ESCO TECHNOLOGIES

Exhibit 99.2


For more information contact:                              For media inquiries:
Patricia K. Moore                                          David P. Garino
Director, Investor Relations                               (314) 982-0551
ESCO Technologies Inc.
(314) 213-7277

                    ESCO ANNOUNCES FIRST QUARTER RESULTS AND
                 REAFFIRMS FIRST HALF AND FULL YEAR EPS GUIDANCE

     St. Louis, MO, February 2, 2006 - ESCO  Technologies Inc. (NYSE: ESE) today
announced its results for the fiscal 2006 first quarter ended December 31, 2005,
and  reaffirmed  first half earnings per share (EPS)  guidance of $0.35 to $0.40
per share,  and  narrowed its full year EPS guidance to $1.20 to $1.30 per share
from  $1.15 to $1.30 per  share,  excluding  the  impact of the  Hexagram,  Inc.
acquisition.  The expected results of operations for Nexus Energy Software, Inc.
(Nexus)  which was  acquired  on  November  29,  2005 are  included  in the 2006
guidance.

     Within this release, references to "quarters" relate to the fiscal quarters
ended December 31 for the respective fiscal years noted.


     Net earnings for the 2006 first  quarter  were $2.2  million,  or $0.08 per
share compared to net earnings of $10.5 million, or $0.40 per share in the first
quarter of 2005.  The  primary  drivers of the lower  earnings in the 2006 first
quarter include:

o    A significant decrease in deliveries to electric utility cooperative (COOP)
     customers at DCSI  resulting  from the low level of orders  received in the
     second half of fiscal 2005.

o    A  $3.8  million  increase  in  consolidated   SG&A  expenses  relating  to
     additional engineering,  marketing,  new product development,  stock option
     expensing  ($0.5  million,  or $0.02 per share),  and the addition of Nexus
     ($0.7 million, for the one month since acquisition).

o    Lower  sales of  Comtrak's  SecurVision  video  security  products  in the
     current quarter compared to the prior year.

o    Lower sales of higher margin defense spares and T-700 shipments at VACCO in
     the current period versus prior year.

o    Additionally at DCSI, the current period operating  results were negatively
     impacted  by pretax  charges  totaling  $1.0  million,  or $0.02 per share,
     resulting from a $0.4 million write-off of assets

                                    - more -




     Add One

     related  to a  terminated  subcontract  manufacturer,  and $0.6  million of
     warranty  costs  related to a commercial  transponder.

Sales
- -----

     First  quarter 2006 sales were $90.6  million,  or 13.2 percent  lower than
first quarter 2005 sales of $104.4 million.  Unfavorable foreign currency values
in 2006 resulted in a $1.0 million negative sales comparison.

     Communications  sales of  $19.1  million  decreased  $14.5  million,  or 43
percent in the 2006 first  quarter  compared  to the first  quarter of 2005 as a
result of the following items: sales to COOP customers decreased $9.9 million in
the first quarter due to the weakness in orders  entered  during the latter half
of fiscal  2005;  sales to legacy  customers  such as Wisconsin  Public  Service
(WPS),  Bangor Hydro,  Puerto Rico Electric  Power  Authority  (PREPA),  and PPL
Electric  Utilities  Corporation  (PPL) were $2.2  million  lower in the current
period compared to the prior year; and lower shipments of Comtrak's  SecurVision
video security products,  which generated $2.5 million in sales during the first
quarter of 2006 versus $7.1  million of sales in the 2005 first  quarter.  These
first quarter  decreases were partially  offset by $1.5 million in deliveries to
TXU Electric  Delivery  (TXU) and $1.2  million of sales from Nexus.  During the
first  quarter  of  2006,  DCSI's  sales to COOP and  public  power  (Municipal)
customers  were $11.5 million  compared to $21.4 million in the first quarter of
2005.

     Filtration  segment sales of $41.5 million  decreased $2.5 million,  or 5.8
percent  during the first  quarter of 2006 compared to the prior year due to the
following  items:  $0.5 million of additional  sales at PTI due to the continued
strengthening of the commercial  aerospace  market;  $2.5 million lower sales at
VACCO resulting from lower deliveries of defense spares;  and $0.5 million lower
sales at Filtertek primarily due to lower automotive shipments and lower volumes
at its French operation.

     Test segment sales of $30.0 million increased $3.2 million, or 11.9 percent
during the first quarter of 2006 due to significantly higher component sales and
additional test chamber installations.  These increases were partially offset by
a $1.5 million  decrease in sales in the first  quarter of 2006 at the Company's
European  operations  resulting from the prior year completion of two large test
chamber installations.

Earnings Before Interest and Taxes (EBIT)
- -----------------------------------------

     On a segment basis,  items that impacted EBIT dollars and EBIT as a percent
of sales ("EBIT  margin")  during the first  quarter of fiscal 2006 included the
following.

     In the Communications  segment,  EBIT for the 2006 first quarter was a loss
of $1.0  million,  compared to a profit of $9.6  million in the prior year first
quarter.  The  primary  causes of this profit  swing  include:  the  significant
decrease in sales volume of AMR and  SecurVision  products  noted above;  a $1.0
million increase in SG&A expenses relating to additional engineering,  marketing
and new product development;  the $1.0 million in charges at DCSI related to the
subcontractor  and warranty  issues noted above;  partially  offset by the Nexus
EBIT contribution of $0.2 million for its one month of operations since the date
of acquisition.

                                    - more -




Add Two

     In the Filtration segment, the 2006 first quarter EBIT was $4.1 million, or
42.1 percent  lower than prior year and was impacted by the following  items:  a
$1.7 million  reduction in EBIT at VACCO  resulting from the decreased  sales of
defense spares; a $1.4 million decrease at Filtertek resulting from the slowdown
in the  automotive  market and a  year-over-year  increase in raw material costs
(ie., petroleum based resins).  Additionally,  the 2005 first quarter included a
$0.6 million gain  realized at Filtertek  related to a supply  agreement  with a
medical device customer which was terminated in fiscal 2005.

     In the Test  segment,  EBIT of $2.9 million  increased  40.1 percent in the
first  quarter of 2006 due to additional  sales volume and favorable  changes in
sales mix. In addition,  EBIT was  negatively  impacted in the first  quarter of
2005 as a result of higher  installation  costs  incurred on certain  government
shielding projects in foreign locations.

     The Corporate  office  operating  expenses were $0.7 million  higher in the
first  quarter of 2006 and included $0.5 million of pretax  expenses  related to
stock options.

Effective Tax Rate
- ------------------

     For the first quarter of 2006,  the  Company's  effective tax rate was 40.4
percent versus the 2005 first quarter of rate of 38 percent.  The increased rate
was  primarily  driven by lower than  expected  foreign-sourced  pretax  income,
primarily in Puerto Rico.

New Orders
- ----------

     New orders  received  were $126.1  million  (including  $2.0 million of new
orders and $9.0 million of acquired  backlog  from Nexus) and $101.7  million in
the first  quarters of 2006 and 2005,  respectively,  resulting  in a backlog of
$268.7 million at December 31, 2005.

     New orders  received  in the first  quarter of 2006  compared  to the first
quarter of 2005,  respectively,  were:  in  Filtration,  $41.1 million and $39.2
million;  in Communications,  $59.2 million and $35.3 million;  and in Test were
$25.8 million and $27.1 million.

     New orders  received by DCSI in the first quarter totaled $45.6 million and
included  $33.7  million  in COOP and  Municipal  orders,  and $11.9  million in
investor-owned  utility (IOU) orders including the $9.4 million from TXU for the
100,000 unit expansion as discussed in the November 15, 2005 release.

Cash
- ----

     At December  31,  2005,  the Company had $70.4  million in cash and no debt
outstanding.  During the first quarter of 2006, the Company used $5.3 million of
cash for general  operating  purposes and spent $28.8 million of cash related to
the acquisition of Nexus.  The 2006 first quarter cash use was the result of the
lower  earnings,  higher  working  capital  requirements,   and  the  additional
expenditures related to the TNG software project.

                                    - more -




Add Three

Chairman's Commentary
- ---------------------

     Vic Richey,  Chairman and Chief Executive Officer,  commented,  "While I am
disappointed in our sales and earnings in the first quarter,  given the strength
of our orders, we have not reduced our first half or full year guidance.

     "Since our last  communication  we have made great  progress on our highest
priority  items. We  reestablished  our position in the COOP market and acquired
the resources  and  capabilities  which  support our  commitment to becoming the
premier provider of Advanced Metering functionality at scale.

     "Our confidence in the near-term  financial progress we are anticipating in
Communications  is well supported by the strength of our first quarter orders at
DCSI. We have also  substantially  enhanced our  opportunity  to meet our stated
long-term  objectives  through the  acquisition  of the software  resources  and
energy data management  products we added with Nexus, and the addition of the RF
capabilities  and  direct  access  to the gas and water  markets  that we gained
through the acquisition of Hexagram.

     "In  Filtration,  while our first quarter  performance was in line with our
expectations, it was down from the prior year. Our commercial aerospace business
at PTI is continuing to make progress.  At Filtertek,  we are taking a number of
steps to improve performance, including reducing our headcount and continuing to
move work to our lower  cost  plants.  We  expect to see the  benefits  of these
actions in the second half of this year.

     "In the Test  business,  we had  year-over-year  improvement  in the  first
quarter and we expect increased  volumes and improved margins for the balance of
this year.

     "Overall,  we made great strides toward  satisfying  our primary  strategic
objective.  Our focus going  forward will be to cultivate the  opportunities  we
have created through our recent acquisitions,  complete the internal development
work at DCSI,  and  continue  to drive  for an  improved  contribution  from our
Filtration and Test businesses.

     "We remain  committed to delivering  significant  increases in  shareholder
value. The  opportunities  and resources we have to support that commitment have
never been better."

Business Outlook
- ----------------

     Statements contained in the preceding and following paragraphs are based on
current expectations. Statements that are not strictly historical are considered
forward-looking, and actual results may differ materially.

     The Business  Outlook  described  below  includes  the expected  results of
Nexus,  but does not  include  the impact of the  Hexagram  acquisition,  or any
future acquisitions or divestitures.  In addition, refer to the Business Outlook
section of the November 15, 2005 release for a detailed  discussion  of the PG&E
contract and the related accounting.

                                    - more -



Add Four

Earnings Per Share - 2006
- -------------------------

     Management has narrowed the range of EPS guidance for the full year and now
estimates  2006 EPS to be in the  range of $1.20 to $1.30  per  share,  with the
first half of the fiscal year EPS remaining between $0.35 and $0.40 per share on
sales now estimated to be between $200 and $205 million.  The second half of the
fiscal  year EPS is now  expected  to be between  $0.85 and $0.90 per share,  on
sales now  estimated to be between  $230 and $235  million.  As noted above,  in
fiscal 2006 the Company began expensing stock options. This expense, included in
the EPS  numbers  above,  is  expected  to be in the range of $0.08 to $0.11 per
share annually, or $0.02 to $0.03 per quarter.

     The effective tax rate for the second quarter of fiscal 2006 is expected to
be approximately 38 percent,  and for the full year, the annual rate is expected
to be approximately 39 percent.

Revenues and EBIT Margins
- -------------------------

     Management expects 2006 consolidated revenues to be in the range of $430 to
$440 million and  consolidated  EBIT margins  should be in the range of 12 to 13
percent.

     On a segment and operating unit basis for 2006,  Management now expects the
following:

o    PTI sales are  expected to be between $43 and $45 million and EBIT  margins
     should be in the range of 12 to 13 percent (up from 9.2 percent in 2005).

o    VACCO sales are expected to be between $31 and $32 million and EBIT margins
     should be in the range of 20 to 22 percent (down from 26.9 percent in 2005)
     as a result of the  significantly  lower deliveries of defense spares and a
     production break in T-700 shipments.

o    Filtertek  sales are  expected to be in the range of $93 to $95 million and
     EBIT  margins  should  be in the  range of 7 to 8  percent  (down  from 8.9
     percent in 2005).  The 2005 results  included  approximately  $2 million in
     sales and EBIT realized from the settlement of a contract  termination with
     a medical device customer.

o    Test segment sales are expected to be in the range of $125 and $127 million
     and EBIT  margins  should be in the range of 10.5 to 11.5  percent (up from
     10.2 percent in 2005) as a result of the continued strength of the wireless
     and electronics markets, and solid growth in Asia.

o    Communications  segment sales,  including Nexus, are expected to be between
     $138 and $141 million and EBIT  margins  should be in the range of 21 to 23
     percent  (down from 28.1 percent in 2005) with the margin  decrease  driven
     primarily  by an  expected  $8  million  decrease  in sales of  SecurVision
     products  at Comtrak.  The 2005 sales of  SecurVision  products  included a
     catch up in  deliveries  previously  delayed by the customer from the prior
     year. Nexus sales are expected to be in the range of $10 to $12 million and
     EBIT margins should be in the range of 4 to 5 percent after

                                    - more -



     Add Five

     deducting  the $0.9 million of non-cash  amortization  expenses  related to
     identifiable intangible assets allocated as part of the purchase accounting
     valuation. Sales of AMR products at DCSI are expected to be relatively flat
     and do not  include  any  revenues  associated  with the PG&E  contract  as
     software  acceptance is not expected  until the latter part of fiscal 2007.
     DCSI's EBIT  margin is expected to be 25 to 27 percent.  Cost of sales will
     also include  approximately $2.2 million of additional costs as a result of
     DCSI  beginning  to amortize the  capitalized  software  development  costs
     related to the TNG software. TNG has been in development with a third party
     software  contractor  for the past two  years.  TNG is being  designed  and
     deployed to  efficiently  handle the  additional  levels of  communications
     dictated by the size of the service  territories and the frequency of reads
     that are required  under  time-of-use  or critical  peak pricing  scenarios
     needed to meet the  requirements  of large IOUs.  The Company has  incurred
     approximately  $23  million  in  external  TNG  development  costs  through
     December 31, 2005, which are included on the balance sheet in other assets,
     and is expected to incur  another $10 to $15 million in costs over the next
     two years. Additional non-TNG related engineering and development costs are
     being  incurred to ramp up the PG&E  contract as well as support  other IOU
     pilots which are in process.

o    Corporate  operating  costs are  expected  to  increase  slightly  in 2006,
     excluding  the costs related to the  initiation  of stock option  expensing
     which  began in the first  quarter of 2006.  Management  expects  quarterly
     stock option pretax expenses to be approximately $0.5 to $0.6 million.

Conference Call
- ---------------

     The Company  will host a conference  call today,  February 2, at 5:00 p.m.,
Central Time, to discuss the Company's first quarter operating  results.  A live
audio   webcast   will   be   available   on   the   Company's   Web   site   at
www.escotechnologies.com.  Please  access the Web site at least 15 minutes prior
to the call to register, download and install any necessary audio software.

     A replay of the  conference  call will be  available  for seven days on the
Company's  website  noted above or by phone (dial  1-888-203-1112  and enter the
pass code 8437777).

Forward-Looking Statements
- --------------------------

     Statements in this press release  regarding fiscal 2006 revenues,  results,
earnings,  sales,  EBIT,  EBIT  margins,  EPS,  sales and EBIT margins from each
segment  and  operating  unit and the  timing of these  contributions,  expected
results  from the  Hexagram  and Nexus  acquisitions,  achievement  of strategic
objectives,  the success of product development  efforts,  fiscal 2006 corporate
operating  expenses,  fiscal 2006  effective tax rate,  long term success of the
Company,   stock  option   expensing,   amortization  of  capitalized   software
development  costs in fiscal 2006,  successful  development of the TNG software,
and  costs to be  incurred  over the next two  years,  the  timing  of  software
acceptance by PG&E, the Company's  ability to capture  future AM  opportunities,
the Company's ability

                                    - more -



Add Six

to increase shareholder value and any other written or oral statements which are
not strictly historical are  "forward-looking"  statements within the meaning of
the safe  harbor  provisions  of the  federal  securities  laws.  Investors  are
cautioned  that such  statements are only  predictions  and speak only as of the
date of this  release,  and  the  Company  undertakes  no  duty to  update.  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: actions by the California Public Utility Commission, PG&E's Board of
Directors or PG&E's Management impacting PG&E's AMI projects; the success of the
Company's competitors;  changes in or the effect of the Federal Energy Bill; the
timing  and  success  of DCSI's  software  development  efforts;  the timing and
content  of  purchase  order  releases  under  the PG&E  contracts;  DCSI's  and
Hexagram's successful  performance of the PG&E contracts;  weakening of economic
conditions  in  served  markets;   changes  in  customer   demands  or  customer
insolvencies; competition; intellectual property rights; technical difficulties;
unforeseen charges impacting corporate  operating  expenses;  the performance of
the Company's international operations; successful execution of the planned sale
of the Company's Puerto Rico facility;  material changes in the costs of certain
raw materials  including  steel,  copper and  petroleum-based  resins;  delivery
delays or  defaults  by  customers;  termination  for  convenience  of  customer
contracts;  timing and  magnitude  of future  contract  awards;  containment  of
engineering  and  development  costs;  performance  issues  with key  customers,
suppliers and  subcontractors;  labor disputes;  changes in laws and regulations
including  but not  limited to  changes in  accounting  standards  and  taxation
requirements;  changes in  foreign or U.S.  business  conditions  affecting  the
distribution  of foreign  earnings;  costs  relating to  environmental  matters;
litigation uncertainty; successful integration of newly acquired businesses; and
the Company's successful execution of internal operating plans.

     ESCO,  headquartered  in St.  Louis,  is a leading  supplier of  engineered
filtration  products  to the  process,  health care and  transportation  markets
worldwide.  In  addition,  the  Company  markets  proprietary,  special  purpose
communications  systems and is the industry  leader in RF shielding and EMC test
products.  Further information  regarding ESCO and its subsidiaries is available
on the Company's website at www.escotechnologies.com

                             - tables attached - -



Add Seven

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
           Condensed Consolidated Statements of Operations (Unaudited)
                (Dollars in thousands, except per share amounts)


                                      Three Months Ended
                                       December 31, 2005
                                       -----------------

    Net Sales                             $  90,586
    Cost and Expenses:
      Cost of sales                          64,027
      SG&A                                   23,619
      Interest (income) expense                (717)
      Other (income) expenses, net              (38)
                                                ---
        Total costs and expenses             86,891
                                             ------

    Earnings before income taxes              3,695
    Income taxes                              1,491
                                              -----

      Net earnings                        $   2,204
                                          =========

    Earnings per share:
      Basic
        Net earnings                      $    0.09
                                          =========

      Diluted
        Net earnings                      $    0.08
                                          =========

    Average common shares O/S:
      Basic                                  25,575
                                             ======
      Diluted                                26,334
                                             ======



                                    - more -



Add Eight

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
           Condensed Consolidated Statements of Operations (Unaudited)
                (Dollars in thousands, except per share amounts)

                                      Three Months Ended
                                       December 31, 2004
                                       -----------------

Net Sales                                  $ 104,375
Cost and Expenses:
  Cost of sales                               68,509
  SG&A                                        19,813
  Interest (income) expense                     (481)
  Other (income) expenses, net                  (453)
                                                ----
     Total costs and expenses                 87,388
                                              ------

Earnings before income taxes                  16,987
Income taxes                                   6,464
                                               -----

  Net earnings                             $  10,523
                                           =========

Earnings per share:
  Basic
    Net earnings                           $    0.41
                                           =========

  Diluted
    Net earnings                           $    0.40
                                           =========

Average common shares O/S:
  Basic                                       25,586
                                              ======
  Diluted                                     26,408
                                              ======


                                    - more -



Add Nine

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                     Condensed Business Segment Information
                                   (Unaudited)
                              (Dollars in millions)

                                 Three Months Ended
                                    December 31,
                                 2005         2004
                                 ----         ----

    Net Sales - GAAP
    ----------------

     PTI                        $ 10.7        10.2
     VACCO                         8.1        10.6
     Filtertek                    22.7        23.2
                                  ----        ----
       Filtration subtotal        41.5        44.0
     Communications               19.1        33.6
     Test                         30.0        26.8
                                  ----        ----
       Totals                   $ 90.6       104.4
                                ======       =====

    EBIT - GAAP basis
     PTI                        $  1.2         1.1
     VACCO                         1.9         3.6
     Filtertek                     1.0         2.4
                                   ---         ---
       Filtration subtotal         4.1         7.1
     Communications               (1.0)        9.6
      Test                         2.9         2.1
      Corporate                   (3.0)       (2.3)
                                  ----        ----
        Totals                  $  3.0        16.5
                                ======        ====

Note: Depreciation and amortization expense was $3.1 million for the
      quarters ended December 31, 2005 and 2004, respectively.


                                    - more -



Add Ten

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                  Reconciliation of Non-GAAP Financial Measures
                                   (Unaudited)
                              (Dollars in millions)

    EBIT (1) - As Reported

                                  Three Months Ended
                                      December 31,
                                   2005         2004
                                   ----         ----

    EBIT                          $ 3.0         16.5

    Interest income                 0.7          0.5

    Less: Income taxes              1.5          6.5
                                    ---          ---

    Net earnings from
      continuing operations       $ 2.2         10.5
                                  =====         ====

    (1) EBIT is defined as earnings from continuing operations before
        interest and taxes.

EBIT Margin Outlook - FY 2006
- -----------------------------

Consolidated EBIT margin in the range of 12 percent to 13 percent,
PTI EBIT margin in the range of 12 percent to 13 percent, VACCO EBIT
margin in the range of 20 percent to 22 percent, Filtertek EBIT
margin in the range of 7 percent to 8 percent, Test segment EBIT
margin in the range of 10.5 percent to 11.5 percent, Communications
segment EBIT margin in the range of 21 percent to 23 percent, Nexus
EBIT margin in the range of 4 percent to 5 percent, and DCSI's EBIT
margin in the range of 25 percent to 27 percent under "Business
Outlook" cannot be reconciled with a GAAP measure as this represents
a forward-looking measure with no comparable GAAP measurement
quantifiable at this time.


                                    - more -




Add Eleven


                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                Condensed Consolidated Balance Sheets (Unaudited)
                             (Dollars in thousands)


                                        December 31,    September 30,
                                            2005             2005
                                            ----             ----

Assets
  Cash and cash equivalents              $ 70,359         $104,484
  Accounts receivable, net                 68,928           68,819
  Costs and estimated earnings
    on long-term contracts                  3,679            4,392
  Inventories                              52,774           48,645
  Current portion of deferred
    tax assets                             29,965           30,219
  Other current assets                      8,369            8,394
                                            -----            -----
    Total current assets                  234,074          264,953

  Property, plant and equipment, net       66,962           67,190
  Goodwill                                 92,606           68,880
  Deferred tax assets                          --               --
  Other assets                             40,084           27,697
                                           ------           ------
                                         $433,726         $428,720
                                         ========         ========


Liabilities and Shareholders' Equity

  Accounts payable                       $ 31,858           29,299
  Other current liabilities                36,088           33,458
                                           ------           ------
      Total current liabilities            67,946           62,757
  Deferred income                           2,979            3,134
  Other liabilities                        28,905           31,805
  Long-term debt                               --               --
  Shareholders' equity                    333,896          331,024
                                          -------          -------
                                         $433,726         $428,720
                                         ========         ========


                                    - more -



Add Twelve


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

                                                    Three Months Ended
                                                     December 31, 2005
                                                    -----------------
Cash flows from operating activities:
  Net earnings                                          $  2,204
  Adjustments to reconcile net earnings to net
   cash used by operating activities:
    Depreciation and amortization                          3,078
    Stock compensation expense                             1,273
    Changes in operating working capital                    (532)
    Effect of deferred taxes                              (3,090)
    Other                                                 (1,001)
                                                          ------
      Net cash provided by operating activities            1,932

Cash flows from investing activities:
  Acquisition of business                                (28,833)
  Capital expenditures                                    (2,320)
  Additions to capitalized software                       (5,724)
                                                          ------
    Net cash used by investing activities                (36,877)
                                                         -------

Cash flows from financing activities:
  Proceeds from/payments of long-term debt                    --
  Purchases of common stock into treasury                     --
  Other, including exercise of stock options                 820
                                                             ---
    Net cash provided by financing activities                820
                                                             ---
  Net decrease in cash and cash equivalents              (34,125)
  Cash and cash equivalents, beginning of period         104,484
                                                         -------
  Cash and cash equivalents, end of period              $ 70,359
                                                        ========


                                    - more -



Add Thirteen

                     ESCO TECHNOLOGIES INC. AND SUBSIDIARIES
                          Other Selected Financial Data
                                   (Unaudited)
                             (Dollars in thousands)

Backlog And Entered
- -------------------
Orders-Q1 FY 2006          Filtration   Comm.      Test      Total
- -----------------          ----------   -----      ----      -----
  Beginning Backlog
   9/30/05                 $  80,497    87,781    64,836    233,114
  Entered Orders              41,145    59,166 *  25,834    126,145
  Sales                      (41,446)  (19,133)* (30,007)   (90,586)
                             -------   -------   -------    -------
  Ending Backlog-
   12/31/05                $  80,196   127,814    60,663    268,673
   == == ==                =========   =======    ======    =======


*Communications Recap             Q1 FY 2006           Q1 FY 2006
                                Entered Orders           Sales
                                --------------           -----

AMR Products (DCSI)                $ 45,640             15,418
SecurVision Video Security
 (Comtrak)                            2,510              2,510
Nexus Energy                         11,016 (1)          1,205 (2)
                                     ------              -----
  Total                              59,166             19,133
                                     ======             ======




(1)  Includes $2.0 million of new orders and $9.0 million of acquired
     backlog
(2)  Represents one month of sales.




                                      # # #