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 JUNE 30, 2002

                                                        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 1-10596

                             ESCO TECHNOLOGIES INC.

             (Exact name of registrant as specified in its charter)

MISSOURI                                                             43-1554045
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                              Identification No.)

8888 LADUE ROAD, SUITE 200                                           63124-2090
ST. LOUIS, MISSOURI                                                  (Zip Code)
(Address of principal executive offices)

        Registrant's telephone number, including area code:(314) 213-7200

     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. Yes X No

The number of shares of the registrant's  stock outstanding at July 31, 2002 was
12,599,233.




PART I.  FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                (Dollars in thousands, except per share amounts)

                                                           Three Months Ended
                                                           __________________
                                                                June 30,
                                                                ________

                                                            2002        2001
                                                            ____        ____

            Net sales                                     $94,701      87,862
                                                           ______      ______
            Costs and expenses:
               Cost of sales                               63,609      59,847
               Selling, general and administrative
                expenses                                   21,173      18,329
               Interest expense                               111          51
               Other, net                                     622       2,273
                                                           ______      ______
                     Total costs and expenses              85,515      80,500
                                                           ______      ______
            Earnings before income taxes                    9,186      7,362
            Income tax expense                              3,448      2,805
                                                           ______     ______
            Net earnings                                  $ 5,738      4,557
                                                           ======     ======


            Earnings per share:

              Net earnings - Basic                        $    .46        .37
                                    -Diluted                   .44        .35
                                                               ===        ===

See accompanying notes to consolidated financial statements.





                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                (Dollars in thousands, except per share amounts)

                                                    Nine Months Ended
                                                    _________________
                                                         June 30,
                                                         ________

                                                      2002      2001
                                                      ____      ____

     Net sales                                     $ 267,261  257,639
                                                     _______  _______
     Costs and expenses:
      Cost of sales                                  180,165  177,149
      Selling, general and administrative
       expenses                                       60,078   52,688
      Interest expense                                   221      136
      Other, net                                       1,550    6,828
                                                     _______  _______

          Total costs and expenses                   242,014  236,801
                                                     _______  _______

     Earnings before income taxes                     25,247   20,838
     Income tax expense                                9,544    8,016
                                                     _______  _______

     Net earnings                                  $  15,703   12,822
                                                     =======  =======

     Earnings per share:

       Net earnings - Basic                        $   1.26       1.04
                             -Diluted                  1.21       1.00
                                                       ====       ====

See accompanying notes to consolidated financial statements.




                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)

                                                        June 30,   September 30,
                                                           2002       2001
                                                        ________   _____________
     ASSETS                                           (Unaudited)
     Current assets:
      Cash and cash equivalents                         $ 13,703       14,506
      Accounts receivable, less allowance for
       doubtful accounts of $720 and $1,122,
       respectively                                       67,271       61,351
      Costs and estimated earnings on long-term
       contracts, less progress billings of
       $5,813 and $21,913, respectively                    5,605        6,637
      Inventories                                         56,438       48,167
      Current portion of deferred tax assets              14,502       15,278
      Other current assets                                 7,448        5,491
                                                         _______      _______

            Total current assets                         164,967      151,430
                                                        ________      _______

     Property, plant and equipment, at cost              117,954      107,940
     Less accumulated depreciation and amortization       50,835       42,902
                                                         _______      _______
            Net property, plant and equipment             67,119       65,038
     Goodwill, less accumulated amortization
      of $12,674                                         102,834      102,163
     Deferred tax assets                                  35,996       38,573
     Other assets                                         27,179       18,373
                                                         _______      _______

                                                        $398,095      375,577
                                                         =======      =======
     LIABILITIES AND SHAREHOLDERS' EQUITY
     Current liabilities:
      Short-term borrowings and current
       maturities of long-term debt                     $     22          122
      Accounts payable                                    35,876       35,180
      Advance payments on long-term contracts, less
       costs incurred of $1,718 and $809,
       respectively                                        1,942        1,534
      Accrued expenses and other current liabilities      30,211       27,233
                                                         _______      _______

            Total current liabilities                     68,051       64,069
                                                         _______      _______

     Other liabilities                                    17,350       15,890
     Long-term debt                                        8,088        8,338
            Total liabilities                             93,489       88,297
                                                         =======      =======

     Commitments and contingencies                            --           --
     Shareholders' equity:
      Preferred stock, par value $.01 per share,
       authorized 10,000,000 shares                           --           --
      Common stock, par value $.01 per share,
       authorized 50,000,000 shares; issued
       13,599,013 and 13,409,934 shares,
       respectively                                          136          134
      Additional paid-in capital                         207,641      206,282
      Retained earnings since elimination of
       deficit at September 30, 1993                     115,352       99,649
     Accumulated other comprehensive loss                 (5,848)      (6,518)
                                                         _______      _______
                                                         317,281      299,547
      Less treasury stock, at cost: 1,001,246
       and 985,469 common shares, respectively           (12,675)     (12,267)
                                                         _______       _______
            Total shareholders' equity                   304,606       287,280
                                                         _______       _______

                                                        $398,095       375,577
                                                         =======       =======


See accompanying notes to consolidated financial statements.




                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in thousands)

                                                          Nine Months Ended
                                                               June 30,
                                                          _________________

                                                          2002         2001
                                                          ____         ____
    Cash flows from operating activities:
     Net earnings                                        $15,703       12,822
     Adjustments to reconcile net earnings
      to net cash provided by operating activities:
        Depreciation and amortization                      9,553       11,489
        Changes in operating working capital             (11,257)      (7,180)
        Change in long-term portion of deferred
         tax assets                                        2,578        5,191
        Other                                              1,712       (1,646)
                                                         _______      _______

         Net cash provided by operating activities        18,289       20,676
                                                         _______      _______
    Cash flows from investing activities:
     Capital expenditures                                 (9,217)      (7,558)
     Acquisition of technology rights/business            (9,546)     (13,517)
                                                         _______      _______

     Net cash used by investing activities               (18,763)     (21,075)
                                                         _______      _______
    Cash flows from financing activities:
     Net (decrease) increase in short-term borrowings        (12)         143
     Proceeds from long-term debt                            144        5,154
     Principal payments on long-term debt                   (483)        (159)
     Purchases of common stock into treasury                (456)        (266)
     Other                                                   478          222
                                                          ______       ______

      Net cash (used) provided by financing activities      (329)       5,094
                                                          ______       ______

    Net(decrease)increase in cash and cash equivalents      (803)       4,695
    Cash and cash equivalents, beginning of period        14,506        5,620
                                                          ______       ______

    Cash and cash equivalents, end of period             $13,703       10,315
                                                          ======       ======


See accompanying notes to consolidated financial statements.




                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   BASIS OF PRESENTATION

     The  accompanying  consolidated  financial  statements,  in the  opinion of
     management,  include all  adjustments,  consisting only of normal recurring
     accruals,  necessary for a fair presentation of the results for the interim
     periods presented.  The consolidated  financial statements are presented in
     accordance  with the  requirements  of Form  10-Q and  consequently  do not
     include all the  disclosures  required by accounting  principles  generally
     accepted in the United States of America  (GAAP).  For further  information
     refer to the consolidated  financial  statements and notes thereto included
     in the Company's  Annual  Report on Form 10-K for the year ended  September
     30, 2001.  Certain prior year amounts have been  reclassified to conform to
     the fiscal 2002 presentation.

     The  results for the three and nine month  periods  ended June 30, 2002 are
     not necessarily indicative of the results for the entire 2002 fiscal year.

2.   GOODWILL AND OTHER INTANGIBLE ASSETS - ADOPTION OF SFAS NO. 142

     Management  adopted the  provisions  of Statement  of Financial  Accounting
     Standards  (SFAS) No. 142 Goodwill and Other  Intangible  Assets  effective
     October 1, 2001, the beginning of the Company's  fiscal year.  SFAS No. 142
     requires that goodwill and intangible  assets with indefinite  useful lives
     no longer be amortized, but instead tested for impairment at least annually
     in  accordance  with the  provisions  of SFAS No.  142.  SFAS No.  142 also
     requires that  intangible  assets with  definite  useful lives be amortized
     over their respective  estimated  useful lives to their estimated  residual
     values,  and  reviewed  for  impairment  in  accordance  with SFAS No. 121,
     Accounting  for the  Impairment  of  Long-Lived  Assets and for  Long-Lived
     Assets to Be Disposed Of. In addition, to the extent an intangible asset is
     identified as having an indefinite  useful life, the Company is required to
     test the intangible  asset for impairment in accordance with the provisions
     of SFAS No.  142.  Any  impairment  loss will be measured as of the date of
     adoption and recognized as the cumulative  effect of a change in accounting
     principle.  No  impairment  loss was recorded upon the adoption of SFAS No.
     142.

     The following table presents a reconciliation of net earnings for the three
     and nine month  periods  ended June 30, 2001,  as restated,  to reflect the
     removal of goodwill  amortization  in  accordance  with SFAS No. 142, to be
     used for  comparison  purposes  with the three and nine month periods ended
     June 30, 2002. (Dollars in thousands,  except per share amounts).  Earnings
     per share of $1.15 for the nine  months  ended  June 30,  2001  includes  a
     cumulative $.02 per share tax impact of goodwill amortization.

                                                 Three Months      Nine Months
                                                Ended June 30,    Ended June 30,
                                                    2001              2001
                                                    ____              ____

  Reported net earnings                            $4,557           $12,822
  Add back: Goodwill amortization, net of tax         637             1,896
                                                    _____            ______
  Adjusted net earnings                            $5,194           $14,718
                                                    =====            ======
  Earnings per share - Basic:
    As Reported                                    $  .37            $ 1.04
    Goodwill amortization                             .05               .15
                                                      ___              ____
    Adjusted                                       $  .42            $ 1.19
                                                      ===              ====
  Earnings per share - Diluted:
    As Reported                                    $  .35            $ 1.00
    Goodwill amortization                             .05               .15
                                                      ___              ____

    Adjusted                                       $  .40            $ 1.15
                                                      ===              ====






3.   EARNINGS PER SHARE (EPS)

     Basic EPS is calculated  using the weighted average number of common shares
     outstanding during the period. Diluted EPS is calculated using the weighted
     average number of common shares  outstanding  during the period plus shares
     issuable  upon the assumed  exercise of dilutive  common share  options and
     performance shares by using the treasury stock method. The number of shares
     used in the calculation of earnings per share for each period  presented is
     as follows (in thousands):

                                  Three Months Ended        Nine Months Ended
                                        June 30,                 June 30,
                                  __________________        _________________

                                   2002         2001          2002        2001
                                   ____         ____          ____        ____
       Weighted Average Shares
           Outstanding - Basic    12,581       12,432        12,492      12,352
       Dilutive Options and
          Performance Shares         513          473           537         420
                                  ______       ______        ______      ______

       Adjusted Shares-Diluted    13,094       12,905        13,029      12,772
                                  ======       ======        ======      ======


     Options to purchase  approximately 34,500 shares of common stock at a price
     of $35.93 and options to purchase  4,500  shares of common stock at a price
     of $25.18 per share were  outstanding  during the nine month  periods ended
     June 30,  2002  and  2001,  respectively,  but  were  not  included  in the
     computation  of diluted  EPS  because  the  options'  exercise  prices were
     greater than the average market price of the common  shares.  These options
     expire in various  periods through 2012.  Approximately  93,000 and 157,000
     Performance Shares were outstanding but unvested at June 30, 2002 and 2001,
     respectively,   and   therefore,   were  not  included  in  the  respective
     computation of diluted EPS.

4.   INVENTORIES

     Inventories consist of the following (in thousands):
                                                       June 30,    September 30,
                                                         2002           2001
                                                       ________    _____________

     Finished goods                                     $ 12,250        12,065
     Work in process, including long- term contracts      17,968        17,089
     Raw materials                                        26,220        19,013
                                                          ______        ______

         Total inventories                              $ 56,438        48,167
                                                          ======        ======

     The increase in raw materials inventories at June 30, 2002 of approximately
     $7.2 million is mainly due to the increase in the Company's  Communications
     segment inventories which is primarily safety stock in conjunction with the
     start-up of the PPL Electric Utilities Corporation (PPL) contract.

5.   COMPREHENSIVE INCOME

     Comprehensive  income for the  three-month  periods ended June 30, 2002 and
     2001 was $7.4 million and $4.2 million, respectively.  Comprehensive income
     for the  nine-month  periods ended June 30, 2002 and 2001 was $16.4 million
     and $11.7 million,  respectively.  For the nine months ended June 30, 2002,
     the  Company's  comprehensive  income was  positively  impacted  by foreign
     currency translation  adjustments of approximately $0.7 million,  which was
     partially  offset by an  decrease in fair value of the  Company's  interest
     rate swaps designated as a cash flow hedge of $0.1 million, discussed below
     in Item 3, Quantitative and Qualitative Disclosures About Market Risk.

6.   ACQUISITIONS

     In March 2002,  the Company  acquired  the  exclusive  rights to the patent
     portfolio and related intellectual  property of North Carolina SRT Inc. and
     its  affiliate  (NC SRT),  a  manufacturer  of  cross-flow  filtration  and
     separation  modules and  equipment.  The Company  paid  approximately  $9.5
     million  for  these  filtration   technology   rights,   including  certain
     production  assets and  inventory  of NC SRT.  The Company  will pay future
     consideration  of $1 million  in March  2003 and $1 million in March  2004.
     Additionally, the Company will be obligated to pay consideration, primarily
     in the form of  royalties,  based on certain  future  product sales and the
     grant of  sublicenses  generated as a result of the acquired  rights in the
     patent  portfolio  of NC  SRT.  NC SRT  sales  of  products  utilizing  the
     technologies  acquired were  approximately $3 million in calendar 2001. The
     intellectual  property  rights and  related  assets of NC SRT are  included
     within  the  Company's  Filtration/Fluid  Flow  segment.  The  intellectual
     property is being amortized over a period of fifteen years  consistent with
     the duration of the licensed technology.




7.   BUSINESS SEGMENT INFORMATION

     The Company is organized based on the products and services that it offers.
     Under this organizational structure, the Company operates in four segments:
     Filtration/Fluid Flow, Test, Communications and Other.

     Management evaluates and measures the performance of its operating segments
     based on "Net Sales and EBIT",  which are detailed in the table below. EBIT
     is defined as Earnings Before Interest and Taxes.

     ($ in millions)          Three Months ended            Nine Months ended
                                    June 30,                     June 30,
                              __________________            _________________

     NET SALES                     2002         2001         2002      2001
     _________                     ____         ____         ____      ____

     Filtration/Fluid Flow       $ 50.4     $ 47.5          142.8     138.6
     Test                          16.8       22.1           51.3      66.1
     Communications                25.0       15.8           64.8      44.8
     Other                          2.5        2.5            8.4       8.1
                                   ____       ____          _____     _____

     Consolidated totals         $ 94.7     $ 87.9          267.3     257.6
                                   ====       ====          =====     =====

     EBIT
     ____

     Filtration/Fluid Flow       $  4.3     $  3.6            9.7       8.0
     Test                           0.9        1.8            3.2       5.5
     Communications                 5.1        3.1           14.3      10.0
     Other                         (1.0)      (1.1)          (1.7)(4)  (2.5)(5)
                                    ___        ___           ____      ____

     Consolidated totals         $  9.3 (1) $  7.4 (2)       25.5 (1)  21.0 (3)
                                    ===        ===           ====      ====

(1)  The three and  nine-month  periods  ended June 30,  2002  exclude  goodwill
     amortization in accordance with the adoption of SFAS No. 142.

(2)  The three  month  period  ended  June 30,  2001  included  $0.9  million of
     goodwill  amortization.

(3)  The nine month period ended June 30, 2001 included $2.6 million of goodwill
     amortization.

(4)  The amount for the nine month period ended June 30, 2002  consisted of $0.6
     million  related  to Rantec  and  ($2.3)  million  related  to  unallocated
     corporate  operating  charges,  which  includes  $0.3 million of exit costs
     related to the Company's joint venture in India,  which was recorded in the
     first quarter of fiscal 2002, related to the Filtration/Fluid Flow segment.


(5)  The amount for the nine month period ended June 30, 2001  consisted of $0.9
     million  related  to Rantec  and  ($3.4)  million  related  to  unallocated
     corporate operating charges, which includes $0.3 million of charges related
     to personnel termination costs in Brazil  (Filtration/Fluid  Flow segment);
     $0.4 million of corporate  litigation costs related to the Filtration/Fluid
     Flow  segment;  and $0.3  million of residual  costs to  consolidate  PTI's
     filtration business into new facilities in Oxnard, CA.

ITEM 2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF RESULTS OF  OPERATIONS  AND
         FINANCIAL CONDITION

RESULTS OF OPERATIONS

NET SALES
Net sales  increased  $6.8  million,  or 7.8%,  to $94.7  million  for the third
quarter of fiscal 2002 from $87.9  million for the third quarter of fiscal 2001.
Net sales increased $9.7 million,  or 3.7%, to $267.3 million for the first nine
months of fiscal  2002 from  $257.6  million for the first nine months of fiscal
2001.  The  largest  increase  was  in  the  Company's  Communications  segment,
resulting from  significantly  higher shipments of Automatic Meter Reading (AMR)
equipment. The majority of this increase was related to PPL and various electric
utility cooperatives (Co-ops).

FILTRATION/FLUID FLOW
Net sales were $50.4  million and $47.5  million for the third quarter of fiscal
2002 and 2001,  respectively.  Net sales were $142.8  million and $138.6 million
for the  first  nine  months of fiscal  2002 and 2001,  respectively.  Net sales
during the first nine months of fiscal 2002  increased  primarily as a result of
the  contribution  from Bea Filtri S.p.A.  (Bea),  acquired in June 2001,  which
accounted for approximately $7.8 million of the increase in net sales.


TEST
Net sales were $16.8  million and $22.1  million for the third quarter of fiscal
2002 and 2001, respectively. For the first nine months of fiscal 2002, net sales
were $51.3 million  compared to $66.1 million in the prior year period.  The net
sales  decrease in the first nine months of fiscal 2002 as compared to the prior
year  period  is  primarily  due  to  the  continued  softness  in  the  overall
electronics and telecommunications  markets and the prior year completion of the
General  Motors test chamber  complex,  which  accounted  for  approximately  $4
million of the decrease to net sales.

COMMUNICATIONS
For the third  quarter  of fiscal  2002,  net sales of $25.0  million  were $9.2
million,  or 58.2%,  higher than the $15.8 million of net sales  recorded in the
third  quarter  of fiscal  2001.  Net sales of $64.8  million  in the first nine
months of fiscal  2002  were  $20.0  million,  or 44.6%,  higher  than the $44.8
million  recorded in the first nine months of fiscal 2001. The increases are the
result of  significantly  higher  shipments of AMR  equipment to PPL and various
Co-ops.

OTHER
Net sales were $2.5 million in both the third  quarter of fiscal 2002 and fiscal
2001.  In the first nine  months of fiscal  2002,  net sales  were $8.4  million
compared to $8.1 million in the prior year period.  The Other segment represents
the net sales of Rantec Power Systems (Rantec).

ORDERS AND BACKLOG
Firm order  backlog was $304.7  million at June 30, 2002,  compared  with $180.1
million at September 30, 2001.  Orders  totaling $391.8 million were received in
the first nine months of fiscal 2002,  which  includes a backlog  adjustment  of
$3.9 million related to the Filtration/Fluid Flow segment.  Approximately $153.2
million  of new  orders in the first  nine  months of  fiscal  2002  related  to
Filtration/Fluid  Flow products,  $49.7 million  related to Test  products,  and
$181.2 million related to Communications products. In February 2002, the Company
received a $112 million  contract  from PPL Electric  Utilities  Corporation,  a
subsidiary of PPL Corporation, for an AMR system in Pennsylvania. The project is
currently scheduled for completion in November 2004.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling,  general and  administrative  (SG&A)  expenses for the third quarter of
fiscal  2002 were  $21.2  million,  or 22.4% of net sales,  compared  with $18.3
million,  or 20.9% of net sales for the prior  year  period.  For the first nine
months of fiscal 2002, SG&A expenses were $60.1 million,  or 22.5% of net sales,
compared  with $52.7  million,  or 20.5% of net sales for the prior year period.
The increase in SG&A  spending in the first nine months of fiscal 2002 is due to
the Bea acquisition,  which added approximately $2.6 million of SG&A expenses in
the first  nine  months of fiscal  2002.  In  addition,  the  Company  is making
significant investments in research and development,  engineering, and marketing
within the  Communications  and  Filtration/Fluid  Flow segments  related to new
product development and market expansion initiatives.

OTHER COSTS AND EXPENSES, NET
Other costs and expenses,  net, were $0.6 million for the quarter ended June 30,
2002 compared to $2.3 million for the prior year  quarter.  The third quarter of
fiscal 2002 excludes  goodwill  amortization  in accordance with the adoption of
SFAS No.  142,  while  the  third  quarter  of  fiscal  2001  included  goodwill
amortization of $0.9 million.  Other costs and expenses,  net, were $1.6 million
for the first nine months of fiscal 2002  compared to $6.8 million for the prior
year  period.   The  first  nine  months  of  fiscal  2002   excludes   goodwill
amortization,  and the  first  nine  months  of fiscal  2001  included  goodwill
amortization of $2.6 million.

Principal components of other costs and expenses, net, for the first nine months
of fiscal 2002 include $1.1 million of amortization  of identifiable  intangible
assets,  primarily patents and licenses,  and $0.3 million of exit costs related
to the Company's  joint venture in India  (Filtration/Fluid  Flow segment) which
was  terminated  in the first  quarter of fiscal 2002,  offset by a $0.4 million
gain  from  insurance  proceeds  related  to  a  former  subsidiary.   Principal
components of other costs and expenses, net, for the first nine months of fiscal
2001 include $2.6 million of goodwill amortization, $1.1 million of amortization
of identifiable  intangible assets, $0.3 million of charges related to personnel
termination  costs in Brazil  (Filtration/Fluid  Flow segment),  $0.4 million of
corporate  litigation costs related to the Filtration/Fluid  Flow segment,  $0.6
million of costs related to the consolidation of the Stockton,  CA facility into
the Huntley, IL facility  (Filtration/Fluid  Flow segment),  and $0.5 million of
residual costs to consolidate  PTI's filtration  business into new facilities in
Oxnard, CA.


EBIT
Management  evaluates the  performance of its operating  segments based on EBIT,
which the Company defines as Earnings Before Interest and Taxes.  EBIT increased
$1.9 million to $9.3 million (9.8% of net sales) for the third quarter of fiscal
2002 from $7.4 million (8.4% of net sales) for the third quarter of fiscal 2001.
The prior year quarter  included  goodwill  amortization of  approximately  $0.9
million. Excluding the amortization of goodwill from the third quarter of fiscal
2001's results, EBIT would have been $8.3 million (9.4% of net sales).

For the first nine months of fiscal 2002,  EBIT  increased $4.5 million to $25.5
million (9.5% of net sales) from $21.0 million (8.1% of net sales) for the first
nine months of fiscal 2001. The prior year period included goodwill amortization
of approximately  $2.6 million.  Excluding the amortization of goodwill from the
first nine months of fiscal 2001's  results,  EBIT would have been $23.6 million
(9.1% of net sales).

FILTRATION/FLUID FLOW
EBIT was $4.3 million and $3.6  million in the third  quarter of fiscal 2002 and
2001,  respectively,  and $9.7 million and $8.0 million in the first nine months
of fiscal 2002 and 2001,  respectively.  The prior year third  quarter and first
nine months ended June 30, 2001 included  goodwill  amortization of $0.5 million
and $1.5 million,  respectively.  Excluding the goodwill amortization,  EBIT for
the third  quarter and the first nine months of fiscal 2001 would have been $4.1
million  and $9.5  million,  respectively.  The first nine months of the current
year was  impacted by softness in the  commercial  aerospace  and  semiconductor
markets,  and  investments  in new  product  development  and  market  expansion
initiatives, primarily in microfiltration.

TEST
EBIT was $0.9 million and $1.8  million in the third  quarter of fiscal 2002 and
2001,  respectively,  and $3.2 million and $5.5 million in the first nine months
of fiscal  2002 and 2001,  respectively.  The prior year third  quarter and nine
months ended June 30, 2001 included  goodwill  amortization  of $0.4 million and
$1.1 million,  respectively.  Excluding the goodwill amortization,  EBIT for the
third  quarter and first nine months of fiscal 2001 would have been $2.2 million
and $6.6 million,  respectively. The decline in EBIT in the first nine months of
fiscal 2002 as compared to the prior year period is mainly due to lower sales as
a result of the continued  softness in the  electronics  and  telecommunications
markets and the completion of the General Motors test chamber  complex in fiscal
2001.

COMMUNICATIONS
Third  quarter EBIT of $5.1 million in fiscal 2002 was $2.0  million,  or 64.5%,
higher than the $3.1 million of EBIT in the third  quarter of fiscal  2001.  For
the first nine months of fiscal 2002, EBIT increased $4.3 million,  or 43.2%, to
$14.3  million from $10.0  million in fiscal  2001.  The increase in EBIT is the
result of significantly higher shipments of AMR equipment.

In May 2002, in cooperation with the Public Service  Commission of Wisconsin and
the Wisconsin  Department of  Agriculture,  Trade and Consumer  Protection,  the
Wisconsin Public Service  Corporation (WPSC) began voluntarily  conducting tests
involving  the Company's AMR  equipment  (the Two-Way  Automatic  Communications
System)  (TWACS and the system's  impact on stray voltage on dairy farms.  The
final test results are currently expected in October 2002.

The Company's  subsidiary,  Comtrak  Technologies,  L.L.C.'s  (Comtrak) one-year
development  funding  agreement with ADT Security  Services,  Inc. (ADT) for its
Securvision  product  expired at the end of the second  quarter of fiscal  2002.
Under the terms of this  agreement,  ADT had been  providing  Comtrak  with $0.3
million per quarter. The Company does not anticipate that this agreement will be
renewed.

OTHER
EBIT was ($1.0) million and ($1.7) million for the three and nine-month  periods
ended June 30, 2002, respectively, compared to ($1.1) million and ($2.5) million
for the  respective  prior year periods.  The amount for the third quarter ended
June 30, 2002  consisted  of $0.1 million  related to Rantec and ($1.1)  million
related to  unallocated  corporate  operating  charges.  EBIT for the first nine
months of fiscal 2002  consisted  of $0.6  million  related to Rantec and ($2.3)
million related to unallocated corporate operating charges,  which includes $0.3
million  of  exit  costs  related  to  the  Company's  joint  venture  in  India
(Filtration/Fluid  Flow  segment)  which was  terminated in the first quarter of
fiscal  2002.  The amount for the first nine months of fiscal 2001  consisted of
$0.9  million  related  to Rantec  and ($3.4)  million  related  to  unallocated
corporate  operating charges,  which includes $0.3 million of charges related to
personnel  termination  costs in Brazil  (Filtration/Fluid  Flow segment),  $0.4
million of  corporate  litigation  costs  related to the  Filtration/Fluid  Flow
segment,  and $0.3 million of residual  costs to  consolidate  PTI's  filtration
business into new facilities in Oxnard, CA.

INTEREST EXPENSE (INCOME)
Interest expense,  net, was approximately  $0.1 million and $0.2 million for the
three and nine-month  periods ended June 30, 2002,  respectively,  compared with
the prior year three and nine-months periods ended June 30, 2001 of $0.1 million
each.

INCOME TAX EXPENSE
The third quarter  fiscal 2002  effective  income tax rate was 37.5% compared to
38.1% in the third quarter of fiscal 2001. The decrease in the effective  income
tax rate in the third  quarter of fiscal 2002  compared to the prior year period
is primarily due to the favorable earnings impact of the foreign operations. The
effective  income  tax rate in the first  nine  months of fiscal  2002 was 37.8%
compared  to 38.5% in the prior year  period.  Management  estimates  the annual
effective tax rate for fiscal 2002 to be approximately 38.0%.


FINANCIAL CONDITION
Working  capital  increased to $96.9 million at June 30, 2002 from $87.4 million
at  September  30, 2001.  During the first nine months of fiscal 2002,  accounts
receivable increased by $5.9 million due to the increase in sales, mainly within
the Company's  Communications segment;  inventories increased by $8.3 million to
support near term demand;  partially offset by a decrease in costs and estimated
earnings on long-term  contracts of $1.0  million due to the  completion  of the
General Motors test chamber complex.  In addition,  accounts payable and accrued
expenses increased by $3.7 million primarily due to the purchases of inventories
and the timing of payments.  Net cash provided by operating activities was $18.3
million in the first nine months of fiscal 2002 compared to net cash provided by
operating  activities  of $20.7  million in the same period of fiscal 2001.  The
decrease in net cash  provided by operating  activities in the first nine months
of fiscal  2002 as compared  to prior year was the result of  increased  working
capital requirements mentioned above.

Capital  expenditures  were $9.2 million in the first nine months of fiscal 2002
compared  with $7.6  million  in the  comparable  period of fiscal  2001.  Major
expenditures in the current period included  manufacturing  automation equipment
used in the Filtration / Fluid Flow businesses.

At June 30, 2002,  accounts  receivable  includes  approximately $0.9 million of
costs incurred to replace certain filtration elements resulting from the receipt
of  nonconforming   material   obtained  from  a  supplier.   The  supplier  has
acknowledged responsibility for this matter and these costs are to be reimbursed
by the supplier.  Other current  assets  include  approximately  $0.7 million of
capitalized  legal  costs  that have been  incurred  in the  defense  of certain
revenue generating patents used in the Company's Filtration/Fluid Flow business.
The recovery of the legal costs in the above-mentioned  matter,  while probable,
may be subject to litigation or further negotiations.  Other current assets also
include  approximately $1.1 million of legal costs incurred to defend a customer
claim related to the Company's Test business. The costs associated with the Test
business matter are covered by and will be reimbursed through insurance.

Effective April 5, 2002, the Company amended its existing $75 million  revolving
credit facility changing the scheduled  reductions and extending the $25 million
increase  option  through  April 11, 2004.  The  amendment  calls for $5 million
reductions to the credit  facility on each April 11th  beginning in 2002 through
2004 with the balance due upon  maturity and  expiration,  April 11, 2005.  Cash
flow from operations and borrowings under the Company's bank credit facility are
expected  to  provide   adequate   resources  to  meet  the  Company's   capital
requirements and operational needs for the foreseeable future.

In March 2002,  the Company paid cash of  approximately  $9.5 million to acquire
the exclusive rights to the patent portfolio and related  intellectual  property
of North  Carolina  SRT Inc.  and its  affiliate  (NC  SRT),  including  certain
production assets and inventory.

The Company has a $31.5  million  obligation  under a synthetic  lease  facility
arranged by Bank of America.  For GAAP  purposes,  this is  accounted  for as an
operating  lease.  This  obligation is secured by leases of three  manufacturing
locations,  two of which are located in Oxnard,  CA and the other in Cedar Park,
TX, as well as a $10.6  million  letter of credit issued under the Company's $75
million  credit  facility.  The leases expire on December 29, 2005 at which time
the Company  will be  required  to extend the leases on terms to be  negotiated,
purchase the  properties  for $31.5 million,  or refinance the  obligation.  The
Financial  Accounting Standards Board (FASB) has issued an exposure draft on the
accounting  treatment related to synthetic lease arrangements.  If this exposure
draft is  adopted  as  written,  the  Company  would  record  the net assets and
obligations under the synthetic lease facility as property,  plant and equipment
and long-term obligations.

On February 8, 2001, the Company approved a stock repurchase program. Under this
program,  the Company is authorized to purchase up to 1.3 million  shares of its
common stock in the open market, subject to market conditions and other factors,
through  September 30, 2003.  The Company  repurchased  20,000 shares during the
first nine months of fiscal 2002.

The Company continues to explore consolidation opportunities within its existing
businesses  that  could  improve  future  operating  earnings  and  enhance  the
Company's  competitive  position.  The  Company  will also  continue to look for
acquisitions that offer complementary products and/or new technologies.


RECENT DEVELOPMENT
On August 5, 2002, the Company  entered into a Management  Transition  Agreement
with Dennis J. Moore, the Company's Chairman and Chief Executive Officer,  which
provided for Mr. Moore to receive certain  compensation in conjunction  with his
planned  retirement which will occur during April of 2003. The significant costs
associated with Mr. Moore's announced  retirement as described in the Management
Transition  Agreement are quantified below. The Management  Transition Agreement
and certain of the related agreements are included as Exhibits to this quarterly
report on Form 10-Q.

                                           (in millions)
      New  Restricted  Shares               $ 1.2 (1)
      Previously  Awarded Restricted
       Shares and Performance Shares for
       which vesting will be accelerated     $1.0 (1) (2)
      Consulting Agreement                   $0.3 (3)
                                             _____

         Total                               $ 2.5
                                              ====

(1)  The costs of these  arrangements  will be  recognized  over the eight month
     transition period,  from August 2002 through March 2003.

(2)  These  items were  subject to  remeasurement  based on FASB  Interpretation
     (FIN)  No.  44,  "Accounting  for  Certain  Transactions   Involving  Stock
     Compensation (an  Interpretation of APB Opinion No. 25)". The remeasurement
     was  based on the  closing  stock  price on August  5,  2002,  the date the
     vesting of the shares were accelerated.

(3)  The cost of the  consulting  agreement  will be recognized  over the twelve
     month period from April 2003 through April 2004, consistent with the period
     of service.



CRITICAL ACCOUNTING POLICIES
The preparation of financial statements in conformity with accounting principles
generally  accepted in the United  States  requires  Company  management to make
estimates and assumptions in certain  circumstances that affect amounts reported
in the  accompanying  consolidated  financial  statements.  In  preparing  these
financial statements,  management has made their best estimates and judgments of
certain amounts included in the financial  statements,  giving due consideration
to  materiality.  The Company does not believe there is a great  likelihood that
materially  different  amounts would be reported under  different  conditions or
using different  assumptions related to the accounting policies described below.
However,  application  of these  accounting  policies  involves  the exercise of
judgment and use of  assumptions  as to future  uncertainties  and, as a result,
actual  results  could  differ  from  these  estimates.   The  Company's  senior
management  discusses the  accounting  policies  described  below with the audit
committee of the Company's board of directors on an annual basis.

The following discussion of critical accounting policies is intended to bring to
the attention of readers those accounting policies which management believes are
critical  to  the   Consolidated   Financial   Statements  and  other  financial
disclosure.  It is not intended to be a  comprehensive  list of all  significant
accounting  policies that are more fully described in Note 1 of the Notes to the
Consolidated  Financial  Statements  included in our 2001 Annual  Report on Form
10-K.

The Company has identified the following areas as critical accounting policies.

Revenue Recognition
The majority of the Company's  revenues are recognized when products are shipped
to or when  services are  performed for  unaffiliated  customers.  Other revenue
recognition  methods  the  Company  uses  include  the  following:   Revenue  on
production  contracts is recorded when specific  contract  terms are  fulfilled,
usually by delivery or acceptance (the units of production or delivery methods).
Revenues from cost  reimbursement  contracts are recorded as costs are incurred,
plus  fees  earned.  Revenue  under  long-term  contracts  for  which  units  of
production or delivery are  inappropriate  measures of performance is recognized
on the  percentage-of-completion  method based upon incurred  costs  compared to
total estimated costs under the contract. Revenue under engineering contracts is
generally  recognized as milestones  are  attained.  The SEC's Staff  Accounting
Bulletin  (SAB)  No.  101,  "Revenue   Recognition"  provides  guidance  on  the
application  of generally  accepted  accounting  principles to selected  revenue
recognition issues. Management believes the Company's revenue recognition policy
is in accordance with generally accepted accounting principles and SAB No. 101.

Accounts Receivable
Accounts  receivable  have been  reduced by an  allowance  for amounts  that may
become  uncollectible in the future. This estimated allowance is based primarily
on  management'  evaluation  of the  financial  condition  of the  customer and
historical bad debt experience.

Inventory
Inventories  are  valued  at the  lower of cost or  market  value  and have been
reduced by an  allowance  for excess and  obsolete  inventories.  The  estimated
allowance is based on  management's  review of  inventories  on hand compared to
estimated future usage and sales.  Inventories under long-term contracts reflect
accumulated  production  costs,  factory  overhead,  initial  tooling  and other
related  costs less the  portion of such costs  charged to cost of sales and any
unliquidated  progress  payments.  In accordance with industry  practice,  costs
incurred on contracts in progress  include  amounts  relating to programs having
production  cycles  longer  than one  year,  and a  portion  thereof  may not be
realized within one year.

Income Taxes
Income taxes are accounted for under the asset and  liability  method.  Deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be  recovered  or  settled.  Deferred  tax assets may be reduced by a  valuation
allowance if it is more likely than not that some portion or all of the deferred
tax  assets  will not be  realized.  The  effect  on  deferred  tax  assets  and
liabilities  of a change in tax rates is recognized in income in the period that
includes the  enactment  date.  The Company  regularly  reviews its deferred tax
assets for recoverability and establishes a valuation  allowance when management
believes it is more likely  than not such assets will not be  recovered,  taking
into  consideration   historical  operating  results,   expectations  of  future
earnings,  and the  expected  timing  of the  reversals  of  existing  temporary
differences.

Goodwill and Other Long-Lived Assets
The Company  adopted the  provisions of SFAS No. 142 effective  October 1, 2001.
Goodwill and other long-lived  assets with indefinite  useful lives are reviewed
by  management  for  impairment  annually  or  whenever  events  or  changes  in
circumstances indicate the carrying amount may not be recoverable. If indicators
of  impairment  are present,  the  determination  of the amount of impairment is
based on  management's  judgment  as to the  future  operating  cash flows to be
generated from these assets  throughout their estimated  useful lives.  SFAS No.
142  also  requires  that  intangible  assets  with  estimable  useful  lives be
amortized  over  their  respective  estimated  useful  lives to their  estimated
residual values, and reviewed for impairment in accordance with SFAS No. 121 and
subsequently, SFAS No. 144 after its adoption.

Pension Plans and Other Postretirement Benefit Plans
The   measurement   of   liabilities   related  to   pension   plans  and  other
post-retirement  benefit plans is based on management's  assumptions  related to
future events including interest rates,  return on pension plan assets,  rate of
compensation  increases,  and health care cost trend rates.  Actual pension plan
asset  performance will either decrease or increase  unamortized  pension losses
which will affect net earnings in future years.

Contingencies
As a normal incident of the businesses in which the Company is engaged,  various
claims, charges and litigation are asserted or commenced against the Company. In
the opinion of  management,  final  judgments,  if any,  which might be rendered
against the Company in current  litigation are adequately  reserved,  covered by
insurance,  or  would  not  have a  material  adverse  effect  on its  financial
statements.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In July 2002, the FASB issued SFAS No. 146 "Accounting for Costs Associated with
Exit or Disposal Activities",  that supersedes Emerging Issues Task Force (EITF)
Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits
and Other  Costs to Exit An  Activity  (including  Certain  Costs  Incurred in a
Restructuring)."  The  provisions of SFAS  No.  146 are  effective  for  exit or
disposal  activities  that are  initiated  after  December 31, 2002,  with early
application encouraged.

In June 2001,  the FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations", effective for fiscal years beginning after June 15, 2002. SFAS No.
143 addresses  financial  accounting  requirements  for  retirement  obligations
associated with tangible long-lived assets.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal of Long-Lived Assets",  that replaces SFAS No. 121,"Accounting for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed of".
The  provisions of SFAS No. 144 are effective for fiscal years  beginning  after
December 15, 2001 and, generally, are to be applied prospectively.

Management  does not believe the  implementation  of Statements  No. 143 and 144
will have a material effect on the Company's financial statements.


FORWARD LOOKING STATEMENTS

Statements in this report that are not strictly historical are "forward looking"
statements  within the  meaning of the safe  harbor  provisions  of the  federal
securities  laws.  Forward  looking  statements  include  those  relating to the
estimates  made in  connection  with the Company's  accounting  policies and the
Company's capital requirements and operational needs for the foreseeable future.
Investors are cautioned  that such  statements are only  predictions,  and speak
only as of the date of this report.  The Company's  actual results in the future
may differ materially from those projected in the forward-looking statements due
to risks and uncertainties  that exist in the Company's  operations and business
environment  including,  but not  limited  to:  further  weakening  of  economic
conditions  in  served  markets;   changes  in  customer   demands  or  customer
insolvencies;  electricity shortages; competition; intellectual property rights;
consolidation  of  internal   operations;   integration  of  recently   acquired
businesses;  delivery delays or defaults by customers;  performance  issues with
key suppliers and subcontractors;  collective bargaining labor disputes; and the
Company's successful execution of internal operating plans.

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risks relating to the Company's  operations result primarily from changes
in interest rates and changes in foreign  currency  exchange rates.  The Company
has interest rate  exposure  relating to floating  rate lease  obligations  and,
accordingly,   the  Company  has  entered  into  interest  rate  swaps  covering
approximately  $32 million to mitigate this exposure.  These interest rate swaps
relate to operating lease  obligations  under its synthetic lease facility,  and
have been arranged by Bank of America.  The interest rate swaps  effectively fix
the interest rates on the  underlying  lease  obligations at a weighted  average
rate of 6.47%.  These lease  obligations  and their related  interest rate swaps
expire on December 29, 2005. In addition, the Company has interest rate exposure
of approximately $4 million relating to floating rate obligations denominated in
EURO dollars.  Therefore,  the Company has entered into an interest rate swap of
approximately $4 million to mitigate this exposure which  effectively  fixed the
interest rate on these  floating rate  obligations  at 4.89%.  These EURO dollar
obligations  consist  of  borrowings  under the  Company's  $75  million  credit
facility and mature on April 11, 2005 along with the related interest rate swap.
These swaps are accounted  for as cash flow hedges under the  provisions of SFAS
133, "Accounting for Derivative  Instruments and Hedging Activities,  as amended
by SFAS  138".  For the nine  months  ended  June 30,  2002,  accumulated  other
comprehensive loss included an after tax decrease in fair value of approximately
$0.1  million  related to the  interest  rate  swaps.  The Company is subject to
foreign  currency  exchange  rate  risk  inherent  in  its  sales   commitments,
anticipated sales,  anticipated purchases and assets and liabilities denominated
in currencies other than the U.S.  dollar.  The currency most significant to the
Company's  operations is the Euro. The Company hedges certain  foreign  currency
commitments by purchasing foreign currency forward contracts.


                           PART II OTHER INFORMATION


ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K.

a)   Exhibits
             Exhibit
             Number

             3(a)  Restated Articles of            Incorporated by reference to
                   Incorporation                   Form 10-K for the fiscal year
                                                   ended September 30, 1999 at
                                                   Exhibit 3(a)

             3(b)   Amended Certificate of         Incorporated by reference to
                    Designation Preferences        Form 10-Q for the fiscal
                    and Rights of Series A         quarter ended March 31, 2000
                    Participating Cumulative       at Exhibit 4(e)
                    Preferred Stock of the
                    Registrant


             3(c)   Articles of Merger effective   Incorporated by reference to
                    July 10, 2000                  Form 10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 3(c)

             3(d)   Bylaws, as amended             Incorporated by reference to
                                                   Form 10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 3(d)

             4(a)   Specimen Common Stock          Incorporated by reference to
                    Certificate                    Form 10-Q for the fiscal
                                                   quarter ended June 30, 2000
                                                   at Exhibit 4(a)

             4(b)   Specimen Rights Certificate    Incorporated by reference to
                                                   Exhibit B to Exhibit 4.1 to
                                                   the Registrant's Current
                                                   Report on Form 8-K dated
                                                   February 3, 2000

             4(c)   Rights Agreement dated as of   Incorporated by reference to
                    September 24, 1990 (as amended Current Report on Form 8-K
                    and Restated as of February 3, dated February 3, 2000, at
                    2000) between the Registrant   Exhibit 4.1
                    and Registrar and Transfer
                    Company, as successor Rights
                    Agent

             4(d)   Amended and Restated Credit     Incorporated by reference to
                    Agreement dated as of February  Form 10-Q for the fiscal
                    28, 2001 among the Registrant,  quarter ended March 31, 2001
                    Bank of America, N.A., as       at Exhibit 4(d)
                    agent, and the lenders listed
                    therein


             4(e)   Amendment No. 1 dated as of
                    April 5, 2002 to Credit
                    Agreement listed as
                    Exhibit 4(d) above.

            10(a)   Management Transition Agreement
                    dated August 5, 2002 between
                    the Registrant and
                    Dennis J. Moore

            10(b)   Amendment to 1994 Stock Option
                    Plan effective July 18, 2002

            10(c)   Nonqualified Stock Option
                    Agreement dated July 18, 2002
                    between Registrant and
                    Dennis J. Moore

            10(d)   Notice of Award - Stock Award
                    to Dennis J. Moore dated July 18,
                    2002



b)   Reports on Form 8-K.

     During the quarter  ended June 30, 2002,  the Company  filed the  following
     Current Reports on Form 8-K:

     The Company filed a Current Report on Form 8-K,  dated June 5, 2002,  which
     reported in "Item 7. Financial Statements,  Pro Forma Financial Information
     and Exhibits" and "Item 9. Regulation FD Disclosure" that the Company would
     post on its website certain materials for a Company presentation  including
     a  summary  statement  of  strategy,  five-year  financial  objectives  and
     overview of the Company's three primary segments, and would issue a related
     press release.



SIGNATURE

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.

                                            ESCO TECHNOLOGIES INC.

                                            /s/ Gary E. Muenster
                                            Gary E. Muenster
                                            Vice President and
                                            Corporate Controller
                                            (As duly authorized officer
                                            and principal accounting
                                            officer of the registrant)

Dated:   August 7, 2002