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:   May 1, 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 June 7, 2005 - 14,286,290 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  -
           May 1, 2005 and August 1, 2004                                     2

     Consolidated Statements of Income  -
           For the Thirteen and Thirty-nine weeks ended May 1, 2005
            and May 2, 2004                                                   3

     Consolidated Statement of Shareholders' Equity-
           For the Thirty-nine weeks ended May 1, 2005                        4

     Consolidated Statements of Cash Flows -
          For the Thirty-nine weeks ended May 1, 2005
           and May 2, 2004                                                    5

     Notes to Consolidated Financial Statements                               6

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

Item 3 -   Quantitative and Qualitative Disclosures About Market Risk        18

Item 4 -   Controls and Procedures                                           18

PART II  -  OTHER   INFORMATION

Item 1 -   Legal Proceedings                                                 18

Item 6 -   Exhibits                                                          20

Signatures                                                                   21





Part I - Financial Information
Item 1 - Financial Statements

                                  HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                         CONSOLIDATED BALANCE SHEETS
                                      (In thousands, except share data)
                                                                                    May 1,         August 1,
                                                                                     2005            2004
                                                                                  ------------    ------------
                                                                                  (Unaudited)
                          ASSETS
                                                                                          
Current Assets:

         Cash and cash equivalents                                              $      19,987   $      66,181
         Trade accounts receivable                                                     24,852          24,664
         Costs incurred and income recognized in excess
            of billings on uncompleted contracts                                       18,005          14,210
         Other receivables                                                              1,107             576
         Inventories, net of allowance of $4,489
            in fiscal 2005 and $3,412 in 2004                                          50,516          44,909
         Deferred taxes and other                                                       4,155           3,579
                                                                                  ------------    ------------
                                 Total Current Assets                                 118,622         154,119
Property, Plant and Equipment, net                                                     30,329          25,968
Goodwill                                                                               80,638          35,165
Intangibles, net of accumulated amortization of $1,161
         in fiscal 2005 and $752 in 2004                                               10,585           4,555
Other Investments                                                                          62             264
Other Assets                                                                              737             900
                                                                                  ------------    ------------
                                                                                $     240,973   $     220,971
                                                                                  ============    ============
         LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
         Current portion of long-term debt                                      $         846   $         804
         Accounts payable and accrued expenses                                         24,374          16,934
         Billings in excess of costs incurred and
             income recognized on uncompleted contracts                                   973           1,303
         Income taxes payable                                                           4,954           2,091
         Accrual for contract losses                                                      753             954
         Accrual for warranty costs                                                       786             580
         Advance payments on contracts                                                  1,837           1,180
                                                                                  ------------    ------------
                                 Total Current Liabilities                             34,523          23,846
Long-term Debt                                                                          5,047           5,845
Other Long-term Liabilities                                                             1,020             932
Deferred Income Taxes                                                                   4,850           4,848
                                                                                  ------------    ------------
                                                                                       45,440          35,471
                                                                                  ------------    ------------
Commitments and Contingencies
Shareholders' Equity:
         Common stock, $.10 par value; authorized
           20,000,000 shares; issued and outstanding
           14,277,084 in fiscal 2005 and 14,220,508 in 2004                             1,428           1,422
         Additional paid-in capital                                                   108,043         107,671
         Retained earnings                                                             84,408          75,151
         Accumulated other comprehensive income                                         1,654           1,256
                                                                                  ------------    ------------
                                 Total Shareholders' Equity                           195,533         185,500
                                                                                  ------------    ------------
                                                                                $     240,973   $     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          Thirty-nine weeks ended
                                                --------------------          -----------------------
                                                May 1,         May 2,         May 1,        May 2,
                                                2005           2004           2005          2004
                                                ------         ------         ------        ------

                                                                               
Net sales                                     $  41,266      $  30,233      $ 108,610      $  87,908
                                              ---------      ---------      ---------      ---------

Cost and expenses:
      Cost of products sold                      27,845         19,465         75,034         56,135
      Selling and administrative expenses         8,865          5,418         21,541         15,396
                                              ---------      ---------      ---------      ---------
                                                 36,710         24,883         96,575         71,531
                                              ---------      ---------      ---------      ---------

      Operating Income                            4,556          5,350         12,035         16,377
                                              ---------      ---------      ---------      ---------

Other income (expense), net:
      Investment income                             253            153            769            516
      Interest expense                              (74)           (79)          (211)          (248)
      Foreign exchange gain (loss)                   79             18            264           (225)
                                              ---------      ---------      ---------      ---------
                                                    258             92            822             43
                                              ---------      ---------      ---------      ---------

      Income before income taxes                  4,814          5,442         12,857         16,420
Provision for income taxes                        1,187          1,566          3,600          5,057
                                              ---------      ---------      ---------      ---------

      Net income                              $   3,627      $   3,876      $   9,257      $  11,363
                                              =========      =========       =========    ==========

Earnings per common share - Basic             $     .25      $     .27      $     .65      $     .81
                                              =========      =========      =========      =========

      Basic weighted average shares              14,313         14,129         14,300         14,072
                                              =========      =========      =========      =========

Earnings per common share - Diluted           $     .24      $     .26      $     .62      $     .76
                                              =========      =========      =========      =========

      Diluted weighted average shares            14,936         14,932         14,972         14,861
                                              =========      =========      =========      =========

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


                                       3






                                                HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
                                                  Thirty-nine weeks ended May 1, 2005
                                                    (In thousands except share data)
                                                                                                     Accumulated
                                          Common Stock          Additional                              Other
                                          ------------           Paid-in     Retained    Treasury   Comprehensive
                                                                 Capital     Earnings      Stock        Income          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                165,799         16        1,849                    (62)                         1,803
Tax benefit upon exercise of stock
  options                                                            345                                                   345
Purchase of 105,641 shares of treasury
  stock                                                                                  (1,770)                        (1,770)
Retirement of treasury shares           (109,223)       (10)      (1,822)                 1,832                            -
                                      ----------      -----      -------      ------      -----          -----         -------

     Subtotal                         14,277,084      1,428      108,043      75,151        -            1,256         185,878
                                      ----------      -----      -------      ------      -----          -----         -------

Net income                                                                     9,257                                     9,257
Other comprehensive income:
   Unrealized gain on interest rate
     swap                                                                                                    4               4
   Foreign currency translation gain                                                                       394             394
                                                                                                                       -------
Comprehensive income                                                                                                     9,655
                                      ----------      -----      -------      ------      -----          -----         -------
Balance at May 1, 2005                14,277,084   $  1,428      108,043      84,408        -            1,654      $  195,533
                                      ==========      =====      =======      ======      =====          =====         =======

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)
                                                                         Thirty-nine weeks ended
                                                                         -----------------------
                                                                          May 1,        May 2,
                                                                           2005          2004
                                                                           ----          ----
Cash flows from operating activities:
                                                                                 
      Net income                                                         $  9,257      $ 11,363
                                                                           ------        ------
      Adjustments to reconcile net income to
         net cash provided by operations:
           Depreciation and amortization                                    3,825         3,048
           Foreign exchange loss                                               31           182
           Gain on sale of securities                                         (22)            -
           Equity in income of limited partnership                            (54)            -
           Changes in operating assets and liabilities:
                Decrease (increase) in trade accounts receivable            4,996        (1,846)
                (Increase) in costs incurred and income
                   recognized in excess of billings
                   on uncompleted contracts                                (3,569)       (9,063)
                (Increase) in other receivables                              (269)          (22)
                (Increase) in inventories                                  (3,341)       (5,737)
                (Increase) in deferred taxes and other                       (400)         (122)
                Increase in accounts payable
                  and accrued expenses                                      1,677         1,904
                (Decrease) increase in billings in excess of
                  costs incurred and income recognized
                   on uncompleted contracts                                (1,206)          478
                Increase in income taxes payable                            3,187         1,224
                (Decrease) increase in accrual for contract losses           (377)           98
                (Decrease) increase in advance payments on contracts       (1,410)            9
                Other, net                                                    293           539
                                                                           ------        ------
                     Total adjustments                                      3,361        (9,308)
                                                                           ------        ------

           Net cash provided by operating activities                       12,618         2,055
                                                                           ------        ------

Cash flows from investing activities:
      Acquisition of business, net of cash acquired                       (51,391)      (14,914)
      Acquisition of technology license                                    (2,000)            -
      Proceeds from sale of securities                                        165             -
      Partial distribution from limited partnership                           109            50
      Capital expenditures                                                 (4,948)       (4,270)
                                                                           ------        ------
           Net cash used in investing activities                          (58,065)      (19,134)
                                                                           ------        ------

Cash flows from financing activities:
      Proceeds from exercise of stock options                               1,803         1,825
      Payments of long-term debt                                             (780)         (664)
      Purchase of treasury stock                                           (1,770)            -
                                                                           ------        ------
           Net cash (used in) provided by financing activities               (747)        1,161
                                                                           ------        ------

           Net decrease in cash and cash equivalents                      (46,194)      (15,918)

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

Cash and cash equivalents at end of period                               $ 19,987      $ 65,605
                                                                           ======        ======

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. for $14,914,000 in cash. The business operates as
a wholly-owned subsidiary of the Company, Herley-CTI, Inc. ("CTI"). CTI designs,
develops and produces signal generation components and integrated assemblies for
digital radio, Satellite Communications,  test and instrumentation,  and datacom
applications.  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 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 of Melbourne,  Florida for $3,725,000 in cash. The
Company  operates  the  business  as a  wholly-owned  subsidiary  under the name
Herley-RSS,  Inc. ("RSS").  RSS designs,  develops and produces  satellite-based
command  and  control  systems  for  prime  defense   contractors  and  entities
worldwide.

The Company  entered  into an agreement as of February 1, 2005 to acquire all of
the capital stock of Micro Systems, Inc. ("MSI"), Fort Walton Beach, Florida for
a payment of $21,473,328 in cash and the assumption of certain liabilities.  MSI
is a market  leader in the  design and  manufacturing  of  command  and  control
systems  for  operation  of unmanned  aerial,  seaborne  and ground  targets and
missiles.

All of the acquisitions completed by the Company are 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.

For the three  acquisitions  outlined  above,  the  allocation  of the aggregate
purchase  price (net of cash  acquired),  based on a review of the fair value of
the assets acquired and liabilities assumed, is as follows (in thousands):




       Acquisition                             CTI                  RSS                  MSI
       Effective Date                     March 29, 2004     September 1, 2004    February 1, 2005
       --------------                     --------------     -----------------    ----------------
                                                                              
       Current assets                        $  2,861              $   483             $  1,534
       Property, plant and equipment            1,492                   72                2,038
       Other assets                                 -                    -                    1
       Intangible assets                        3,200                    -                4,400
       Goodwill                                 8,753                3,456               15,157
       Current liabilities                    (1,392)                (258)              (2,461)
                                               ------                -----               ------
       Aggregate purchase price              $ 14,914              $ 3,753             $ 20,669
                                               ======                =====               ======



                                       6



Walton Beach Florida from MSI Investments,  a Florida General  Partnership.  MSI
Investments is owned by four individuals,  three of whom are currently employees
of MSI. This lease has an original term of 15 years,  ending  December 31, 2012.
The lease  costs  currently  are  approximately  $278,000  on an  annual  basis,
including the tenant's  obligation to pay for insurance and property taxes.  The
base lease rate is adjusted  every  January for  changes in the  consumer  price
index,  using 1997 as the base year. The lease  obligations  associated with the
acquisitions of RSS and of Innovative Concepts, Inc. (see below), is included in
the Disclosure Regarding Contractual Obligations and Commitments included in the
Management  Discussion  and  Analysis  of  Financial  Condition  and  Results of
Operations included in this Form 10-Q.

The Company  entered into an agreement as of April 1, 2005 to acquire all of the
capital stock of Innovative Concepts,  Inc. ("ICI"),  McLean,  Virginia for cash
payments,  including  the  assumption  and  payment of certain  liabilities,  of
$24,378,330.  ICI has a successful  history of developing and providing wireless
communications technology and real-time embedded systems, software, hardware and
high-speed  processing  in  support  of  the  defense  industry.  The  Company's
consolidated  financial  statements  reflect  preliminary  estimates of the fair
value  of the ICI  assets  acquired  and  liabilities  assumed  and the  related
allocations of the purchase price. 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
2006, 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  $26,585,000  has been  recorded  as
goodwill.

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



                                                          May 1, 2005     August 1, 2004
                                                          -----------     --------------

                                                                         
    Purchased parts and raw materials                         $ 27,436         $ 23,031
    Work in process                                             25,278           22,878
    Finished products                                            2,291            2,412
                                                                ------           ------
                                                                55,005           48,321
    Less reserve for excess and obsolete materials               4,489            3,412
                                                                ------           ------
                                                              $ 50,516         $ 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 nine months ended May 1,
2005 is as follows (in thousands):

        Balance at August 1, 2004                        $ 35,165
        Goodwill acquired during the period                45,198
        Foreign currency translation adjustment               247
        Other adjustments                                      28
                                                           ------
        Balance at May 1, 2005                           $ 80,638
                                                           ======

The increase in goodwill was principally attributable to the acquisitions of RSS
($3,456,000), MSI ($15,157,000) and ICI ($26,585,000.) (See Note 2.)


                                       7



Intangible Assets consist of the following (in thousands):



                                                                  May 1,     August 1,    Estimated
                                                                   2005         2004      useful life
                                                                  -----      -------
                                                                                 
     Trademarks                                                 $  1,200           -       Indefinite

     Technology (acquired with EWST and MSI)                       3,821     $ 3,421      10-15 years
     Drawings                                                        800         800      15 years
     Patents                                                         568         568      14 years
     Backlog                                                       3,125         325      2-5 years
     Non-compete                                                      31          31      5 years
     Foreign currency translation adjustment                         201         162
                                                                   -----       -----
                                                                   9,746       5,307
     Accumulated amortization                                      1,161         752
                                                                   -----       -----
                                                                   8,585       4,555
     Technology  license (for  millimeter  wave  applications;     2,000           -      (see below)
     purchased from Xytrans)                                      ------       -----
                                                                $ 10,585     $ 4,555
                                                                  ======       =====



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 entered into a license and development  agreement  ("agreement")  on
April 7, 2005 to license  millimeter wave  technology for military  applications
from Xytrans, Inc. Xytrans focuses on providing  high-frequency  transceiver and
outdoor unit design for the wireless  broadband  network market.  The technology
acquired  includes  exclusive access to a portfolio of patents and trade secrets
that improve the cost and  performance of millimeter  wave  subsystems  that are
used in weapons and radar systems.

In  January  2005,  the  Company  had made a deposit  payment of  $1,000,000  in
connection with this proposed transaction.  The deposit payment was secured by a
note  receivable,  which was  cancelled  upon  execution of the  agreement.  The
agreement provided for an additional payment on execution of $1,000,000, and for
certain additional  contingent payments,  of up to $4,500,000.  These contingent
payments are subject to achievement  of a series of development  milestones on a
US  Government  missile  program,  and / or receipt  by the  Company of a single
contract  award  using  millimeter  wave  technology  valued  at  a  minimum  of
$6,000,000,  amongst other  requirements.  The  agreement  also provides for the
payment  of  royalties  ranging  from 1% to 4% of  sales of  products  including
relevant  millimeter wave technology,  starting at the earliest January 1, 2006,
and generally ending 4 years later.

In May 2005,  Xytrans had achieved certain of the development  milestones on the
missile  program  discussed  above,  and an  additional  contingent  payment  of
$300,000 was made by the Company.

The  investment in this  licensed  technology of $2,000,000 as of May 1, 2005 is
included in the  Consolidated  Balance  Sheet  under the caption  "Intangibles."
After further  development of this  technology,  and / or at the commencement of
sales of products using the millimeter wave  technology,  the Company will begin
to amortize a portion of the costs  associated  with this agreement  against the
related  revenues,  and may allocate some of the value of this technology to the
specific patents  acquired.  In the event that some of the value is allocated to
specific patents,  then that value would be amortized over the remaining life of
the patent. At this point, the portion of this technology investment that should
be allocated to any particular patent is not estimatable.

Amortization  expense for the  thirteen  weeks ended May 1, 2005 and May 2, 2004
was approximately  $232,000 and $83,000,  respectively,  and for the thirty-nine
weeks ended May 1, 2005 and May 2, 2004 was approximately $410,000 and $221,000,
respectively.


                                       8



Estimated aggregate amortization expense for each of the next five fiscal years,
including  the impact of the  acquisition  of MSI in the Third quarter of fiscal
2005 (see Note 2), is as follows (in thousands):

                               2005        $ 642
                               2006          929
                               2007          928
                               2008          922
                               2009          922


ICI was also acquired in the Third quarter of fiscal 2005,  however at this time
the excess cost over the preliminary estimated fair value of net assets acquired
of  approximately  $26,585,000 has been recorded as goodwill.  (See Note 2.) The
final allocation of the purchase price is expected to be completed no later than
the Third  quarter of fiscal 2006,  and may result in values  being  ascribed to
certain  intangible  assets  which  will  result  in  additional   increases  in
amortization expense.

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 nine
months ended May 1, 2005 (in thousands):



                                                                     Thirty-nine weeks ended
                                                                     -----------------------
                                                                May 1, 2005             May 2, 2004
                                                                -----------             -----------

                                                                                     
              Balance at beginning of period                       $ 580                   $ 359
              Provision for warranty obligations                     685                     745
              Warranty costs charged to the reserve                 (479)                   (527)
                                                                     ---                     ---
              Balance at end of period                             $ 786                   $ 577
                                                                     ===                     ===


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     Thirty-nine  weeks ended
                                                           --------------------     ------------------------
                                                           May 1,         May 2,      May 1,         May 2,
                                                            2005           2004        2005           2004
                                                            ----           ----        ----           ----
                                                                                        
        Net income                                        $ 3,627      $  3,876     $  9,257        $ 11,363
        Unrealized gain (loss) on interest rate swap           17            37            4             (17)
        Foreign currency translation gain (loss)              115          (388)         394           1,238
                                                            -----         -----        -----          ------
        Comprehensive income                              $ 3,759      $  3,525     $  9,655        $ 12,584
                                                            =====         =====        =====          ======


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



                                                                      May 1, 2005    August 1, 2004
                                                                      -----------    --------------
                                                                                  
        Unrealized (loss) on interest rate swap                        $    (69)        $    (73)

        Foreign currency translation gain                                 1,723            1,329
                                                                          -----            -----
             Accumulated other comprehensive income                    $  1,654         $  1,256
                                                                          =====            =====



                                       9



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  was  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           Thirty-nine  weeks ended
                                                           --------------------           ------------------------
                                                           May 1,         May 2,          May 1,           May 2,
                                                            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



                                       10



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            Thirty-nine weeks ended
                                                           --------------------            -----------------------
                                                           May 1,         May 2,          May 1,           May 2,
                                                            2005           2004            2005             2004
                                                            ----           ----            ----             ----
                                                                                              
        Net income - as reported                          $  3,627       $  3,876       $  9,257          $ 11,363
        Deduct: total stock-based employee
         compensation expense determined
         under fair value based method for all
         awards, net of related tax effects                  (207)           (163)          (985)             (468)
                                                            -----           -----          -----             ------
        Net income  -  pro forma                          $ 3,420        $  3,713       $  8,272          $  10,895
                                                            =====           =====          =====             ======
        Earnings per share  -  as reported
             Basic                                        $    .25       $     .27      $     .65         $     .81
             Diluted                                           .24             .26            .62               .76
        Earnings per share  - pro forma
             Basic                                        $    .24       $     .26      $     .58         $     .77
             Diluted                                           .23             .25            .55               .73


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
                                                                         --------------------
                                                                 May 1, 2005                May 2, 2004
                                                                 -----------                -----------
                                                                                       
        Basic weighted-average shares                              14,313                    14,129
           Effect of dilutive securities:
              Employee stock options and warrants                     623                       803
                                                                   ------                    ------
        Diluted weighted-average shares                            14,936                    14,932
                                                                   ======                    ======


Options to purchase  875,236  weighted  shares of common  stock,  with  exercise
prices ranging from $18.39 to $20.45,  were outstanding during the third 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  February  2015,  were still
outstanding  at May 1, 2005.  There were no  anti-dilutive  options  outstanding
during the quarter ended May 2, 2004.



                                                                        Thirty-nine  weeks ended
                                                                        ------------------------
                                                                 May 1, 2005                May 2, 2004
                                                                 -----------                -----------
                                                                                       
        Basic weighted-average shares                              14,300                    14,072
           Effect of dilutive securities:
              Employee stock options and warrants                     672                       789
                                                                   ------                    ------
        Diluted weighted-average shares                            14,972                    14,861
                                                                   ======                    ======


Options to purchase  787,147  weighted  shares of common  stock,  with  exercise
prices ranging from $18.85 to $20.45, were outstanding during the nine 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  2015,  were still
outstanding as of May 1, 2005. There were no anti-dilutive  options  outstanding
during the nine months ended May 2, 2004.

                                       11


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



                                              Thirteen weeks ended           Thirty-nine  weeks ended
                                              --------------------           ------------------------
                                             May 1,         May 2,          May 1,           May 2,
                                              2005           2004            2005             2004
                                              ----           ----            ----             ----

                                                                                 
                      United States         $ 35,378        $ 25,282         $ 92,353        $ 70,848
                      Israel                   3,350           2,982            9,534           9,010
                      England                  2,538           1,969            6,723           8,050
                                              ------          ------          -------          ------
                                            $ 41,266        $ 30,233        $ 108,610        $ 87,908
                                              ======          ======          =======          ======


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



                                            May 1, 2005       August 1, 2004
                                            -----------       --------------
                                                           
                United States                 $ 24,536           $ 21,544
                Israel                           4,871              3,499
                England                            922                925
                                                ------             ------
                                              $ 30,329           $ 25,968
                                                ======             ======


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



                                                                 Thirty-nine weeks ended
                                                                 -----------------------
                                                            May 1, 2005           May 2, 2004
                                                            -----------           -----------
           Net cash paid during the period for:
                                                                          
                Interest                                   $      229           $       237
                Income taxes                                      296                 3,841
           Tax benefit related to stock options                   345                   562


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.


                                       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  German,
Japanese, Turkish, British, Norwegian and South Korean militaries, and suppliers
to  international  militaries).  We are a  leading  provider  of  microwave  and
selected  millimeter wave  technologies  for use in command and control systems,
flight  instrumentation,  weapons  sensors,  high power  amplifiers,  electronic
warfare  systems,  mobile  datacom  systems,  and radar  threat  and  electronic
countermeasure  simulation  systems.  We have served the defense  industry since
1965 by designing  and  manufacturing  microwave  devices and systems 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 EA-6B  Prowler,  the EA-18
Growler, the AH-64D Apache Longbow, AEGIS class destroyers,  the AMRAAM missile,
unmanned  aerial vehicles  (UAVs),  as well as high priority  national  security
programs such as National Missile Defense and the Trident II D-5 missile.

Results of Operations
- ---------------------
Thirteen weeks ended May 1, 2005 and May 2, 2004
- ------------------------------------------------
Net  sales  for  the  thirteen  weeks  ended  May  1,  2005  were  approximately
$41,266,000, as compared to $30,233,000 in the thirteen weeks ended May 2, 2004,
an  increase of $11.0  million  (36.5%).  Net sales from our three  acquisitions
completed  in fiscal  2005 (RSS,  MSI and ICI),  accounted  for an  increase  of
approximately $9.1 million,  or 82% of the increase for the quarter ended May 1,
2005. We also  experienced an approximate  $1.9 million net increase in sales at
our other operations. Some of the larger changes included the following:

o An  increase  in sales of signal  generation  components  and direct  sources,
principally  due to the fact that the prior year's third  quarter only  included
one month of results for CTI, which was acquired effective as of March 29, 2004;

o An increase in sales at our UK subsidiary  attributable to progress on certain
larger contracts being completed for customers at that business;

offset by

o A decline in the sales of certain microwave components,  due to the completion
of a large  contact that  accounted  for  substantial  sales in the prior year's
third quarter.

The  gross  profit  margin  in the  thirteen  weeks  ended May 1, 2005 was 32.5%
compared  to 35.6% in the third  quarter  of  fiscal  2004,  a decline  of 3.1%.
Excluding  the impact of our three  acquisitions  completed in fiscal 2005 (RSS,
MSI and ICI), the decline in gross profit  margins would have been larger.  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;

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


                                       13


development and start up of a new product line;

offset by

o Higher margins contributed by signal generation components and direct sources,
principally  due to the fact that the prior year's third  quarter only  included
one month of results for CTI, which was acquired effective as of March 29, 2004.

Selling and  administrative  expenses for the  thirteen  weeks ended May 1, 2005
were  21.5% of net sales as  compared  to 17.9% in the third  quarter  of fiscal
2004, or an increase of  approximately  $3,447,000.  Large increases  during the
period included:

o Increases of approximately $1.9 million attributable to our three acquisitions
completed  in fiscal 2005 (RSS,  MSI and ICI) and due to the fact that the prior
year's  third  quarter  only  included  one month of results for CTI,  which was
acquired effective as of March 29, 2004;

o An increase of  approximately  $1.2  million in legal costs due to  continuing
actions  associated  with the Robinson Labs  litigation and other matters.  (See
Part II, Item 1. "Legal Proceedings.")

Operating  income for the  quarter  was  $4,556,000  or 11.0% of net  sales,  as
compared to $5,350,000 or 17.7% 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 3.6% increase in selling and  administrative
costs as a percentage  of sales,  offset by the  beneficial  impact of the $11.0
million increase in revenue for the quarter. Our foreign operations  contributed
$561,000 in  operating  income for the quarter as compared to $786,000 in fiscal
2004. The decline in operating income occurred at the Company's U.K. subsidiary.

Investment  income  increased  by $100,000  in the third  quarter of fiscal 2005
because of a 105% 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 $33 million in funds
invested.  The reduction in the average  balance of funds  invested in the third
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.

Provision for income taxes for the third quarter of fiscal 2005 was  $1,187,000,
representing  an effective tax rate of  approximately  25% (and an effective tax
rate for the  three  quarters  ended  May 1,  2005 of 28%),  as  compared  to an
effective  tax rate of 29% in the prior year's  third  quarter (and an effective
rate of 31% for the whole of fiscal year 2004.) The decline in the effective tax
rate in the quarter  ended May 1, 2005 included the  recognition  of certain tax
benefits for Research & Development tax credits which have now been realized.

Thirty-nine weeks ended May 1, 2005 and May 2, 2004
- ---------------------------------------------------
Net  sales for the  thirty-nine  weeks  ended  May 1,  2005  were  approximately
$108,610,000  compared  to  $87,908,000  in the nine months of fiscal  2004,  an
increase of $20.7 million (23.6%). Net sales at our three acquisitions completed
in fiscal 2005 (RSS,  MSI and ICI),  accounted for an increase of  approximately
$10.6  million,  or 51% of the increase for the  thirty-nine  weeks ended May 1,
2005. We also experienced an approximate  $10.1 million increase in sales at our
other  operations,  attributable  principally to the increase in sales of signal
generation  components and direct sources, due to the fact that the prior year's
first three  quarters  only  included  one month of results  for CTI,  which was
acquired effective as of March 29, 2004.

The gross  profit  margin in the  thirty-nine  weeks ended May 1, 2005 was 30.9%
compared  to 36.1% in the three  quarters  of fiscal  2004,  a decline  of 5.2%.
Excluding  the impact of our three  acquisitions  completed in fiscal 2005 (RSS,
MSI and ICI),  the decline in gross profit  margins would have been larger.  The
decrease in gross profit margins is primarily attributable to:

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 Decreases  of gross  margins at EWST,  principally  due to changes in contract
cost  estimates at that  operation  versus  contract cost estimates in the first
three  quarters of fiscal 2004 for the same  projects.  (The changes in contract
cost estimates 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 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

                                       14

US Navy;

offset by

o Higher margins contributed by signal generation components and direct sources,
principally  due to the fact that the prior  year's  first three  quarters  only
included one month of results for CTI, which was acquired  effective as of March
29, 2004.

Selling and administrative  expenses for the thirty-nine weeks ended May 1, 2005
were 19.8% of net sales as  compared  to 17.5% in the first  three  quarters  of
fiscal 2004, or an increase of approximately $6,145,000.  Large increases during
the period included:

o An  increase  of  approximately  $2.0  million  due to the fact that the prior
year's first three  quarters only  included one month of results for CTI,  which
was acquired effective as of March 29, 2004;

o Increases of approximately $1.7 million attributable to our three acquisitions
completed in fiscal 2005 (RSS, MSI and ICI); and

o An increase of  approximately  $1.7  million in legal costs due to  continuing
actions  associated  with the Robinson Labs  litigation and other matters.  (See
Part II, Item 1. "Legal Proceedings".)

Operating  income for the nine months was  $12,035,000 or 11.1% of net sales, as
compared to $16,377,000 or 18.6% of net sales in 2004. The decrease in operating
income is primarily  attributable to the decline in gross margins for the period
(for the reasons  outlined  above) and the increase in legal costs.  Our foreign
operations  contributed  approximately  $1.8 million in operating income for the
nine months as compared to $3.2 million in fiscal 2004. The decline in operating
income occurred at the Company's UK subsidiary, as discussed above.

Investment  income  increased by $253,000 in the first three  quarters of fiscal
2005 because of an  approximate  68% 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  $21
million  in funds  invested.  The  reduction  in the  average  balance  of funds
invested  in the three  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 $264,000 through the third
quarter of fiscal  2005,  versus a $225,000  net foreign  exchange  loss in last
year's first three quarters.  In fiscal 2005,  foreign exchange losses in the US
that are attributable principally to Pound Sterling denominated liabilities were
more than  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 three  quarters,  we deferred  any  recognition  of these  foreign
exchange gains. As a result, in fiscal 2004's first three 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 the  change  in  average  exchange  rates,  accounts  for the  approximately
$489,000 year on year increase in net foreign exchange gains.

Liquidity and Capital Resources
- -------------------------------
As of May 1, 2005 and  August 1,  2004,  working  capital  was  $84,099,000  and
$130,273,000,   respectively,  and  the  ratio  of  current  assets  to  current
liabilities was 3.4 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  un-liquidated  balance of these
deposits  and  payments  was  approximately  $1,837,000  at  May  1,  2005,  and
$1,180,000 at August 1, 2004.

Net cash provided by operations  during the thirty-nine  weeks ended May 1, 2005
was  approximately  $12,618,000 as compared to $2,055,000  during the comparable
period in the prior year.  Income from  operations  (adjusted for  depreciation,
amortization,  and foreign  exchange  losses) was  $13,113,000 in the first nine
months of the current  fiscal year versus  $14,593,000  in the similar period in
the prior year, a decrease of  approximately  $1.5  million.  Significant  items
contributing to the overall increase in cash provided by operations  include the
following:

1. an increase in net cash generated by operations of approximately $2.0 million
attributable to the increase in income taxes payable,

2. an increase of  approximately  $6.8 million in cash generated from collection
of accounts receivable during the first nine months of fiscal 2005 versus fiscal
2004,

3. a reduction of  approximately  $5.5 million in the amount of cash invested in
"Costs  incurred  and income  recognized  in excess of billings  on  uncompleted
contracts", and


                                       15


4. a reduction of  approximately  $2.4 million in the amount of cash invested in
inventories during the nine month periods,

offset by

5. a decrease of approximately  $1.7 million in cash generated from "Billings in
excess of costs incurred and income recognized on uncompleted  contracts" during
the course of the nine month periods,

6. a decrease of  approximately  $1.4 million in cash generated  through advance
payments from customers on contracts, and

7. other net uses of cash.

Of the changes noted in (2) and (3) 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 three quarters of fiscal 2005.

Net cash used in investing activities includes:

1. A net  payment of $51.4  million in  connection  with the three  acquisitions
completed  in fiscal  2005  (RSS $3.7  million,  MSI $20.7  million  and ICI $27
million.) (See Note 2.)

2. A payment of $2 million in connection  with the  acquisition  from Xytrans of
certain technology to be used in missile and millimeter wave products. (See Note
4.)

3. Capital  expenditures  of  $4,948,000  including  approximately  $2.1 million
related to new expanded facilities occupied by our Israel and UK operations. The
setup costs and capital  expenditures  associated  with these new facilities are
now  substantially  completed.  We also  invested  in our  engineering  and test
facilities  throughout  our U.S.  operations,  and expanded  certain  production
facilities at our Lancaster plant.

Net cash used in  financing  activities  of $747,000  consists  primarily of the
purchase  of  treasury  stock  for  approximately  $1.8  million,  offset by the
proceeds of from the exercise of stock  options for $1.8 million 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 2.75% and 3.09%,  respectively,  at May
1, 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 May 1,  2005 and  August  1,  2004.
Stand-by  letters of credit  were  outstanding  in the  amount of  approximately
$11,198,000  under the credit facility at May 1, 2005, and $11,389,000 at August
1, 2004.

The agreement  contains  various  financial  covenants,  including,  among other
matters,  minimum tangible net worth,  total  liabilities to tangible net worth,
debt services coverage, and restrictions on other borrowings.  The company is in
compliance with all covenants at May 1, 2005.

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 May 1, 2005 was  approximately  $131 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 May 1, 2005, the Company has  approximately  $38,802,000  available under its
bank  credit  facility,  net  of  outstanding  stand-by  letters  of  credit  of
approximately $11,198,000, and cash reserves of approximately $19,987,000.


                                       16


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 associated with its businesses since August 1,
2004. However, the acquisitions of RSS, MSI and ICI during Fiscal year 2005 (see
Note  2)  has  resulted  in  an  increase  in  the  Company's   Operating  Lease
Obligations, as summarized below:



                                                       Fiscal       Fiscal       Fiscal        After
             Obligations                  Total         2005        2006-07      2008-09    Fiscal 2009
             -----------                  -----         ----        -------      -------    -----------

                                                                              
Operating Lease Obligations            $   11,102   $      571   $    2,633     $  3,381     $  4,517


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.


                                       17

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 May 1, 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
May 1,  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.


                                       18


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.

On June 3, 2005, Herley reached an agreement in principle with Robinson, RLI and
Holt under which Herley agreed to pay Robinson  $260,000 for the attorneys  fees
awarded to him by the New York Court.  Further,  all claims,  counterclaims  and
appeals  in the New York and New  Hampshire  actions,  as well as all claims and
counterclaims in a separate proceeding docketed as Herley Industries, Inc. v. RH
Laboratories,  Inc.,  Stephen Robinson and Michael  Gravelese,  No. 02-11140 (D.
Mass),  would  be  dismissed  with  prejudice  pursuant  to  this  agreement  in
principle.  The documentation on this agreement is not completed, but based upon
this  agreement  in  principle  the Company  recorded a  provision  in the third
quarter of fiscal 2005 to account for this settlement.

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.


                                       19

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

     10.1 Fourth Amendment (dated June 9, 2005) to Loan Agreement dated June 19,
          2002 among the  Registrant,  Manufacturers  and Traders Trust Company,
          successor in interest to Allfirst Bank, and Fulton Bank.

     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.


                                       20

                                    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: June 10, 2005


                                       21