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: January 29, 2006
                                                ----------------
                                       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 Identification Number)
incorporation or organization)

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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

   [ ] Large accelerated filer [X] Accelerated filer [ ] Non-accelerated filer

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 March 6, 2006 - 14,522,566 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 -
           January 29, 2006 and July 31, 2005                              2

     Consolidated Statements of Income -
           For the Thirteen and Twenty-six weeks ended
            January 29, 2006 and January 30, 2005                          3

     Consolidated Statement of Shareholders' Equity-
           For the Twenty-six weeks ended January 29, 2006                 4

     Consolidated Statements of Cash Flows -
           For the Twenty-six weeks ended
            January 29, 2006 and January 30, 2005                          5

     Notes to Consolidated Financial Statements                            6

Item 2 -   Management's Discussion and Analysis of
           Financial Condition and Results of Operations                  15

Item 3 -   Quantitative and Qualitative Disclosures About Market Risk     20

Item 4 -   Controls and Procedures                                        20

PART II  -  OTHER   INFORMATION

Item 1 -   Legal Proceedings                                              20

Item 4 -   Submission Of Matters To A Vote Of Security Holders            20

Item 6 -   Exhibits                                                       21

Signatures                                                                22



Part I  - Financial Information
Item 1  - Financial Statements

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


                                                                                    January 29,         July 31,
                                                                                       2006               2005
                                                                                  --------------     --------------
                                                                                             
                          ASSETS
Current Assets:
         Cash and cash equivalents                                              $        21,769    $        20,331
         Trade accounts receivable                                                       28,549             27,258
         Costs incurred and income recognized in excess
            of billings on uncompleted contracts, including claims                       18,923             16,058
         Other receivables                                                                1,642              1,414
         Inventories, net of allowance of $4,844 in fiscal 2006
           and $4,492 in fiscal 2005                                                     56,671             53,668
         Deferred taxes and other                                                         3,853              3,782
                                                                                  --------------     --------------
                                 Total Current Assets                                   131,407            122,511
Property, Plant and Equipment, net                                                       29,722             29,461
Goodwill                                                                                 73,372             70,831
Intangibles, net of accumulated amortization of $2,574 in fiscal 2006
         and $1,680 in fiscal 2005                                                       20,497             20,554
Other Assets                                                                                703                744
                                                                                  --------------     --------------
                                                                                $       255,701    $       244,101
                                                                                  ==============     ==============
         LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
         Current portion of long-term debt                                      $           219    $           797
         Accounts payable and accrued expenses                                           21,523             24,477
         Billings in excess of costs incurred and
             income recognized on uncompleted contracts                                     995                538
         Income taxes payable                                                             4,690              3,760
         Reserve for contract losses                                                      3,219                630
         Advance payments on contracts                                                    5,704              3,966
                                                                                  --------------     --------------
                                 Total Current Liabilities                               36,350             34,168
Long-term Debt                                                                            4,805              5,000
Other Long-term Liabilities                                                               1,228              1,042
Deferred Income Taxes                                                                     6,263              6,254
                                                                                  --------------     --------------
                                                                                         48,646             46,464
                                                                                  --------------     --------------
Commitments and Contingencies
Shareholders' Equity:
         Common stock, $.10 par value; authorized
           20,000,000 shares; issued and outstanding
           14,478,975 in fiscal 2006 and 14,389,625 in fiscal 2005                        1,448              1,439
         Additional paid-in capital                                                     110,564            109,118
         Retained earnings                                                               93,871             85,932
         Accumulated other comprehensive income                                           1,172              1,148
                                                                                  --------------     --------------
                                 Total Shareholders' Equity                             207,055            197,637
                                                                                  --------------     --------------
                                                                                $       255,701    $       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            Twenty-six weeks ended
                                                          --------------------            ----------------------
                                                      January 29,       January 30,       January 29,      January 30,
                                                         2006              2005              2006              2005
                                                     -------------     -------------     ------------     -------------
                                                                                            
Net sales                                          $       45,839    $       33,754    $      87,777    $       67,344
                                                     -------------     -------------     ------------     -------------

Cost and expenses:
      Cost of products sold                                32,351            24,405           60,164            47,189
      Selling and administrative expenses                   8,238             6,874           16,825            12,676
                                                     -------------     -------------     ------------     -------------
                                                           40,589            31,279           76,989            59,865
                                                     -------------     -------------     ------------     -------------

      Operating Income                                      5,250             2,475           10,788             7,479
                                                     -------------     -------------     ------------     -------------

Other income (expense), net:
      Investment income                                       199               292              309               516
      Interest expense                                        (91)              (58)            (174)             (137)
      Foreign exchange gain (loss)                            (10)              185              103               185
                                                     -------------     -------------     ------------     -------------
                                                               98               419              238               564
                                                     -------------     -------------     ------------     -------------

      Income before income taxes                            5,348             2,894           11,026             8,043
Provision for income taxes                                  1,384               817            3,087             2,413
                                                     -------------     -------------     ------------     -------------

      Net income                                   $        3,964    $        2,077    $       7,939    $        5,630
                                                     =============     =============     ============     =============

Earnings per common share - Basic                  $          .27    $          .14    $         .55    $          .39
                                                     =============     =============     ============     =============

      Basic weighted average shares                        14,474            14,335           14,460            14,294
                                                     =============     =============     ============     =============

Earnings per common share - Diluted                $          .26    $          .14    $         .52    $          .38
                                                     =============     =============     ============     =============

      Diluted weighted average shares                      15,091            15,044           15,173            14,990
                                                     =============     =============     ============     =============

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

                                       3


                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (UNAUDITED)
                     Twenty-six weeks ended January 29, 2006
                        (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                  89,350           9           990                                           999
Stock option compensation                                               213                                           213
Tax benefit upon exercise of stock
  options                                                               243                                           243
                                     -------------    --------    ----------    ---------    ---------------   -----------
     Subtotal                          14,478,975       1,448       110,564       85,932              1,148       199,092
                                     -------------    --------    ----------    ---------    ---------------   -----------

Net income                                                                         7,939                            7,939
Other comprehensive income, net of tax:
    Unrealized gain on
   Unrealized gain on interest rate swap                                                                 18            18
   Foreign currency translation gain                                                                      6             6
                                                                                                               -----------
Comprehensive income                                                                                                7,963


                                     -------------    --------    ----------    ---------    ---------------   -----------
Balance at January 29, 2006            14,478,975   $   1,448       110,564       93,871              1,172  $    207,055
                                     =============    ========    ==========    =========    ===============   ===========


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)



                                                                             Twenty-six weeks ended
                                                                         January 29,        January 30,
                                                                            2006               2005
                                                                        --------------     --------------
                                                                                   
Cash flows from operating activities:
      Net income                                                      $         7,939    $         5,630
                                                                        --------------     --------------
      Adjustments to reconcile net income to
         net cash provided by operations:
           Depreciation and amortization                                        3,466              2,389
           Stock-based compensation expense                                       213                  -
           Increase in deferred tax assets                                        (81)                 -
           Foreign exchange (gain) loss                                           (36)                22
           Gain on sale of securities                                               -                (20)
           Equity in income of limited partnership                                  -                 (6)
           Changes in operating assets and liabilities:
                (Increase) decrease  in trade accounts receivable              (1,291)             6,610
                Increase in costs incurred and income
                   recognized in excess of billings on
                   uncompleted contracts, and claims                           (2,865)            (2,593)
                Increase in other receivables                                    (228)              (123)
                (Increase) decrease in inventories                             (3,003)               484
                Increase in deferred taxes and other                              (71)              (549)
                Decrease in accounts payable
                  and accrued expenses                                         (2,954)            (3,121)
                Increase (decrease) in billings in excess of
                  costs incurred and income recognized
                  on uncompleted contracts                                        457             (1,022)
                Increase in income taxes payable                                  930              1,708
                Increase in accrual for contract losses                            85                 22
                Increase (decrease)  in advance payments on contracts           1,738               (281)
                Other, net                                                        248                220
                                                                        --------------     --------------
                     Total adjustments                                         (3,392)             3,740
                                                                        --------------     --------------

           Net cash provided by operating activities                            4,547              9,370
                                                                        --------------     --------------

Cash flows from investing activities:
      Acquisition of businesses, net of cash acquired                               -             (3,753)
      Acquisition of technology license                                          (825)            (1,000)
      Deposit on purchase price of acquired business                                -             (1,014)
      Proceeds from sale of securities                                              -                165
      Partial distribution from limited partnership                                11                 78
      Capital expenditures                                                     (2,785)            (3,274)
                                                                        --------------     --------------
           Net cash used in investing activities                               (3,599)            (8,798)
                                                                        --------------     --------------

Cash flows from financing activities:
      Borrowings under bank line of credit                                      8,000                  -
      Proceeds from exercise of stock options                                     999              1,599
      Payments of long-term debt                                                 (753)              (734)
      Payments under bank line of credit                                       (8,000)                 -
      Income tax benefit from exercise of stock options                           244                330
                                                                        --------------     --------------
           Net cash provided by financing activities                              490              1,195
                                                                        --------------     --------------

           Net increase in cash and cash equivalents                            1,438              1,767


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

Cash and cash equivalents at end of period                            $        21,769    $        67,948
                                                                        ==============     ==============

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.

                                       6


     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):


       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               19,693
       Current liabilities                      (258)              (2,436)             (12,364)
                                              -------             --------             --------
       Aggregate purchase price               $ 3,753             $ 20,685             $ 26,969
                                              =======             ========             ========


     The Company  adjusted its valuation of the assets  acquired and liabilities
     assumed in the acquisition of ICI in accordance with the provisions of SFAS
     No. 141  during the  quarter  ended  January  29,  2006.  Accordingly,  the
     Company's  consolidated  financial  statements  reflect  an  adjustment  of
     $2,504,000  to the reserve for  contract  losses  relating to a contract in
     ICI's backlog at the date of acquisition.

     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   $287,000  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 January  29,  2006 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 January 29, 2006 and July 31, 2005 are summarized as follows
     (in thousands):


                                                                   January 29, 2006             July 31, 2005
                                                                   ----------------             -------------
                                                                                            
              Purchased parts and raw materials                         $ 25,337                  $ 23,838
              Work in process                                             34,134                    32,026
              Finished products                                            2,044                     2,296
                                                                        --------                  --------
                                                                          61,515                    58,160
              Less reserve for excess and obsolete materials               4,844                     4,492
                                                                        --------                  --------
                                                                        $ 56,671                  $ 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.

                                       7

     The change in the  carrying  amount of  goodwill  for the six months  ended
     January 29, 2006 is as follows (in thousands):

                                                                
                  Balance at July 31, 2005                         $ 70,831
                  Change in fair value of liabilities assumed
                   in connection with the ICI acquisition (Note 2)    2,504
                  Foreign currency translation adjustment                37
                                                                   --------
                  Balance at January 29, 2006                      $ 73,372
                                                                   ========

     Intangible Assets consist of the following (in thousands):


                                                           January 29,   July 31,  Estimated
                                                              2006        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                        201        189
                                                              -------    -------
                                                               19,946     19,934
   Accumulated amortization                                     2,574      1,680
                                                              -------    -------
                                                               17,372     18,254
   Technology license (for millimeter wave applications;
   purchased from Xytrans)                                      3,125      2,300 (see below)
                                                              -------    -------
                                                             $ 20,497   $ 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. No royalties have been earned as of January 29, 2006.

     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. In the second quarter of fiscal 2006,  additional
     contingent payments totaling $450,000 were made by the Company.

     The investment in this licensed  technology of $3,125,000 as of January 29,
     2006 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.

                                       8


     Amortization  expense for the  thirteen  weeks  ended  January 29, 2006 and
     January 30, 2005 was approximately $447,000 and $82,000,  respectively, and
     for the  twenty-six  weeks ended  January 29, 2006 and January 30, 2005 was
     approximately $894,000 and $177,000, 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

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 quarter and six months ended January 29, 2006 (in thousands):


                                                       Thirteen weeks ended              Twenty-six weeks ended
                                                       --------------------              ----------------------
                                                   January 29,      January 30,        January 29,      January 30,
                                                      2006             2005               2006             2005
                                                      ----             ----               ----             ----
                                                                                           
     Balance at beginning of period               $        776     $        581       $        799     $        580
     Provision for warranty obligations                     28              161                167              315
     Warranty costs charged to the reserve                 (58)            (159)              (220)            (312)
                                                    ----------        ---------         ----------        ---------
     Balance at end of period                     $        746     $        583       $        746     $        583
                                                    ==========        =========         ==========        =========


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.

8.   Comprehensive Income

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


                                                   Thirteen weeks ended              Twenty-six weeks ended
                                                   --------------------              ----------------------
                                               January 29,      January 30,       January 29,     January 30,
                                                  2006            2005               2006            2005
                                                  ----            ----               ----            ----
                                                                                         
Net income                                        3,964           2,077              7,939           5,630
Unrealized gain (loss) on interest rate swap          6              21                 18             (13)
Foreign currency translation gain                   (21)            164                  6             279
                                               -------------   --------------     -------------   -------------
       Comprehensive income                       3,949           2,262              7,963           5,896
                                               =============   ==============     =============   =============


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


                                                                   January 29, 2006    July 31, 2005
                                                                   ----------------    -------------
                                                                                   
        Unrealized loss on interest rate swap                          $    (37)         $      (55)
        Foreign currency translation gain                                 1,209               1,203
                                                                       --------          ----------
             Accumulated other comprehensive income                    $  1,172          $    1,148
                                                                       ========          ==========
                                       9


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  and
     twenty-six  weeks ended January 29, 2006 is  approximately  $ 135,000 and $
     213,000,  respectively 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  for the quarter  and six months by  approximately  $ 135,000 and $
     213,000,  respectively,  while net  income  was  reduced  by  approximately
     $99,000 and $154,000  respectively,  or  approximately  $0.01 per basic and
     diluted share in each period.

     Income tax benefits  relating to the exercise of stock  options  during the
     twenty-six  weeks ended January 29, 2006 and January 30, 2005  amounting to
     $243,000 and $330,000,  respectively,  are  classified as a financing  cash
     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 January 29, 2006, there were 3,648,180 stock options outstanding. The
     aggregate value of unvested  options,  as determined  using a Black-Scholes
     option  valuation  model  was  approximately  $757,000  (net  of  estimated
     forfeitures).  During the  quarter  ended  January  29,  2006,  the Company
     granted  19,500   non-qualified  stock  options,   with  a  fair  value  of
     approximately  $132,000.  Options  for 10,100  shares of common  stock were
     exercised, and 26,000 options were forfeited during the second quarter. 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 and twenty-six weeks
     ended  January 30, 2005,  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        Twenty-six weeks ended
                                                         January 30, 2005             January 30, 2005
                                                         ----------------             ----------------
                                                                               
Net income - as reported                                 $    2,077                  $     5,630
Deduct: total stock-based employee compensation
expense determined under fair value based method
for all awards, net of related tax effects                    (635)                        (797)
                                                           -------------                -------------
Net income  -  pro forma                                 $    1,442                  $     4,833
                                                           =============                =============
Earnings per share  -  as reported
     Basic                                               $     0.14                  $      0.39
     Diluted                                                   0.14                         0.38
Earnings per share  - pro forma
     Basic                                               $     0.10                  $      0.34
     Diluted                                                   0.10                         0.32

                                       10


     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 periods presented using the Black-Scholes option valuation model
     are as follows:


                                                       Thirteen weeks ended                 Twenty-six weeks ended
                                                       --------------------                 ----------------------
                                                   January 29,      January 30,           January 29,     January 30,
                                                       2006             2005                 2006            2005
                                                       ----             ----                 ----            ----
                                                                                                
Weighted average fair value of options granted        $ 6.78            $4.00               $ 6.81          $ 4.00
Expected life (years)                                   3.58             3.69                 3.61            3.69
Expected volatility                                     0.44             0.44                 0.44            0.44
Risk-free interest rate                                 4.28             3.80                 4.28            3.80
Expected dividend yield                                 zero             zero                 zero            zero


The expected life of options granted during the periods presented above is 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.

The following table  summarizes the  non-qualified  stock option activity during
the twenty-six weeks ended January 29, 2006:


                                                                                            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
Cancelled                                       (2,000)                    19.83                19.83
                                         --------------         -------------------          -------------
Outstanding October 30, 2005                 3,664,780     $      4.06  -  20.45        $       14.49          $         11,394
Exercisable October 30, 2005                 3,481,280                                  $       14.28          $         11,394
Granted                                         19,500           17.11  -  20.85                18.59
Exercised                                      (10,100)           8.38  -  13.10                10.00
Cancelled                                      (26,000)          19.03  -  19.83                19.26
Outstanding January 29, 2006                 3,648,180     $      4.06  -  20.85        $       14.49          $         12,104
Exercisable January 29, 2006                 3,445,180                                  $       14.28          $         12,104
Vested and expected to vest                  3,615,856                                  $       14.46          $         12,104
<FN>

(1)  Excludes  1,552,000  vested options with an exercise price greater than the
     closing stock price of $16.96 as of January 29, 2006.
</FN>


                                       11


     Options  outstanding and exercisable by price range as of January 29, 2006,
     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         755,580       3.6            $      8.41         755,580     $      8.41
         9.54  -  13.10       1,111,400       4.8                  11.93       1,111,400           11.93
        14.25  -  17.50          58,200       4.5                  16.25          46,200           16.01
        17.98  -  17.98         873,000       6.6                  17.98         700,000           17.98
        18.39  -  20.85         850,000       5.3                  19.54         832,000           19.53
                              ---------       ---            -----------       ---------     -----------
  $      4.06  -  20.85       3,648,180       5.1            $     14.49       3,445,180     $     14.28
                              =========                                        =========



     As of January 29,  2006,  the total  future  compensation  cost  related to
     nonvested  options not yet  recognized  in the  consolidated  statement  of
     income was approximately  $975,000 ($757,000 net of estimated  forfeitures)
     and the weighted average period over which these options are expected to be
     recognized was 2.3 years.

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                    Twenty-six weeks ended
                                                            --------------------                    ----------------------
                                                     January 29,           January 30,          January 29,          January 30,
                                                        2006                  2005                 2006                 2005
                                                        ----                  ----                 ----                 ----
                                                                                                     
            Numerator:
       Net Income                                $      3,964         $       2,077        $       7,939         $      5,630
                                                       ======                ======               ======               ======
            Denominator:
       Basic weighted-average shares                   14,474                14,335               14,460               14,294
       Effect of dilutive securities:
            Employee stock options                        617                   709                  713                  696
                                                       ------                ------               ------                -----
       Diluted weighted-average shares                 15,091                15,044               15,173               14,990
                                                       ======                ======               ======               ======
Stock options not included in computation               1,762                   122                1,041                  704
                                                       ======                ======               ======               ======
Exercise Price Range                               $17.11 - $20.85       $19.66 - $20.45      $17.11 - $20.85      $19.22 - $20.45

     The number of stock options not included in the  computation of diluted EPS
     relates to stock options having  exercise prices which are greater than the
     average market price of the common shares during the periods presented, and
     therefore,  are  anti-dilutive.  The options which were  outstanding  as of
     January 29, 2006 expire at various dates through February 4, 2015.

                                       12

11.  Geographic Information

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


                         Thirteen weeks ended             Twenty-six weeks ended
                         ---------------------            ----------------------
                      January 29,     January 30,       January 29,      January 30,
                         2006            2005              2006             2005
                         ----            ----              ----             ----
                                                              
United States          $ 39,754        $ 28,278          $ 77,608         $ 56,974
Israel                    3,309           3,150             6,420            6,184
England                   2,776           2,326             3,749            4,186
                     -------------   -------------     -------------    -------------
                         45,839          33,754            87,777           67,344
                     =============   =============     =============    =============

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


                            January 29, 2006     July 31, 2005
                            ----------------     -------------
                                              
               United States    $ 24,436            $ 24,318
               Israel              4,646               4,376
               England               640                 767
                                --------            --------
                                $ 29,722            $ 29,461
                                ========            ========

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


                                                Twenty-six weeks ended
                                                ----------------------
                                          January 29, 2006   January 30, 2005
                                          ----------------   ----------------
                                                           
          Net cash paid during the period for:
               Interest                         $   148          $   156
               Income taxes                       1,832              194

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.

                                       13


     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.

     In  February  2006,  the FASB  issued  Statement  of  Financial  Accounting
     Standards No. 155  "Accounting for Certain Hybrid  Financial  Instruments,"
     ("SFAS  155") an  amendment of FASB  Statements  No. 133 and 140.  SFAS 155
     permits fair value  remeasurement for any hybrid financial  instrument that
     contains an embedded  derivative that otherwise would require  bifurcation;
     clarifies  which  interest-only  strips and  principal-only  strips are not
     subject to the requirements of Statement 133;  establishes a requirement to
     evaluate  interests in securitized  financial assets to identify  interests
     that are freestanding  derivatives or that are hybrid financial instruments
     that contain an embedded derivative requiring  bifurcation;  clarifies that
     concentrations of credit risk in the form of subordination are not embedded
     derivatives;  and amends  Statement 140 to eliminate the  prohibition  on a
     qualifying  special-purpose  entity  from  holding a  derivative  financial
     instrument  that  pertains  to a  beneficial  interest  other than  another
     derivative  financial  instrument.  The new standard is  effective  for all
     financial  instruments  acquired  or  issued  after  the  beginning  of the
     Company's  first fiscal year that begins  after  September  15,  2006.  The
     Company does not expect the adoption of SFAS 155 to have a material  impact
     on its  consolidated  financial  position,  results of  operations  or cash
     flows.

                                       14

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,  General Dynamics,  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   technologies  for  use  in  command  and  control  systems,   flight
instrumentation,  weapons sensors,  high power  amplifiers,  electronic  warfare
systems,  wireless data communications  products and services,  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

Twenty-six weeks ended January 29, 2006 and January 30, 2005
- ------------------------------------------------------------
Net sales for the  twenty-six  weeks ended  January 29, 2006 were  approximately
$87,777,000  compared to  $67,344,000 in the first six months of fiscal 2005, an
increase of $20 million (30.3%). Net sales at our two acquisitions  completed in
the third  quarter of fiscal  2005,  MSI and ICI,  accounted  for an increase of
approximately  $19 million,  or 28.6% of the increase for the two quarters ended
January  2006. We also  experienced  an  approximate  $1 million net increase in
sales at our other operations; attributable to the general increases in the U.S.
defense budget, as follows:

- --   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; and

- --   An increase in sales at our GMC facility of  approximately  $2.5 million in
     power   amplifier   sales  to  Government   of  Israel  for   multiplatform
     communications,

offset by

- --   A decline of $2.8  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.

The gross profit margin in the twenty-six weeks ended January 29, 2006 was 31.5%
compared to 29.9% in the first two quarters of fiscal 2005, an increase of 1.6%.
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 claim due to customer  delays and changes in  specification  and designs
under a major program.

We experienced  decreases in gross margins at EWST and RSS,  principally  due to
changes in contract  cost  estimates in fiscal 2006 at these  operations  versus
contract cost estimates in the first six months of fiscal 2005.
                                       15

Selling and  administrative  expenses for the twenty-six weeks ended January 29,
2006 were 19.2% of net sales as compared  to 18.8% in the first two  quarters of
fiscal 2005,  or an increase of  approximately  $4.1  million.  Large  increases
during the period included:

- --   Increases  of  approximately  $3.4  million  attributable  to  selling  and
     administrative  expenses related to the two  acquisitions  completed in the
     third quarter of fiscal 2005 (MSI and ICI);

- --   An  increase of  approximately  $345,000  (from  $680,000 in fiscal 2005 to
     $1,025,000 in fiscal 2006) 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 six months was  $10,788,000 or 12.3% of net sales,  as
compared to $7,479,000 or 11.1% of net sales in 2005.  The increase in operating
income  as a  percentage  of net  sales is  primarily  attributable  to the 1.6%
improvement in gross margin percentage (for the reasons outlined above),  offset
by the 0.4% increase in selling and administrative  costs as a percentage of net
sales,  and by the beneficial  impact of the $20 million increase in revenue for
the six months  ended  January  29,  2006.  Our foreign  operations  contributed
approximately $1.4 million in operating income for the six months as compared to
$1.2 million in fiscal 2005.

Investment income decreased by $207,000 in the first two quarters of fiscal 2006
because of a decline on average of approximately  $49 million in funds invested,
offset by an increase of approximately 89% in the rate of interest earned on the
investment  of excess  cash  reserves  during the period as compared to interest
rates in the prior year. The reduction in the average  balance of funds invested
in the first two quarters of fiscal 2006 versus the prior year was caused by the
investments  and capital  expenditures  financed  out of our  investment  funds,
including recent acquisitions.

The Company  recognized  a net  foreign  exchange  gain of $103,000  through the
second  quarter of fiscal 2006,  versus a gain of $185,000 in fiscal  2005.  The
foreign  exchange  gains are  attributable  to our UK  subsidiary  primarily  in
connection with temporary advances we have made to them.

Provision  for  income  taxes  for the  first  six  months  of  fiscal  2006 was
$3,087,000  representing an effective tax rate of approximately 28%, as compared
to an  effective  tax rate of 30% in the first six  months of fiscal  2005.  The
decrease in the  effective  rate in fiscal 2006 is due to various  favorable tax
benefits, including a lower effective tax rate on foreign source income, the tax
benefit  attributable to extra territorial income,  research and development tax
credits, the exercise of stock options, and tax exempt interest income.

Thirteen weeks ended January 29, 2006 and January 30, 2005
- ----------------------------------------------------------
Net sales for the  thirteen  weeks ended  January  29,  2006 were  approximately
$45,839,000,  as compared to $33,754,000 in the thirteen weeks ended January 30,
2005,  an  increase of $12 million  (35.8%).  Net sales at our two  acquisitions
completed  in  fiscal  2005,   MSI  and  ICI,   accounted  for  an  increase  of
approximately $10 million,  or 30% of the increase for the quarter ended January
2006. We experienced an  approximate  $2.0 million  increase in net sales at our
other  operations.  Some of the larger changes  contributing to this increase in
net sales included the following:

- --   An increase in net sales at Herley Power Amplifier Systems of approximately
     $1.7 million,  most of which was  attributable to power amplifier  products
     sold primarily to General Dynamics for Naval Communications; and

- --   An  increase in sales at our EWST  operations  of $0.5  million,  under the
     percentage of completion method for revenue recognition,

offset by

- --   A decrease in net sales  occurred at our CTI facility due to the  reduction
     in VTDRO shipments to Nortel/Flextronics in the second quarter.

The gross profit  margin in the thirteen  weeks ended January 29, 2006 was 29.4%
compared to 27.7% in the second quarter of fiscal 2005, an increase of 1.7%. The
revenue  generated by the two  acquisitions  completed  in the third  quarter of
fiscal 2005 (MSI and ICI),  resulted in an increase in gross  profit  margins of
approximately 0.9%. Increases in the gross margin for the two domestic microwave
component  divisions  were  due to  the  increase  product  margins  at MDI  and
increased net sales at GMC for the second quarter.
                                       16

Selling and  administrative  expenses for the thirteen  weeks ended  January 29,
2006 were  18.0% of net sales as  compared  to 20.3% in the  second  quarter  of
fiscal 2005, an increase  approximately $1.4 million. Large increases during the
period included:

- --   Increases  of  approximately  $1.6  million  attributable  to  selling  and
     administrative  expenses related to the two  acquisitions  completed in the
     third quarter of fiscal 2005 (MSI and ICI),

offset by

- --   A decrease  in legal costs from  $620,000  in the second  quarter of fiscal
     2005 to $450,000 in the second quarter of fiscal 2006  attributable  to the
     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 second quarter of fiscal 2006 was $5.3 million or 11.5%
of net  sales,  as  compared  to $2.5  million or 7.3% of net sales in the prior
year. The increase in operating income as a percentage of net sales is primarily
attributable  to the 2.3%  decrease  in selling  and  administrative  costs as a
percentage  of net sales,  as well as the 1.7%  improvement  in the gross profit
margin (for the reasons  outlined above) and the beneficial  impact of the $12.1
million increase in revenue for the quarter. Our foreign operations  contributed
$1.1 million in operating  income for the quarter as compared to $683,000 in the
second quarter of fiscal 2005.

Investment  income decreased by $93,000 in the second quarter of fiscal 2006 due
to a decline on average of approximately  $49 million in funds invested,  offset
by an  increase  of  approximately  90% in the rate of  interest  earned  on the
investment of excess cash reserves as compared to the prior year.  The reduction
in the average  balance of funds  invested  during the quarter  versus the prior
year is due to the funding of the acquisitions of MSI and ICI.

In the thirteen  weeks ended  January 29, 2006 the Company  recognized a foreign
exchange  loss of $10,000  versus a gain of  $185,000  in the second  quarter of
fiscal 2005. In fiscal 2005 the Company  recognized a net foreign  exchange gain
of $185,000 primarily at our UK subsidiary in connection with temporary advances
made to our UK subsidiary  that  previously  were  characterized  as a long term
investment.

Provision for income taxes for the second  quarter of fiscal 2006 was $1,384,000
representing  an  effective  tax rate of  approximately  26%,  as compared to an
effective tax rate of 28% in the prior year's  second  quarter (and an effective
rate of 28% for  the  whole  of  fiscal  year  2005.)  The  comparatively  lower
effective  tax rate for fiscal year 2006  included  the  recognition  of certain
favorable tax benefits  attributable to extra territorial  income,  research and
development  tax  credits,  the  exercise of stock  options,  an increase in tax
exempt interest income, and a lower effective tax rate on foreign source income.

Liquidity and Capital Resources
- -------------------------------
As of January 29, 2006 and July 31, 2005,  working  capital was  $95,057,000 and
$88,343,000,   respectively,   and  the  ratio  of  current  assets  to  current
liabilities was 3.6 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  $5,704,000  at January 29, 2006,  and
$3,966,000 at July 31, 2005.

Net cash provided by operations  during the  twenty-six  weeks ended January 29,
2006  was  approximately   $4,547,000  as  compared  to  $9,370,000  during  the
comparable  period in the prior year,  a decrease of  approximately  $4,823,000.
Income from operations  [adjusted for  depreciation,  amortization,  and foreign
exchange  (gain)  loss] was  $11,369,000  in the first six months of the current
fiscal  year versus  $8,041,000  in the  similar  period in the prior  year,  an
increase of  approximately  3,328,000.  Significant  items  contributing  to the
overall  decrease  in cash  provided by  operations  of  $4,823,000  include the
following:

1.   a decrease of approximately  $7.9 million in cash generated from collection
     of  accounts  receivable  during the first six 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.  This 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.  Additionally,  an increase of  approximately  $3.1 million in
     shipments in January 2006 versus  January 2005 resulted in higher  accounts
     receivable at the close of the quarter;

2.   an increase of approximately $3.5 million in the amount of cash invested in
     inventories  during the second 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; and

3.   an increase of approximately $0.3 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;
                                       17

offset primarily by

1.   an increase of  approximately  $1.5 million in cash generated from billings
     in excess of costs incurred and income recognized on uncompleted  contracts
     during the course of the six month period; and

2.   an  increase  of  approximately  $2.0  million in  advanced  payments  from
     customers on contracts in progress.

Net  cash  used  in  investing   activities  includes  capital  expenditures  of
$2,785,000  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  during the first three months of the current fiscal
year.

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 March 31, 2008 (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 4.25% and  4.57%,  respectively,  at
January  29,  2006.  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 January 29, 2006 and July
31,  2005.  Stand-by  letters  of  credit  were  outstanding  in the  amount  of
approximately  $10,591,000  under the credit  facility at January 29, 2006,  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 January 29, 2006.

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 January 29, 2006 was approximately  $146 million of which $139 million
are orders covered by funded signed contracts or purchase orders.  The remaining
$7 million of backlog is  "unfunded"  and  consists of the portion of a contract
expected to be  recognized as our customer  increases the funding  allotment for
completion of the aggregate firm contract award.  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 January 29, 2006, the Company
has approximately  $39,409,000 available under its bank credit facility,  net of
outstanding  stand-by letters of credit of approximately  $10,591,000,  and cash
reserves of approximately $21,769,000.

                                       18


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.

                                       19

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 January 29, 2006.

(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
January 29, 2006 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:

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

Item 3 - Defaults Upon Senior Securities:

     None

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

     (1)  The Registrant held its Annual Meeting of Stockholders on February 23,
          2006.

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

          Class  III  -  To  hold  office  until  the  2008  Annual  Meeting  of
          Stockholders.


         Name                           Votes For     Votes Withheld
         ----                           ---------     --------------
                                                  
         John A. Thonet                 8,791,688       3,811,172
         Carlos C. Campbell             8,953,408       3,649,452
         Adm. Robert M. Moore (Ret.)    8,545,505       4,057,355

     (3)  The 2006  Stock  Option  Plan and 2006  Stock  Plan were  defeated  as
          follows:


                                    Votes For      Votes Against   Abstained
                                    ---------      -------------   ---------
                                                           
         2006 Stock Option Plan     4,951,952       5,616,227       595,672
         2006 Stock Plan            2,264,821       8,302,858       596,172

                                       20

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.


                                       21


                                    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: March 10, 2006



                                       22