SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                                   FORM 10-Q

                                QUARTERLY REPORT

     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934



                      For the Quarter Ended March 31, 1995



                                     1-8931
                                     ------
                            Commission File Number


                               CUBIC CORPORATION
             Exact Name of Registrant as Specified in its Charter



                  Delaware                          95-1678055
                  --------                          ----------
          State of Incorporation          IRS Employer Identification No.


                               9333 Balboa Avenue
                          San Diego, California 92123
                            Telephone (619) 277-6780


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, and (2) has been subject to such filing requirements
for the past 90 days.

                                Yes X     No
                                   ---      ---   

As of April 26, 1995, Registrant had only one class of common stock of which
there were 5,987,466 shares outstanding (after deducting 1,938,148 shares held
as treasury stock).

 
                         PART I - FINANCIAL INFORMATION
                         ITEM 1 - FINANCIAL STATEMENTS

                               CUBIC CORPORATION
             CONSOLIDATED CONDENSED STATEMENT OF INCOME (UNAUDITED)
                 (amounts in thousands, except per share data)


 
                                 Six Months Ended          Three Months Ended
                                    March 31                    March 31
                                1995        1994           1995               1994
                             ----------  ----------  --------------  ---------------
                                                         
Revenues:                                                          
 Net sales                   $161,575    $107,874       $91,968          $59,467
 Other income                   2,392       4,288         1,495            2,121
                             --------    --------       -------         --------
                              163,967     112,162        93,463           61,588
Costs and expenses:                                                     
 Cost of sales                124,360      81,608        72,844           44,017
 Selling, general and                                                   
  administrative expenses      28,543      26,415        15,868           15,182
 Research and                                                                    
  development                   4,520       1,515         2,521              604 
 Interest                       1,405       1,221           778              632
                             --------    --------       -------         --------
                              158,828     110,759        92,011           60,435
                             --------    --------       -------         --------
Income from continuing                                                  
 operations before income                                               
 taxes, minority interest                                               
 and cumulative effect of                                               
 accounting change              5,139       1,403         1,452            1,153
                                                                        
Income taxes                    1,800         508           400              458
Minority interest in                                                    
 income of subsidiary           1,107         509           678              509
                             --------    --------       -------         --------
                                                                        
Income from continuing                                                  
 operations before                                                      
 cumulative effect of                                                   
 accounting change             2,232         386           374              186 
                                                                        
Loss on disposal of                                                     
 discontinued operations,                                               
 net of applicable                 -        (153)            -                -
 income taxes               --------    --------       -------          -------
                                                                        
Income before cumulative                                                
 effect of accounting                                                   
 change                        2,232         233           374              186
                                                                        
Cumulative effect of                                                    
 accounting change                 -       1,379             -                -
                            --------    --------       -------          -------
                                                                        
Net income                  $  2,232    $  1,612       $   374          $   186
                            ========    ========       =======          =======
                                                                        
Average shares of common                                                
 stock outstanding             5,987       6,056         5,987            6,031
                            ========    ========       =======          =======
                                                                        
Per share data:                                                         
 Income from                                                                  
  continuing operations     $    .37    $    .06       $   .06             $.03 
 Loss from discontinued                                                 
  operations                      -         (.03)          -                -  
Cumulative effect of                                                    
 accounting change                -          .23           -                -
                            --------    --------       -------          ------- 
 Net income                 $    .37    $    .26       $   .06             $.03
                            ========    ========       =======          ======= 
Dividends per share         $   .265    $   .265       $  .265          $  .265
                            ========    ========       =======          =======

See accompanying notes.

                                       1

 
                               CUBIC CORPORATION
                      CONSOLIDATED CONDENSED BALANCE SHEET
                             (thousands of dollars)


                                                         March 31      September 30
                                                           1995            1994
                                                        (Unaudited)  (See note below)
                                                        -----------  ----------------
                                                               
ASSETS
Current assets:
   Cash and cash equivalents                              $ 14,796          $ 25,782
   Marketable securities, available-for-sale                 4,028             4,814
   Accounts receivable                                     144,805           127,865
   Inventories:
      Finished products                                      1,743             1,172
      Work in process                                       15,811             9,336
      Raw material and purchased parts                       9,510            10,672
                                                          --------          --------
                                                            27,064            21,180
   Recoverable income taxes and other current assets         9,792            10,511
                                                          --------          --------
           Total current assets                            200,485           190,152
 
Property, plant and equipment - net                         34,876            34,125
Toll equipment under operating leases - net                 14,111            15,990
Preferred stock of U. S. Elevator Corp.                     20,000            20,000
Cost in excess of net tangible assets of
   purchased businesses, less amortization                  17,517            18,150
Miscellaneous other assets                                  10,472            10,256
                                                          --------          --------
                                                          $297,461          $288,673
                                                          ========          ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable and other current liabilities         $ 78,647          $ 78,181
   Current portion of long-term debt                         5,000             5,000
                                                          --------          --------
          Total current liabilities                         83,647            83,181
 
Long-term debt                                              41,000            35,000
Deferred income taxes and other                              7,883             7,565
Minority interest                                            6,515             5,282
 
Shareholders' equity:
  Common stock                                                 234               234
  Additional paid-in capital                                12,123            12,123
  Retained earnings                                        180,091           179,446
  Foreign currency translation adjustment                     (309)             (435)
  Treasury stock at cost                                   (33,723)          (33,723)
                                                          --------          --------
                                                           158,416           157,645
                                                          --------          --------
                                                          $297,461          $288,673
                                                          ========          ========

Note:  The balance sheet at September 30, 1994 has been derived from the audited
       financial statements at that date.

See accompanying notes.

                                       2

 
                               CUBIC CORPORATION
                 CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS
                                  (UNAUDITED)

                             (thousands of dollars)


                                                           Six Months Ended
                                                                March 31
                                                             1995        1994
                                                           ---------   --------
                                                                 
Operating Activities:
 Net income                                                 $  2,232   $ 1,612
 Adjustments to reconcile net income to net cash
   provided by (used in) operating activities:
    Depreciation and amortization                              5,392     4,548
    Minority interest                                          1,233       509
    Cumulative effect of accounting change                         -    (1,379)
    Undistributed earnings of affiliates                         (84)     (235)
    Changes in operating assets and liabilities              (21,514)   14,469
                                                            --------   -------
   NET CASH PROVIDED BY (USED IN)
       OPERATING ACTIVITIES                                  (12,741)   19,524
                                                            --------   -------
 
Investing Activities:
 Acquisition of business, net of cash acquired                     -     3,123
 Sales of marketable securities                                  786     6,007
 Net additions to property, plant and equipment
  and toll equipment under operating leases                   (3,593)   (3,539)
 Other items - net                                                23    (1,600)
                                                            --------   -------
   NET CASH PROVIDED BY (USED IN)
     INVESTING ACTIVITIES                                     (2,784)    3,991
                                                            --------   -------
 
Financing Activities:
 Principal payments on long-term debt                              -      (100)
 Long-term borrowings                                          6,000     2,600
 Purchases of treasury stock                                       -    (1,619)
 Dividends paid                                               (1,587)   (1,593)
                                                            --------   -------
   NET CASH PROVIDED BY (USED IN)
       FINANCING ACTIVITIES                                    4,413      (712)
                                                            --------   -------
 
Effect of exchange rates on cash                                 126      (121)
                                                            --------   -------
 
   NET INCREASE (DECREASE) IN CASH
     AND CASH EQUIVALENTS                                    (10,986)   22,682
 
Cash and cash equivalents at the
 beginning of the period                                      25,782    24,496
                                                            --------   -------
 
   CASH AND CASH EQUIVALENTS AT
     THE END OF THE PERIOD                                  $ 14,796   $47,178
                                                            ========   =======

See accompanying notes.

                                       3

 
                               CUBIC CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                 March 31, 1995


A.   Basis for Presentation
     ----------------------

          The accompanying unaudited consolidated condensed financial statements
     have been prepared in accordance with generally accepted accounting
     principles for interim financial information and with the instructions to
     Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not
     include all information and footnotes required by generally accepted
     accounting principles for complete financial statements.

          In the opinion of management, all adjustments (consisting of normal
     recurring accruals) considered necessary for a fair presentation have been
     included.  Operating results for the quarter are not necessarily indicative
     of the results that may be expected for the year ended September 30, 1995.
     For further information, refer to the consolidated financial statements and
     footnotes thereto included in the Company's annual report on form 10-K for
     the year ended September 30, 1994.

          Certain prior period amounts have been reclassified to conform to
     current period classifications.


B.   Per Share Amounts
     -----------------

          Per share amounts are based upon the weighted average number of shares
     of common stock outstanding.


C.   Change in Accounting for Marketable Securities
     ----------------------------------------------

          In May 1993 the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 115, "Accounting for Certain
     Investments in Debt and Equity Securities."  The Company adopted the
     provisions of the new standard for investments held as of or acquired after
     October 1, 1994, however, adoption of the new rules did not have a material
     effect on shareholders' equity at October 1, 1994 or March 31, 1995, as
     there was an immaterial difference between the cost and market value of
     securities held at those dates.

                                       4

 
                               CUBIC CORPORATION
       NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- continued



D.   Contingent Amounts
     ------------------

          Accounts Receivable and Work in Process inventories include
     unrecovered costs subject to future negotiation amounting to approximately
     $7.6 million and $1.2 million, respectively. These amounts result from
     customer-required work performed not specified in contract provisions
     and/or delays and interference in work performance caused by others.
     Management believes  the Company will ultimately recover these contingent
     amounts through contract modifications.

E.   Review by Independent Accountants
     ---------------------------------

          A review of the data presented was made by Ernst & Young LLP,
     independent accountants, in accordance with established professional
     standards and procedures, and their report is included herein.

                                       5

 
                               CUBIC CORPORATION
           ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS


                                 March 31, 1995


Sales for the quarter ended March 31, 1995 increased by 55% over the same
quarter of the previous year.  A significant portion of the sales increase for
the quarter came from Cubic Applications Inc., a business acquired in April
1994. Without the newly acquired company, defense segment sales would have
increased by 14% over the prior year in both the three and six month periods
ending March 31, 1995.  Sales for the second quarter of the fiscal year were
higher in the automatic revenue collection systems segment as the result of
increased sales to major customers in New York City and London, England.  Sales
for the six months ended March 31, 1995 were also higher because of the
consolidation of Westinghouse Cubic Limited (WCL) as of January 1, 1994, as
discussed in previous reports.

Income from continuing operations for the six months ended March 31, 1995,
increased substantially from the same period in the prior year, but for the
second quarter was up only slightly.  The increase in income from continuing
operations was hampered by cost growth on a revenue collection contract with the
Florida Department of Transportation, resulting in the recognition of a loss on
the contract during the quarter ended March 31, 1995. Overall operating profit
in the automatic revenue collection segment was higher for the six month period
ended March 31, 1995, compared to the same period in the prior year, primarily
due to the consolidation of WCL.

During the second quarter of the fiscal year, the defense segment continued its
research and development expenditures for new combat training range and receiver
technology, resulting in  limited growth in operating profits during the period.
However, operating profits for this segment increased over the prior year, for
both the second quarter and six month period, as the result of operating profits
contributed by Cubic Applications Inc.

Selling, general and administrative expenses decreased as a percent of sales
from 24% in the six months ended March 31, 1994, to 18% in the same period of
fiscal 1995, as a result of the substantial increase in sales volume, without
the need for corresponding increases in selling, general and administrative
expenses.

                                       6

 
                               CUBIC CORPORATION
           ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS -- continued



Financial Position and Liquidity
- --------------------------------

During the six month period ended March 31, 1995, cash decreased by $11.0
million. This decrease resulted from increases in long-term contract receivables
and inventories. These uses of cash were partially offset by long-term
borrowings of $6 million during the period.  The Company anticipates that the
increasing amounts receivable from customers will turn around and provide
positive cash flows in the remaining quarters of this fiscal year.

The Company's financial condition remains strong with working capital of $116.8
million and a current ratio of 2.4 to 1 at March 31, 1995.  The Company expects
that cash on hand and available through the line of credit of its leasing
subsidiary will be adequate to meet its short-term financing needs, although
alternative financing vehicles are being considered and should be in place
before the end of the fiscal year.

The backlog of orders was $385.2 million at March 31, 1995 compared to $406.5
million at September 30, 1994 and $334.9 million at March 31, 1994.

                                       7

 
                          PART II - OTHER INFORMATION


                   ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K



          (a) The following exhibits are included herein:

             15--Independent Accountants' Review Report
             27--Financial Data Schedule


          (b) No reports on Form 8-K were filed during the quarter.


                                  SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                         CUBIC CORPORATION


Date  May 10, 1995                         /s/ W. W. Boyle
    -----------------                     --------------------              
                                          W. W. Boyle
                                          Vice President Finance and CFO


Date  May 10, 1995                         /s/ T. A. Baz
    ----------------                      ----------------------------          
                                          T. A. Baz
                                          Vice President and Controller

                                       8