UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q
(Mark One)
          [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                     For the period ended: January 27, 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 0-5411

                             HERLEY INDUSTRIES, INC.
             (Exact name of registrant as specified in its charter)

            DELAWARE                                #23-2413500
- -------------------------------                 ---------------------
(State or other jurisdiction of                   (I.R.S.  Employer
 incorporation or organization)                 Identification Number)

3061 Industry Drive, Lancaster, Pennsylvania             17603
- --------------------------------------------             -----
(Address of Principal Executive Offices)               (Zip Code)

Registrant's Telephone Number, including Area Code:  (717) 397-2777

   --------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                    report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                             X    Yes     No
                                            ---       ---

                       APPLICABLE ONLY TO ISSUERS INVOLVED
                        IN BANKRUPTCY PROCEEDINGS DURING
                            THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

                                                  Yes     No
                                            ---       ---


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

As of March 1, 2002 - 11,521,765 shares of Common Stock.



                             HERLEY INDUSTRIES, INC
                                AND SUBSIDIARIES

                               INDEX TO FORM 10-Q





PART  I - FINANCIAL   INFORMATION                                PAGE
                                                                 ----
Item 1  - Financial Statements:

  Consolidated Balance Sheets  -
          January 27, 2002 and July 29, 2001                      2

  Consolidated Statements of Income  -
          For the thirteen and twenty-six weeks ended
          January 27, 2002 and January 28, 2001                   3

  Consolidated Statements of Cash Flows -
          For the twenty-six weeks ended
          January 27, 2002 and January 28, 2001                   4

  Notes to Consolidated Financial Statements                      5

Item 2  - Management's Discussion and Analysis of
          Financial Condition and Results of Operations          11

Item 3  - Quantitative and Qualitative Disclosures About
          Market Risk                                            15

PART II - OTHER INFORMATION                                      16

          Signatures                                             18




                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands except share data)



                                                       January 27,        July 29,
                                                         2002               2001
                                                    ---------------    ----------------
                                                      (Unaudited)         (Audited)
                        ASSETS
                                                                   
Current Assets:
  Cash and cash equivalents                           $   13,381         $    13,041
  Accounts receivable                                     12,865              16,069
  Costs incurred and income recognized in excess
     of billings on uncompleted contracts                  5,864                 541
  Other receivables                                          143                 160
  Inventories                                             32,633              31,397
  Prepaid income taxes                                     2,853                -
  Assets held for sale                                     1,374               2,370
  Deferred taxes and other                                 2,270               1,958
                                                      ----------          ----------
     Total Current Assets                                 71,383              65,536
Property, Plant and Equipment, net                        21,905              21,312
Unexpended industrial revenue bond proceeds                1,156                -
Goodwill                                                  21,665              26,302
Intangibles, net of amortization of $125 in 2002
  and $104 in 2001                                           443                 464
Available-For-Sale Securities                                146                 146
Other Investments                                            368                 773
Other Assets                                                 625                  64
                                                      ----------          ----------
                                                      $  117,691          $  114,597
                                                      ==========          ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Current portion of long-term debt                   $      258          $      213
  Accounts payable and accrued expenses                   11,413              15,304
  Billings in excess of costs incurred and
    income recognized on uncompleted contracts               983                 531
  Income taxes payable                                      -                  1,061
  Reserve for contract losses                                482                 472
  Advance payments on contracts                            1,498                 261
  Liabilities held for sale                                  496                 890
                                                      ----------          ----------
     Total Current Liabilities                            15,130              18,732
Long-term Debt                                             5,596               2,740
Deferred Income Taxes                                      4,452               4,452
                                                      ----------          ----------
                                                          25,178              25,924
                                                      ----------          ----------
Commitments and Contingencies
Shareholders' Equity:
  Common stock, $.10 par value; authorized
    20,000,000 shares; issued and outstanding
    11,431,865 at January 27, 2002 and
    10,537,289 at July 29, 2001                            1,143               1,054
  Additional paid-in capital                              49,727              45,250
  Retained earnings                                       41,643              42,369
                                                      ----------          ----------
     Total Shareholders' Equity                           92,513              88,673
                                                      ----------          ----------
                                                      $  117,691          $  114,597
                                                      ==========          ==========

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


                                        2







                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                      (In thousands except per share data)


                                                       Thirteen weeks ended               Twenty-six weeks ended
                                                       --------------------               ----------------------
                                                   January 27,       January 28,        January 27,       January 28,
                                                      2002              2001               2002              2001
                                                  -------------     -------------     --------------     -------------
                                                                                              
Net sales                                          $   21,840       $   17,065         $   44,053         $   34,823
                                                   ----------       ----------         ----------         ----------
Cost and expenses:
  Cost of products sold                                14,804           11,347             29,378             22,328
  Selling and administrative expenses                   3,470            3,340              7,033              7,060
  Plant closing costs                                    -                -                   406               -
                                                   ----------       ----------         ----------         ----------
                                                       18,274           14,687             36,817             29,388
                                                   ----------       ----------         ----------         ----------
  Income from operations                                3,566            2,378              7,236              5,435
Other income, net                                           7               93                 86                167
                                                   ----------       ----------         ----------         ----------
  Income from continuing operations
    before income taxes                                 3,573            2,471              7,322              5,602
Provision for income taxes                              1,180              844              2,490              1,933
                                                   ----------       ----------         ----------         ----------
  Income from continuing operations                     2,393            1,627              4,832              3,669
Loss from discontinued operations
   (including loss on net assets held for sale
    of $1,166) net of income tax benefit                 (777)             (23)              (921)               (35)
                                                   ----------       ----------         ----------         ----------
  Income before cumulative effect of change
   in accounting principle                              1,616            1,604              3,911              3,634
Cumulative effect of adopting SFAS 142                   -                -                (4,637)              -
                                                   ----------       ----------         ----------         ----------
  Net income (loss)                                $    1,616       $    1,604         $     (726)        $    3,634
                                                   ==========       ==========         ==========         ==========
Earnings (loss) per common share - Basic
  Income from continuing operations                       .21              .16                .44               .38
  Loss from discontinued operations                      (.07)             -                 (.08)               -
  Cumulative effect of adopting SFAS 142                  -                -                 (.42)               -
                                                   ----------       ----------         ----------         ----------
    Net earnings (loss)                            $      .14       $      .16         $     (.07)        $     .38
                                                   ==========       ==========         ==========         ==========
  Basic weighted average shares                        11,238           10,263             10,964             9,624
                                                   ==========       ==========         ==========         ==========
Earnings (loss) per common share - Diluted
  Income from continuing operations                       .20              .15                .41               .35
  Loss from discontinued operations                      (.06)             -                 (.08)              -
  Cumulative effect of adopting SFAS 142               -                   -                 (.39)              -
                                                   ----------       ----------         ----------         ----------
    Net earnings (loss)                            $      .13       $      .14         $     (.06)        $     .34
                                                   ==========       ==========         ==========         ==========
  Diluted weighted average shares                      11,986           11,100             11,828            10,632
                                                   ==========       ==========         ==========         ==========

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



                                        3



                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (In thousands)


                                                                                Twenty-six weeks ended
                                                                              January 27,     January 28,
                                                                                 2002             2001
                                                                             ------------     ------------
                                                                                      
Cash flows from operating activities:
      Income from continuing operations                                    $       4,832    $       3,669
                                                                             ------------     ------------
       Adjustments to reconcile net income to
         net cash provided by operations:
           Depreciation and amortization                                           1,913            2,171
           Equity in income of limited partnership                                  (40)             (34)
           (Increase) decrease in deferred tax assets                              (297)               38
           (Decrease) in deferred tax liabilities                                  -                 (120)
           Changes in operating assets and liabilities:
                Decrease in accounts receivable                                    3,204              633
                (Increase) in costs incurred and income recognized
                   in excess of billings on uncompleted contracts                (5,323)            (818)
                Decrease in other receivables                                         17              192
                (Increase) in inventories                                        (1,236)          (2,895)
                (Increase) in prepaid expenses and other                            (15)             (59)
                (Decrease) in accounts payable and accrued expenses              (3,891)          (1,870)
                Increase in billings in excess of costs incurred and
                  income recognized on uncompleted contracts                         452           -
                Increase (decrease) in income taxes payable                        1,828            (648)
                Increase (decrease) in reserve for contract losses                    10            (171)
                Increase in advance payments on contracts                          1,237                3
                Other, net                                                         (111)             (14)
                                                                             ------------     ------------
                    Total adjustments                                            (2,252)          (3,592)
                                                                             ------------     ------------
           Net cash provided by operating activities                               2,580               77
                                                                             ------------     ------------
Cash flows from investing activities:
      Investment of unexpended industrial revenue bond proceeds                  (1,156)           -
      Investment in technology license                                             (500)           -
      Acquisition of businesses, net of cash acquired                             -               (8,373)
      Partial distribution from limited partnership                                  445           -
      Capital expenditures                                                       (2,435)          (1,177)
                                                                             ------------     ------------
           Net cash used in investing activities                                 (3,646)          (9,550)
                                                                             ------------     ------------
Cash flows from financing activities:
      Borrowings under bank line of credit                                         2,400            1,000
      Proceeds from industrial revenue  bond financing                             3,000           -
      Proceeds from exercise of stock options and warrants                         2,541           15,968
      Payments under lines of credit                                             (2,400)          (1,000)
      Payments of long-term debt                                                    (99)            (765)
      Purchase of treasury stock                                                 (3,717)            (194)
                                                                             ------------     ------------
           Net cash provided by financing activities                               1,725           15,009
                                                                             ------------     ------------
Net cash used in discontinued operations                                           (319)          (1,220)
                                                                             ------------     ------------
           Net increase in cash and cash equivalents                                 340            4,316

Cash and cash equivalents at beginning of period                                  13,041            7,665
                                                                             ------------     ------------
Cash and cash equivalents at end of period                                 $      13,381    $      11,981
                                                                             ============     ============

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


                                               4

Herley Industries, Inc. and Subsidiaries

Notes to Consolidated Financial Statements - (Unaudited)
- -------------------------------------------------------

1.   The  consolidated  financial  statements  include  the  accounts  of Herley
     Industries, Inc. and its subsidiaries,  all of which are wholly-owned.  All
     significant inter-company accounts and transactions have been eliminated in
     consolidation.

     On August 7, 2001 the Board of  Directors  declared a 3-for-2  stock  split
     effected as a stock dividend payable  September 10, 2001. All share and per
     share data included in this quarterly  report have been restated to reflect
     the stock split.  Due to rounding  differences,  earnings per share for the
     quarter  and  cumulatively  for the year to date may differ in total by one
     cent.

     In the opinion of the Company's management,  the accompanying  consolidated
     financial  statements  reflect all  adjustments  (which include only normal
     recurring   adjustments)  necessary  to  present  fairly  the  consolidated
     financial position and results of operations and cash flows for the periods
     presented.  These  financial  statements  (except  for  the  balance  sheet
     presented at July 29, 2001) are  unaudited and have not been reported on by
     independent public accountants.

     Results of operations for interim periods are not necessarily indicative of
     the results of operations for a full year due to external factors which are
     beyond the control of the Company.

2.   The Company entered into an agreement effective as of the close of business
     September  30, 2000,  to acquire all of the issued and  outstanding  common
     stock  of  Terrasat,  Inc.  ("Terrasat"),  a  California  corporation.  The
     transaction  provides  for the payment of  $6,000,000  in cash,  $3,000,000
     which was paid in December 2000 and  $3,000,000  which was paid in December
     2001. In addition,  the agreement  provides for additional cash payments in
     the future up to $2,000,000,  based on gross revenues  through December 31,
     2001.  The targeted  gross  revenues under the agreement were not achieved,
     therefore no addition cash payments are required.

     In August 2001, the FASB issued SFAS No 144  "Accounting for the Impairment
     or Disposal of Long-Lived Assets" which addresses financial  accounting and
     reporting  for the  impairment  of  long-lived  assets and for long-  lived
     assets to be disposed of. SFAS No 144 supersedes SFAS No. 121,  "Accounting
     for the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be
     Disposed Of," retains the  fundamental  provisions of Statement 121 for (a)
     recognition  and  measurement of the impairment of long-lived  assets to be
     held and used and (b) measurement of long-lived assets to be disposed of by
     sale. SFAS 144 also  supersedes the accounting and reporting  provisions of
     APB Opinion No. 30,  "Reporting  the Results of  Operations  Reporting  the
     Effects of Disposal of a Segment of a Business, and Extraordinary,  Unusual
     and  Infrequently  Occurring  Events and  Transactions,"  for segments of a
     business to be disposed  of, but retains the  requirement  of Opinion 30 to
     report discontinued  operations  separately from continuing  operations and
     extends  that  reporting  to a component  of an entity that either has been
     disposed of (by sale, by abandonment, or in a distribution to owners) or is
     classified as held for sale.  The provisions of this statement were adopted
     by the Company effective on July 30, 2001.

     In  January  2002  the  Board  of  Directors  of  the  Company  decided  to
     discontinue  the  operations  of  Terrasat  and to  seek a  buyer  for  the
     business.  The Company no longer  anticipates that Terrasat will be able to
     generate  sufficient  returns to justify  continued  investment  due to the
     overcapacity in the telecom industry and deteriorating  economic conditions
     in Terrasat's primary markets.  Consequently, the accompanying consolidated
     financial  statements  reflect  Terrasat  as  discontinued   operations  in
     accordance  with SFAS No. 144. The assets and  liabilities of Terrasat have
     been  classified  in the  accompanying  balance  sheet as "Assets  held for
     sale", and "Liabilities held for sale." Results of operations and cash

                                       5


     flows of Terrasat  have been  classified as  discontinued,  for all periods
     presented.

     The  following  table shows the  components  of assets and  liabilities  of
     Terrasat held for sale as of January 27, 2002:


                                              
                    Assets held for sale:
                     Accounts receivable         $   974
                     Inventory                       400
                                                 -------
                                                 $ 1,374
                                                 =======
                    Liabilities held for sale:
                     Accounts payable            $   396
                     Accrued expenses                100
                                                 -------
                                                 $   496
                                                 =======


     The sale of the assets and  liabilities,  and the  business of Terrasat was
     consummated on March 1, 2002 to certain  current  employees of Terrasat for
     cash and a note which  approximates  the value of the net  assets  held for
     sale as of January 27, 2002.

     Summarized below are the results of discontinued operations:


                                                     Thirteen  weeks ended         Twenty-six weeks ended
                                                     ---------------------         ----------------------
                                                   January 27,     January 28,    January 27,     January 28,
                                                     2002             2001           2002            2001
                                                     ----             ----           ----            ----
                                                                                    
        Net sales                                $    1,323     $     1,257     $    2,147     $     1,593
                                                      ------          -----          -----           -----
        Loss from discontinued operations               (11)            (2)          (229)             (9)
        Loss on net assets held for sale             (1,166)           -           (1,166)            -
        Income tax provision (benefit)                 (400)             21          (474)              26
                                                      ------          -----          -----           -----
     Net loss from discontinued operations       $     (777)    $      (23)     $    (921)     $      (35)
                                                      ======          =====          =====           =====

3.   On October 19, 2001, the Company  received  $3,000,000 in proceeds from the
     East Hempfield  Township  Industrial  Development  Authority  Variable Rate
     Demand/Fixed Rate Revenue Bonds Series of 2001 (the "Bonds"). The Bonds are
     due in varying  annual  installments  through  October 1, 2021. The initial
     installment of $95,000 is due October 1, 2002 and increases each year until
     the final  payment of $225,000 in 2021.  The interest  rate on the Bonds is
     reset weekly at the prevailing  market rate of the BMA Municipal index. The
     initial rate of interest was 2.1%, which, after giving effect to a ten year
     interest  rate swap  agreement  (See Note 4) becomes a fixed rate of 4.07%.
     The  interest  rate at  January  27,  2002 was  1.41%.  The bond  agreement
     requires a sinking fund payment on a monthly basis to fund the annual Bonds
     redemption  installment.  Proceeds  from the Bonds  are being  used for the
     construction of a 15,000 square foot expansion of the Company's  facilities
     in Lancaster PA, and for manufacturing  equipment. The presently unexpended
     proceeds  from  the  Bonds  are  presented  as a  noncurrent  asset  on the
     consolidated  balance  sheet at January 27, 2002.  As required by the Trust
     Indenture,  these funds have been invested in a US Government  money market
     portfolio, and are carried at cost which approximates market.


                                       6

     The Bonds are secured by a letter of credit expiring October 18, 2006 and a
     mortgage on the related properties pledged as collateral.

4.   The Company  recognizes all derivatives on the balance sheet at fair value.
     On the  date  the  derivative  instrument  is  entered  into,  the  Company
     generally designates the derivative as either (1) a hedge of the fair value
     of a recognized  asset or liability or of an  unrecognized  firm commitment
     ("fair value hedge") or (2) a hedge of a forecasted  transaction  or of the
     variability  of cash flows to be received or paid  related to a  recognized
     asset or  liability  ("cash  flow  hedge").  Changes in the fair value of a
     derivative that is designated as, and meets all the required  criteria for,
     a fair value  hedge,  along  with the gain or loss on the  hedged  asset or
     liability that is  attributable to the hedged risk, are recorded in current
     period  earnings.  Changes  in the  fair  value  of a  derivative  that  is
     designated  as, and meets all the required  criteria for, a cash flow hedge
     are recorded in accumulated  other  comprehensive  income and  reclassified
     into earnings as the underlying hedged item affects  earnings.  The portion
     of  the  change  in  fair  value  of a  derivative  associated  with  hedge
     ineffectiveness or the component of a derivative  instrument  excluded from
     the assessment of hedge  effectiveness  is recorded  currently in earnings.
     Also,  changes  in the  entire  fair  value  of a  derivative  that  is not
     designated  as a hedge are recorded  immediately  in earnings.  The Company
     formally documents all relationships between hedging instruments and hedged
     items,  as  well  as  its   risk-management   objective  and  strategy  for
     undertaking various hedge transactions.  This process includes relating all
     derivatives  that are  designated  as fair  value or cash  flow  hedges  to
     specific  assets and  liabilities  on the balance sheet or to specific firm
     commitments or forecasted transactions.

     The Company also formally assesses,  both at the inception of the hedge and
     on an  ongoing  basis,  whether  each  derivative  is highly  effective  in
     offsetting  changes in fair values or cash flows of the hedged item.  If it
     is determined that a derivative is not highly  effective as a hedge or if a
     derivative  ceases  to  be a  highly  effective  hedge,  the  Company  will
     discontinue hedge accounting prospectively.

     In October 2001, the Company entered into an interest rate swap with a bank
     pursuant to which it exchanged  floating rate  interest in connection  with
     the Bonds  discussed  in Note 3 on a notional  amount of  $3,000,000  for a
     fixed  rate of 4.07% for a 10 year  period  ending  October  1,  2011.  The
     notional  amount  reduces each year in tandem with the annual  installments
     due on the Bonds.  The fixing of the interest rate for this period  offsets
     the Company's exposure to the uncertainty of floating interest rates on the
     Bonds,  and as such has been designated as a cash flow hedge.  The hedge is
     deemed to be highly effective and any ineffectiveness will be recognized in
     interest expense in the reporting period.  The market value of the interest
     rate swap was  immaterial to the  consolidated  financial  statements as of
     January 27, 2002.  There was no material hedge  ineffectiveness  related to
     cash flow hedges during the period to be recognized in earnings.  There was
     no gain or loss reclassified from accumulated  other  comprehensive  income
     into earnings  during the quarter ended January 27, 2002 as a result of the
     discontinuance  of a cash flow hedge due to the probability of the original
     forecasted transaction not occurring.

5.   In  connection  with the plant  closings in Anaheim,  CA and Nashua,  NH in
     October  2001,  the Company  accrued  and charged to expense  approximately
     $406,000 for employee severance and benefits,  and lease termination costs.
     As of January  27, 2002 the Company  paid  approximately  $328,000 of these
     costs.

6.   In July 2001, the Financial  Accounting  Standards Board (FASB) issued SFAS
     No. 142 "Goodwill and Other Intangible  Assets" which requires the use of a
     non-amortization  approach to account for  purchased  goodwill  and certain
     intangibles.  Under  a  non-amortization  approach,  goodwill  will  not be
     amortized  into  results of  operations,  but instead  will be reviewed for
     impairments  which will be charged to results of  operations in the periods
     in which the  recorded  value of goodwill is more than its fair value.  The
     provisions of this  statement were adopted by the Company on July 30, 2001.
     The adoption of SFAS No.142  resulted in the Company's  discontinuation  of
     amortization  of its goodwill as of July 30, 2001. In  connection  with the
     adoption  of SFAS 142,  the Company was  required  to assess  goodwill  for
     impairment  within six months of adoption,  and completed its assessment in
     the second quarter of fiscal 2002.

                                       7


     The Company  operates as a single  integrated  business and as such has one
     operating  segment which is also the reportable  segment as defined in SFAS
     131.  Within  the  operating  segment,   the  Company  has  identified  two
     components  as  reporting   units  as  defined  under  SFAS  142,   defense
     electronics  and  commercial  technologies.  The Company has determined the
     carrying value of each reporting unit by assigning  assets and liabilities,
     including the existing  goodwill and intangible  assets, to those reporting
     units as of July 30, 2001. The Company has determined that an impairment of
     goodwill in the commercial technologies unit has occurred.  Accordingly,  a
     transition  adjustment in the amount of $4,637,000  has been recorded as of
     July 30, 2001 as a cumulative  effect of a change in accounting  principle.
     There is no tax benefit  associated with the adjustment  since the impaired
     goodwill is not deductible for income tax purposes.

     There was no impairment  in the  remaining  goodwill at January 27, 2002 of
     approximately $21,665,000 related to the defense electronics reporting unit
     based on current market capitalization of the Company. An annual impairment
     test will be  performed  in the fourth  quarter of each fiscal year and any
     future impairment of goodwill will be charged to operations.

     Amortization of goodwill  charged to continuing  operations for the quarter
     and  twenty-six  weeks ended January 28, 2001 and for the fiscal year ended
     July  29,  2001  was  approximately   $310,000,   $602,000  and  $1,296,000
     respectively.  Amortization of goodwill charged to discontinued  operations
     for the quarter  and  twenty-six  weeks ended  January 28, 2001 and for the
     fiscal  year ended July 29,  2001 was  approximately  $62,000,  $83,000 and
     $208,000 respectively.  Pro-forma net income (loss) and earnings (loss) per
     share  in  connection  with the  adoption  of SFAS  142 is as  follows  (in
     thousands except per share data):

     Income from continuing operations:



                                                       Thirteen weeks ended          Twenty-six weeks ended
                                                       --------------------          ----------------------
                                                     January 27,    January 28,    January 27,     January 28,
                                                        2002           2001           2002            2001
                                                        ----           ----           ----            ----
                                                                                       
       Income from continuing operations
         as reported                                  $  2,393       $  1,627        $  4,832       $  3,669
       Add goodwill amortization, net of
         income tax benefit                               -               201            -               391
                                                      --------       --------        --------       --------

           Adjusted  income from continuing
               operations                             $  2,393       $  1,828        $  4,832      $   4,060
                                                      ========       ========        ========      =========
       Earnings per common share-basic:
          From continuing operations as reported      $    .21       $    .16        $    .44      $     .38
          Goodwill amortization                            -              .02             -              .04
                                                      --------       --------        --------       --------
            Adjusted                                  $    .21       $    .18        $    .44      $     .42
                                                      ========       ========        ========      =========
       Earnings per common share-diluted:
          From continuing operations as reported      $    .20       $    .15        $    .41      $     .34
          Goodwill amortization                            -              .02             -              .04
                                                      --------       --------        --------       --------
            Adjusted                                  $    .20       $    .16        $    .41      $     .38
                                                      --------       --------        --------       --------

                                       8

         Net income (loss):


                                                       Thirteen weeks ended          Twenty-six weeks ended
                                                       --------------------          ----------------------
                                                     January 27,    January 28,    January 27,     January 28,
                                                        2002           2001           2002            2001
                                                        ----           ----           ----            ----
                                                                                       
       Net income as reported                        $   1,616       $  1,604       $   (726)      $   3,634
       Add goodwill amortization, net of
          income tax benefit                              -               248           -                452
                                                         -----          -----           ----           -----
            Adjusted net income                      $   1,616       $  1,852       $   (726)      $   4,086
                                                         =====          =====           ====           =====
       Earnings per common share-basic:
          As reported                                $     .14       $    .16       $   (.07)      $     .38
          Goodwill amortization                            -              .02           -                .04
                                                           ---            ---           ----             ---
            Adjusted                                 $     .14       $    .18       $   (.07)      $     .42
                                                           ===            ===           ====             ===
       Earnings per common share-diluted:
          As reported                                $     .13       $    .14       $   (.06)      $     .34
          Goodwill amortization                            -              .02            -               .04
                                                           ---            ---           ----             ---
            Adjusted                                 $     .13       $    .16       $   (.06)      $     .38
                                                           ===            ===           ====             ===


     Intangibles,  consisting  of patents  having an  estimated  useful  life of
     fourteen  years,  are carried at an aggregate gross amount of $568,000 with
     accumulated  amortization  at January  27, 2002 of  $125,000.  Amortization
     expense for the twenty-six  weeks ended January 27, 2002 was  approximately
     $21,000.  Estimated annual  amortization  expense for each of the next five
     fiscal years is approximately $41,000.

7.   The   following   table  shows  the   calculation   of  basic  and  diluted
     weighted-average shares outstanding (in thousands except per share data):


                                             Thirteen weeks ended
                                             --------------------
                                      January 27, 2002  January 28, 2001
                                      ----------------  ---------------
                                                        
    Basic weighted-average shares            11,238           10,263
       Effect of dilutive securities:
         Employee stock options and warrants    748              837
                                             ------           ------
    Diluted weighted-average shares          11,986           11,100
                                             ======           ======

     Options to purchase 2,500 shares of common stock, with an exercise price of
     $15.90, were outstanding during the second quarter of fiscal 2002, but were
     not included in the  computation  of diluted EPS because the exercise price
     is greater than the average market price of the common shares. The options,
     which expire  November 24, 2006,  were still  outstanding as of January 27,
     2002.  Options to purchase  93,000  shares of common  stock,  with exercise
     prices ranging from $12.59 to $14.25,  were  outstanding  during the second
     quarter of fiscal 2001 but were not included in the  computation of diluted
     EPS because the exercise  prices are greater than the average  market price
     of the common shares.

                                       9



                                                   Twenty-six weeks ended
                                                   ----------------------
                                              January 27, 2002   January 28, 2001
                                              ----------------   ----------------
                                                                 
    Basic weighted-average shares                   10,964             9,624
       Effect of dilutive securities:
          Employee stock options and warrants          864             1,008
                                                    ------            ------
    Diluted weighted-average shares                 11,828            10,632
                                                    ======            ======

     Options to purchase 2,500 shares of common stock, with an exercise price of
     $15.90,  were  outstanding  during the first six months of fiscal 2002, but
     were not  included in the  computation  of diluted EPS because the exercise
     price is greater than the average  market price of the common  shares.  The
     options,  which  expire  November 24, 2006,  were still  outstanding  as of
     January 27, 2002.  Options to purchase 68,125 shares of common stock,  with
     exercise prices ranging from $13.67 to $14.25,  were outstanding during the
     first six months of fiscal 2001 but were not included in the computation of
     diluted EPS because the exercise prices are greater than the average market
     price of the common shares.

     As of March 1, 2002, 11,521,765 shares of common stock were outstanding.

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


                                              Twenty-six weeks ended
                                              ----------------------
                                          January 27, 2002  January 28, 2001
                                          ----------------  ----------------
                                                        
       Cash paid during the period for:
          Interest                            $     143       $    161
          Income Taxes                              309          2,733
       Cashless exercise of stock options         7,867             47
          Tax benefit related to stock options    5,742            161

                                       10



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

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

Certain  statements  contained in this report are  "forward-looking  statements"
that involve  various  important  assumptions,  risks,  uncertainties  and other
factors which could cause the Company's actual results to differ materially from
those expressed in such forward-looking  statements.  Forward-looking statements
can be identified by terminology  such as "may",  "will",  "should",  "expects",
"intends", "anticipates",  "believes",  "estimates",  "predicts", "continue", or
the negative of these terms or other  comparable  terminology.  These  important
factors  include,  without  limitation,  a large  percentage  of sales are under
government contracts, cost overruns under fixed price contracts,  doing business
in foreign  markets,  customer  concentration,  competitive  factors and pricing
pressures,  effective  integration of acquired businesses,  management of future
growth, recruiting and retaining qualified technical personnel, general economic
conditions,  the events of September 11, 2001, as well as other risks previously
disclosed in the Company's  securities filings and press releases.  Although the
Company  believes  that  the  expectations   reflected  in  the  forward-looking
statements are reasonable,  it cannot guarantee  future results,  performance or
achievements.  Further,  the  Company  is  under  no duty to  update  any of the
forward-looking  statements  after the date of this quarterly  report to conform
such statements to actual results.

Results of Operations

Thirteen weeks ended January 27, 2002 and January 28, 2001
- ----------------------------------------------------------

Net sales from  continuing  operations  for the thirteen weeks ended January 27,
2002 were  approximately  $21,840,000  compared  to  $17,065,000  in the  second
quarter of fiscal 2001. The sales increase of $4,775,000 (28.0%) is attributable
to increased revenue in defense electronics of $4,800,000;  offset by a decrease
of $25,000 in commercial technologies.

The gross profit  margin of 32.2% in the thirteen  weeks ended  January 27, 2002
was lower  than the  margin of 33.5% in the  second  quarter  of the prior  year
primarily due to the  continued  investment  in new product  development  in the
Company's defense electronics business and a change in product mix.

Selling and  administrative  expenses for the thirteen  weeks ended  January 27,
2002  increased  approximately  $130,000 as  compared  to the second  quarter of
fiscal 2001.  In  connection  with the adoption of SFAS 142 as of July 30, 2001,
the  Company  ceased  amortization  of goodwill  (See Note 6) which  amounted to
$372,000 in the quarter  ended January 28, 2001, of which $62,000 is included in
discontinued  operations.  Other  changes  include an  increase in legal fees of
$346,000 and net changes in payroll and related costs of $94,000.

Investment  income  decreased  approximately  $41,000 from the prior year second
quarter  primarily  due to lower  interest  earned on temporary  investments  of
excess cash. Interest expense increased approximately $45,000 as compared to the
second quarter of fiscal 2001 due to the  $3,000,000  financing of the expansion
of the  Lancaster  facility  through  industrial  revenue  bonds  and  temporary
borrowings of $2,400,000 under the bank line of credit.

Twenty-six weeks ended January 27, 2002 and January 28, 2001
- ------------------------------------------------------------

Net sales from continuing operations for the twenty-six weeks ended January 27,
2002 were approximately $44,053,000 compared to $34,823,000 in the first six
months of fiscal 2001. The sales increase of $9,230,000 (26.5%) is attributable
to increased revenue in defense electronics of $8,097,000; and increased revenue
of $1,133,000 in commercial technologies.

                                       11


The gross profit margin of 33.3% in the twenty-six  weeks ended January 27, 2002
was lower than the margin of 35.9% in fiscal 2001 primarily due to the continued
investment  in new product  development  in the  Company's  defense  electronics
business and a change in product mix.

Selling and  administrative  expenses for the twenty-six weeks ended January 27,
2002  decreased  approximately  $27,000 in the  aggregate  as compared to fiscal
2001.  In  connection  with the  adoption of SFAS 142 as of July 30,  2001,  the
Company ceased  amortization of goodwill (See Note 6) which amounted to $685,000
in the twenty-six  weeks ended January 28, 2001, of which $83,000 is included in
discontinued  operations.  Other  changes  include an  increase in legal fees of
$440,000,  a net  increase  in payroll  related  expenses of $56,000 and various
other changes of $79,000.

Plant closing costs in connection with the facilities in Nashua, NH and Anaheim,
CA were accrued in October 2001 in the amount of $406,000 of which  $328,000 was
paid as of January 27, 2002.

Investment income decreased  approximately $22,000 from the prior year primarily
due to lower interest earned on temporary  investments of excess cash.  Interest
expense  increased  approximately  $59,000 as compared to fiscal 2001 due to the
$3,000,000  financing  of  the  expansion  of  the  Lancaster  facility  through
industrial  revenue bonds and temporary  borrowings of $2,400,000 under the bank
line of credit.

Discontinued operations
- -----------------------

In January 2002 the Board of Directors of the Company decided to discontinue the
operations of the Company's telecommunications subsidiary, Terrasat, Inc. and to
seek a buyer for the business.  The Company no longer  anticipates that Terrasat
will be able to generate sufficient returns to justify continued  investment due
to  the  overcapacity  in  the  telecom  industry  and  deteriorating   economic
conditions  in  Terrasat's   primary  markets.   The  sale  of  the  assets  and
liabilities,  and the business of Terrasat was  consummated  on March 1, 2002 to
certain current employees of Terrasat for cash and a note which approximates the
value of the net assets held for sale as of January 27, 2002.


Net sales of Terrasat  were  approximately  $1,323,000  and  $1,257,000  for the
thirteen  weeks ended January 27, 2002 and January 28, 2001,  respectively.  The
net loss from discontinued  operations was $777,000 in 2002 and $23,000 in 2001.
The results for 2002 includes a loss on net assets held for sale of  $1,166,000.
A tax benefit of $400,000 was recognized in 2002, and a tax provision of $21,000
was recorded in 2001.

Net sales of Terrasat  were  approximately  $2,147,000  and  $1,593,000  for the
twenty-six weeks ended January 27, 2002 and January 28, 2001, respectively.  The
net loss from discontinued  operations was $921,000 in 2002 and $35,000 in 2001.
The results for 2002 includes an impairment of assets  adjustment of $1,166,000.
A tax benefit of $474,000 was recognized in 2002, and a tax provision of $26,000
was recorded in 2001.

Change in accounting principle
- ------------------------------

In July 2001, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
142  "Goodwill  and  Other  Intangible  Assets"  which  requires  the  use  of a
non-amortization   approach  to  account  for  purchased  goodwill  and  certain
intangibles.  Under  a  non-amortization  approach,  goodwill  and  will  not be
amortized  into  results  of  operations,  but  instead  will  be  reviewed  for
impairments  which will be charged to results of  operations  in the  periods in
which the recorded value of goodwill is more than its fair value. The provisions
of this  statement were adopted by the Company on July 30, 2001. The adoption of
SFAS No.142  resulted in the Company's  discontinuation  of  amortization of its
goodwill as of July 30, 2001.

In connection  with the adoption of SFAS 142, the Company was required to assess
goodwill  for  impairment  within  six months of  adoption,  and  completed  its
assessment in the second quarter of fiscal 2002.

                                       12

The  Company  operates  as a  single  integrated  business  and as such  has one
operating  segment which is also the reportable  segment as defined in SFAS 131.
Within the  operating  segment,  the Company has  identified  two  components as
reporting  units as defined under SFAS 142,  defense  electronics and commercial
technologies.  The Company has  determined  the carrying value of each reporting
unit by assigning  assets and liabilities,  including the existing  goodwill and
intangible assets, to those reporting units as of July 30, 2001. The Company has
determined  that an impairment of goodwill in the commercial  technologies  unit
has occurred.  Accordingly,  a transition adjustment in the amount of $4,637,000
has been  recorded  as of July 30,  2001 as a  cumulative  effect of a change in
accounting  principle.  There is no tax benefit  associated  with the adjustment
since the impaired goodwill is not deductible for income tax purposes.

There was no  impairment  in the  remaining  goodwill  at  January  27,  2002 of
approximately  $21,665,000  related to the defense  electronics  reporting  unit
based on current market capitalization of the Company. An annual impairment test
will be  performed  in the  fourth  quarter of each  fiscal  year and any future
impairment of goodwill will be charged to operations.

Amortization  of goodwill  charged to continuing  operations for the quarter and
twenty-six  weeks ended  January 28, 2001 and for the fiscal year ended July 29,
2001  was  approximately   $310,000,   $602,000  and  $1,296,000   respectively.
Amortization of goodwill charged to discontinued  operations for the quarter and
twenty-six  weeks ended  January 28, 2001 and for the fiscal year ended July 29,
2001 was approximately $62,000, $83,000 and $208,000 respectively.

Liquidity and Capital Resources

As of January 27, 2002 and July 29, 2001,  working  capital was  $56,253,000 and
$46,804,000,   respectively,   and  the  ratio  of  current  assets  to  current
liabilities was 4.72 to 1 and 3.50 to 1, respectively.

As is customary  in the defense  industry,  inventory  is partially  financed by
progress  payments.  The  unliquidated  balance of these  advanced  payments was
approximately $1,498,000 at January 27, 2002, and $261,000 at July 29, 2001.

Net cash provided by continuing  operations  during the period was approximately
$2,080,000  as compared to $77,000 in the prior fiscal year.  Significant  items
contributing  to  the  sources  of  funds  include  income  from  operations  of
$6,745,000  (adjusted for depreciation and amortization),  higher collections of
accounts  receivable of $3,204,000,  increases in advanced payments on contracts
of $1,237,000,  and an increase of $1,828,000 in income taxes.  Offsetting these
increases are additional costs incurred on uncompleted  contracts of $5,323,000,
an increase in inventory of $1,236,000,  and a decrease in accounts  payable and
accrued expenses of $3,891,000.

Net cash used in investing  activities  consists of the investment of unexpended
proceeds of approximately  $1,156,000 from the industrial  revenue bond funding,
$2,435,000  for  capital  expenditures,  and  $500,000  for a license of certain
technology;  offset by a partial  distribution  from the limited  partnership of
$445,000.

The Company  maintains a revolving  credit facility with a bank for an aggregate
of $30,000,000,  which expires  January 31, 2004. The revolving  credit facility
requires  the  payment of  interest  only on a monthly  basis and payment of the
outstanding principal balance on January 31, 2004. Interest is set at 1.65% over
the FOMC Federal Funds Target Rate ( 3.55% at January 27, 2002).  There is a fee
of 15 basis points per annum on the unused  portion of the credit line in excess
of $20,000,000  payable  quarterly.  There were no borrowings  outstanding as of
January 27, 2002 and July 29, 2001.  During the period the Company  borrowed and
repaid $2,400,000 under the credit facility for working capital needs.  Stand-by
letters of credit were  outstanding in the amount of $5,238,000 under the credit
facility at January 27, 2002.

                                       13

During the period  ended  January 27,  2002,  the Company  received  proceeds of
$3,000,000 from the issuance of industrial  revenue bonds in connection with the
financing of the plant  expansion in  Lancaster  PA, and received  approximately
$2,541,000 from the exercise of common stock options by employees.

The Company  received 201,273 shares of common stock during the period valued at
$3,717,000 in exchange for payroll taxes due from employees upon the exercise of
stock options.

The Company believes that presently anticipated future cash requirements will be
provided by  internally  generated  funds and  existing  credit  facilities.  At
January 27, 2002,  the Company had cash and cash  equivalents  of  approximately
$13,381,000. A significant portion of the Company's revenue for fiscal 2002 will
be generated from its existing backlog of sales orders.  The adjusted backlog of
orders (to reflect the discontinued  business of Terrasat,  Inc.) at January 27,
2002 was in excess of $80,000,000. All orders included in backlog are covered by
signed  contracts  or  purchase  orders.   Nevertheless,   contracts   involving
government  programs may be terminated at the discretion of the  government.  In
the event of the  cancellation of a significant  amount of government  contracts
included in the  Company's  backlog,  the Company  will be required to rely more
heavily on its existing credit  facility to fund its operations.  The Company is
not  aware  of  any  events  which  are  reasonably  likely  to  result  in  any
cancellation of its government contracts.  The Company has $24,762,000 available
under its bank credit facility, net of outstanding stand-by letters of credit of
$5,238,000.

Future payments required on long-term debt are as follows (in thousands):


         Twelve months                        Industrial    Capital
            ended                  Mortgage     revenue      lease
           January         Total     note        bonds     obligations
         -------------     -----   --------   ----------   -----------
                                                  
            2003         $  258    $   78       $   95       $ 85
            2004            207        83          100         24
            2005            204        89          105         10
            2006            207        97          110          -
            2007            219       104          115          -
           Future         4,759     2,284        2,475          -
                         ------    ------       ------       ----
                         $5,854    $2,735       $3,000       $119
                         ======    ======       ======       ====


Stand-by letters of credit expire as follows:


           During
           fiscal
            year         Amount
           ------        ------
                    
            2002       $    333
            2003          1,450
            2004          3,065
            2005            115
            2006            275

                                       14


Minimum annual rentals under noncancellable  operating leases are as follows (in
thousands):


           During
           fiscal
            year         Amount
           ------        ------
                      
            2002         $  655
            2003            951
            2004            807
            2005            781
            2006            803
           Future         2,572




Item 3:  Quantitative and Qualitative Disclosures About Market Risk

The Company is subject to market risk associated with changes in interest rates.
In October  2001,  the Company  entered  into an interest  rate swap with a bank
pursuant to which it exchanged  floating rate  interest in  connection  with the
Bonds discussed in Note 3 on a notional amount of $3,000,000 for a fixed rate of
4.07% for a 10 year period ending October 1, 2011.  The notional  amount reduces
each year in tandem with the annual installments due on the Bonds. The fixing of
the  interest  rate  for this  period  offsets  the  Company's  exposure  to the
uncertainty  of  floating  interest  rates  on the  Bonds,  and as such has been
designated as a cash flow hedge.  The hedge is deemed to be highly effective and
any  ineffectiveness  will be  recognized  in interest  expense in the reporting
period.  The  market  value of the  interest  rate  swap was  immaterial  to the
consolidated  financial statements as of January 27, 2002. There was no material
hedge  ineffectiveness  related  to cash flow  hedges  during  the  period to be
recognized in earnings.  There was no gain or loss reclassified from accumulated
other  comprehensive  income into earnings  during the quarter ended January 27,
2002,  as a  result  of the  discontinuance  of a  cash  flow  hedge  due to the
probability of the original forecasted transaction not occurring.

The Company  has not entered  into any market  risk  sensitive  instruments  for
trading purposes.

                                       15

PART II  -  OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS:

     In August 2001,  Robinson  Laboratories,  Inc.  and Ben  Robinson  filed an
     amended  complaint  against us in the United States  District Court for the
     Eastern District of New York. The Company acquired Robinson Laboratories in
     January 2000. The core  allegations are (1) that the Company has not issued
     certain  shares  of  common  stock  in  connection  with  certain  earn out
     requirements  contained in an asset  purchase  agreement  dated February 1,
     2000; (2) that the Company  breached an employment  agreement with Robinson
     by terminating  his employment;  and (3) that the Company  breached a stock
     option  agreement  with Robinson.  In September  2001, the Company filed an
     answer and affirmative  defenses and  counterclaims  in this matter denying
     the material  allegations of the amended complaint.  The Company also filed
     counterclaims  against both Robinson  Laboratories  and Robinson.  In these
     counterclaims, the Company's core allegations concern Robinson's misconduct
     (1) in  connection  with  the  manner  he  attempted  to  satisfy  Robinson
     Laboratories'  earn  out  requirements;   (2)  misrepresentations  made  in
     connection  with  the  asset  purchase  agreement;  (3)  wrongdoing  as the
     Company's  employee  leading to his  termination;  and (4)  post-employment
     wrongdoing  in  connection  with a new  company.  In  addition to seeking a
     declaratory  judgment,  the Company also asserted  claims for,  among other
     things,  fraud,  breach of  contract,  breach  of  fiduciary  duty,  unfair
     competition   and  tortious   interference   with  actual  and  prospective
     contractual  relationships.  The parties are now engaged in  discovery  and
     expect a trial date this year. The Company believes that it has meritorious
     defenses to this action.


ITEM 2  - CHANGES IN SECURITIES:

        None

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES:

       None

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS:

     (a)  The Registrant  held its Annual Meeting of Stockholders on January 10,
          2002.

     (b)  Three  directors were elected at the Annual Meeting of Stockholders as
          follows:

          Class II - To serve until the Annual Meeting of  Stockholders  in 2004
          or until their successors are chosen and qualified:


     Name                        Votes For    Votes Withheld
     ----                        ---------    --------------
                                           
     Myron Levy                   8,492,775      1,648,417
     John A. Thonet              10,100,428         40,764
     Dr. Alvin M. Silver         10,108,900         32,292


ITEM 5 - OTHER INFORMATION:

     None

                                       16



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

     (a)  Exhibits

          10.1 Amendment  to Loan  Agreement  dated  February  15, 2001  between
               Registrant  and Allfirst  Bank,  successor to The First  National
               Bank of Maryland.

     (b)  Reports on Form 8-K

          No reports on Form 8-K were filed  during the first  quarter of fiscal
          2001.

                                       17





                                    FORM 10-Q


                                   SIGNATURES

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



                               HERLEY INDUSTRIES, INC.
                               ----------------------------------------
                               Registrant


                               By:  /s/ Myron Levy
                               --------------------------------------
                               Myron Levy, Chief Executive Officer


                               By:  /s/ Anello C. Garefino
                               ----------------------------------------
                               Anello C. Garefino, Principal Financial Officer


DATE: March 8, 2002

                                       18