UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-Q

(Mark One)

          [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended: October 30, 2005

                                       or
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

             For the transition period from __________ to __________

                         Commission File Number 0-5411

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

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

101 North Pointe Boulevard, Lancaster, Pennsylvania         17601
     (Address of Principal Executive Offices)             (Zip Code)

Registrant's Telephone Number, including Area Code:     (717) 735-8117

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

                  [ X ]  Yes            [  ]  No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act)

                  [ X ]  Yes            [  ]  No

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act      [  ]  Yes       [ X ] No

As of December 6, 2005 - 14,473,375 shares of Common Stock.



                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES

                               INDEX TO FORM 10-Q



                                                                     PAGE
                                                                     ----
PART  I  -  FINANCIAL   INFORMATION

Item 1 -    Financial Statements:

Consolidated Balance Sheets -
  October 30, 2005 and July 31, 2005                                   2

Consolidated Statements of Income -
  For the Thirteen weeks ended October 30, 2005
  and October 31, 2004                                                 3

Consolidated Statement of Shareholders' Equity-
  For the Thirteen weeks ended October 30, 2005                        4

Consolidated Statements of Cash Flows -
  For the Thirteen weeks ended October 30, 2005
  and October 31, 2004                                                 5

Notes to Consolidated Financial Statements                             6

Item 2 - Management's Discussion and Analysis of
         Financial Condition and Results of Operations                14

Item 3 - Quantitative and Qualitative Disclosures About Market Risk   17

Item 4 - Controls and Procedures                                      17

PART II  -  OTHER   INFORMATION

Item 1 - Legal Proceedings                                            17

Item 6 - Exhibits                                                     18

Signatures                                                            19




Part I - Financial Information
Item 1 - Financial Statements

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



                                                                      October 30,      July 31,
                                                                          2005            2005
                                                                     ------------    ------------
                          ASSETS
                                                                                
Current Assets:
   Cash and cash equivalents                                          $   21,165      $   20,331
   Trade accounts receivable                                              27,695          27,258
   Costs incurred and income recognized in excess
     of billings on uncompleted contracts, including claims               17,415          16,058
   Other receivables                                                       1,300           1,414
   Inventories, net of allowance of $4,687 in fiscal 2006
     and $4,492 in fiscal 2005                                            56,181          53,668
   Deferred taxes and other                                                3,921           3,782
                                                                      ----------      ----------
                    Total Current Assets                                 127,677         122,511
Property, Plant and Equipment, net                                        30,023          29,461
Goodwill                                                                  70,880          70,831
Intangibles, net of accumulated amortization of $2,127 in
     fiscal 2006 and $1,680 in fiscal 2005                                20,499          20,554
Other Assets                                                                 727             744
                                                                      ----------      ----------
                                                                      $  249,806      $  244,101
                                                                      ==========      ==========
            LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
   Current portion of long-term debt                                  $      218      $      797
   Accounts payable and accrued expenses                                  23,988          24,477
   Billings in excess of costs incurred and
     income recognized on uncompleted contracts                              756             538
   Income taxes payable                                                    5,225           3,760
   Reserve for contract losses                                               420             630
   Advance payments on contracts                                           4,111           3,966
                                                                      ----------      ----------
                    Total Current Liabilities                             34,718          34,168
Long-term Debt                                                             4,840           5,000
Other Long-term Liabilities                                                1,143           1,042
Deferred Income Taxes                                                      6,261           6,254
                                                                      ----------      ----------
                                                                          46,962          46,464
                                                                      ----------      ----------
Commitments and Contingencies
Shareholders' Equity:
   Common stock, $.10 par value; authorized
     20,000,000 shares; issued and outstanding
     14,468,875 in fiscal 2006 and 14,389,625 in fiscal 2005               1,447           1,439
   Additional paid-in capital                                            110,302         109,118
   Retained earnings                                                      89,907          85,932
   Accumulated other comprehensive income                                  1,188           1,148
                                                                      ----------      ----------
                    Total Shareholders' Equity                           202,844         197,637
                                                                      ----------      ----------
                                                                      $  249,806      $  244,101
                                                                      ==========      ==========

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
                                                      October 30,        October 31,
                                                         2005              2004
                                                     -------------     -------------
                                                                   
Net sales                                              $   41,938        $   33,590
                                                     -------------     -------------
Cost and expenses:
      Cost of products sold                                27,813            22,784
      Selling and administrative expenses                   8,587             5,802
                                                     -------------     -------------
                                                           36,400            28,586
                                                     -------------     -------------
      Income from operations                                5,538             5,004
                                                     -------------     -------------
Other income (expense), net
      Investment income                                       110               224
      Interest expense                                        (83)              (79)
      Foreign exchange gain                                   113                 -
                                                     -------------     -------------
                                                              140               145
                                                     -------------     -------------

       Income before income taxes                           5,678             5,149
Provision for income taxes                                  1,703             1,596
                                                     -------------     -------------

      Net income                                       $    3,975        $    3,553
                                                     =============     =============

Earnings per common share - Basic                      $      .28        $      .25
                                                     =============     =============

      Basic weighted average shares                        14,446            14,252
                                                     =============     =============

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

      Diluted weighted average shares                      15,240            14,936
                                                     =============     =============

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


                                       3


                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
                      Thirteen weeks ended October 30, 2005
                        (In thousands except share data)



                                                                                                        Accumulated
                                                                             Additional                    Other
                                                       Common Stock           Paid-in     Retained     Comprehensive
                                                    Shares       Amount       Capital     Earnings         Income          Total
                                                 -------------   --------    ---------    ---------   ----------------   ---------
                                                                                                     
Balance at July 31, 2005                           14,389,625  $   1,439      109,118       85,932         1,148       $  197,637

Exercise of stock options                              79,250          8          890                                         898
Stock option compensation                                                          78                                          78
Tax benefit upon exercise of stock
  options                                                                         216                                         216
                                                 -------------   --------    ---------    ---------     -----------      ---------
     Subtotal                                      14,468,875      1,447      110,302       85,932         1,148          198,829
                                                 -------------   --------    ---------    ---------     -----------      ---------
Net income                                                                                   3,975                          3,975
Other comprehensive income, net of tax:
   Unrealized gain on interest rate swap                                                                      12               12
   Foreign currency translation gain                                                                          28               28
                                                                                                                         ---------
 Comprehensive income                                                                                                       4,015

                                                 -------------   --------    ---------    ---------     -----------      ---------
Balance at October 30, 2005                        14,468,875  $   1,447      110,302       89,907         1,188       $  202,844
                                                 =============   ========    =========    =========     ===========      =========

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


                                       4


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



                                                                              Thirteen weeks ended
                                                                         October 30,        October 31,
                                                                            2005               2004
                                                                        --------------     --------------
                                                                                     
Cash flows from operating activities:
      Net income                                                        $       3,975      $       3,553
                                                                        --------------     --------------
      Adjustments to reconcile net income to
         net cash provided by operations:
           Depreciation and amortization                                        1,730              1,149
           Stock-based compensation expense                                        78                -
           Increase in deferred tax assets                                        (30)               -
           Foreign exchange gain                                                  (31)               -
           Changes in operating assets and liabilities:
                (Increase) decrease  in trade accounts receivable                (437)             4,126
                (Increase) decrease in costs incurred and income
                   recognized in excess of billings on
                   uncompleted contracts, and claims                           (1,357)               175
                Decrease (increase) in other receivables                          114               (265)
                Increase in inventories                                        (2,513)              (766)
                Increase in deferred taxes and other                             (139)              (473)
                Decrease in accounts payable
                  and accrued expenses                                           (489)               (60)
                Increase (decrease) in billings in excess of
                  costs incurred and income recognized
                  on uncompleted contracts                                        218               (624)
                Increase in income taxes payable                                1,465              1,041
                Decrease in accrual for contract losses                          (210)              (327)
                Increase (decrease)  in advance payments on contracts             145               (231)
                Other, net                                                        123                160
                                                                        --------------     --------------
                     Total adjustments                                         (1,333)             3,905
                                                                        --------------     --------------

           Net cash provided by operating activities                            2,642              7,458
                                                                        --------------     --------------

Cash flows from investing activities:
      Acquisition of businesses, net of cash acquired                            -                (3,753)
      Acquisition of technology license                                          (375)               -
      Partial distribution from limited partnership                              -                    10
      Capital expenditures                                                     (1,820)            (2,044)
                                                                        --------------     --------------
           Net cash used in investing activities                               (2,195)            (5,787)
                                                                        --------------     --------------

Cash flows from financing activities:
      Borrowings under bank line of credit                                      4,000                -
      Proceeds from exercise of stock options                                     898                559
      Payments of long-term debt                                                 (727)              (727)
      Payments under bank line of credit                                       (4,000)               -
      Income tax benefit from exercise of stock options                           216                200
                                                                        --------------     --------------
           Net cash provided by financing activities                              387                 32
                                                                        --------------     --------------

           Net increase in cash and cash equivalents                              834              1,703

Cash and cash equivalents at beginning of period                               20,331             66,181
                                                                        --------------     --------------

Cash and cash equivalents at end of period                              $      21,165      $      67,884
                                                                        ==============     ==============

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


                                       5


                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (UNAUDITED)


1.   Interim Reporting

     The  accompanying  unaudited  consolidated  financial  statements have been
     prepared in accordance  with  instructions  to Form 10-Q and do not include
     all of the  information  and footnotes  required by  accounting  principles
     generally  accepted in the United States of America for complete  financial
     statements.  In the opinion of management,  all adjustments  (consisting of
     normal recurring  accruals)  considered  necessary for a fair  presentation
     have  been  included.   Operating  results  for  interim  periods  are  not
     necessarily  indicative of the results of  operations  that may be expected
     for a full year.  These  statements  should be read in conjunction with the
     consolidated  financial  statements  and notes  thereto,  and the Company's
     description of critical accounting policies, included in the Company's 2005
     Annual Report on Form 10-K/A Amendment 1 for the fiscal year ended July 31,
     2005, as filed with the Securities and Exchange Commission.

     The unaudited  consolidated  financial  statements  include the accounts of
     Herley  Industries,  Inc. and its wholly-owned  subsidiaries,  collectively
     referred to as the "Company."  All  significant  intercompany  accounts and
     transactions have been eliminated.

     Certain  prior period  balances  have been  reclassified  to conform to the
     current period's financial statement presentation.

2.   Acquisitions

     The Company  entered  into an agreement as of September 1, 2004 to purchase
     the  majority of the assets and assume the majority of the  liabilities  of
     Reliable System Services  Corporation of Melbourne,  Florida for $3,725,000
     in cash, plus acquisition  costs of approximately  $28,000.  The results of
     operations  of RSS are included in the  consolidated  financial  statements
     from September 1, 2004. The Company operates the business as a wholly-owned
     subsidiary under the name  Herley-RSS,  Inc.  ("RSS").  RSS was acquired by
     Herley in order to capitalize on its synergies  with Herley's other product
     lines,  particularly in "over the horizon" command and control (C2) systems
     for drones and targets. RSS designs,  develops and produces satellite-based
     command and control  systems for prime  defense  contractors  and  entities
     worldwide.

     The Company entered into an agreement as of February 1, 2005 to acquire all
     of the capital stock of Micro  Systems,  Inc.  ("MSI"),  Fort Walton Beach,
     Florida for payments of $21,473,328 in cash, plus acquisition costs accrued
     of approximately  $16,000, and the assumption of certain  liabilities.  The
     results of  operation  of MSI are  included in the  consolidated  financial
     statements  from  February 1, 2005.  MSI was acquired by Herley in order to
     capitalize on its synergies with Herley's legacy product lines, consolidate
     operations, addition of engineers and increase its capabilities in the area
     of control avionics,  and target control systems. MSI is a market leader in
     the design and  manufacturing  of command and control systems for operation
     of unmanned aerial, seaborne and ground targets and missiles.

     The Company entered into an agreement as of April 1, 2005 to acquire all of
     the capital stock of Innovative Concepts,  Inc. ("ICI"),  McLean,  Virginia
     for cash payments of  $24,378,330,  the assumption of certain  liabilities,
     and a cash advance of $3,250,000  for the  repayment of debt  assumed.  The
     results of  operations  of ICI are included in the  consolidated  financial
     statements  from  April 1,  2005.  ICI was  acquired  by Herley in order to
     capitalize  on its tactical  data link  technology  for exchange of digital
     information.  ICI has a  successful  history of  developing  and  providing
     wireless   communications   technology  and  real-time   embedded  systems,
     software,  hardware  and  high-speed  processing  in support of the defense
     industry.

     All of the  acquisitions  completed  by the  Company are  accounted  for in
     accordance  with the provisions of SFAS No. 141,  "Business  Combinations",
     which  requires that all business  combinations  be accounted for using the
     purchase method.

     For the three acquisitions  outlined above, the allocation of the aggregate
     purchase price (net of cash acquired of approximately $1,463,000), based on
     a review of the fair value of the assets acquired and liabilities  assumed,
     is as follows (in thousands):

                                       6




       Acquisition                                RSS                  MSI                  ICI
       Effective Date                      September 1, 2004    February 1, 2005       April 1, 2005
       ---------------                     ------------------   -----------------      --------------
                                                                                   
       Current assets                                $ 483             $1,534               $8,759
       Property, plant and equipment                    72              2,038                  681
       Other assets                                      -                  1                    -
       Intangible assets                                 -              4,400               10,200
       Goodwill                                      3,456             15,148               17,189
       Current liabilities                            (258)            (2,436)              (9,860)
                                                  --------           --------             --------
      Aggregate purchase price                     $ 3,753           $ 20,685             $ 26,969
                                                  ========           ========             ========

     The  Company's   consolidated   financial  statements  reflect  preliminary
     estimates  of the fair value of the ICI  assets  acquired  and  liabilities
     assumed  and the  related  allocations  of the  purchase  price.  The final
     determination of the fair value of liabilities assumed and final allocation
     of the  purchase  price is expected to be completed no later than the third
     quarter of fiscal  2006,  and may differ from the  amounts  included in the
     accompanying consolidated financial statements.

     Prior to the acquisition of MSI, MSI had leased one of its two buildings in
     Fort  Walton  Beach  Florida  from  MSI  Investments,   a  Florida  General
     Partnership.  MSI Investments is owned by four  individuals,  three of whom
     are  currently  employees  of MSI.  This lease has an  original  term of 15
     years,   ending   December  31,  2012.   The  lease  costs   currently  are
     approximately   $278,000  on  an  annual  basis,   including  the  tenant's
     obligation to pay for insurance and property taxes.  The base lease rate is
     adjusted every January for changes in the consumer price index,  using 1997
     as the base year.

3.   Claims on Major Contracts
     Claims include amounts in excess of the original  contract price (as it may
     be adjusted  for approved  change  orders) that we seek to collect from our
     customers  for  delays,  errors in  specifications  and  designs,  contract
     terminations,  change  orders in dispute or unapproved as to both scope and
     price, or other causes of  unanticipated  additional costs and are included
     in  estimated  revenues  when  recovery of the amounts is probable  and the
     costs can be reasonably estimated.  Claims receivable in the amount of $2.2
     million at October  30,  2005 are  included  in costs  incurred  and income
     recognized  in  excess  of  billings  on   uncompleted   contracts  on  the
     accompanying Consolidated Balance Sheets.

4.   Inventories
     Inventories at October 30, 2005 and July 31, 2005 are summarized as follows
     (in thousands):


                                                            October 30, 2005             July 31, 2005
                                                            ----------------             -------------
                                                                                       
         Purchased parts and raw materials                         $ 24,741                  $ 23,838
         Work in process                                             33,816                    32,026
         Finished products                                            2,311                     2,296
                                                                   --------                  --------
                                                                     60,868                    58,160
         Less reserve for excess and obsolete materials               4,687                     4,492
                                                                   --------                  --------
                                                                   $ 56,181                  $ 53,668
                                                                   ========                  ========

5.   Goodwill and Other Intangible Assets
     The Company  adopted the  provisions  of SFAS No. 142  "Goodwill  and Other
     Intangible  Assets" on July 30,  2001.  SFAS No. 142  requires the use of a
     non-amortization  approach to account for  purchased  goodwill  and certain
     intangibles.  Under  a  non-amortization  approach,  goodwill  and  certain
     intangibles  are not amortized into results of operations,  but instead are
     reviewed  for  impairment  and  written  down and  charged  to  results  of
     operations  in the  periods in which the  recorded  value of  goodwill  and
     certain  intangibles is more than its fair value.  The adoption of SFAS No.
     142  resulted  in the  Company's  discontinuation  of  amortization  of its
     goodwill  and  certain  intangible  assets.  An annual  impairment  test is
     performed  in the  fourth  quarter  of each  fiscal  year  and  any  future
     impairment of goodwill will be charged to operations.

     The change in the  carrying  amount of goodwill  for the three months ended
     October 30, 2005 is as follows (in thousands):


                                                          
                Balance at July 31, 2005                     $ 70,831
                Foreign currency translation adjustment            49
                                                             --------
                Balance at October 30, 2005                  $ 70,880
                                                             ========


                                       7

Intangible Assets consist of the following (in thousands):


                                                           October 30,     July 31,   Estimated
                                                              2005          2005     useful life
                                                           -----------    ----------  -----------

                                                                      
   Trademarks (acquired with MSI and ICI)                    $2,800         $2,800    Indefinite
   Technology (acquired with EWST and MSI)                   12,421         12,421    10-15 years
   Drawings                                                     800            800    15 years
   Patents                                                      568            568    14 years
   Backlog                                                    3,125          3,125    2-5 years
   Non-compete                                                   31             31    5 years
   Foreign currency translation adjustment                      206            189
                                                            -------        -------
                                                             19,951         19,934
   Accumulated amortization                                   2,127          1,680
                                                            -------        -------
                                                             17,824         18,254
   Technology  license  (for  millimeter  wave
        applications;  purchased  from Xytrans)               2,675          2,300   (see below)
                                                            -------        -------
                                                            $20,499        $20,554
                                                            =======        =======


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

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

     In the fourth quarter of fiscal 2005,  Xytrans had achieved  certain of the
     development  milestones on the missile  program  discussed  above,  and the
     Company made additional contingent payments totaling $300,000. In the first
     quarter of fiscal 2006,  additional  contingent  payments totaling $375,000
     were made by the Company.

     The investment in this licensed  technology of $2,675,000 as of October 30,
     2005 is included in the accompanying  Consolidated Balance Sheets under the
     caption "Intangibles." After further development of this technology,  and /
     or at the  commencement  of sales of  products  using the  millimeter  wave
     technology,  the  Company  will  begin to  amortize  a portion of the costs
     associated  with this  agreement  against  the  related  revenues,  and may
     allocate  some of the  value of this  technology  to the  specific  patents
     acquired.  In the event  that some of the value is  allocated  to  specific
     patents,  then that value would be amortized over the remaining life of the
     patent.  At this point,  the  portion of this  technology  investment  that
     should be allocated to any particular patent is not estimatable.

     The carrying  amount of  intangibles  is reviewed for  recoverability  when
     events or changes in  circumstances  occur that  indicate that the carrying
     value of the assets may not be recovered.

     Amortization  expense for the  thirteen  weeks  ended  October 30, 2005 and
     October 31, 2004 was approximately $447,000 and $95,000, respectively.

     Estimated aggregate  amortization  expense for each of the next five fiscal
     years, is as follows (in thousands):


                             
                        2006    $ 1,788
                        2007      1,788
                        2008      1,782
                        2009      1,782
                        2010      1,502


                                       8

6.   Product Warranties

     The  Company  warrants  its  products  generally  for a period of one year.
     Product  warranty  costs are accrued  based on historical  claims  expense.
     Accrued  warranty costs are reduced as warranty  repair costs are incurred.
     The following table presents the change in the accrual for product warranty
     costs for the three months ended October 30, 2005 (in thousands):


                                                                 Thirteen weeks ended
                                                         October 30, 2005        October 31, 2004
                                                         ----------------        ----------------
                                                                               
         Balance at beginning of period                      $  799                  $  580
         Provision for warranty obligations                     141                     156
         Warranty costs charged to the reserve                 (164)                   (155)
                                                             -------                 -------
         Balance at end of period                            $  776                  $  581
                                                             ======-                 =======

7.   Litigation

     The Company is involved in various legal proceedings and claims which arise
     in the ordinary  course of its business.  While any litigation  contains an
     element  of  uncertainty,  management  believes  that the  outcome  of such
     litigation  will  not  have a  material  adverse  effect  on the  Company's
     financial position or results of operations. See the discussion in Part II,
     Item 1 - "Legal Proceedings".

8.   Comprehensive Income

     The components of comprehensive income are as follows (in thousands):


                                                                  Thirteen weeks ended
                                                             October 30,         October 31,
                                                                2005                 2004
                                                             -----------         ------------
                                                                            
        Net income                                            $  3,975            $  3,553
        Unrealized gain (loss) on interest rate swap                12                 (34)
        Foreign currency translation gain                           28                 115
                                                              --------            --------
           Comprehensive income                               $  4,015            $  3,634
                                                              ========            ========

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


                                                              October 30, 2005        July 31, 2005
                                                              ----------------        -------------
                                                                                  
        Unrealized loss on interest rate swap                    $     (43)             $    (55)
        Foreign currency translation gain                            1,231                 1,203
                                                                  ---------             ---------
             Accumulated other comprehensive income              $   1,188              $  1,148
                                                                  =========             =========

9.   Stock-Based Compensation

     The Company has various  fixed stock  option  plans which are  described in
     Note M of the Company's 2005 Annual Report on Form 10-K/A  Amendment 1 that
     provide for the grant of stock options to eligible employees and directors.

     Effective  August 1, 2005, the Company  adopted the fair value  recognition
     provisions of Statement of Financial Accounting Standard 123R ("SFAS 123R")
     using the modified  prospective  application method. This standard requires
     the Company to measure the cost of employee  services  received in exchange
     for equity share options  granted based on the grant-date fair value of the
     options.  The cost is recognized as  compensation  expense over the vesting
     period of the options.  Under the modified prospective  application method,
     compensation  cost  included in operating  expenses in the  thirteen  weeks
     ended  October  30,  2005  is  approximately  $78,000  and  includes:   (a)
     compensation  cost of stock options  granted prior to but not yet vested as
     of August 1, 2005 (based on grant-date  fair value  estimated in accordance
     with the provisions of SFAS 123), and (b) compensation cost for all options
     granted  subsequent  to July 31,  2005  (based  on  grant-date  fair  value
     estimated in accordance  with the new  provisions of SFAS 123R).  Operating
     income and income  before taxes were reduced by  approximately  $78,000 for
     the quarter, while net income was reduced by approximately $55,000, or less
     than $0.01 per basic and diluted share.

     Income tax benefits  relating to the exercise of stock  options  during the
     thirteen  weeks ended  October 30, 2005 and October 31, 2004  amounting  to
     $216,000 and $200,000,  respectively,  are  classified as a financing  cash
                                       9



     inflow in the Company's Consolidated Statements of Cash Flows. Prior to the
     adoption of SFAS 123R the Company presented all income tax benefits related
     to stock-based  compensation as an operating cash inflow.

     As of October 30, 2005, there were 3,664,780 stock options outstanding.  At
     October 30, 2005, the aggregate  value of unvested  options,  as determined
     using a Black-Scholes  option  valuation model was  approximately  $752,000
     (net of estimated forfeitures).  During the quarter ended October 30, 2005,
     the Company granted 10,500  non-qualified stock options,  with a fair value
     of approximately $72,000 (net of estimated forfeitures),  and 2,000 options
     were  forfeited.  New option  grants made after July 31,  2005,  as well as
     option  grants  issued  prior  to  that  date  have  been  valued  using  a
     Black-Scholes option valuation model.

     Prior to adopting SFAS 123R on August 1, 2005,  the Company's  equity based
     employee  compensation  expense  under the various  stock  option plans was
     accounted  for under the  recognition  and  measurement  principles  of APB
     Opinion No. 25,  "Accounting  for Stock Issued to  Employees",  and related
     interpretations. Under the modified prospective application method, results
     for  prior  periods  have not been  restated  to  reflect  the  effects  on
     implementing SFAS 123R. Therefore, for the thirteen weeks ended October 31,
     2004,  no option  based  employee  compensation  cost is  reflected  in net
     income,  as all options  granted  under  those plans had an exercise  price
     equal to the  underlying  common  stock  price on the  date of  grant.  The
     following table which is presented for comparative  purposes,  provides the
     pro  forma  information  as  required  by SFAS  No.  148,  "Accounting  for
     Stock-Based  Compensation-Transition  and Disclosure,  an amendment of FASB
     Statement No. 123," and  illustrates  the effect on net income and earnings
     per common share for the period presented as if the Company had applied the
     fair value  recognition  provisions of FASB Statement No. 123,  "Accounting
     for Stock-Based  Compensation",  to stock based employee compensation prior
     to August 1, 2005:



                                                                 Thirteen weeks ended
                                                                    October 31, 2004
                                                                    ----------------
                                                                   
                 Net income - as reported                             $    3,553
                 Deduct: total stock-based employee compensation
                  expense determined under fair value based method
                  for all  awards, net of related tax effects               (180)
                                                                      -----------
                 Net income  -  pro forma                             $    3,373
                                                                      ===========
                 Earnings per share  -  as reported
                      Basic                                           $      .25
                      Diluted                                                .24
                 Earnings per share  - pro forma
                      Basic                                           $      .24
                      Diluted                                                .23


     The weighted  average fair value of stock options on the date of grant, and
     the  assumptions  used to estimate the fair value of stock  options  issued
     during the quarter  ended October 30, 2005 using the  Black-Scholes  option
     valuation model are as follows:



                                                            Thirteen weeks ended
                                                         October 30,    October 31,
                                                            2005           2004
                                                         ----------     ----------
                                                                    
           Weighted average fair value of options granted $ 6.86          $ 4.00
           Expected life (years)                            3.66            3.69
           Expected volatility                               .44             .44
           Risk-free interest rate                          4.28%           3.80%
           Expected dividend yield                          zero            zero



     The expected  life of options  granted in the thirteen  weeks ended October
     30, 2005 and October 31, 2004 was based on the Company's  historical  share
     option  exercise  experience  using the historical  expected term from vest
     date. The expected  volatility of the options  granted is determined  using
     historical  volatilities  based on historical  stock prices.  The risk-free
     interest rate is determined  using the yield available for zero-coupon U.S.
     government  issues with a remaining  term equal to the expected life of the
     options.  The Company has never paid a dividend,  and as such the  dividend
     yield is zero.

                                       10


     The following  table  summarizes the  non-qualified  stock option  activity
     during the thirteen weeks ended October 30, 2005:



                                                                                      Weighted        Aggregate
                                                                                      Average         Intrinsic
                                              Number              Price Range         Exercise        Value (1)
                                             of shares             per share           Price        (in thousands)
                                             ---------            ------------       ----------     --------------
                                                                                        
Outstanding July 31, 2005                    3,735,530            $4.06  -  20.45     $  14.41
Granted                                         10,500                      18.57        18.57
Exercised                                      (79,250)            4.31  -  19.83        11.33         $    683
Cancelled                                       (2,000)                     19.83        19.83               40
                                         --------------         -------------------  -------------
Outstanding October 30, 2005                 3,664,780            $4.06  -  20.45     $  14.49           11,394
Exercisable October 30, 2005                 3,481,280                                                 $ 11,394

(1)  Excludes  1,578,000  vested options with an exercise price greater than the
     closing stock price of $16.55 as of October 30, 2005.


     Options  outstanding and exercisable by price range as of October 30, 2005,
     with  expiration  dates  ranging  from April 12, 2006 to May 2, 2015 are as
     follows:



                                      Options Outstanding                         Options Exercisable
                        ------------------------------------------------   ----------------------------------
                                            Weighted
                                             Average         Weighted                              Weighted
   Range of Exercise       Number          Remaining          Average           Number              Average
       Prices            Outstanding    Contractual Life    Exercise Price    Exercisable        Exercise Price
  ------------------     -----------    ----------------    --------------    -----------        --------------
                                                                                   
   $  4.06  -   9.30        761,580           3.8             $    8.41           761,580            $   8.41
      9.54  -  13.10      1,115,500           5.0                 11.93         1,115,500               11.93
     14.25  -  17.42         46,200           4.6                 16.01            46,200               16.01
     17.98  -  17.98        873,000           6.8                 17.98           700,000               17.98
     18.39  -  20.45        868,500           5.4                 19.52           858,000               19.53
                          ---------          ----             ---------         ---------            ---------
   $  4.06  -  20.45      3,664,780           5.3             $   14.49         3,481,280            $  14.30
                          =========                                             =========


     As of October 30,  2005,  the total  future  compensation  cost  related to
     nonvested  options not yet  recognized  in the  consolidated  statement  of
     income was approximately  $977,000 ($752,000 net of estimated  forfeitures)
     and the weighted average period over which these options are expected to be
     recognized was 2.5 years.

                                       11


     10. Earnings Per Share ("EPS")

     The following  table shows the components  used in the calculation of basic
     earnings per share and earnings per share assuming dilution (in thousands):



                                                  Thirteen weeks ended
                                              October 30,        October 31,
                                                 2005               2004
                                              -----------        -----------
                                                           
     Numerator:
Net Income                                    $   3,975          $   3,553
                                              =========          =========

     Denominator:
Basic weighted-average shares                    14,446             14,252
Effect of dilutive securities:
     Employee stock options                         794                684
                                              ---------          ---------
Diluted weighted-average shares                  15,240             14,936
                                              =========          =========
Stock options not included in computation           969                737
                                              =========          =========


     The number of stock options not included in the  computation of diluted EPS
     relates to stock  options  having  exercise  prices  ranging from $17.98 to
     $20.45 which are greater than the average market price of the common shares
     during the period, and therefore,  are anti- dilutive.  The options,  which
     were  outstanding  as of October 30, 2005,  expire at various dates through
     February 4, 2015.

11.  Geographic Information

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




                                     Thirteen weeks ended
                                 October 30,     October 31,
                                    2005            2004
                                 ------------    -----------
                                            
        United States             $ 37,776        $ 28,696
        Israel                       3,111           3,034
        England                      1,051           1,860
                                  --------        ---------
                                  $ 41,938        $ 33,590
                                  ========        =========


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



                                October 30, 2005        July 31, 2005
                                ----------------        -------------
                                                    
        United States               $ 24,711              $ 24,318
        Israel                         4,617                 4,376
        England                          695                   767
                                    --------              --------
                                    $ 30,023              $ 29,461
                                    ========              ========


                                       12


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


                                                        Thirteen weeks ended
                                                October 30, 2005        October 31, 2004
                                                ----------------        ----------------
                                                                    
        Net cash paid during the period for:
        Interest                                     $    75              $    79
        Income taxes                                    (112)                  98


13.  New Accounting Pronouncements

     In November 2004, the Financial  Accounting Standards Board ("FASB") issued
     Statement of Financial  Accounting  Standards No. 151 "Inventory  Costs, an
     amendment of APB No. 43,  Chapter 4" ("SFAS 151.") SFAS 151 clarifies  that
     abnormal  inventory costs such as costs of idle facilities,  excess freight
     and handling  costs,  and wasted  materials  (spoilage)  are required to be
     recognized  as  current  period  charges.  The  provisions  of SFAS 151 are
     effective  for  fiscal  years  beginning  after June 15,  2005.  Management
     adopted  this  standard  on August 1,  2005,  and has  determined  that the
     adoption  of SFAS 151 did not have a  material  impact on the  consolidated
     financial position, result of operations or cash flows of the Company.

     In December 2004,  the FASB issued SFAS No. 153,  "Exchanges of Nonmonetary
     Assets - An Amendment of APB Opinion No. 29". SFAS No. 153  eliminates  the
     exception from fair value measurement for nonmonetary  exchanges of similar
     productive assets in paragraph 21(b) of APB Opinion No. 29, "Accounting for
     Nonmonetary  Transactions," and replaces it with an exception for exchanges
     that  do not  have  commercial  substance.  SFAS  No 153  specifies  that a
     nonmonetary  exchange has commercial  substance if the future cash flows of
     the  entity  are  expected  to  change  significantly  as a  result  of the
     exchange.  SFAS No. 153 is effective for the fiscal periods beginning after
     June 15, 2005.  Management adopted this standard on August 1, 2005, and has
     determined  that the adoption of SFAS 153 did not have a material impact on
     the consolidated financial position,  result of operations or cash flows of
     the Company.

     In  December  2004,  the FASB  issued  Statement  of  Financial  Accounting
     Standards No. 123(R),  "Share-Based  Payment,"  which is a revision of SFAS
     No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123R.") SFAS 123R
     is effective for  publicly-traded  companies for interim or annual  periods
     beginning  after June 15,  2005,  supersedes  Accounting  Principles  Board
     Opinion No. 25, "Accounting for Stock Issued to Employees," and amends SFAS
     No. 95,  "Statement  of Cash Flows."  Management  adopted this  standard on
     August  1,  2005.  See  Note  9 for a  discussion  of  the  impact  on  the
     consolidated financial position, result of operations and cash flows of the
     Company upon adoption of SFAS 123R.

     In March  of  2005,  the SEC  issued  Staff  Accounting  Bulletin  No.  107
     "Share-Based  Payment," ("SAB 107"), which provides  interpretive  guidance
     related to the  interaction  between  SFAS 123R and  certain  SEC rules and
     regulations,  as well as  provides  the SEC  staff's  views  regarding  the
     valuation of share-based payment arrangements. The Company has incorporated
     SAB 107 in the implementation and adoption of SFAS 123R.

     In March 2005, the FASB issued FASB  Interpretation No. 47, "Accounting for
     Conditional  Asset Retirement  Obligations - An  Interpretation of SFAS No.
     143." This Interpretation provides additional guidance as to when companies
     should  record  the  fair  value of a  liability  for a  conditional  asset
     retirement  obligation when there is uncertainty  about the timing and (or)
     method of settlement of the obligation. This Interpretation is effective no
     later than the end of fiscal  years ending  after  December  15, 2005.  The
     Company does not expect the adoption of FASB  Interpretation No. 47 to have
     a  material  impact on its  consolidated  financial  position,  results  of
     operations or cash flows.

     In May 2005, the FASB issued  Statement of Financial  Accounting  Standards
     No. 154,  "Accounting Changes and Error Corrections" ("SFAS 154.") SFAS 154
     replaces APB Opinion No. 20  "Accounting  Changes" and FASB Statement No. 3
     "Reporting  Accounting  Changes in Interim Financial  Statements." SFAS 154
     requires  that a  voluntary  change  in  accounting  principle  be  applied
     retrospectively with all prior period financial statements presented on the
     new accounting  principle,  unless it is  impracticable  to do so. SFAS 154
     also provides that a correction  of errors in previously  issued  financial
     statements should be termed a "restatement."  The new standard is effective
     for accounting  changes and correction of errors for fiscal years beginning
     after  December 15, 2005.  The Company does not expect that the adoption of
     SFAS  154  will  have  a  material  impact  on its  consolidated  financial
     position, results of operations or cash flows.

                                       13


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

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

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

Business Overview

We are a leading  supplier  of  microwave  products  and  systems to defense and
aerospace entities worldwide.  Our primary customers include large defense prime
contractors (including Raytheon,  Northrop Grumman, Lockheed Martin and Boeing),
the U.S.  Government  (including the Department of Defense,  NASA and other U.S.
Government   agencies)  and  international   customers  (including  the  German,
Japanese, Turkish, British, Norwegian and South Korean militaries, and suppliers
to  international  militaries).  We are a  leading  provider  of  microwave  and
selected  millimeter wave  technologies  for use in command and control systems,
flight  instrumentation,  weapons  sensors,  high power  amplifiers,  electronic
warfare  systems,  mobile  datacom  systems,  and radar  threat  and  electronic
countermeasure  simulation  systems.  We have served the defense  industry since
1965 by designing  and  manufacturing  microwave  devices and systems for use in
high technology defense electronics  applications.  Our products and systems are
currently deployed on a wide range of high profile military platforms, including
the F-16 Falcon,  the  F/A-18E/F  Super  Hornet,  the EA-6B  Prowler,  the EA-18
Growler, the AH-64D Apache Longbow, AEGIS class destroyers,  the AMRAAM missile,
unmanned  aerial vehicles  (UAVs),  as well as high priority  national  security
programs such as National Missile Defense and the Trident II D-5 missile.


Results of Operations

Thirteen weeks ended October 30, 2005 and October 31, 2004
- ----------------------------------------------------------

Net sales for the  thirteen  weeks ended  October  30,  2005 were  approximately
$41,938,000,  as compared to $33,590,000 in the thirteen weeks ended October 31,
2004, an increase of $8.3 million (24.9%). Our two acquisitions completed in the
third  quarter of fiscal 2005,  MSI and ICI,  accounted for  approximately  $9.2
million of net sales for the quarter ended October 30, 2005. We  experienced  an
approximate $900,000 net decrease in net sales at our other operations.  Some of
the larger changes  contributing  to this net decrease in Net sales included the
following:

- --   A decline of $2.2  million at our two US  microwave  component  businesses,
     principally  due to (i) lower  shipments at one operation  attributable  to
     that facilities'  resources being committed to a major  electronic  warfare
     upgrade  program  for the US Navy,  and (ii) at the  second  operation  the
     absence this year of a large contract that accounted for substantial  sales
     in the prior year's first quarter;

- --   A decrease of approximately $800,000 in revenues recognized by EWST, our UK
     subsidiary.  During the first quarter of fiscal 2005,  EWST had a number of
     contracts that were at a stage where comparatively higher direct costs were
     being  incurred.  As EWST uses the  percentage  of  completion  method  for
     revenue  recognition,  these comparatively higher value/ higher direct cost
     contracts  last year,  and the reduced direct costs in the first quarter of
     fiscal 2006, accounted for the reduction in revenue recognized in the first
     quarter of fiscal 2006.

offset by

- --   An increase in sales at CTI of  approximately  $1.2 million,  most of which
     was attributable to commercial telecom components; and

- --   An increase in sales at our  Lancaster  operation  of $1.1  million,  which
     includes $2.2 million in revenue in connection with a claim due to customer
     delays and  changes in  specifications  and designs  under a major  program
     offset by decreases in overall sales volume.

                                       14

The gross profit  margin in the thirteen  weeks ended October 30, 2005 was 33.7%
compared  to 32.2% in the first  quarter of fiscal  2005,  an  increase of 1.5%.
Excluding the impact of our two  acquisitions  completed in the third quarter of
fiscal 2005 (MSI and ICI),  the increase in gross profit margins would have been
less. All of the improvement in gross margin in the first quarter of fiscal 2006
is attributable to the favorable  impact at our Lancaster  operation of the $2.2
million of estimated  costs incurred and income  recognized in connection with a
claim due to customer  delays and changes in  specification  and designs under a
major program.

Selling and  administrative  expenses for the thirteen  weeks ended  October 30,
2005 were 20.5% of net sales as compared to 17.3% in the first quarter of fiscal
2005, an increase  approximately $2.8 million. Large increases during the period
included:

- --   Increases  of   approximately   $2.3  million   attributable   to  our  two
     acquisitions completed in the third quarter of fiscal 2005 (MSI and ICI);

- --   An increase of approximately $500,000 attributable to legal costs primarily
     associated with a continuing investigation by the U.S. Attorneys' office in
     Pennsylvania  which, inter alia,  involves pricing under two contracts with
     the U.S.  Department of Defense relating to voltage control oscillators and
     a contract relating to powerheads.

Operating  income for the first quarter of fiscal 2006 was $5.5 million or 13.2%
of net sales,  as  compared  to $5.0  million or 14.9% of net sales in the prior
year. The decrease in operating income as a percentage of net sales is primarily
attributable  to the 3.2%  increase  in selling  and  administrative  costs as a
percentage  of net  sales,  offset  by the  1.5%  improvement  in  gross  margin
percentage (for the reasons outlined above) and by the beneficial  impact of the
$8.3  million  increase  in revenue  for the  quarter.  Our  foreign  operations
contributed $215,000 in operating income for the quarter as compared to $562,000
in the first quarter of fiscal 2005. The decline in operating income occurred at
the Company's U.K. subsidiary.

Provision for income taxes for the first quarter of fiscal 2006 was  $1,703,000,
representing  an  effective  tax rate of  approximately  30%,  as compared to an
effective  tax rate of 31% in the prior year's  first  quarter (and an effective
rate of 28% for  the  whole  of  fiscal  year  2005.)  The  comparatively  lower
effective tax rate for fiscal year 2005 included the  recognition of certain tax
benefits for Research &  Development  tax credits  which were realized in fiscal
2005.

Liquidity and Capital Resources
- -------------------------------

As of October 30, 2005 and July 31, 2005,  working  capital was  $92,959,000 and
$88,343,000,   respectively,   and  the  ratio  of  current  assets  to  current
liabilities was 3.7 to 1 and 3.6 to 1, respectively.

As is customary  in the defense  industry,  inventory  is partially  financed by
customer  deposits and progress  payments.  The  un-liquidated  balance of these
deposits and  payments was  approximately  $4,111,000  at October 30, 2005,  and
$3,966,000 at July 31, 2005.

Net cash provided by operations during the thirteen weeks ended October 30, 2005
was  approximately  $2,642,000 as compared to $7,458,000  during the  comparable
period in the prior year.  Income from  operations  (adjusted for  depreciation,
amortization,  and foreign  exchange  losses) was  $5,674,000 in the first three
months of the current fiscal year versus $4,702,000 in the similar period in the
prior  year,  an  increase  of   approximately   $972,000.   Significant   items
contributing to the overall decrease in cash provided by operations  include the
following:

1.   a decrease of approximately  $4.6 million in cash generated from collection
     of accounts  receivable during the first three months of fiscal 2006 versus
     fiscal 2005.  The largest impact was from a major contract at our Lancaster
     facility in connection  with an upgrade for US Navy  aircraft.  The job was
     largely shipped during fiscal 2004 and early in fiscal 2005, which resulted
     in increased  collections  of accounts  receivable  in the first quarter of
     fiscal 2005;

2.   an increase of approximately $2.5 million in the amount of cash invested in
     inventories  during the first  quarter of fiscal 2006  attributable  to the
     ramping up of production on several programs transitioning from engineering
     development  to  manufacturing,  and the purchase of long lead materials as
     well as quantity buys for several new contracts;

3.   an increase of approximately $1.5 million in the amount of cash invested in
     costs  incurred and income  recognized in excess of billings on uncompleted
     contracts,  including  $2.2 million of estimated  costs incurred and income
     recognized in connection with a claim due to customer delays and changes in
     specification and designs under a major program;

offset primarily by

an increase of approximately  $800,000 in cash generated from billings in excess
of costs  incurred and income  recognized on  uncompleted  contracts  during the
course of the three month period; and
                                       15


Net  cash  used  in  investing   activities  includes  capital  expenditures  of
$1,820,000  including $584,000 at the Company's CTI facility for the purchase of
equipment  used for the production of millimeter  wave products  relating to the
Xytrans license agreement.

In June 2002, the Company entered into a new $50,000,000  Revolving  Credit Loan
Agreement  with two banks on an  unsecured  basis  which may be used for general
corporate  purposes,  including  business  acquisitions.  The  revolving  credit
facility requires the payment of interest only on a monthly basis and payment of
the outstanding principal balance on January 31, 2007 (as amended).  The Company
may elect to borrow up to a maximum of  $5,000,000  with  interest  based on the
Federal Funds Target Rate plus a margin of 1.50% to 1.80%, or up to a maximum of
$45,000,000  with interest  based on LIBOR plus a margin of 1.35% to 1.65%.  The
applicable  incremental  margin  is based on the ratio of total  liabilities  to
tangible  net worth,  as those terms are defined in the  agreement.  The Federal
Funds  Target  Rate and the LIBOR  rate was 3.75% and  4.09%,  respectively,  at
October  30,  2005.  There is a fee of 15 basis  points  per annum on the unused
portion of the $45,000,000  LIBOR based portion of the credit  facility  payable
quarterly.  There are no borrowings  under the line at October 30, 2005 and July
31,  2005.  Stand-by  letters  of  credit  were  outstanding  in the  amount  of
approximately  $11,103,000  under the credit  facility at October 30, 2005,  and
$10,703,000 at July 31, 2005.

The agreement  contains  various  financial  covenants,  including,  among other
matters,  minimum tangible net worth,  total  liabilities to tangible net worth,
debt services coverage, and restrictions on other borrowings.  The company is in
compliance with all covenants at October 30, 2005.

The Company believes that presently anticipated future cash requirements will be
provided by internally  generated funds, its existing unsecured credit facility,
and existing cash reserves. A significant portion of our revenue for fiscal 2006
will be generated  from our  existing  backlog of sales  orders.  The backlog of
orders at October 30, 2005 was approximately  $132 million.  All orders included
in backlog are covered by signed  contracts  or purchase  orders.  Nevertheless,
contracts  involving  government programs may be terminated at the discretion of
the  government.  In the event of the  cancellation  of a significant  amount of
government  contracts  included in the  Company's  backlog,  the Company will be
required to rely more heavily on cash reserves and its existing  credit facility
to fund its  operations.  The  Company  is not  aware of any  events  which  are
reasonably likely to result in any cancellation of its government contracts.  As
of October 30, 2005, the Company has approximately  $38,897,000  available under
its bank  credit  facility,  net of  outstanding  stand-by  letters of credit of
approximately $11,103,000, and cash reserves of approximately $21,165,000.

Disclosure Regarding Contractual Obligations and Commitments
- ------------------------------------------------------------

Accounting standards require disclosure concerning the Company's obligations and
commitments to make future payments under contracts, including interest, such as
debt and lease  agreements,  and other contingent  commitments,  such as standby
letters of credit.  The following  table  summarizes  the Company's  contractual
obligations and other contingent  commitments,  including interest,  at July 31,
2005 (in thousands):


                                                       Within         2-3          4-5        After 5
             Obligations                  Total        1 Year        Years        Years        Years
            ------------                  -----        -------       -----        -----        -----
                                                                               
     Mortgage Note                        $ 2,571      $   124      $   270      $   308      $ 1,869
     Industrial Revenue Bonds               3,811          220          442          442        2,707
     EWST Note                                606          606            -        -                -
     Operating Lease Obligations           17,095        2,876        5,629        3,655        4,935
     Purchase Obligations                  22,038       17,739        3,106        1,063          130
                                          -------      -------      -------      -------      -------
                                           46,121       21,565        9,447        5,468        9,641
     Standby Letters of Credit             10,703        2,327        7,989          325           62
                                          -------      -------      -------      -------      -------
     Total Contractual Obligations        $56,824      $23,892      $17,436      $ 5,793      $ 9,703
                                          =======      =======      =======      =======      =======


Other than the ordinary course fulfillment of open purchase orders and placement
of new  purchase  orders,  there have been no other  significant  changes to the
Company's contractual obligations table since July 31, 2005.

New Accounting Pronouncements
- -----------------------------

See Note 13 of Notes to Consolidated  Financial Statements - (Unaudited) for the
discussion on recent accounting pronouncements.

                                       16


Item 3: Quantitative and Qualitative Disclosures About Market Risk

The Company's exposures to market risk have not changed significantly since July
31, 2005.

Item 4:  Controls and Procedures

(a)  Evaluation  of disclosure  controls and  procedures.  The term  "disclosure
     controls and procedures" is defined in Rules 13a-15(e) and 15d-15(e) of the
     Securities  Exchange Act of 1934 as amended  (the  "Exchange  Act").  These
     rules refer to the  controls  and other  procedures  of a company  that are
     designed to ensure that information required to be disclosed by the company
     in the reports that it files under the Exchange Act is recorded, processed,
     summarized  and reported  within the required time  periods.  The Company's
     management, with participation of the Company's Chief Executive Officer and
     Chief  Financial   Officer,   has  evaluated  the  design,   operation  and
     effectiveness of the Company's  disclosure controls and procedures and have
     concluded, based on such evaluation, that such controls and procedures were
     effective at providing  reasonable assurance that required information will
     be disclosed in the  Company's  reports  filed under the Exchange Act as of
     October 30, 2005.

(b)  Changes in  internal  controls.  There  were no  changes  in the  Company's
     internal  controls  over  financial  reporting  (as such term is defined in
     Rules  13a-15(f)  and  15d-15(f)  under the Exchange Act) during the fiscal
     quarter  ended  October  30,  2005 that have  materially  affected,  or are
     reasonably likely to materially affect, the Company's internal control over
     financial reporting.

PART II  -  OTHER INFORMATION

Item 1 - Legal Proceedings:

On August  14,  2001,  Robinson  Laboratories,  Inc.  ("RLI")  and Ben  Robinson
("Robinson")  filed  an  Amended  Complaint  against  Herley  Industries,   Inc.
("Herley").  Although the Amended Complaint sets forth fifteen counts,  the core
allegations  were that Herley (i) failed to issue 97,841  shares of common stock
in connection with certain earn out requirements  contained in an Asset Purchase
Agreement  dated  February 1, 2000;  (ii) breached an Employment  Agreement with
Robinson by  terminating  his employment on August 5, 2001; and (iii) breached a
Stock Option  Agreement  dated January 31, 2000.  On September 17, 2001,  Herley
filed an Answer,  Affirmative Defenses and Counterclaims in this matter and also
filed Counterclaims against both RLI and Robinson.

On August 5, 2002, a jury trial commenced. The original jury verdict in 2002 and
various  subsequent  court  actions  in the  State of New York  awarded  various
damages to both parties, although these findings were subject to appeal.

On June 28,  2004,  Herley filed suit against Ben Robinson and Frank Holt in New
Hampshire asserting claims for fraudulent  conveyance and piercing the corporate
veil,  so as to hold Robinson  personally  liable for the legal fees incurred by
Herley in defending RLI's claims  discussed  above.  In response,  Robinson took
steps to collect damages awarded to him under the 2002 jury verdict. On July 27,
2004,  Herley paid  $1,594,621  (including  interest) to Ben Robinson,  and this
charge was  reflected in Herley's  Statement of Operating  Income for the period
ended July 31, 2004.

By Order dated February 8, 2005, the Superior court of Hillsborough  County, New
Hampshire,  granted Ben Robinson's and Frank Holt's Motion for Summary  Judgment
in the New Hampshire  action.  By Order Dated February 17, 2005, the Court ruled
upon the parties' cross-petitions for attorneys' fees, granting all petitions in
their  entirety.  Herley  was  awarded  $2,146,882  against  RLI under the Asset
Purchase  Agreement.  RLI was awarded  $54,426 against Herley for its successful
defense of an indemnity by Herley.  Ben  Robinson was awarded  $259,295  against
Herley under the Lease Agreement.

On June 3, 2005, Herley reached an agreement in principle with Robinson, RLI and
Holt under which Herley agreed to pay Robinson  $260,000 for the attorneys  fees
awarded to him by the New York Court in one of the  previous  actions.  Further,
all claims, counterclaims and appeals in the New York and New Hampshire actions,
as well as all claims and  counterclaims  in a separate  proceeding  docketed as
Herley Industries,  Inc. v. RH Laboratories,  Inc., Stephen Robinson and Michael
Gravelese,  would be  dismissed  with  prejudice  pursuant to this  agreement in
principle.  Based upon this  agreement  in  principle,  the  Company  recorded a
provision  in the third  quarter of fiscal 2005 to account for this  settlement,
and the settlement was paid in the fourth quarter of fiscal 2005.

The Company is involved in various  other  legal  proceedings  and claims  which
arise in the ordinary course of its business.  While any litigation  contains an
element of uncertainty,  management believes that the outcome of such litigation
will not have a material adverse effect on the Company's  financial  position or
results of operations.

Item 2 - Changes In Securities:

None

                                       17


Item 3 - Defaults Upon Senior Securities:

     None

Item 4 - Submission Of Matters To A Vote Of Security Holders:

     None

Item 5 - Other Information:

     None

Item 6 - Exhibits

31   Certifications  pursuant to Rules 13a-14(a) as adopted  pursuant to Section
     302 of the Sarbanes-Oxley Act of 2002.

32   Certifications  pursuant to 18 U.S.C.  Section 1350 as adopted  pursuant to
     Section 906 of the Sarbanes-Oxley Act of 2002.

                                       18



                                    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, Acting Chief Financial Officer

DATE: December 13, 2005



                                       19