              81,523
                                                                        ------              ------

Cash and cash equivalents at end of period                            $ 67,884            $ 82,538
                                                                        ======              ======




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.  Interim Reporting

     The accompanying unaudited condensed consolidated financial statements have
     been  prepared  in  accordance  with  instructions  to Form 10-Q and do not
     include  all  of the  information  and  footnotes  required  by  accounting
     principles  generally accepted in the United States of America for complete
     financial  statements.  In  the  opinion  of  management,  all  adjustments
     (consisting of normal recurring accruals)  considered  necessary for a fair
     presentation have been included.  Operating results for interim periods are
     not  necessarily  indicative  of the  results  of  operations  that  may be
     expected for a full year.  These  statements  should be read in conjunction
     with the  consolidated  financial  statements  and notes  thereto,  and the
     Company's  description  of critical  accounting  policies,  included in the
     Company's  2004 Annual Report on Form 10-K for the fiscal year ended August
     1, 2004, as filed with the Securities and Exchange Commission.

     The  unaudited  condensed  consolidated  financial  statements  include the
     accounts of Herley  Industries,  Inc.  and its  wholly-owned  subsidiaries,
     collectively  referred to as the  "Company." All  significant  intercompany
     accounts and transactions have been eliminated.

     Certain  prior period  balances  have been  reclassified  to conform to the
     current period's presentation.

2.   Acquisitions

     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. CTI also 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.

     The  transaction  provided 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 allocation of the aggregate  purchase price, based on a detailed review
     of the fair value of the assets acquired and liabilities assumed, including
     the  fair  value  of  identified  intangible  assets,  is  as  follows  (in
     thousands):

          Current assets                               $  2,861
          Property, plant and equipment                   1,492
          Intangible assets                               3,200
          Goodwill                                        8,725
          Current liabilities                            (1,364)
                                                         ------
          Aggregate purchase price                     $ 14,914
                                                         ======

                                        6



     The Company  entered  into an agreement as of September 1, 2004 to purchase
     the  majority of the assets and assume the majority of the  liabilities  of
     Reliable System Services  Corporation  ("RSS"),  of Melbourne,  Florida for
     $3,725,000 in cash. The Company operates the RSS business as a wholly-owned
     subsidiary under the name Herley-RSS, Inc. Herley-RSS designs, develops and
     produces  satellite-based  command  and control  systems for prime  defense
     contractors and entities worldwide.

     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 RSS 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 be
     completed no later than the third  quarter of fiscal  2005,  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  $3,651,000 has been recorded
     as goodwill.

     The  allocation  of the aggregate  purchase  price,  including  expenses of
     acquisition of $28,000,  based on a preliminary review of the fair value of
     the assets acquired and liabilities assumed is as follows (in thousands):

           Current assets                                $   483
           Property, plant and equipment                      72
           Goodwill                                        3,651
           Current liabilities                              (453)
                                                           -----
           Aggregate purchase price                      $ 3,753
                                                           =====

3.   Inventories

     Inventories  at  October  31,  2004 and  August 1, 2004 are  summarized  as
     follows (in thousands):



                                                              October 31, 2004     August 1, 2004
                                                              ----------------     --------------
                                                                                
           Purchased parts and raw materials                      $ 23,085            $ 23,556
           Work in process                                          24,328              22,878
           Finished products                                         2,553               2,412
                                                                    ------              ------
                                                                    49,966              48,846
           Less reserve for excess and obsolete materials            4,081               3,937
                                                                    ------              ------
                                                                  $ 45,885            $ 44,909
                                                                    ======              ======


4.   Goodwill and Other Intangible Assets

     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.

                                        7



     The change in the  carrying  amount of goodwill  for the three months ended
     October 31, 2004 is as follows (in thousands):

           Balance at August 1, 2004                        $ 35,165
           Goodwill acquired during the period                 3,651
           Foreign currency translation adjustment                43
                                                              ------
           Balance at October 31, 2004                      $ 38,859
                                                              ======

     The increase in goodwill was  attributable  to the  acquisition of RSS (See
     Note 2).

     Intangibles consist of the following (in thousands):

                                         October 31,   August 1,      Estimated
                                            2004         2004        useful life
                                            ----         ----        -----------

       Technology                        $ 3,421       $ 3,421         15 years
       Drawings                              800           800         15 years
       Backlog                               325           325          2 years
       Non-compete                            31            31          5 years
       Foreign currency translation
          adjustment                         165           162
       Patents                               568           568         14 years
                                           -----         -----
                                           5,310         5,307
         Accumulated amortization            847           752
                                           -----         -----
                                         $ 4,463       $ 4,555
                                           =====         =====

     Amortization  expense for the  thirteen  weeks  ended  October 31, 2004 and
     November 2, 2003 was approximately $95,000 and $69,000, respectively.

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

                             2005     $ 342
                             2006       329
                             2007       328
                             2008       322
                             2009       322

     The carrying  amount of  intangibles  is reviewed for  recoverability  when
     events or changes in  circumstances  occur that  indicate that the carrying
     value of the assets may not be recovered.

                                        8



5.   Product Warranties

     The Company  warrants its products  generally for a period of one year. The
     reserve for warranty is as follows (in thousands):



                                                           Thirteen weeks ended
                                                           --------------------
                                                  October 31, 2004  November 2, 2003
                                                  ----------------  ----------------
                                                                   
        Balance at beginning of period                  $ 580            $ 359
        Provision for warranty obligations                156              120
        Warranty costs charged to the reserve            (155)            (113)
                                                         ----             ----
        Balance at end of period                        $ 581            $ 366
                                                          ===              ===


     The  Company  records a provision  for  estimated  warranty  costs based on
     historical experience.

6.   Litigation

     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. See the discussion in Part II,
     Item 1 - "Legal Proceedings".

7.   Comprehensive Income

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



                                                         Thirteen weeks ended
                                                         --------------------
                                                October 31, 2004        November 2, 2003
                                                ----------------        ----------------
                                                                     
        Net income                                 $  3,553                $  3,941
        Unrealized loss on interest rate swap           (34)                    (35)
        Foreign currency translation gain               115                     244
                                                        ---                     ---
        Comprehensive income                       $  3,634                $  4,150
                                                      =====                   =====


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



                                                                   October 31, 2004    August 1, 2004
                                                                   ----------------    --------------
                                                                                    
        Unrealized (loss) from available-for-sale securities           $      1           $     1
        Unrealized (loss) on interest rate swap                            (107)              (73)
        Foreign currency translation gain (loss)                          1,443             1,328
                                                                          -----             -----
             Accumulated other comprehensive income (loss)             $  1,337           $ 1,256
                                                                          =====             =====


8. Stock-Based Compensation

     The Company has various  fixed stock option plans which  reserve  shares of
     common stock for issuance to executives, key employees and directors.

                                        9



     Statement of Financial  Accounting  Standards ("SFAS") No. 123, "Accounting
     for Stock-Based  Compensation,"  encourages, but does not require companies
     to record compensation cost for stock-based employee  compensation plans at
     fair value.  The Company has chosen to continue to account for  stock-based
     compensation  using the  intrinsic  value method  prescribed  in Accounting
     Principles  Board ("APB")  Opinion No. 25,  "Accounting for Stock Issued to
     Employees," and related Interpretations. Accordingly, compensation cost for
     stock options is measured as the excess, if any, of the quoted market price
     of the Company's stock at the date of the grant over the amount an employee
     must pay to acquire the stock.  Because the exercise price of the Company's
     employee stock options  equals the market price of the underlying  stock on
     the date of grant, no compensation expense is recognized.

     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.  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 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 adopted the disclosure-only provisions of SFAS 123 and SFAS
     148. 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
     the  Black-Scholes  option pricing model which requires 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 determine the fair value of each option
     granted:

                                          October 31, 2004    November 2, 2003
                                          ----------------    ----------------

            Expected life (years)                .72                1.51
            Volatility                           .91                 .68
            Risk-free interest rate            2.28%               2.80%
            Dividend yield                      zero                zero

     If the Company had elected to recognize compensation expense based upon the
     fair value at the date of grant for stock  options  issued under the plans,
     the  Company's net income and earnings per share would have been reduced to
     the pro forma amounts indicated below (in thousands except per share data):

                                        10





                                                            Thirteen weeks ended
                                                            --------------------
                                                   October 31, 2004     November 2, 2003
                                                   ----------------     ----------------
                                                                       
         Net income - as reported                       $ 3,553              $ 3,941
         Deduct: total stock-based employee
          compensation expense determined
          under fair value based method for all
          awards, net of related tax effects               (180)                (206)
                                                           ----                 ----

         Net income  -  pro forma                       $ 3,373              $ 3,735
                                                          =====                =====

         Earnings per share  -  as reported
              Basic                                      $ .25                 $ .28
              Diluted                                      .24                   .27
         Earnings per share  - pro forma
              Basic                                      $ .24                 $ .27
              Diluted                                      .23                   .25


     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.

9.   Earnings Per Share

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



                                                            Thirteen weeks ended
                                                            --------------------
                                                   October 31, 2004     November 2, 2003
                                                   ----------------     ----------------
                                                                        
        Basic weighted-average shares                    14,252               14,013
           Effect of dilutive securities:
              Employee stock options and warrants           684                  769
                                                         ------               ------
        Diluted weighted-average shares                  14,936               14,782
                                                         ======               ======


     Options to purchase 736,560 weighted shares of common stock,  with exercise
     prices  ranging from $18.65 to $20.45,  were  outstanding  during the first
     quarter of fiscal 2005, 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 through January 13, 2010, were
     still  outstanding  as of October 31,  2004.  Options to  purchase  697,302
     weighted  shares of common stock,  with exercise prices ranging from $18.85
     to $19.52,  were  outstanding  during the first quarter 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.

                                        11



10.  Geographic Information

     The Company  operates as a single  integrated  business and as such has one
     operating  segment.  Geographic net sales for the first  quarter,  based on
     place of contract performance, were as follows (in thousands):

                                              Thirteen weeks ended
                                              --------------------
                                     October 31, 2004     November 2, 2003
                                     ----------------     ----------------

            United States                $ 28,696             $ 22,071
            Israel                          3,034                3,056
            England                         1,860                3,140
                                           ------               ------
                                         $ 33,590             $ 28,267
                                           ======               ======

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

                                     October 31, 2004     August 1, 2004
                                     ----------------     --------------

            United States                 $ 21,833           $ 21,544
            Israel                           4,170              3,499
            England                          1,052                925
                                            ------             ------
                                          $ 27,055           $ 25,968
                                            ======             ======

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



                                                                Thirteen weeks ended
                                                                --------------------
                                                       October 31, 2004     November 2, 2003
                                                       ----------------     ----------------
                                                                            
           Net cash paid during the period for:
                Interest                                      $  79               $  80
                Income taxes                                     98                 987
           Tax benefit related to stock options                 200                 225


                                        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.

Business Overview

We are a leading  supplier  of  microwave  products  and  systems to defense and
aerospace entities worldwide.  Our primary customers include large defense prime
contractors (including Raytheon,  Northrop Grumman, Lockheed Martin and Boeing),
the U.S.  Government  (including the Department of Defense,  NASA and other U.S.
Government  agencies)  and  international  customers  (including  the  Egyptian,
German,  Japanese and South Korean  militaries  and  suppliers to  international
militaries).  We are a leading  provider of  microwave  technologies  for use in
command  and  control  systems,  flight  instrumentation,  weapons  sensors  and
electronic  warfare  systems.  We have served the defense industry since 1965 by
designing and manufacturing microwave devices for use in high technology defense
electronics  applications.  Our products and systems are currently deployed on a
wide range of high profile military  platforms,  including the F-16 Falcon,  the
F/A-18E/F  Super Hornet,  the RC-135 Rivet Joint,  the E-2C  Hawkeye,  the AEGIS
class surface combatants,  the EA-6B Prowler, the AMRAAM air to air missile, and
unmanned aerial vehicles,  or UAVs, as well as high priority  national  security
programs such as National Missile Defense and the Trident II D-5.

Results of Operations

Thirteen weeks ended October 31, 2004 and Thirteen weeks ended November 2, 2003

Net sales for the  thirteen  weeks ended  October  31,  2004 were  approximately
$33,590,000,  as compared to $28,267,000 in the thirteen weeks ended November 2,
2003, an increase of $5.3 million (18.8%). Net sales at two recent acquisitions,
CTI and RSS, accounted for an increase of approximately $3.5 million,  or 66% of
the increase for the quarter.  We also  experienced an approximate  $3.1 million
increase in sales at our US operations due to:

     o    The start up of shipments of certain RF power amplifier  products that
          had been in development last year, and
     o    Shipments  of  certain  microwave  frequency   modulation   components
          principally used in electronic warfare simulation systems.

We expect that this increase in sales from the RF power  amplifier  product line
will  continue to impact  favorably  on  quarterly  comparisons  in fiscal 2005,
somewhat offset by the completion of the shipments under a major order for

                                       13



the microwave frequency modulation components referred to above.

These  increases in sales in the first  quarter of fiscal 2005 were offset by an
approximate  $1.3  million  decrease  in  revenues  recognized  by EWST,  our UK
subsidiary.  In the first quarter of fiscal 2004 at EWST, there were a number of
high value  contracts that were at a stage where  significant  direct costs were
incurred.  As  EWST  uses  the  percentage  of  completion  method  for  revenue
recognition,  these high value/ high direct cost contracts last year, as well as
reduced  direct  costs in the first  quarter of fiscal 2005,  accounted  for the
reduction  in  revenue  recognized  in the first  quarter of fiscal  2005.  This
revenue  reduction  at EWST  was  offset  by an  approximate  $200,000  increase
attributable to the more favorable  conversion of Pound Sterling revenue into US
Dollars as compared to last year's first quarter.

The gross profit  margin in the thirteen  weeks ended October 31, 2004 was 32.3%
compared  to 37.7% in the first  quarter  of  fiscal  2004,  a decline  of 5.4%.
Excluding  the impact of two recent  acquisitions,  the decline in gross  profit
margins would have been larger, or a decline of approximately 5.9%. The decrease
in gross profit of  approximately  $1.9 million (or $2.0 million  excluding  the
impact of the two recent acquisitions) is primarily attributable to:

     o    Decreases  of gross  margins  at EWST,  principally  due to changes in
          contract  estimates at that operation versus contract estimates in the
          first quarter of fiscal 2004.  (This item accounted for  approximately
          half of the decline of consolidated gross margins in the first quarter
          of fiscal 2005.  The changes in contact  estimates,  and  increases in
          estimated  costs,  were  principally  due to  unanticipated  delays in
          meeting  technical  requirements  and  delivery  dates on certain EWST
          contracts.);

     o    A decline of gross  margins at one of our US  operations  due to lower
          shipments  and higher  labor costs  attributable  to the start up of a
          major electronic warfare upgrade program for the US Navy; offset by

     o    An  improvement  of gross  margins at another US operation  due to the
          increase in volume attributable to start up of shipments of certain RF
          power amplifier products, and shipments of certain microwave frequency
          modulation components referred to above.

We expect  that  gross  margins  at EWST over the  balance  of fiscal  2005 will
recover to a level at least equal to the gross margin EWST  recognized in fiscal
2004, which was in excess of 24%.

Selling and  administrative  expenses for the thirteen  weeks ended  October 31,
2004 were 17.4% of net sales as compared to 16.9% in the first quarter of fiscal
2004.  Almost all of the net increase in expenses of $1,075,000 was attributable
to the addition of selling and  administrative  expenses in connection  with the
acquisitions  of CTI and RSS.  The  Company  incurred  approximately  $47,000 in
consulting  fees  in  connection  with  the  Sarbanes-Oxley   internal  controls
evaluation project in the first quarter of fiscal 2005, and had no such expenses
in the prior  year's first  quarter.  We expect  these  Sarbanes  Oxley costs to
increase during the course of fiscal 2005.

Operating  income for the  quarter  was  $5,004,000  or 14.9% of net  sales,  as
compared to $5,862,000 or 20.7% of net sales in 2004.  The decrease in operating
income is primarily  attributable to the decline in gross margin percentage (for
the reasons outlined above) and the 0.6% increase in selling and  administrative
costs as a  percentage  of sales,  offset by the  beneficial  impact of the $5.3
million increase in revenue for the quarter. Our foreign operations  contributed
$562,000 in operating income for the quarter as compared to $1,546,000 in fiscal
2004. The decline in operating income occurred at the Company's U.K.  subsidiary
as discussed above.

Investment  income  increased  by  $48,000 in the first  quarter of fiscal  2005
because of a 40% increase in the rate of interest  earned on the  investment  of
excess cash  reserves  during the  quarter as compared to interest  rates in the
prior year, offset by a decline on average of approximately $15 million in funds
invested. The reduction in the average

                                       14



balance of funds  invested in the first  quarter of fiscal 2005 versus the prior
year was caused by the investments and capital expenditures  financed out of our
investment funds, including the acquisitions of CTI and RSS.

The Company recognized no net foreign exchange gain or loss in the first quarter
of fiscal 2005,  versus a $173,000 loss in last year's first quarter.  In fiscal
2005,  foreign  exchange losses in the US that are  attributable  principally to
Pound Sterling  denominated  liabilities  were  substantially  offset by foreign
exchange  gains  recognized  in our UK and  Israeli  subsidiaries.  The  foreign
exchange gains at our UK subsidiary were recognized in connection with temporary
advances we have made to our UK  subsidiary.  In last year's first  quarter,  we
deferred any  recognition of these foreign  exchange  gains,  due to uncertainty
regarding  when  EWST  would be able to repay  these  temporary  advances.  As a
result,  in fiscal 2004's first quarter,  the foreign exchange losses recognized
in the  income  statement  for  our US  operations  were  not  offset  by  gains
recognized in the income statement of our UK operations.

Liquidity and Capital Resources

As of October 31, 2004 and August 1, 2004,  working capital was $129,395,000 and
$130,273,000,   respectively,  and  the  ratio  of  current  assets  to  current
liabilities was 6.4 to 1 and 6.5 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  $949,000 at October 31,  2004,  and
$1,180,000 at August 1, 2004.

Net cash provided by operations during the thirteen weeks ended October 31, 2004
was  approximately  $7,658,000 as compared to $2,085,000  during the  comparable
period in the prior year. Significant items contributing to the increase in cash
provided by operations include the following:

     1.   reduction of approximately $5.6 million in the amount of cash invested
          in "Costs  incurred  and income  recognized  in excess of  billings on
          uncompleted contracts",
     2.   an increase  of  approximately  $1.8  million in cash  generated  from
          collection of accounts receivable during the quarter,
     3.   a  reduction  of  approximately  $1.0  million  in the  amount of cash
          invested in inventories during the course of the quarter, offset by
     4.   a  decrease  of  approximately  $1.9  million in cash  generated  from
          "Billings  in  excess  of costs  incurred  and  income  recognized  on
          uncompleted contracts" during the course of the quarter,
     5.   a reduction in income from  operations of $260,000 from  $5,037,000 in
          the prior year first quarter to $4,777,000 (adjusted for depreciation,
          amortization, and foreign exchange losses), and
     6.   other net uses of cash.

Of the changes noted in (1) and (2) above,  the largest  impact was from a major
contract at our  Lancaster  facility in  connection  with an upgrade for US Navy
aircraft.  This program was accounted  for on a percentage of completion  basis,
and in last year's first quarter,  we were  accumulating  significant costs into
this  contract.  The job was largely  shipped  during  fiscal  2004,  which also
contributed  to the  increase in accounts  receivable  collections  in the first
quarter of fiscal 2005.

Net cash used in investing  activities  includes a net payment of  $3,753,000 in
connection with the acquisition of RSS (See Note 2), and capital expenditures of
$2,044,000,  including  approximately  $928,000 related to the relocation of our
Israel  and  UK  operations  into  expanded  facilities.  The  UK  move  is  now
substantially   completed,   and  approximately  $1  million  will  be  incurred
principally  during  the  second  quarter  for  improvements  to the new  Israel
facility.

                                       15



Net cash used in  financing  activities  of $168,000  consists  primarily of the
exercise of stock options for $559,000 and the payment of the deferred  purchase
price of EWST.

In June 2002, the Company entered into a new $50,000,000  Revolving  Credit Loan
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, 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 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.  The Federal
Funds  Target  Rate and the LIBOR  rate was 1.75% and  2.00%,  respectively,  at
October  31,  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 are no borrowings under the line at October 31, 2004 and August
1,  2004.  Stand-by  letters  of  credit  were  outstanding  in  the  amount  of
approximately  $10,724,000  under the credit  facility at October 31, 2004,  and
$11,389,000 at August 1, 2004.

The Company believes that presently anticipated future cash requirements will be
provided by internally  generated funds, its existing unsecured credit facility,
and existing cash reserves. A significant portion of our revenue for fiscal 2005
will be generated  from our  existing  backlog of sales  orders.  The backlog of
orders at October 31, 2004 was approximately $99 million. 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.  As
of October 31, 2004, the Company has approximately  $39,276,000  available under
its bank  credit  facility,  net of  outstanding  stand-by  letters of credit of
approximately $10,724,000, and cash reserves of approximately $67,884,000.

Disclosure About Contractual Obligations and Commitments

Accounting standards require disclosure concerning the Company's obligations and
commitments to make future payments under contracts, including interest, such as
debt and lease  agreements,  and other contingent  commitments,  such as standby
letters of credit.  The following  table  summarizes  the Company's  contractual
obligations and other contingent commitments at August 1, 2004 (in thousands):



                                                       Within         2-3          4-5        After 5
             Obligations                  Total        1 Year        Years        Years        Years
             -----------                  -----        ------        -----        -----        -----

                                                                              
Mortgage Note                           $   2,662    $     116    $     255     $    235     $  2,056
Industrial Revenue Bonds                    4,023          219          440          442        2,922
EWST Note                                   1,212          606          606         -            -
Operating Lease Obligations                 7,752        1,649        2,785        2,462          856
Purchase Obligations                       16,448       16,448         -            -            -
                                           ------       ------       ------        -----        -----
                                           32,097       19,038        4,086        3,139        5,834
Standby Letters of Credit                  11,389        4,881        6,310          198         -
                                           ------       ------       ------        -----        -----
Total Contractual Obligations           $  43,486    $  23,919    $  10,396     $  3,337     $  5,834
                                           ======       ======       ======        =====        =====


Other than the ordinary course fulfillment of open purchase orders and placement
of new  purchase  orders,  there have been no other  significant  changes to the
Company's contractual obligations table since August 1, 2004.

                                       16



Item 3 - Quantitative and Qualitative Disclosures About Market Risk

The  Company's  exposures  to market risk have not changed  significantly  since
August 1, 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 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 October 31, 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
October 31, 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

                                       17



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 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 contended that it
had "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.  The Court also denied Herley's request that it exercise
its general equitable power to hold Ben Robinson  personally liable for any fees
Herley might recover against RLI.

On June 28,  2004,  Herley filed suit against Ben Robinson and Frank Holt in the
Superior  Court of  Hillsborough  County,  New Hampshire,  asserting  claims for
fraudulent   conveyance  and  piercing  the  corporate  veil  to  hold  Robinson
personally  liable for the fees  incurred by Herley in  defending  RLI's  claims
discussed above. In response,  Robinson took steps to collect damages awarded to
him under the jury verdict. On July 21, 2004, Herley brought an Emergency Motion
for  Injunctive  Relief and moved for an immediate  order from the New Hampshire
court  allowing  Herley to escrow the  judgment  owed to  Robinson  to be offset
against  any award of fees to Herley.  The court  entered an order  denying  the
requested relief. On July 27, 2004, Herley paid $1,594,621  (including interest)
to Ben  Robinson,  an amount  calculated  by deducting  Herley's  award  against
Robinson from the amounts awarded to Robinson on his claims under the Employment
Agreement and the Lease Agreement.  On July 28, 2004, the parties filed a Notice
of Partial  Satisfaction  of  Judgment.  Herley's  judgment  against RLI remains
unsatisfied.  Cross  petitions for attorney's  fees are still pending in the New
York Action.

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.

                                       18



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

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

                                       19



                                    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/  Thomas V. Gilboy
                                  ---------------------------------------------
                                  Thomas V. Gilboy, Principal Financial Officer

DATE: December 9, 2004

                                       20