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:   January 30, 2005
                                           ----------------
                                       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
                                                     --------------

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

As of March 8, 2005 - 14,373,757 shares of Common Stock.




                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES

                               INDEX TO FORM 10-Q

                                                                            PAGE
                                                                            ----
PART  I  -  FINANCIAL   INFORMATION

Item 1 -    Financial Statements:

     Consolidated Balance Sheets  -
           January 30, 2005 and August 1, 2004                                2

     Consolidated Statements of Income  -
           For the Thirteen and Twenty-six weeks ended January 30, 2005
            and Thirteen and Twenty-six weeks ended February 1, 2004          3

     Consolidated Statement of Shareholders' Equity-
           For the Twenty-six weeks ended January 30, 2005                    4

     Consolidated Statements of Cash Flows -
           For the Twenty-six weeks ended January 30, 2005
            and February 1, 2004                                              5

     Notes to Consolidated Financial Statements                               6

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

Item 3 -   Quantitative and Qualitative Disclosures About Market Risk        17

Item 4 -   Controls and Procedures                                           17

PART II  -  OTHER   INFORMATION

Item 1 -   Legal Proceedings                                                 17

Item 4 -   Submission Of Matters To A Vote Of Security Holders               19

Item 6 -   Exhibits                                                          19

Signatures                                                                   20




PART II - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS

                                        HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEETS
                                            (IN THOUSANDS, EXCEPT SHARE DATA)


                                                                         JANUARY 30,          AUGUST 1,
                                                                             2005               2004
                                                                         -----------         ----------
                                                                         (UNAUDITED)
                                ASSETS
                                                                                            
CURRENT ASSETS:
       CASH AND CASH EQUIVALENTS                                       $    67,948        $    66,181
       TRADE ACCOUNTS RECEIVABLE                                            18,325             24,664
       COSTS INCURRED AND INCOME RECOGNIZED IN EXCESS
          OF BILLINGS ON UNCOMPLETED CONTRACTS                              16,803             14,210
       OTHER RECEIVABLES                                                       699                576
       INVENTORIES, NET OF ALLOWANCE OF $4,198
          IN FISCAL 2005 AND $3,937 IN 2004                                 44,635             44,909
       DEFERRED TAXES AND OTHER                                              4,130              3,579
                                                                        ----------         ----------
                                        TOTAL CURRENT ASSETS               152,540            154,119

PROPERTY, PLANT AND EQUIPMENT, NET                                          27,152             25,968
GOODWILL                                                                    38,824             35,165
INTANGIBLES, NET OF ACCUMULATED AMORTIZATION OF $929
       IN FISCAL 2005 AND $752 IN 2004                                       4,407              4,555
AVAILABLE-FOR-SALE SECURITIES                                                   -                 147
OTHER INVESTMENTS                                                               47                117
OTHER ASSETS                                                                 2,804                900
                                                                        ----------         ----------
                                                                       $   225,774        $   220,971
                                                                        ==========         ==========
       LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
       CURRENT PORTION OF LONG-TERM DEBT                               $       830        $       804
       ACCOUNTS PAYABLE AND ACCRUED EXPENSES                                13,955             16,934
       BILLINGS IN EXCESS OF COSTS INCURRED AND
           INCOME RECOGNIZED ON UNCOMPLETED CONTRACTS                          281              1,303
       INCOME TAXES PAYABLE                                                  3,799              2,091
       ACCRUAL FOR CONTRACT LOSSES                                           1,142                954
       ACCRUAL FOR WARRANTY COSTS                                              583                580
       ADVANCE PAYMENTS ON CONTRACTS                                           899              1,180
                                                                        ----------         ----------
                                        TOTAL CURRENT LIABILITIES           21,489             23,846

LONG-TERM DEBT                                                               5,103              5,845
OTHER LONG-TERM LIABILITIES                                                  1,014                932
DEFERRED INCOME TAXES                                                        4,843              4,848
                                                                        ----------         ----------
                                                                            32,449             35,471
                                                                        ----------         ----------
COMMITMENTS AND CONTINGENCIES (NOTE 6)
SHAREHOLDERS' EQUITY:
       COMMON STOCK, $.10 PAR VALUE; AUTHORIZED
         20,000,000 SHARES; ISSUED AND OUTSTANDING
         14,360,307 IN FISCAL 2005 AND 14,220,508 IN 2004                    1,436              1,422
       ADDITIONAL PAID-IN CAPITAL                                          109,586            107,671
       RETAINED EARNINGS                                                    80,781             75,151
       ACCUMULATED OTHER COMPREHENSIVE INCOME                                1,522              1,256
                                                                        ----------         ----------
                                        TOTAL SHAREHOLDERS' EQUITY         193,325            185,500
                                                                        ----------         ----------
                                                                       $   225,774        $   220,971
                                                                        ==========         ==========



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

                                       2



                                        HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                                          (IN THOUSANDS EXCEPT PER SHARE DATA)


                                                     THIRTEEN WEEKS ENDED                TWENTY-SIX WEEKS ENDED
                                                     --------------------                ----------------------
                                                 JANUARY 30,        FEBRUARY 1,       JANUARY 30,       FEBRUARY 1,
                                                     2005              2004              2005              2004
                                                   --------          --------          --------          --------

                                                                                             
NET SALES                                          $ 33,754          $ 29,408          $ 67,344          $ 57,675
                                                   --------          --------          --------          --------

COST AND EXPENSES:
     COST OF PRODUCTS SOLD                           23,874            18,888            46,356            36,494
     SELLING AND ADMINISTRATIVE EXPENSES              7,405             5,355            13,509            10,154
                                                   --------          --------          --------          --------
                                                     31,279            24,243            59,865            46,648
                                                   --------          --------          --------          --------

     OPERATING INCOME                                 2,475             5,165             7,479            11,027
                                                   --------          --------          --------          --------

OTHER INCOME (EXPENSE), NET:
     INVESTMENT INCOME                                  292               187               516               363
     INTEREST EXPENSE                                   (58)              (82)             (137)             (169)
     FOREIGN EXCHANGE GAIN (LOSS)                       185               (70)              185              (243)
                                                   --------          --------          --------          --------
                                                        419                35               564               (49)
                                                   --------          --------          --------          --------

     INCOME BEFORE INCOME TAXES                       2,894             5,200             8,043            10,978
PROVISION FOR INCOME TAXES                              817             1,654             2,413             3,491
                                                   --------          --------          --------          --------

     NET INCOME                                    $  2,077          $  3,546          $  5,630          $  7,487
                                                   ========          ========          ========          ========

EARNINGS PER COMMON SHARE - BASIC                  $    .14          $    .25          $    .39          $    .53
                                                   ========          ========          ========          ========

     BASIC WEIGHTED AVERAGE SHARES                   14,335            14,073            14,294            14,043
                                                   ========          ========          ========          ========

EARNINGS PER COMMON SHARE - DILUTED                $    .14          $    .24          $    .38          $    .50
                                                   ========          ========          ========          ========

     DILUTED WEIGHTED AVERAGE SHARES                 15,044            14,880            14,990            14,826
                                                   ========          ========          ========          ========


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

                                       3




                                        HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                               CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
                                         TWENTY-SIX WEEKS ENDED JANUARY 30, 2005
                                            (IN THOUSANDS EXCEPT SHARE DATA)

                                                                                                        ACCUMULATED
                                                   COMMON STOCK              ADDITIONAL                    OTHER
                                                   ------------                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                        139,799             14          1,585                                     1,599
TAX BENEFIT UPON EXERCISE OF STOCK
  OPTIONS                                                                          330                                       330
                                             -----------    -----------    -----------   -----------   -----------   -----------
     SUBTOTAL                                 14,360,307          1,436        109,586        75,151         1,256       187,429
                                             -----------    -----------    -----------   -----------   -----------   -----------

NET INCOME                                                                                     5,630                       5,630
OTHER COMPREHENSIVE INCOME:
   UNREALIZED (LOSS) ON INTEREST RATE SWAP                                                                     (13)          (13)
   FOREIGN CURRENCY TRANSLATION GAIN                                                                           279           279
                                                                                                                     -----------
COMPREHENSIVE INCOME                                                                                                       5,896
                                             -----------    -----------    -----------   -----------   -----------   -----------

BALANCE AT JANUARY 30, 2005                   14,360,307    $     1,436        109,586        80,781         1,522   $   193,325
                                             ===========    ===========    ===========   ===========   ===========   ===========




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)
                                                                                              TWENTY-SIX WEEKS ENDED
                                                                                              ----------------------
                                                                                         JANUARY 30,        FEBRUARY 1,
                                                                                            2005               2004
                                                                                         -----------        -----------
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:

         NET INCOME                                                                         $  5,630           $  7,487
                                                                                            --------           --------
         ADJUSTMENTS TO RECONCILE NET INCOME TO
            NET CASH PROVIDED BY OPERATIONS:
                 DEPRECIATION AND AMORTIZATION                                                 2,389              1,976
                 FOREIGN EXCHANGE LOSS                                                            22                214
                 GAIN ON SALE OF SECURITIES                                                      (20)                 -
                 EQUITY IN INCOME OF LIMITED PARTNERSHIP                                          (6)                (6)
                 CHANGES IN OPERATING ASSETS AND LIABILITIES:
                            DECREASE (INCREASE) IN TRADE ACCOUNTS RECEIVABLE                   6,610             (1,184)
                            (INCREASE) IN COSTS INCURRED AND INCOME
                               RECOGNIZED IN EXCESS OF BILLINGS
                               ON UNCOMPLETED CONTRACTS                                       (2,593)            (8,519)
                            (INCREASE) IN OTHER RECEIVABLES                                     (123)              (339)
                            DECREASE (INCREASE) IN INVENTORIES                                   484             (2,463)
                            (INCREASE) IN DEFERRED TAXES AND OTHER                              (549)              (177)
                            (DECREASE) INCREASE IN ACCOUNTS PAYABLE
                              AND ACCRUED EXPENSES                                            (3,121)               574
                            (DECREASE) INCREASE IN BILLINGS IN EXCESS OF
                              COSTS INCURRED AND INCOME RECOGNIZED
                               ON UNCOMPLETED CONTRACTS                                       (1,022)               423
                            INCREASE IN INCOME TAXES PAYABLE                                   2,038                396
                            INCREASE IN ACCRUAL FOR CONTRACT LOSSES                               22                204
                            (DECREASE) INCREASE IN ADVANCE PAYMENTS ON CONTRACTS                (281)               549
                            OTHER, NET                                                           220                790
                                                                                            --------           --------
                                               TOTAL ADJUSTMENTS                               4,070             (7,562)
                                                                                            --------           --------

                 NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                           9,700                (75)
                                                                                            --------           --------

CASH FLOWS FROM INVESTING ACTIVITIES:
         ACQUISITION OF BUSINESS, NET OF CASH ACQUIRED                                        (3,753)                 -
         DEPOSIT FOR TECHNOLOGY LICENSE                                                       (1,000)                 -
         DEPOSIT ON PURCHASE PRICE OF ACQUIRED BUSINESS                                       (1,014)                 -
         PROCEEDS FROM SALE OF SECURITIES                                                        165                  -
         PARTIAL DISTRIBUTION FROM LIMITED PARTNERSHIP                                            78                 39
         CAPITAL EXPENDITURES                                                                 (3,274)            (3,124)
                                                                                            --------           --------
                 NET CASH USED IN INVESTING ACTIVITIES                                        (8,798)            (3,085)
                                                                                            --------           --------

CASH FLOWS FROM FINANCING ACTIVITIES:
         PROCEEDS FROM EXERCISE OF STOCK OPTIONS                                               1,599              1,277
         PAYMENTS OF LONG-TERM DEBT                                                             (734)              (642)
                                                                                            --------           --------
                 NET CASH PROVIDED BY FINANCING ACTIVITIES                                       865                635
                                                                                            --------           --------

                 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                          1,767             (2,525)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                              66,181             81,523
                                                                                            --------           --------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                  $ 67,948           $ 78,998
                                                                                            ========           ========




THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       5


HERLEY INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (UNAUDITED)

1.  Interim Reporting
    -----------------
The accompanying  unaudited 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  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                                   8,753
              Current liabilities                       (1,392)
                                                        ------
              Aggregate purchase price                $ 14,914
                                                        ======

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  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  consolidated
financial statements.  The excess cost over the preliminary estimated fair value
of net  assets  acquired  of  approximately  $3,456,000  has  been  recorded  as
goodwill.

                                       6


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                                    3,456
              Current liabilities                          (258)
                                                          -----
              Aggregate purchase price                  $ 3,753
                                                          =====

3.   Inventories
     -----------
Inventories at January 30, 2005 and August 1, 2004 are summarized as follows (in
thousands):



                                                    January 30, 2005     August 1, 2004
                                                    ----------------     --------------

                                                                     
       Purchased parts and raw materials                $23,206            $23,031
       Work in process                                   23,200             22,878
       Finished products                                  2,427              2,412
                                                        -------            -------
                                                         48,833             48,321
       Less reserve for excess and obsolete materials     4,198              3,412
                                                        -------            -------
                                                        $44,635            $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.

The change in the carrying  amount of goodwill for the six months ended  January
30, 2005 is as follows (in thousands):

            Balance at August 1, 2004                        $ 35,165
            Goodwill acquired during the period                 3,484
            Foreign currency translation adjustment               175
                                                               ------
            Balance at January 30, 2005                      $ 38,824
                                                               ======

The increase in goodwill was  attributable  to the  acquisition of RSS ($3,456),
and an increase of $28 related to the acquisition of CTI, (See Note 2).

Intangibles consist of the following (in thousands):



                                                         January 30,   August 1,      Estimated
                                                            2005         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               191           162
         Patents                                               568           568       14 years
                                                             -----         -----
                                                             5,336         5,307
         Accumulated amortization                              929           752
                                                             -----         -----
                                                           $ 4,407       $ 4,555
                                                             =====         =====


                                       7


Amortization  expense for the thirteen weeks ended January 30, 2005 and February
1,  2004  was  approximately  $82,000  and  $69,000,  respectively,  and for the
twenty-six  weeks ended January 30, 2005 and February 1, 2004 was  approximately
$177,000 and $138,000, 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.

The Company made a deposit  payment of $1,000,000 in connection  with a proposed
license  agreement for certain  technology to be used in missile and  millimeter
wave products. The deposit payment is secured by a note receivable which will be
cancelled upon execution of the license agreement.  In the event an agreement is
not reached, the note will become due with interest at 10% per annum on June 22,
2005.  The  agreement,  if and when  definitized,  would provide for  additional
payments of up to $3,000,000 upon completion of certain development  milestones.
A royalty  agreement is also being  negotiated.  The down payment is included in
the Consolidated Balance Sheet under the caption "Other Assets."

5.   Product Warranties
     ------------------
The Company  warrants its products  generally for a period of one year.  Product
warranty costs are accrued based on historical claims expense.  Accrued warranty
costs are reduced as warranty  repair costs are incurred.  The  following  table
presents the change in the accrual for product warranty costs for the six months
ended January 30, 2005 (in thousands):



                                                             Thirteen weeks ended
                                                             --------------------
                                                     January 30, 2005   February 1, 2004
                                                     ----------------   ----------------
                                                                        
     Balance at beginning of period                       $ 580               $ 359
     Provision for warranty obligations                     315                 393
     Warranty costs charged to the reserve                 (312)               (301)
                                                            ---                 ---
     Balance at end of period                             $ 583               $ 451
                                                            ===                 ===


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            Twenty-six  weeks ended
                                                            --------------------            -----------------------
                                                         January 30,    February 1,     January 30,      February 1,
                                                            2005           2004            2005             2004
                                                            ----           ----            ----             ----
                                                                                              
        Net income                                        $ 2,077        $  3,546       $  5,630          $  7,487
        Unrealized gain (loss) on interest rate swap           21             (19)           (13)              (54)
        Foreign currency translation gain (loss)              164           1,382            279             1,626
                                                           -------          ------        -------            ------
        Comprehensive income                              $ 2,262        $  4,909       $  5,896          $  9,059
                                                            =====           =====          ======            ======


                                       8

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



                                                                   January 30, 2005       August 1, 2004
                                                                   ----------------       --------------
                                                                                       
        Unrealized (loss) from available-for-sale securities           $      1              $      1
        Unrealized (loss) on interest rate swap                             (86)                  (73)
        Foreign currency translation gain (loss)                          1,607                 1,328
                                                                          -----                 -----
             Accumulated other comprehensive income (loss)             $  1,522              $  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.

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 during
the periods presented:



                                                 Thirteen weeks ended            Twenty-six  weeks ended
                                                 --------------------            -----------------------
                                              January 30,    February 1,     January 30,      February 1,
                                                 2005           2004            2005             2004
                                                 ----           ----            ----             ----

                                                                                     
       Expected life (years)                      .75            1.51            .75             1.51
       Volatility                                 .90             .68            .90              .68
       Risk-free interest rate                  2.89%           2.80%          2.89%            2.80%
       Dividend yield                            zero            zero           zero             zero


                                       9

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):



                                                            Thirteen weeks ended          Twenty-six weeks ended
                                                            --------------------          ----------------------
                                                         January 30,    February 1,     January 30,      February 1,
                                                            2005           2004            2005             2004
                                                            ----           ----            ----             ----
                                                                                              
        Net income - as reported                          $ 2,077        $  3,546       $  5,630          $  7,487
        Deduct: total stock-based employee
         compensation expense determined
         under fair value based method for all
         awards, net of related tax effects                  (635)            (87)          (797)             (293)
                                                            -----           -----          -----             -----
        Net income  -  pro forma                          $ 1,442        $  3,459       $  4,833          $  7,194
                                                            =====           =====          =====             =====
        Earnings per share  -  as reported
             Basic                                        $    .14       $     .25      $     .39         $     .53
             Diluted                                           .14             .24            .38               .50
        Earnings per share  - pro forma
             Basic                                        $    .10       $     .25      $     .34         $     .51
             Diluted                                           .10             .23            .32               .49


As  discussed  in  Note  12,  "New  Accounting  Pronouncements",  the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No.  123(R) ("SFAS 123R") which will require the Company to measure all employee
stock-based  compensation  awards  using a fair value  method  and  record  such
expense in its  financial  statements.  Until the Company  adopts SFAS 123(R) in
fiscal 2006,  the Company  will  continue to account for stock  compensation  in
accordance with APB 25, SFAS 123 and SFAS 148.

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


                                                                         Thirteen weeks ended
                                                                         --------------------
                                                              January 30, 2005           February 1, 2004
                                                              ----------------           ----------------
                                                                                       
        Basic weighted-average shares                              14,335                    14,073
           Effect of dilutive securities:
              Employee stock options and warrants                     709                       807
                                                                   ------                    ------
        Diluted weighted-average shares                            15,044                    14,880
                                                                   ======                    ======


Options to purchase  122,319  weighted  shares of common  stock,  with  exercise
prices ranging from $19.66 to $20.45, were outstanding during the second 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 at various dates through  December  2009,  were still
outstanding at January 30, 2005. There were no anti-dilutive options outstanding
during the quarter ended February 1, 2004.



                                                                         Twenty-six  weeks ended
                                                                         -----------------------
                                                              January 30, 2005           February 1, 2004
                                                              ----------------           ----------------
                                                                                       
        Basic weighted-average shares                              14,294                    14,043
           Effect of dilutive securities:
              Employee stock options and warrants                     696                       783
                                                                   ------                    ------
        Diluted weighted-average shares                            14,990                    14,826
                                                                   ======                    ======


Options to purchase  704,385  weighted  shares of common  stock,  with  exercise
prices  ranging  from $19.22 to $20.45,  were  outstanding  during the first six
months 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 at various dates through February 2010,
were still  outstanding  as of January 30,  2005.  Options to  purchase  637,758
weighted  shares  of  common  stock,  with an  exercise  price of  $19.52,  were
outstanding during the first six months of fiscal 2004, but were not included in
the  computation  of diluted EPS because the exercise  price is greater than the
average market price of the common stock.

                                       10

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            Twenty-six  weeks ended
                                           --------------------            -----------------------
                                        January 30,    February 1,     January 30,      February 1,
                                           2005           2004            2005             2004
                                           ----           ----            ----             ----

                                                                              
     United States                       $ 28,278        $ 23,495         $ 56,974        $ 45,566
     Israel                                 3,150           2,972            6,184           6,028
     England                                2,326           2,941            4,186           6,081
                                           ------          ------           ------          ------
                                         $ 33,754        $ 29,408         $ 67,344        $ 57,675
                                           ======          ======           ======          ======



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

                                       January 30, 2005     August 1, 2004
                                       ----------------     --------------
          United States                     $ 21,341           $ 21,544
          Israel                               4,783              3,499
          England                              1,028                925
                                              ------             ------
                                            $ 27,152           $ 25,968
                                              ======             ======

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



                                                               Twenty-six weeks ended
                                                               ----------------------
                                                       January 30, 2005      February 1, 2004
                                                       ----------------      ----------------
                                                                        
           Net cash paid during the period for:

                Interest                                 $      156           $       160
                Income taxes                                    194                 3,178
           Tax benefit related to stock options                 330                   409


12.  New Accounting Pronouncements
     -----------------------------
In December 2004, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards No. 123(R),  "Share-Based  Payment," which is a
revision of Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based  Compensation." SFAS 123R is effective for publicly-traded companies
for  interim  or  annual  periods  beginning  after  June 15,  2005,  supersedes
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  and amends  Statement of  Financial  Accounting  Standards  No. 95,
"Statement of Cash Flows."

SFAS 123R requires all share-based  payments to employees,  including  grants of
employee stock options,  to be recognized in the income statement based on their
fair values and will rescind the acceptance of pro forma  disclosure.  SFAS 123R
will be effective  for the Company  beginning  with the first  quarter of fiscal
2006.  The Company has not yet completed an evaluation  but expects the adoption
of SFAS  123R to  have  an  effect  on its  financial  statements  based  on the
unamortized  pro forma expense  related to unvested  options  outstanding at the
date of adoption.

13. Subsequent Events
    -----------------
The Company  entered  into an agreement as of February 1, 2005 to acquire all of
the capital stock of Micro Systems, Inc. ("MSI"), Ft. Walton Beach, Florida. The
facility  will operate as a  wholly-owned  subsidiary  of the Company.  MSI is a
recognized  market leader in engineering,  design and manufacturing of command &
control  systems for  operation  and tracking of unmanned  aerial,  seaborne and
ground  targets and missiles.  Revenues for fiscal year ended  December 31, 2004
were approximately $14 million.

The transaction  provided for a cash payment of approximately  $20 million which
came from the Company's cash reserves.  A deposit of approximately  $1.0 million
was paid in January 2005 and is included in the Consolidated Balance Sheet under
the caption "Other Assets." The transaction  will be accounted for in accordance
with the  provisions of SFAS No. 141,  "Business  Combinations",  which requires
that all business combinations be accounted for using the purchase method.

                                       11


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

Twenty-six weeks ended January 30, 2005 and Twenty-seven weeks ended February 1,
2004
- --------------------------------------------------------------------------------

Net sales for the  twenty-six  weeks ended  January 30, 2005 were  approximately
$67,344,000  compared to  $57,675,000 in the first six months of fiscal 2004, an
increase of $9.7 million (16.8%). Net sales at our one acquisition  completed in
Fiscal 2005, RSS, accounted for an increase of approximately $1 million,  or 10%
of the increase for the two quarters ended January 2005. We also  experienced an
approximate $8.7 million increase in sales at our other operations; attributable
to the general increases in the U.S. defense budget, as follows:

o An increase in sales of signal generation  components and digital sources used
in network centric systems;

o Increased shipments of hardware used in electronic jamming systems,

offset by

o A  decrease  in  revenues  recognized  by  EWST,  our  UK  electronic  warfare
simulation subsidiary.  During the first two quarters of fiscal 2004, EWST had 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, and
the reduced direct costs in the first two quarters of fiscal 2005, accounted for
the reduction in revenue recognized in the first two quarters of fiscal 2005.

The gross profit margin in the twenty-six weeks ended January 30, 2005 was 31.2%
compared to 36.7% in the first two  quarters of fiscal  2004, a decline of 5.5%.
Excluding the impact of our one acquisition  completed in Fiscal 2005 (RSS), the
decline in gross profit  margins would have been similar.  The decrease in gross
profit is primarily attributable to:

o Decreases  of gross  margins at EWST,  principally  due to changes in contract
cost estimates at that operation versus contract cost estimates in the first two
quarters of fiscal 2004. (The changes in contact cost estimates were principally
due to unanticipated delays in meeting technical requirements and delivery dates
on certain EWST contracts.)
                                       12

o A decline of gross  margins at one of our US  operations  due to lower overall
shipments at that facility and engineering development costs attributable to the
development and start up of a major  electronic  warfare upgrade program for the
US Navy;

o The  transition of several new programs from  engineering  development  to the
early  stage of  production,  with  higher  engineering  costs not yet offset by
production revenues.

Gross Margins at EWST in the second  Quarter for fiscal 2005  improved  modestly
over the first  Quarter,  and we  expect  that the  gross  margins  at EWST will
improve over the balance of fiscal 2005, as the volume of sales increase, and as
the number of sales of systems that are similar in design begins to increase.

Selling and  administrative  expenses for the twenty-six weeks ended January 30,
2005 were  20.1% of net sales as  compared  to 17.6% in the first half of fiscal
2004, or an increase of  approximately  $3,355,000.  Large increases  during the
period included:

o An increase of approximately $500,000 in legal costs due to continuing actions
associated  with the  Robinson  Labs  litigation  (See Part II,  Item 1.  "Legal
Proceedings") and other matters;

o An increase in IR&D spending of $523,000, and

o Increases attributable to our one acquisition completed in Fiscal 2005, RSS.

Operating  income for the six months was  $7,479,000  or 11.1% of net sales,  as
compared to $11,027,000 or 19.1% of net sales in 2004. The decrease in operating
income is primarily attributable to the overall decline in gross margins for the
period (for the reasons outlined above) and the increase of IR&D spending and in
legal costs. Our foreign  operations  contributed  approximately $1.2 million in
operating  income for the six months as compared to $2.4 million in fiscal 2004.
The decline in operating  income  occurred at the Company's  U.K.  subsidiary as
discussed above.

Investment income increased by $153,000 in the first two quarters of fiscal 2005
because of an  approximate  50%  increase in the rate of interest  earned on the
investment  of excess  cash  reserves  during the period as compared to interest
rates in the prior  year,  offset by a decline on average of  approximately  $14
million  in funds  invested.  The  reduction  in the  average  balance  of funds
invested  in the first two  quarters  of fiscal  2005  versus the prior year was
caused  by  the  investments  and  capital  expenditures  financed  out  of  our
investment funds, including recent acquisitions.

The Company  recognized  a net  foreign  exchange  gain of $185,000  through the
second  quarter of fiscal 2005,  versus a $243,000 net foreign  exchange loss in
last year's first two quarters.  In fiscal 2005,  foreign exchange losses in the
US that are attributable  principally to Pound Sterling denominated  liabilities
were  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 two quarters, we deferred any recognition of these foreign exchange
gains. As a result,  in fiscal 2004's first two quarters,  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.  This factor,
in addition to the increase in our advances to our UK  subsidiary  and change in
average rates, accounts for the approximately  $428,000 year on year increase in
net foreign exchange gains.

Thirteen weeks ended January 30, 2005 and Thirteen weeks ended February 1, 2004
- -------------------------------------------------------------------------------

Net sales for the  thirteen  weeks ended  January  30,  2005 were  approximately
$33,754,000,  as compared to $29,408,000 in the thirteen weeks ended February 1,
2004, an increase of $4.3 million  (14.8%).  Net sales from our one  acquisition
completed  in Fiscal  2005,  RSS,  accounted  for an increase  of  approximately
$544,000,  or 13% of the increase for the quarter  ended  January  2005. We also
experienced  an  approximate  $3.8  million  increase  in  sales  at  our  other
operations. Some of the larger changes included the following:

o An increase in the sales of certain microwave components, offset by

o A decline  in  revenue  recognized  on certain  contracts  accounted  for on a
percentage of completion  basis,  because last year's  second  quarter  included
significant costs (and therefore revenue recognition) on those contracts as they
were in a qualification  and start up phase.  After the second quarter of fiscal
2004,  these  programs  went  into  fully  qualified  production,  and the costs
accumulated, and revenue recognized in subsequent quarters (including the second
quarter of fiscal 2005) was less.
                                       13


The gross profit  margin in the thirteen  weeks ended January 30, 2005 was 29.3%
compared  to 35.8% in the  second  quarter  of fiscal  2004,  a decline of 6.5%.
Excluding the impact of our one acquisition  completed in Fiscal 2005 (RSS), the
decline in gross  profit  margins  would have been  similar.  Some of the larger
contributors  to the decline in gross  margins  during the quarter  included the
following:

o The  transition of several new programs from  engineering  development  to the
early  stage of  production,  with  higher  engineering  costs not yet offset by
production revenues,

o A decline of gross  margins at one of our US  operations  due to lower overall
shipments at that facility and engineering development costs attributable to the
development and start up of a major  electronic  warfare upgrade program for the
US Navy,

offset by

o Higher margins contributed by signal generation components and direct sources.

Selling and  administrative  expenses for the thirteen  weeks ended  January 30,
2005 were  21.9% of net sales as  compared  to 18.2% in the  second  quarter  of
fiscal 2004, or an increase of approximately $2,050,000.  Large increases during
the period included:

o An increase of approximately $500,000 in legal costs during the second quarter
due to continuing actions associated with the Robinson Labs litigation (See Part
II, Item 1. "Legal Proceedings") and other matters;

o An increase in IR&D spending of approximately $375,000, and

o Increases attributable to our one acquisition completed in Fiscal 2005, RSS.

Operating  income  for the  quarter  was  $2,475,000  or 7.3% of net  sales,  as
compared to $5,165,000 or 17.6% 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 3.7% increase in selling and  administrative
costs as a  percentage  of sales,  offset by the  beneficial  impact of the $4.3
million increase in revenue for the quarter. Our foreign operations  contributed
$683,000 in  operating  income for the quarter as compared to $854,000 in fiscal
2004. The decline in operating income occurred at the Company's U.K.  subsidiary
as discussed above.

Investment  income  increased  by $105,000 in the second  quarter of fiscal 2005
because of a 60% 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 $13 million in funds
invested.  The reduction in the average  balance of funds invested in the second
quarter  of fiscal  2005  versus  the prior year is  attributable  to  investing
activities  including capital  expenditures,  including recent  acquisitions and
investing in a technology license, all financed out of our investment funds.

The Company  recognized  a net foreign  exchange  gain of $185,000 in the second
quarter of fiscal 2005, versus a $70,000 loss in last year's second 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 second  quarter,  we
deferred any recognition of these foreign exchange gains. As a result, in fiscal
2004's second  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 January 30, 2005 and August 1, 2004,  working capital was $131,051,000 and
$130,273,000,   respectively,  and  the  ratio  of  current  assets  to  current
liabilities was 7.1 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  $899,000 at January 30,  2005,  and
$1,180,000 at August 1, 2004.
                                       14

Net cash provided by operations  during the  twenty-six  weeks ended January 30,
2005 was approximately  $9,700,000 as compared to net cash used in operations of
$75,000  during  the  comparable  period in the prior  year.  Significant  items
contributing  to the  increase  in  cash  provided  by  operations  include  the
following:

1. an increase of  approximately  $7.8 million in cash generated from collection
of accounts receivable during the first six months,

2. a reduction of  approximately  $5.9 million in the amount of cash invested in
"Costs  incurred  and income  recognized  in excess of billings  on  uncompleted
contracts",

3. a reduction of  approximately  $2.9 million in the amount of cash invested in
inventories during the six month periods,

offset by

4. a decrease of approximately  $3.7 million in cash generated  through accounts
payable and accrued expenses,


5. a reduction in income from  operations of $1,636,000  from  $9,677,000 in the
first six months of the prior year to  $8,041,000  in the  current  fiscal  year
(adjusted for depreciation, amortization, and foreign exchange losses),

6. an increase of approximately $1.6 million in income taxes,

7. a decrease of approximately  $1.4 million in cash generated from "Billings in
excess of costs incurred and income recognized on uncompleted  contracts" during
the course of the six month periods, and

8. 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 and early in
fiscal  2005,  which also  contributed  to the  increase in accounts  receivable
collections in the first half of fiscal 2005.

Net cash used in investing activities includes:

1. A net payment of $3,753,000 in connection  with the  acquisition of RSS. (See
Note 2.)

2. A deposit  payment  of $1  million  in  connection  with a  proposed  license
agreement  for  certain  technology  to be used in missile and  millimeter  wave
products.  The  deposit  payment is secured by a note  receivable  which will be
cancelled upon execution of the license agreement. (See Note 4.)

3. A deposit of $1 million on the  acquisition of Micro Systems,  Inc. (See Note
13 which  discusses  the  additional  payment at closing  of  approximately  $20
million in February 2005.)

4. Capital  expenditures  of $3,274,000,  including  approximately  $1.7 million
related to new  expanded  facilities  occupied by our Israel and UK  operations.
These setup and capital  expenditures  associated  with these new facilities are
now substantially completed.

Net cash provided by financing  activities of $865,000 consists primarily of the
exercise  of stock  options  for  $1,599,000  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, 2007 (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 2.25% and  2.59%,  respectively,  at
January  30,  2005.  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 January 30, 2005 and August
1,  2004.  Stand-by  letters  of  credit  were  outstanding  in  the  amount  of
approximately  $10,032,000  under the credit  facility at January 30, 2005,  and
$11,389,000 at August 1, 2004.
                                       15

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 January 30, 2005 was approximately $94 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 January 30, 2005, the Company has approximately  $39,968,000  available under
its bank  credit  facility,  net of  outstanding  stand-by  letters of credit of
approximately $10,032,000, and cash reserves of approximately $67,948,000.

Disclosure Regarding 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.

New Accounting Pronouncements
- -----------------------------
In December 2004, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards No. 123(R),  "Share-Based  Payment," which is a
revision of Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based  Compensation." SFAS 123R is effective for publicly-traded companies
for  interim  or  annual  periods  beginning  after  June 15,  2005,  supersedes
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  and amends  Statement of  Financial  Accounting  Standards  No. 95,
"Statement of Cash Flows."

SFAS 123R requires all share-based  payments to employees,  including  grants of
employee stock options,  to be recognized in the income statement based on their
fair values and will rescind the acceptance of pro forma  disclosure.  SFAS 123R
will be effective  for the Company  beginning  with the first  quarter of fiscal
2006.  The Company has not yet completed an evaluation  but expects the adoption
of SFAS  123R to  have  an  effect  on its  financial  statements  based  on the
unamortized  pro forma expense  related to unvested  options  outstanding at the
date of adoption.

                                       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 January 30, 2005.

(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
January 30, 2005 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 tortuous 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  attorney's  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.

                                       17

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.

By Order dated February 8, 2005, the Superior court of Hillsborough  County, New
Hampshire,  granted Ben Robinson's and Frank Holt's Motion for Summary  Judgment
in the New Hampshire  action.  By Order Dated February 17, 2005, the Court ruled
upon the parties' cross-petitions for attorneys' fees, granting all petitions in
their  entirety.  Herley  was  awarded  $2,146,882  against  RLI under the Asset
Purchase  Agreement.  RLI was awarded  $54,426 against Herley for its successful
defense of an indemnity by Herley.  Ben  Robinson was awarded  $259,295  against
Herley under the Lease Agreement. The Company expects to take certain actions to
stay the  enforcement  of the  award of  $259,295  against  it under  the  Lease
Agreement,  and is now pursuing  measures to reach resolution of these competing
claims. Due to these expected developments, and the competing claims for payment
in favor of Herley,  the Company has not recorded any liability or any assets in
connection  with these  recent  Court  Orders,  due to the fact that the amounts
involved are not readily estimatable.

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:


(1) The Registrant held its Annual Meeting of Stockholders on January 20, 2005.

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

Class II - To serve until the Annual  Meeting of  Stockholders  in 2007 or until
their successors are chosen and qualified:

 Name                                        Votes For            Votes Withheld
 ----                                         --------            --------------
 Myron Levy                                   8,779,114              3,794,278
 Dr. Edward A. Bogucz                        10,975,662              1,597,730

Item 5 - Other Information:

   None

Item 6 - Exhibits

31 - Certifications pursuant to Rules 13a-14(a) as adopted pursuant to Section
     302 of the Sarbanes-Oxley Act of 2002.

32 - Certifications  pursuant to 18 U.S.C. Section 1350 as adopted pursuant to
     Section 906 of the Sarbanes-Oxley Act of 2002.

                                       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: March  11, 2005

                                       20