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


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

For the quarterly period ended:   January 28, 2007
                                  ----------------
                                       or

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

For the transition period from __________ to __________

                          Commission File Number 0-5411

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

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

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

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

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

                                    X   Yes      No
                                   ---       ---

Indicate by check mark whether the registrant is 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 February 28, 2007 - 13,962,799 shares of Common Stock are outstanding.



                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q


                                                                                                  PAGE
                                                                                                  ----
                                                                                                
PART I - FINANCIAL INFORMATION

Item 1 -    Financial Statements (Unaudited):

           Condensed Consolidated Balance Sheets  -
             January 28, 2007 (Unaudited) and July 30, 2006                                         2

           Condensed Consolidated Statements of Operations (Unaudited) -
             For the thirteen and twenty-six weeks ended January 28, 2007
               and January 29, 2006                                                                 3

           Condensed Consolidated Statement of Shareholders' Equity (Unaudited) -
             For the twenty-six weeks ended January 28, 2007                                        4

           Condensed Consolidated Statements of Cash Flows (Unaudited) -
             For the twenty-six weeks ended January 28, 2007
               and January 29, 2006                                                                 5

           Notes to Condensed Consolidated Financial Statements (Unaudited)                         6

Item 2 -   Management's Discussion and Analysis of
             Financial Condition and Results of Operations                                         12

Item 3 -   Quantitative and Qualitative Disclosures About Market Risk                              17

Item 4 -   Controls and Procedures                                                                 17

PART II - OTHER INFORMATION

Item 1 -   Legal Proceedings                                                                       18

Item 2 -   Unregistered Sales of Equity Securities and Use of Proceeds                             18

Item 3 -   Defaults Upon Senior Securities                                                         18

Item 4 -   Submission of Matters to a Vote of Security Holders                                     18

Item 5 -   Other Information                                                                       19

Item 6 -   Exhibits                                                                                19

Signatures                                                                                         20



Part I - Financial Information
Item 1 - Financial Statements

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


                                                                  January 28,
                                                                     2007         July 30,
                                                                  (Unaudited)       2006
                                                                  ----------    -----------
                                                                        
                 ASSETS
Current Assets:
     Cash and cash equivalents                                  $    24,124   $     22,303
     Trade accounts receivable                                       28,438         30,600
     Costs incurred and income recognized in excess
        of billings on uncompleted contracts and claims              13,006         13,926
     Other receivables                                                1,657            769
     Inventories, net                                                53,984         52,909
     Deferred income taxes and other                                  5,705          4,932
                                                                  ----------    -----------
                        Total Current Assets                        126,914        125,439
Property, Plant and Equipment, net                                   30,027         30,478
Goodwill                                                             73,862         73,612
Intangibles, net of accumulated amortization of $4,362
     at January 28, 2007 and $3,468 at July 30, 2006                 19,485         19,989
Other Assets                                                          1,725          1,932
                                                                  ----------    -----------
                                                                $   252,013   $    251,450
                                                                  ==========    ===========
     LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
     Current portion of long-term debt                          $     1,321   $        630
     Current portion of employment settlement agreement -
        (net of imputed interest of $331) (Note 2)                    1,027         -
     Accounts payable and accrued expenses                           16,707         21,503
     Billings in excess of costs incurred and
         income recognized on uncompleted contracts                     701            555
     Income taxes payable                                             4,957          3,395
     Accrual for contract losses                                      1,974          2,959
     Accrual for warranty costs                                       1,150            986
     Advance payments on contracts                                    4,840          3,323
                                                                  ----------    -----------
                        Total Current Liabilities                    32,677         33,351
Long-term Debt                                                        6,577          5,948
Long-term Portion of Employment Settlement Agreement -
   (net of imputed interest of $665) (Note 2)                         4,672         -
Other Long-term Liabilities                                           1,439          1,265
Deferred Income Taxes                                                 5,390          7,416
                                                                  ----------    -----------
                                                                     50,755         47,980
                                                                  ----------    -----------
Commitments and Contingencies
Shareholders' Equity:
     Common stock, $.10 par value; authorized 20,000,000 shares;
      issued 14,761,366 and outstanding 13,962,799 in 2007
      issued 14,660,716 and outstanding 13,862,149 in 2006            1,476          1,466
     Additional paid-in capital                                     115,128        113,418
     Retained earnings                                               91,948         96,286
     Treasury stock, 798,567 common shares at cost                   (9,044)        (9,044)
     Accumulated other comprehensive income                           1,750          1,344
                                                                  ----------    -----------
                        Total Shareholders' Equity                  201,258        203,470
                                                                  ----------    -----------
                                                                $   252,013   $    251,450
                                                                  ==========    ===========

See notes to condensed consolidated financial statements.

                                       2

                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands except per share data)
                                   (Unaudited)


                                                       Thirteen weeks ended       Twenty-six weeks ended
                                                       --------------------       ----------------------
                                                     January 28,    January 29,    January 28,  January 29,
                                                        2007           2006           2007         2006
                                                    -----------    ----------     ----------    -----------
                                                                                  
Net sales                                         $     37,997   $    45,839    $    78,113   $     87,777
                                                    -----------    ----------     ----------    -----------

Cost and expenses:
      Cost of products sold                             28,010        32,351         57,841         60,164
      Selling and administrative expenses                7,398         8,238         16,420         16,825
      Employment contract settlement costs (Note 2)       -             -             8,914           -
                                                    -----------    ----------     ----------    -----------
                                                        35,408        40,589         83,175         76,989
                                                    -----------    ----------     ----------    -----------

      Income (loss) from operations                      2,589         5,250         (5,062)        10,788
                                                    -----------    ----------     ----------    -----------

Other income (expense), net:
      Investment income                                    263           199            479            309
      Interest expense                                    (222)          (91)          (365)          (174)
      Foreign exchange gain (loss)                         266           (10)           283            103
                                                    -----------    ----------     ----------    -----------
                                                           307            98            397            238
                                                    -----------    ----------     ----------    -----------

      Income (loss) before income taxes                  2,896         5,348         (4,665)        11,026
Provision (benefit) for income taxes                     1,223         1,384           (327)         3,087
                                                    -----------    ----------     ----------    -----------

      Net income (loss)                           $      1,673   $     3,964    $    (4,338)  $      7,939
                                                    ===========    ==========     ==========    ===========

Earnings (loss) per common share - Basic          $    .12       $    .27       $   (.31)     $    .55
                                                    ===========    ==========     ==========    ===========

      Basic weighted average shares                   13,902        14,474         13,882         14,460
                                                    ===========    ==========     ==========    ===========

Earnings (loss) per common share - Diluted        $    .12       $    .26       $   (.31)     $    .52
                                                    ===========    ==========     ==========    ===========

      Diluted weighted average shares                 14,405        15,091         13,882         15,173
                                                    ===========    ==========     ==========    ===========

See notes to condensed consolidated financial statements.

                                       3

                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                     Twenty-six weeks ended January 28, 2007
                        (In thousands except share data)
                                   (Unaudited)


                                                                                                         Accumulated
                                                                    Additional                              Other
                                                      Common Stock  Paid-in     Retained     Treasury    Comprehensive
                                             Shares      Amount     Capital     Earnings      Stock         Income         Total
                                            ----------   --------   ---------   ---------    --------    -------------    --------
                                                                                                    
Balance at July 30, 2006                    14,660,716  $   1,466  $  113,418  $   96,286   $  (9,044)  $        1,344   $ 203,470

Exercise of stock options                      100,650         10       1,077                                                1,087
Tax benefit upon exercise of
 stock options                                                            212                                                  212
Stock option compensation                                                 225                                                  225
Stock option modification
 (Note 2)                                                                 196                                                  196
                                            ----------   --------   ---------   ---------    --------    -------------    --------
     Subtotal                               14,761,366      1,476     115,128      96,286      (9,044)           1,344     205,190
                                                                                                                          --------

Net loss                                                                           (4,338)                                  (4,338)
Other comprehensive (loss), net of tax:
   Unrealized loss on interest rate swap                                                                            (9)         (9)
   Foreign currency translation gain                                                                               415         415
                                                                                                                          --------
Comprehensive loss                                                                                                          (3,932)
                                            ----------   --------   ---------   ---------    --------    -------------    --------
Balance at January 28, 2007                 14,761,366  $   1,476  $  115,128  $   91,948   $  (9,044)  $        1,750   $ 201,258
                                            ==========   ========   =========   =========    ========    =============    ========

See notes to condensed consolidated financial statements.

                                       4


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



                                                                           Twenty-six weeks ended
                                                                        January 28,        January 29,
                                                                            2007               2006
                                                                       ---------------    ---------------
                                                                                  
Cash flows from operating activities:
      Net (loss) income                                              $         (4,338)  $          7,939
                                                                       ---------------    ---------------
      Adjustments to reconcile net (loss) income to
         net cash provided by operating activities:
           Depreciation and amortization                                        3,507              3,466
           Stock-based compensation expense                                       225                213
           Excess tax benefit from exercise of stock options                     (212)              (244)
           Employment contract settlement costs (includes $196 of
                stock option modification costs)                                5,914                  -
           Imputed interest related to employment settlement liability            111                  -
           Deferred taxes                                                      (2,307)               (81)
           Gain on sale of equipment                                             (107)                 -
           Foreign exchange gain                                                  (68)               (36)
           Inventory valuation reserve charges                                    424                488
           Reduction in accrual for contract losses                              (664)                 -
           Warranty reserve charges                                               634                167
           Changes in operating assets and liabilities:
                Trade accounts receivable                                       2,162             (1,291)
                Costs incurred and income
                   recognized in excess of billings on
                   uncompleted contracts and claims                               920             (2,865)
                Other receivables                                                (888)              (228)
                Inventories                                                    (1,499)            (3,491)
                Other current assets                                             (315)               (71)
                Accounts payable and accrued expenses                          (5,266)            (3,121)
                Billings in excess of costs incurred and
                  income recognized on uncompleted contracts                      146                457
                Income taxes payable                                            1,774              1,174
                Accrual for contract losses                                      (321)                85
                Advance payments on contracts                                   1,517              1,738
                Other, net                                                        209                259
                                                                       ---------------    ---------------
                     Total adjustments                                          5,896             (3,381)
                                                                       ---------------    ---------------

           Net cash provided by operating activities                            1,558              4,558
                                                                       ---------------    ---------------

Cash flows from investing activities:
      Acquisition of technology license                                          (179)              (825)
      Proceeds from sale of equipment                                             202                  -
      Capital expenditures                                                     (2,235)            (2,785)
                                                                       ---------------    ---------------
           Net cash used in investing activities                               (2,212)            (3,610)
                                                                       ---------------    ---------------

Cash flows from financing activities:
      Borrowings under bank line of credit                                      8,500              8,000
      Borrowings - other                                                        1,746                  -
      Proceeds from exercise of stock options                                   1,087                999
      Excess tax benefit from exercises of stock options                          212                244
      Payments under employment contract settlement                              (130)                 -
      Payments of long-term debt                                                 (440)              (753)
      Payments under bank line of credit                                       (8,500)            (8,000)
                                                                       ---------------    ---------------
           Net cash provided by financing activities                            2,475                490
                                                                       ---------------    ---------------

           Net increase in cash and cash equivalents                            1,821              1,438
Cash and cash equivalents at beginning of period                               22,303             20,331
                                                                       ---------------    ---------------
Cash and cash equivalents at end of period                           $         24,124   $         21,769
                                                                       ===============    ===============

See notes to condensed consolidated financial statements.

                                       5

HERLEY INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (UNAUDITED)


1.   Principles of Consolidation and Basis of Presentation

     The  unaudited  condensed  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.

     The accompanying unaudited condensed consolidated financial statements have
     been prepared in accordance  with  instructions to Form 10-Q and Article 10
     of  Regulation  S-X and do not  include  all of the  information  and  note
     disclosures normally included in annual financial statements as 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 items, as well as the recording
     of the employment contract settlement costs discussed in Note 2) considered
     necessary for a fair  presentation  have been included in the  accompanying
     condensed consolidated financial statements.  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  2006  Annual  Report on Form 10-K for the fiscal year ended
     July  30,  2006,  as filed  with the  Securities  and  Exchange  Commission
     ("SEC").  The consolidated  balance sheet at July 30, 2006 has been derived
     from the audited  consolidated  financial  statements at that date but does
     not include all of the  information  and  footnotes  required by accounting
     principles  generally  accepted in the United States for complete financial
     statements.

     The  preparation  of financial  statements  in conformity  with  accounting
     principles  generally accepted in the United States requires  management to
     make  estimates  and  assumptions  that affect the amounts  reported in the
     consolidated  financial  statements and accompanying  notes. Actual results
     could  differ  from  those  estimates.  The  accrual  for  contract  losses
     associated with the ICI acquisition (more fully described in Note B of Form
     10-K for the fiscal year ended July 30,  2006),  was reduced by $664,000 in
     the thirteen weeks ended January 28, 2007 (which is included as a reduction
     of costs of products sold) as a result of management changing its estimated
     liability for expected losses under the first two options of  the contract.
     The  accrual for  contract  losses  includes  an estimate of  approximately
     $1,569,000 relating to the remaining two contract options not yet exercised
     by the customer.  It is at least  reasonably  possible that a change in the
     estimate will occur in the near term.

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

2.   Significant Events

     In connection with the legal matter  discussed in Note 7 "Litigation",  the
     Company was notified that certain of its operations had been suspended from
     receiving  new  contract  awards from the U. S.  Government.  The  affected
     operations   included  facilities  in  Lancaster,   Pennsylvania;   Woburn,
     Massachusetts;   Chicago,   Illinois  and  the   Company's   subsidiary  in
     Farmingdale,  New York.  The  Chicago,  Illinois  location is a  two-person
     marketing  office.  The result of this suspension was that these facilities
     were not  solicited  for or awarded new  contracts  or contract  extensions
     without special  exceptions,  pending the outcome of the legal proceedings.
     The  suspended  facilities  were  permitted to receive  contract  awards or
     subcontracts from the Federal  Government if the contracting  agency stated
     in writing the  compelling  reason to do so. A  significant  portion of the
     Company's  business is received  under  contracts  where the Company is the
     only qualified supplier on critical defense programs.

     The Company's facilities which were not included in the action and who were
     free at all times to contract with the U.S.  Government  are the facilities
     in Whippany, New Jersey (Herley-CTI);  Jerusalem  (Herley-Israel);  McLean,
     Virginia  (Innovative  Concepts,  Inc.); Fort Walton Beach,  Florida (Micro
     Systems,  Inc.  and  Herley-RSS)  and  Farnborough,   U.K.  (EW  Simulation
     Technology, Limited).

     Effective  October 12, 2006,  the Company  entered  into an  Administrative
     Agreement  with the  Department of the Navy, on behalf of the Department of
     Defense  that  requires  the Company,  among other  things,  to implement a
     comprehensive  program of  compliance  reviews,  audits and  reports  for a
     period of three  years or until  settlement  or  adjudication  of the legal
     matter referenced above,  whichever is later,  unless shortened or extended
     by written agreement of the parties. In addition,  the Company was required
     to sever its  relationship  with Mr. Lee N. Blatt,  former  Chairman of the
     Board of Directors, as an employee or consultant to the Company. In return,
     the Navy, on behalf of the Department of Defense  terminated the suspension
     of the Company from receiving new contract awards from the U.S. Government.

     Effective  October  12,  2006  and as a  condition  to  entering  into  the
     Administrative  Agreement with the Department of the Navy noted above,  the
     Company  entered into an agreement (the  "Agreement")  with Lee N. Blatt to
     terminate the Employment  Agreement between the Company and Mr. Blatt dated
     as of July 29, 2002 and  modified  on December 9, 2003.  Under the terms of
     the  Agreement  Mr.  Blatt will  receive  payments  totaling  approximately
     $9,462,000; payable $3,000,000 upon the effective date of the Agreement and
     sixty-four  (64)  consecutive  monthly  payments of $100,000  commencing on
     January 1, 2007 and a final  payment of $61,528 on May 1, 2012 as evidenced
     by a non-interest  bearing Promissory Note dated effective October 12, 2006
     (the "Note").  The Note,  which has been discounted at 6.75%, has a balance
     at January 28, 2007 of approximately  $5,365,000.  Of this amount, $969,000
     is included in "Current portion of employment  settlement agreement" net of
     imputed  interest  of $231,000  and  $4,396,000  is included in  "Long-term
     Portion of  Employment  Settlement  Agreement"  net of imputed  interest of
     $765,000 in the accompanying balance sheet. In addition, Mr. Blatt received

                                       6


     his bonus of  $636,503 in January  2007 for fiscal year 2006,  and shall be
     entitled to receive  reimbursement for medical care and life insurance,  in
     accordance with the original terms of his Employment Agreement. The current
     portion of the medical care and life  insurance is estimated at $57,000 and
     is included in Current portion of employment settlement agreement" and the
     long-term  portion is  estimated  at $276,000 as of January 28, 2007 and is
     included in "Long-term Portion of Employment  Settlement  Agreement" in the
     accompanying balance sheet.

     The Agreement also provides that all outstanding  stock options  previously
     issued to Mr.  Blatt  which are all  vested  and  fully  exercisable  shall
     continue  to be  exercisable  by  him  or,  following  his  death,  by  his
     designated beneficiaries,  on or before the expiration date of the specific
     option.  On  September  26,  2006,  as  required  under  the  terms  of the
     Administrative Agreement with the Department of the Navy, Mr. Blatt entered
     into a voting trust agreement wherein sole voting power to 1,301,000 shares
     under stock options held by Mr. Blatt and 28,799 shares held in his IRA was
     granted to the Company's Chairman, Myron Levy. In the event of a "change of
     control"  of the  Company  as  defined  in  the  Employment  Agreement  all
     remaining payments due under the Promissory Note become immediately due and
     payable.

     Aggregate costs of approximately $8,914,000 under the Agreement,  including
     cash payments of $3,000,000,  payments due under the Note of  approximately
     $5,354,000,  medical and life insurance benefits of approximately  $364,000
     (both  discounted at an imputed  interest rate of 6.75%) and the fair value
     of the modification of the stock options of  approximately  $196,000 (using
     the  Black-Scholes  option  valuation  model),  have been  recorded  in the
     Company's  condensed  consolidated  financial  statements in the six months
     ended January 28, 2007.

3.   Inventories

     The major components of inventories are as follows (in thousands):



                                                                   January 28, 2007   July 30, 2006
                                                                   ----------------   -------------
                                                                                 
              Purchased parts and raw materials                         $ 29,889       $ 27,191
              Work in process                                             28,663         29,597
              Finished products                                            2,448          3,270
                                                                   ----------------   -------------
                                                                          61,000         60,058
              Less:
                 Allowance for obsolete and slow moving inventory          4,750          4,576
                 Unliquidated progress payments                            2,266          2,573
                                                                   ----------------   -------------
                                                                        $ 53,984       $ 52,909
                                                                   ================   =============

4.   Income taxes

     The net  deferred  income  tax  asset  balance  at  January  28,  2007  was
     approximately  $4,203,000,  an increase of approximately $458,000 from July
     30,  2006.  The  increase  is due to the tax  effect  on the  timing of the
     deductions  for  future  payments  of  approximately   $5,254,000  under  a
     promissory note and  approximately  $334,000 for estimated medical and life
     insurance benefits due under the employment contract  settlement  discussed
     in Note 2.

     The income tax provision  recognized  in the second  quarter of fiscal 2007
     was $1.2  million as  compared  to a  provision  for  income  taxes of $1.4
     million in the prior  year's  second  quarter.  As of the end of the second
     quarter of fiscal  2007,  the  effective  income tax rate for the full year
     2007 is now estimated at 7%, versus the rate of approximately  21% that was
     estimated  in the first  quarter.  The decline in the  estimated  effective
     income  tax rate  for  fiscal  2007 is  primarily  attributable  to (a) the
     extension of the R&D tax credit by Congress in December 2006 retroactive to
     January 1, 2006 and (b) an increase in the  proportion of overall  earnings
     expected to be generated  through the Company's  foreign  operations  where
     earnings are taxed at lower rates than  domestically.  The extension of the
     R&D tax credit reduced the statutory income tax rate of 35% by an estimated
     8% for fiscal 2007. As a result of lower domestic  earnings,  due primarily
     to the employment  contract  settlement costs which  significantly  affects
     domestic profitability,  foreign earnings are a greater percentage of total
     earnings.  The Company's foreign earnings are attributable primarily to our
     Israeli  subsidiary  which is taxed at an estimated  rate of 12% for fiscal
     2007 thereby reducing the effective  income tax rate by approximately  20%.

5.   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  thirteen  and  twenty-six  weeks ended  January 28, 2007 and
     January 29, 2006 (in thousands):

                                       7



                                                      Thirteen weeks ended       Twenty-six weeks ended
                                                    January 28,   January 29,   January 28,   January 29,
                                                        2007          2006          2007          2006
                                                                                  
     Balance at beginning of period               $        1,068  $       776   $      986           799
     Provision for warranty obligations                      368           28          634           167
     Warranty costs charged to the reserve                  (286)         (58)        (470)         (220)
                                                    ------------  ------------  ------------  ------------
     Balance at end of period                     $        1,150  $       746        1,150    $      746
                                                    ============  ============  ============  ============

6.   Long Term Debt

     In  connection  with the  implementation  of an ERP software  package,  the
     Company entered into an additional  financing agreement in August 2006 with
     De  Lage  Landen  Financial   Services,   Inc.  through  Microsoft  Capital
     Corporation  providing for loans not to exceed an aggregate of  $2,000,000.
     Amounts  borrowed  under the  agreement  are  payable in  thirty-six  equal
     monthly  installments  with  interest at 5.354% per annum.  The Company has
     borrowed an  aggregate  of  $1,400,000  as of January 28, 2007 with monthly
     payments  totaling  approximately  $42,750.  In  addition,  we financed the
     purchase of capital  equipment in the amount of $346,000 in connection with
     a major long-term contract.

7.   Litigation

     On June 6, 2006, in connection with a continuing  investigation by the U.S.
     Attorneys' Office in Pennsylvania which, inter alia, involves pricing under
     contracts with the U.S.  Department of Defense  relating to voltage control
     oscillators and powerheads,  an indictment was returned against the Company
     and Lee Blatt,  its former  Chairman.  No other  officer or director of the
     Company was named in the indictment.  The contracts aggregate approximately
     $3.9  million  in total  revenue.  The  indictment  alleges  29  counts  of
     violations of the wire fraud statute (18 U.S.C.  Section 1343); 2 counts of
     violations of the obstruction of a federal audit statute (18 U.S.C. Section
     1516);  1 count of  violating  the major fraud  against  the United  States
     statute  (18  U.S.C.  Section  1031);  3  counts  of  violating  the  false
     statements to the government statute (18 U.S.C.  Section 1001) and a notice
     of forfeiture.  The Company  believes that no criminal conduct has occurred
     and will vigorously  contest the charges.  If convicted,  Mr. Blatt and the
     Company could be fined up to approximately $13 million each and the Company
     could be  required to forfeit  approximately  $2.9  million  paid under the
     contracts.  Under the terms of an indemnification agreement with Mr. Blatt,
     the  Company has agreed to provide  indemnification  with regard to certain
     legal  proceedings  so long as he has  acted in good  faith and in a manner
     believed to be in, or not  opposed to, the  Company's  best  interest  with
     respect to any criminal  proceeding and had no reasonable  cause to believe
     his conduct was unlawful.

     In June and July 2006,  the Company was served  with  several  class-action
     complaints  against the  Company and certain of its  officers in the United
     States District Court for the Eastern District of Pennsylvania.  The claims
     are made under  Section 10(b) and 20(a) of the  Securities  Exchange Act of
     1934 and Rule 10b-5  thereunder.  In July and August 2006,  the Company and
     certain of its current and former  officers and directors  were also served
     with two  separate  derivative  complaints  for  breach of  fiduciary  duty
     brought pursuant to Rule 23.1 of the Federal Rules of Civil Procedure.  The
     complaints  relate to the  Company's  indictment  in the  matter  discussed
     above.   In   addition,   in  June  2006,   the  Company  was  notified  by
     representatives  of the United  States  Attorney's  Office for the  Eastern
     District of  Pennsylvania,  Civil  Division,  that they  intended to file a
     civil lawsuit against the Company  pursuant to inter alia, the False Claims
     Act, 31 U.S.C.  Section  3729 et. seq.  The Company  entered into a Tolling
     Agreement on June 21, 2006, and does not  anticipate  any further  activity
     related  to this  potential  claim  until  after the trial of the  criminal
     matter mentioned above.

     The Company believes it has substantial  defenses to the charges alleged in
     the indictment and intends to vigorously defend against these allegations.

     The Company  believes  it is  entitled  to  recovery of certain  legal fees
     associated  with  the  above  matters  under  its  D&O  insurance   policy.
     Accordingly,  as of January 28, 2007, the Company has recorded a receivable
     of  $951,000  (net  of  a  deductible  of  $500,000)  in   anticipation  of
     recoveries. The amount is included in other receivables in the accompanying
     consolidated  balance sheet at January 28, 2007. The insurance  carrier may
     contest the claim in whole or in part. In addition, the Company has entered
     into an agreement dated January 11, 2007 with the insurance carrier whereby
     if it is determined by final decision of an arbitration  panel, or by final
     judgment  of  a  court,  or  other  final  decision  of a  tribunal  having
     jurisdiction thereof, that any amount paid by the insurance carrier was not
     a loss,  as that term is defined in the policy,  the Company shall repay to
     the insurance  carrier any such uncovered sums  previously  advanced to the
     Company.  No payments have been  received from the insurance  carrier as of
     January 28, 2007.

     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
     other  litigation will not have a material  adverse effect on the Company's
     financial position or results of operations.

                                       8

8.   Comprehensive Income (Loss), net of income taxes

     Comprehensive  income  (loss) for the periods  presented  is as follows (in
     thousands):


                                              Thirteen weeks ended       Twenty-six weeks ended
                                              --------------------       ----------------------
                                             January 28,  January 29,  January 28,    January 29,
                                                2007         2006         2007           2006
                                                ----         ----         ----           ----
                                                                         
Net income (loss)                            $     1,673 $      3,964 $     (4,338)  $      7,939
Unrealized (loss) gain on interest rate swap          12            6           (9)            18
Foreign currency translation (loss) gain             436          (21)         415              6
                                             -----------  -----------  ------------   ------------
       Comprehensive income (loss)           $     2,121 $      3,949 $     (3,932)         7,963
                                             ===========  ===========  ============   ============

     The  foreign  currency  translation  (loss) gain  relates to the  Company's
     investment  in its U.K.  subsidiary  and  fluctuations  in  exchange  rates
     between its local currency and the U.S. dollar.

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


                                                                  January 28, 2007        July 30, 2006
                                                                  ----------------        -------------
                                                                                    
           Unrealized loss on interest rate swap                    $    (31)             $     (22)
           Foreign currency translation gain                           1,781                  1,366
                                                                    --------              ---------
                Accumulated other comprehensive income              $  1,750              $   1,344
                                                                    ========              =========

9.   Stock-Based Compensation

     The Company has various  fixed stock  option  plans which are  described in
     Note M of the  Company's  July 30,  2006  Annual  Report  on Form 10-K that
     provide for the grant of stock options to eligible employees and directors.

     As of January 28, 2007, there were 3,386,930 stock options outstanding.  No
     stock  options were issued  during the quarter or six months ended  January
     28, 2007. The aggregate  value of unvested  options as of January 28, 2007,
     as  determined   using  a   Black-Scholes   option   valuation   model  was
     approximately $592,000 (net of estimated forfeitures).

     Options  for  100,650  shares of common  stock  were  exercised  during the
     thirteen  weeks  ended  January 28,  2007 at an average  exercise  price of
     $10.80  per  share and  options  for 2,500  shares  of  common  stock  were
     cancelled.

10.  Earnings (Loss) Per Share ("EPS")

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


                                                         Thirteen weeks ended            Twenty-six weeks ended
                                                         --------------------            ----------------------
                                                      January 28,     January 29,     January 28,      January 29,
                                                         2007            2006             2007            2006
                                                     --------------  --------------  ---------------  --------------
                                                                                         
Numerator:
      Net Income (Loss)                                   $ 1,673         $ 3,964         $ (4,338)        $ 7,939
                                                     ==============  ==============  ===============  ==============
Denominator:
      Basic weighted-average shares                        13,902          14,474           13,882          14,460
      Effect of dilutive securities:
           Employee stock options                             503             617           -                  713
                                                     --------------  --------------  ---------------  --------------
           Diluted weighted-average shares                 14,405          15,091           13,882          15,173
                                                     ==============  ==============  ===============  ==============

      Stock options not included in computation             1,730           1,762            3,387           1,041
                                                     ==============  ==============  ===============  ==============
Exercise price range per share                      $15.78 - $21.18 $17.11 - $20.85   $4.31 - $21.18 $17.11 - $20.85


                                       9

     The number of stock options not included in the  computation of diluted EPS
     for the  thirteen  weeks  ended  January  28,  2007  and the  thirteen  and
     twenty-six  weeks ended  January 29, 2006 relates to stock  options  having
     exercise  prices  which are greater  than the average  market  price of the
     common shares  during the period,  and  therefore,  are  anti-dilutive.  No
     employee  stock options were  considered in the  computation of diluted net
     loss per share for the  twenty-six  weeks  ended  January 28, 2007 as their
     effect is  anti-dilutive.  The options which were outstanding as of January
     28, 2007 and  excluded  from the  computation  in the table above expire at
     various dates through May 2, 2015.

11.  Geographic Information

     Net sales to the U.S.  Government in the twenty-six weeks ended January 28,
     2007 and January 29, 2006  accounted for  approximately  21% and 24% of net
     sales, respectively. Lockheed Martin accounted for approximately 11% of net
     sales in 2006.  No other  customer  accounted  for 10% or more of net sales
     during the periods presented.

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


                         Thirteen weeks ended       Twenty-six weeks ended
                         --------------------       ----------------------
                       January 28,   January 29,   January 28,  January 29,
                          2007          2006          2007         2006
                          ----          ----          ----         ----
                                                    
United States            $ 31,653     $  39,754     $  65,238     $  77,608
Israel                      5,125         3,309         9,500         6,420
England                     1,219         2,776         3,375         3,749
                       -----------   -----------   -----------  ------------
                         $ 37,997     $  45,839     $  78,113     $  87,777
                       ===========   ===========   ===========  ============

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


                                                        January 28, 2007      July 30, 2006
                                                        ----------------      -------------
                                                                          

                United States                                $ 24,629           $ 25,243
                Israel                                          4,988              4,654
                England                                           410                581
                                                             --------           --------
                                                             $ 30,027           $ 30,478
                                                             ========           ========


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


                                                                      Twenty-six weeks ended
                                                                      ----------------------
                                                               January 28, 2007      January 29, 2006
                                                               ----------------      ----------------
                                                                                
           Net cash paid during the period for:
                Interest                                         $      247           $       148
                Income taxes                                            -                   1,832

13.  New Accounting Pronouncements

     In September 2006, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial  Accounting  Standards ("SFAS") No. 158, "Employers'
     Accounting for Defined Benefit Pension and Other Post Retirement  Plans, an
     amendment of FASB Statements No. 87, 88, 106 and 132(R)" ("SFAS 158"). SFAS
     158 requires an entity to recognize in its statement of financial  position
     an asset for a defined benefit pension or postretirement  plan's overfunded
     status or a  liability  for a plan's  underfunded  status and to  recognize
     changes in that funded status through  comprehensive  income in the year in
     which  the  changes  occur.  SFAS 158 will not  change  the  amount  of net
     periodic  benefit expense  recognized in an entity's results of operations.
     SFAS 158 is effective for fiscal years ending after  December 15, 2006. The
     Company will  evaluate the impact of adopting  SFAS 158 but does not expect
     that it will have a material impact on the Company's consolidated financial
     position, results of operations or cash flows.

                                       10

     In September 2006, the FASB issued SFAS No. 157, "Fair Value  Measurements"
     ("SFAS  157").  SFAS 157 defines fair value,  establishes  a framework  for
     measuring  fair value in  generally  accepted  accounting  principles,  and
     expands  disclosures  about  fair  value  measurements.   It  codifies  the
     definitions  of fair  value  included  in other  authoritative  literature;
     clarifies and, in some cases, expands on the guidance for implementing fair
     value measurements; and increases the level of disclosure required for fair
     value  measurements.   Although  SFAS  157  applies  to  (and  amends)  the
     provisions of existing  authoritative  literature,  it does not, of itself,
     require any new fair value  measurements,  nor does it establish  valuation
     standards. SFAS 157 is effective for financial statements issued for fiscal
     years  beginning  after November 15, 2007, and interim periods within those
     fiscal years.  This  statement  will be effective for the Company's  fiscal
     year  beginning  August  2008.  The  Company  will  evaluate  the impact of
     adopting  SFAS 157 but does not expect that it will have a material  impact
     on the Company's consolidated financial position,  results of operations or
     cash flows.

     In September  2006,  the staff of the  Securities  and Exchange  Commission
     issued  Staff  Accounting  Bulletin  No.  108 ("SAB  108")  which  provides
     interpretive  guidance on how the effects of the  carryover  or reversal of
     prior year misstatements should be considered in quantifying a current year
     misstatement. SAB 108 becomes effective in fiscal 2007. Adoption of SAB 108
     is not  expected to have a material  impact on the  Company's  consolidated
     financial position, results of operations or cash flows.

     In June  2006,  the FASB  issued  Interpretation  No. 48,  "Accounting  for
     Uncertainty  in  Income  Taxes (as  amended)  - an  interpretation  of FASB
     Statement  No.  109"  ("FIN  48").  FIN 48  clarifies  the  accounting  for
     uncertainty  in  income  taxes  recognized  in  an  enterprise's  financial
     statements in accordance with SFAS No. 109,  "Accounting for Income Taxes",
     and prescribes a recognition  threshold and  measurement  attribute for the
     financial statement  recognition and measurement of a tax position taken or
     expected  to be taken in a tax  return.  FIN 48 also  provides  guidance on
     derecognition,   classification,  interest  and  penalties,  accounting  in
     interim periods,  disclosure and transition. FIN 48 is effective for fiscal
     years  beginning  after December 15, 2006. The Company is in the process of
     analyzing  the  impact of FIN 48,  which is  required  to be adopted by the
     first quarter of fiscal 2008.

                                       11

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.

Explanatory Note

The following  discussion and analysis of our financial condition and results of
operations   should  be  read  in  conjunction  with  our  unaudited   condensed
consolidated  financial  statements,  the notes thereto and the other  unaudited
financial data included elsewhere in this 10-Q.

Significant Events

In connection with the legal matter  discussed in Note 7  "Litigation",  we were
notified that certain of our  operations  had been  suspended from receiving new
contract  awards from the U. S.  Government.  The affected  operations  included
facilities in Lancaster, Pennsylvania; Woburn, Massachusetts;  Chicago, Illinois
and our subsidiary in Farmingdale, New York. The Chicago, Illinois location is a
two-person  marketing  office.  The  result of this  suspension  was that  these
facilities  were  not  solicited  for  or  awarded  new  contracts  or  contract
extensions  without  special  exceptions,  pending  the  outcome  of  the  legal
proceedings.  The suspended facilities were permitted to receive contract awards
or subcontracts from the Federal  Government if the head of the agency stated in
writing the compelling reason to do so. A significant portion of our business is
received under  contracts  where we are the only qualified  supplier on critical
defense programs.

Our  facilities  which were not  included in the action and who were free at all
times to contract with the U.S.  Government are the facilities in Whippany,  New
Jersey (Herley-CTI);  Jerusalem  (Herley-Israel);  McLean,  Virginia (Innovative
Concepts, Inc.); Fort Walton Beach, Florida (Micro Systems, Inc. and Herley-RSS)
and Farnborough, U.K. (EW Simulation Technology, Limited).

Effective October 12, 2006, we entered into an Administrative Agreement with the
Department of the Navy, on behalf of the Department of Defense that requires us,
among other things, to implement a comprehensive  program of compliance reviews,
audits  and  reports  for a  period  of  three  years  or  until  settlement  or
adjudication of the legal matter  referenced above,  whichever is later,  unless
shortened or extended by written agreement of the parties. In addition,  we were
required to sever our relationship with Mr. Lee N. Blatt, former Chairman of the
Board of Directors,  as an employee or consultant to the Company. In return, the
Navy, on behalf of the  Department of Defense  terminated  the suspension of the
Company from receiving new contract awards from the U.S. Government.

Effective   October  12,  2006  and  as  a  condition   to  entering   into  the
Administrative Agreement with the Department of the Navy noted above, we entered
into  an  agreement  (the  "Agreement")  with  Lee N.  Blatt  to  terminate  the
Employment  Agreement  between us and Mr.  Blatt  dated as of July 29,  2002 and
modified on December 9, 2003.  Under the terms of the  Agreement  Mr. Blatt will
receive payments totaling $9,461,528; payable $3,000,000 upon the effective date
of the Agreement and sixty-four (64)  consecutive  monthly  payments of $100,000
commencing  on January 1, 2007 and a final  payment of $61,528 on May 1, 2012 as
evidenced by a non-interest  bearing Promissory Note dated effective October 12,
2006 (the  "Note").  In  addition  Mr.  Blatt was paid his bonus of  $636,503 in
January   2007  for  fiscal  year  2006,   and  shall  be  entitled  to  receive
reimbursement  for  medical  care and life  insurance,  in  accordance  with the
original terms of his Employment Agreement. The Agreement also provides that all
outstanding  stock options  previously  issued to Mr. Blatt which are all vested
and fully  exercisable shall continue to be exercisable by him or, following his
death, by his designated beneficiaries,  on or before the expiration date of the
specific  option.  On  September  26, 2006,  as required  under the terms of the
Administrative Agreement with the Department of the Navy, Mr. Blatt entered into
a voting trust  agreement  wherein  sole voting power to 1,301,000  shares under
stock options held by Mr. Blatt and 28,799 shares held in his IRA was granted to
our  Chairman,  Myron Levy. In the event of a "change of control" of the Company
as defined in the Employment Agreement all remaining payments due under the Note
become immediately due and payable.

Aggregate costs of approximately $8,914,000 under the Agreement,  including cash
payments of $3,000,000, payments due under the Note of approximately $5,354,000,
medical and life insurance  benefits of approximately  $364,000 (both discounted
at an imputed  interest rate of 6.75%) and the fair value of the modification of
the stock options of  approximately  $196,000  (using the  Black-Scholes  option
valuation  model),  have been recorded in our condensed  consolidated  financial
statements in the six months ended January 28, 2007.

                                       12

Business Overview

We  are a  leader  in the  design,  development  and  manufacture  of  microwave
technology   solutions  for  the  defense,   aerospace  and  medical  industries
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),  international customers (including the German,
Japanese, Turkish, British, Norwegian,  Finnish and South Korean militaries, and
suppliers  to  international   militaries)  and  commercial   medical  customers
(including Siemens Medical Solutions,  Varian NMR System and G E Healthcare.) 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,  the
Trident II D-5 missile, ICAPIII, and Sensor Fuzed Weapon.

Results of Operations

Twenty-six weeks ended January 28, 2007 and January 29, 2006
- ------------------------------------------------------------

The suspension  from receiving new contract  awards from the U.S.  Government in
June 2006 caused  disruption in our business in several respects which cannot be
easily  measured,  but  certainly  had an impact on the results of operations in
fiscal 2007 both in terms of sales and  profitability.  While the effects of the
suspension  were evident  during the first quarter,  they  continued  during the
second  quarter  as the  delays in  bookings  affected  the  timing  of  certain
shipments.

Net sales for the  twenty-six  weeks ended  January 28, 2007 were  approximately
$78.1 million  compared to $87.8 million in the first six months of fiscal 2006,
a decrease of $9.7 million (11%). The decrease in net sales is partly related to
the recording of a $2.2 million claim  receivable on a major program  during the
first quarter of the prior year.  In addition,  there was a decline in microwave
systems and assemblies  primarily due to the completion of certain contracts and
the timing of shipments,  some of which was due to the delays in bookings during
the  suspension  period.  Offsetting  these  decreases were higher sales related
primarily  to  sales  of  both  microwave  systems  and  microwave  products  at
Herley-Israel.

Domestic  and foreign  sales were 70% and 30%  respectively  of net sales in the
twenty-six weeks ended January 28, 2007,  versus 78% and 22% respectively in the
prior year  comparable  period.

The gross profit margin in the twenty-six weeks ended January 28, 2007 was 26.0%
compared  to 31.5%  in the  first  half of  fiscal  2006,  a  decrease  of 5.5%.
Contributing  to the  reduction in gross  profit  during the first six months of
fiscal 2007 are the following items:

o    The booking of the $2.2 million claim receivable in fiscal 2006.

o    Disruption caused by the suspension.

o    Engineering  development  costs overruns on certain  contracts in excess of
     billings to customers.

o    Startup production costs on certain programs.

o    Product mix of contracts.

Offset by

o    Revisions in the accrual for contract losses on existing contracts based on
     current estimates.

Selling and  administrative  expenses for the twenty-six weeks ended January 28,
2007 were 21% of net sales as  compared to 19% in the first six months of fiscal
2006.

We believe we are entitled to recovery of certain legal fees associated with the
recent  indictment and class-action  complaints under our D&O insurance  policy.
Accordingly,  as of January 28, 2007,  we have recorded a receivable of $951,000
(net of a deductible of $500,000) in anticipation  of recoveries.  The amount is
included in other receivables in the accompanying  consolidated balance sheet at
January 28,  2007.  The  insurance  carrier may contest the claim in whole or in

                                       13


part. In addition, we have entered into an agreement dated January 11, 2007 with
the  insurance  carrier  whereby if it is  determined  by final  decision  of an
arbitration panel, or by final judgment of a court, or other final decision of a
tribunal  having  jurisdiction  thereof,  that any amount paid by the  insurance
carrier was not a loss, as that term is defined in the policy, we shall repay to
the insurance carrier any such uncovered sums previously advanced to us.

Employment  contract settlement costs of approximately $8.9 million relate to an
agreement effective October 12, 2006 with Lee N. Blatt our co-founder and former
Chairman,  to  terminate  his  employment  agreement  with us  after 41 years of
service.  Settlement  costs include a cash payment of $3.0 million paid upon the
effective date of the settlement agreement, payments due under a Promissory Note
and  estimated  medical and life  insurance  benefits  discounted  at an imputed
interest  rate of  6.75%,  plus the fair  value of a  modification  to the stock
options held by Mr. Blatt using the Black-Scholes option valuation model.

We had an operating loss for the first six months of fiscal 2007 of $5.1 million
compared to operating income of $10.8 million in the comparable period of fiscal
2006.  Excluding  the  employment  contract  settlement  costs  of $8.9  million
recorded in the first quarter of fiscal 2007, operating income for the first six
months of fiscal  2007 was $3.9  million or 4.9% of net sales,  as  compared  to
$10.8 million or 12.3% of net sales in the first six months of fiscal 2006.  The
decrease  in  operating  income  as a  percentage  of  net  sales  is  primarily
attributable to the 5.5% decrease in gross margin  percentage as discussed above
and the increase in selling and  administrative  expenses as a percentage of net
sales  due to  the  lower  sales  volume.  Our  foreign  operations  contributed
approximately $2.2 million in operating income for the six months as compared to
$1.1 million in fiscal 2006.

Investment income was $479,000,  an increase of $170,000 in the first six months
of fiscal 2007 because of interest earned on higher cash balances.

Interest  expense  was  $365,000,  an  increase  in the first  half of  $191,000
primarily  due  to the  imputed  interest  expense  related  to  the  employment
settlement  agreement  as well as interest  expense  relating to  financing  the
implementation of the ERP software package.

We recognized a net foreign exchange gain of $283,000 through the second quarter
of fiscal 2007, versus a gain of $103,000 in the prior year period.  The foreign
exchange gains are  attributable  to  fluctuations in exchange rates between the
U.S.  dollar  and  the  local  currency  of our  U.K.  subsidiary  primarily  in
connection with temporary advances we have made to them in U.S. dollars.

The  benefit  for  income  taxes  for the first  six  months of fiscal  2007 was
$327,000  representing  an effective tax rate of 7%, as compared to an effective
tax rate of 28% in the first  six  months of fiscal  2006.  The  decline  in the
estimated effective income tax rate for fiscal 2007 is primarily attributable to
(a) the extension of the R&D tax credit by Congress in December 2006 retroactive
to January 1, 2006 and (b) an increase  in the  proportion  of overall  earnings
expected to be generated through the Company's foreign operations where earnings
are taxed at lower rates than domestically.  The extension of the R&D tax credit
reduced the statutory income tax rate of 35% by an estimated 8% for fiscal 2007.
As a result of lower domestic earnings, due primarily to the employment contract
settlement costs which  significantly  affects domestic  profitability,  foreign
earnings are a greater  percentage  of total  earnings.  The  Company's  foreign
earnings are attributable  primarily to our Israeli subsidiary which is taxed at
an estimated rate of 12% for fiscal 2007 thereby  reducing the effective  income
tax rate by approximately 20%.

Basic and diluted loss per common share for the  twenty-six  weeks ended January
28,  2007 were $.31 per  common  share  each as  compared  to basic and  diluted
earnings  per common  share of $.55 and $.52,  respectively  for the  twenty-six
weeks ended January 29, 2006.  Excluding the impact of the  employment  contract
settlement  costs,  basic and diluted  earnings per common share would have been
$.23 for the  twenty-six  weeks ended  January 28, 2007 as compared to basic and
diluted  earnings  per  common  share of $.55  and  $.52,  respectively  for the
twenty-six  weeks ended  January 29,  2006.  A  reconciliation  of the  Non-GAAP
earnings per common share  calculation is as follows (in thousands  except share
data):


                                                     Twenty-six weeks ended
                                                     ----------------------
                                             Non-GAAP         As Reported Under GAAP
                                              Measure         ----------------------
                                            January 28,     January 28,     January 29,
                                               2007            2007           2006
                                               ----            ----           ----
                                                                   
(Loss) income before income taxes           $ (4,665)        $ (4,665)      $ 11,026
Employment contract settlement costs           8,914                -              -
                                            --------         --------       --------
Income before income taxes                     4,249           (4,665)        11,026
Provision (benefit) for income taxes           1,003             (327)         3,087
                                            --------         --------       --------
Net income (loss)                            $ 3,246         $ (4,338)       $ 7,939
                                            ========         ========        =======
Earnings (loss) per common share - Basic      $ 0.23          $ (0.31)        $ 0.55
                                            ========         ========        =======
       Basic weighted average shares          13,882           13,882         14,460
                                            ========         ========        =======
Earnings (loss) per common share - Diluted    $ 0.23          $ (0.31)        $ 0.52
                                            ========         ========        =======
       Basic weighted average shares          14,306           13,882         15,173
                                            ========         ========        =======

Thirteen weeks ended January 28, 2007 and January 29, 2006
- ----------------------------------------------------------
Net sales for the thirteen weeks ended January 28, 2007 were approximately $38.0
million,  as compared to $45.8  million in the thirteen  weeks ended January 29,
                                       14

2006, a decrease of $7.8 million (17.1%).  Increases in sales related  primarily
to sales of both  microwave  systems  and  microwave  products  through  Israel.
Offsetting  these  increases was a decline in microwave  systems and  assemblies
primarily  due  to the  completion  of  certain  contracts  and  the  timing  of
shipments, some of which was due to the delays in bookings during the suspension
period.

Domestic  and foreign  sales were 70% and 30%  respectively  of net sales in the
quarter,  versus 79% and 21% respectively in the prior year comparable  quarter.

The gross profit  margin in the thirteen  weeks ended January 28, 2007 was 26.3%
compared  to 29.4% in the second  quarter of fiscal  2006,  a decrease  of 3.1%.
Contributing  to the reduction in gross profit for the quarter are the following
items:

o    Startup production costs on certain programs.

o    Product mix of contracts.

Offset by

o    Revisions in the accrual for contract losses on existing contracts based on
     current estimates.

Selling and  administrative  expenses for the thirteen  weeks ended  January 28,
2007 decreased approximately $0.8 million from the prior year comparable quarter
and were  19.5% of net sales as  compared  to 18.0% of net  sales in the  second
quarter of fiscal 2007 and 2006,  respectively.  Significant  changes during the
period included:

o    An  approximate  reduction of $200,000 in personnel  and facility  costs at
     EWST as a result of streamlining the operations.

o    A $255,000  reduction  in net legal fees due to the booking of  anticipated
     insurance recoveries.

Operating  income for the second quarter of fiscal 2007 was $2.6 million or 6.8%
of net sales,  as  compared  to $5.2  million or 11.5% of net sales in the prior
year. The decrease in operating income as a percentage of net sales is primarily
attributable to the reduction in gross margins discussed above.

In the thirteen  weeks ended January 28, 2007, we recognized a foreign  exchange
gain of $266,000  versus a loss of $10,000 in the second quarter of fiscal 2006.
The foreign  exchange gains are  attributable  to fluctuations in exchange rates
between the U.S. dollar and the local currency of our U.K. subsidiary  primarily
in connection with temporary advances we have made to them in U.S. dollars.

The income tax  provision  recognized  in the second  quarter of fiscal 2007 was
$1.2 million as compared to a provision  for income taxes of $1.4 million in the
prior year's second quarter. As of the end of the second quarter of fiscal 2007,
the  effective  income tax rate for the full year 2007 is now  estimated  at 7%,
versus the rate of  approximately  21% that was estimated in the first  quarter.
The  decline in the  estimated  effective  income  tax rate for  fiscal  2007 is
primarily attributable to (a) the extension of the R&D tax credit by Congress in
December  2006  retroactive  to  January  1,  2006  and (b) an  increase  in the
proportion  of overall  earnings  expected to be  generated  through our foreign
operations  where  earnings  are taxed at lower  rates  than  domestically.  The
extension of the R&D tax credit reduced the statutory  income tax rate of 35% by
an estimated 8% for fiscal 2007.  As a result of lower  domestic  earnings,  due
primarily  to the  employment  contract  settlement  costs  which  significantly
affects domestic  profitability,  foreign  earnings are a greater  percentage of
total earnings.  Our foreign earnings are attributable  primarily to our Israeli
subsidiary  which is taxed at an  estimated  rate of 12% for fiscal 2007 thereby
reducing the effective  income tax rate by  approximately  20%.

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

As of January 28, 2007 and July 30, 2006,  working capital was $94.2 million and
$92.1  million,  respectively,  and the  ratio  of  current  assets  to  current
liabilities was 3.9 to 1 and 3.8 to 1, respectively.

As is customary  in the defense  industry,  inventory  is partially  financed by
progress  payments.  In  addition,  it is customary  for us to receive  advanced
payments  from  customers  on major  contracts.  The  un-liquidated  balance  of
progress  payments was  approximately  $2.3 million at January 28, 2007 and $2.6
million at July 30, 2006.  The balance of advanced  payments  was  approximately
$4.8 million at January 28, 2007 and $3.3 million at July 30, 2006.

                                       15

Net cash  provided by operating  activities  during the  twenty-six  weeks ended
January  28, 2007 was  approximately  $1.6  million as compared to $4.6  million
during the comparable  period in the prior year; a net decrease of approximately
$2.8 million.  Net (loss) income  (adjusted  for the following  non-cash  items:
depreciation and amortization,  employment contract settlement costs and foreign
exchange  gain) was $5.0  million in the first six months of the current  fiscal
year versus $11.4  million in the prior year, a decrease of  approximately  $6.4
million.

Significant  items  offsetting  this decrease  include the following  sources of
cash:

1.   A decrease in accounts  receivable  of $2.2  million  versus an increase of
     $1.3  million in fiscal 2006  resulting in an  improvement  in cash flow of
     approximately $3.5 million.

2.   A reversal in the level of growth in  inventory  as compared to fiscal 2006
     resulting in an improvement in cash flow of approximately $2.0 million.

3.   A reduction of approximately $3.8 million in the amount of cash invested in
     costs  incurred and income  recognized in excess of billings on uncompleted
     contracts  which  included  $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 in fiscal 2006.

4.   An increase in income taxes payable of approximately $.6 million.

Offset primarily by the following uses of cash:

1.   An increase in deferred tax assets of $2.5 million related to the timing of
     the  deduction for tax purposes of the non-cash  portion of the  employment
     contract settlement costs.

2.   A decrease of approximately  $2.1 million  generated through amounts due to
     vendors and accrued expenses.

3.   The reduction of $1.1 million in the accrual for contract losses related to
     product  shipped during the six months of fiscal 2007, as well as revisions
     to estimated loss reserves on existing contracts.

Net cash used in investing  activities  includes  capital  expenditures  of $2.2
million  and a final  milestone  payment of $.2 million in  connection  with the
Xytrans   license   agreement  for  millimeter   wave  technology  for  military
applications.  Proceeds from the sale of  demonstration  equipment in the United
Kingdom amounted to $.2 million.

In connection with the  implementation  of an ERP software  package,  we entered
into an  additional  financing  agreement  in August  2006  with De Lage  Landen
Financial  Services,  Inc. through Microsoft Capital  Corporation  providing for
loans not to exceed an aggregate of $2.0  million.  Amounts  borrowed  under the
agreement are payable in thirty-six equal monthly  installments with interest at
5.354% per annum.  We have  borrowed an  aggregate of $1.4 million as of January
28, 2007 with monthly payments totaling  approximately  $42,750. In addition, we
financed  the  purchase  of capital  equipment  in the amount of $.3  million in
connection with a major long-term contract.

The proceeds from the exercises of stock options during the six months of fiscal
2007 were $1.1 million.

In June 2002, we entered into a new $50 million  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).  We may elect to
borrow up to a maximum of $5 million 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 million
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 were 5.25% and 5.32%, respectively, at January 28, 2007.
There is a fee of 15 basis  points  per annum on the  unused  portion of the $45
million LIBOR based portion of the credit facility payable quarterly. During the
quarter ended January 28, 2007, we utilized the credit  facility for  short-term
working  capital  needs to the extent of $8.5  million.  There are no borrowings
under the credit line at January 28, 2007 and July 30, 2006. Stand-by letters of
credit were  outstanding in the amount of  approximately  $9.3 million under the
credit facility at January 28, 2007, and $10.3 million at July 30, 2006.

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.  We  are in
compliance with all covenants at January 28, 2007.

We believe that presently  anticipated future cash requirements will be provided
by internally  generated  funds, our existing  unsecured  credit  facility,  and
existing cash  reserves.  A  significant  portion of our revenue for fiscal 2007
will be generated  from our  existing  backlog of sales  orders.  The backlog of
orders at January 28, 2007 was approximately  $136 million.  In the event of the
cancellation  of a significant  amount of government  contracts  included in our
backlog,  we will be  required  to rely more  heavily on cash  reserves  and our
existing  credit  facility  to fund  operations.  We are not aware of any events
which are  reasonably  likely to result in any  cancellation  of our  government

                                       16

contracts. As of January 28, 2007, we have approximately $40.7 million available
under our bank credit facility, net of outstanding stand-by letters of credit of
approximately $9.3 million and cash reserves of approximately $24.1 million.

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

In September  2006, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No. 158,  "Employers'
Accounting  for Defined  Benefit  Pension and Other Post  Retirement  Plans,  an
amendment of FASB Statements No. 87, 88, 106 and 132(R)" ("SFAS 158").  SFAS 158
requires an entity to recognize in its statement of financial  position an asset
for a defined benefit pension or  postretirement  plan's  overfunded status or a
liability  for a plan's  underfunded  status  and to  recognize  changes in that
funded  status  through  comprehensive  income in the year in which the  changes
occur.  SFAS 158 will not  change  the amount of net  periodic  benefit  expense
recognized  in an entity's  results of  operations.  SFAS 158 is  effective  for
fiscal  years ending after  December  15,  2006.  The Company will  evaluate the
impact of  adopting  SFAS 158 but does not  expect  that it will have a material
impact on the Company's consolidated  financial position,  results of operations
or cash flows.

In  September  2006,  the FASB issued SFAS No.  157,  "Fair Value  Measurements"
("SFAS 157"). SFAS 157 defines fair value, establishes a framework for measuring
fair value in generally accepted accounting principles,  and expands disclosures
about  fair  value  measurements.  It  codifies  the  definitions  of fair value
included  in other  authoritative  literature;  clarifies  and,  in some  cases,
expands on the guidance for implementing fair value measurements;  and increases
the level of disclosure required for fair value measurements.  Although SFAS 157
applies to (and amends) the provisions of existing authoritative  literature, it
does not,  of  itself,  require  any new fair  value  measurements,  nor does it
establish valuation  standards.  SFAS 157 is effective for financial  statements
issued for fiscal years  beginning  after November 15, 2007, and interim periods
within those fiscal years.  This  statement  will be effective for the Company's
fiscal year  beginning  August  2008.  The Company  will  evaluate the impact of
adopting SFAS 157 but does not expect that it will have a material impact on the
Company's consolidated financial position, results of operations or cash flows.

In September  2006, the staff of the Securities and Exchange  Commission  issued
Staff  Accounting  Bulletin  No. 108 ("SAB  108")  which  provides  interpretive
guidance  on how  the  effects  of the  carryover  or  reversal  of  prior  year
misstatements  should be considered in quantifying a current year  misstatement.
SAB 108 becomes effective in fiscal 2007. Adoption of SAB 108 is not expected to
have a material impact on the Company's consolidated financial position, results
of operations or cash flows.

In June 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in Income  Taxes (as amended) - an  interpretation  of FASB  Statement  No. 109"
("FIN 48").  FIN 48 clarifies the  accounting  for  uncertainty  in income taxes
recognized in an enterprise's  financial  statements in accordance with SFAS No.
109,  "Accounting for Income Taxes", and prescribes a recognition  threshold and
measurement attribute for the financial statement recognition and measurement of
a tax  position  taken or  expected  to be taken  in a tax  return.  FIN 48 also
provides  guidance on  derecognition,  classification,  interest and  penalties,
accounting in interim  periods,  disclosure and transition.  FIN 48 is effective
for fiscal  years  beginning  after  December  15,  2006.  The Company is in the
process of  analyzing  the impact of FIN 48,  which is required to be adopted by
the first quarter of fiscal 2008.

Item 3: Quantitative and Qualitative Disclosures About Market Risk

The Company's exposures to market risk have not changed significantly since July
30, 2006.

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 28, 2007.

(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 28, 2007 that have  materially  affected,  or are  reasonably  likely to
materially affect, the Company's internal control over financial reporting.

                                       17

PART II  -  OTHER INFORMATION

Item 1 - Legal Proceedings:

As previously  reported,  there has been a continuing  investigation by the U.S.
Attorneys'  Office in Pennsylvania  which,  inter alia,  involves  pricing under
contracts  with the U.S.  Department  of Defense  relating  to  voltage  control
oscillators and powerheads.  The contracts aggregate  approximately $3.9 million
in total revenue.

On June 6, 2006 an  indictment  was returned  against the Company and Lee Blatt,
its former  Chairman.  No other  officer or director of the Company was named in
the indictment. The indictment alleges 29 counts of violations of the wire fraud
statute (18 U.S.C. Section 1343); 2 counts of violations of the obstruction of a
federal audit statute (18 U.S.C.  Section  1516); 1 count of violating the major
fraud against the United States  statute (18 U.S.C.  Section  1031); 3 counts of
violating the false  statements  to the  government  statute (18 U.S.C.  Section
1001) and a notice of forfeiture.  The Company believes that no criminal conduct
has occurred and will vigorously  contest the charges.  If convicted,  Mr. Blatt
and the Company  could be fined up to  approximately  $13  million  each and the
Company could be required to forfeit  approximately  $2.9 million paid under the
contracts.  Under the terms of an indemnification  agreement with Mr. Blatt, the
Company  has  agreed to provide  indemnification  with  regard to certain  legal
proceedings so long as he has acted in good faith and in a manner believed to be
in, or not opposed to, the Company's  best interest with respect to any criminal
proceeding and had no reasonable cause to believe his conduct was unlawful.

In June  and July  2006,  the  Company  was  served  with  several  class-action
complaints  against the Company and certain of its officers in the United States
District  Court for the Eastern  District of  Pennsylvania.  The claims are made
under  Section 10(b) and 20(a) of the  Securities  Exchange Act of 1934 and Rule
10b-5  thereunder.  In July and August  2006,  the  Company  and  certain of its
current and former  officers  and  directors  were also served with two separate
derivative complaints for breach of fiduciary duty brought pursuant to Rule 23.1
of the Federal Rules of Civil Procedure.  The complaints relate to the Company's
indictment in the matter discussed above. In addition,  in June 2006 the Company
was notified by  representatives  of the United States Attorney's Office for the
Eastern District of Pennsylvania,  Civil Division,  that they intended to file a
civil lawsuit against the Company  pursuant to inter alia, the False Claims Act,
31 U.S.C.  Section 3729 et. seq. The Company entered into a Tolling Agreement on
June 21, 2006,  and does not  anticipate  any further  activity  related to this
potential claim until after the trial of the criminal matter mentioned above.

The Company  believes it has substantial  defenses to the charges alleged in the
indictment and intends to vigorously defend against these allegations.

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 other
litigation  will not have a material  adverse effect on the Company's  financial
position or results of operations.

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds:

   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 21,
          2007.

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

          Class  I  -  To  hold  office   until  the  2009  Annual   Meeting  of
          Stockholders.


          Name                                         Votes For         Votes Withheld
          ----                                         ---------         --------------
                                                                        
          Rear Adm. Robert M. Moore (Ret.)            11,211,943              1,032,008
          Rear Adm. Edward K. Walker, Jr. (Ret.)      11,198,243              1,045,708

     (3)  The  appointment  of  Marcum  &  Kliegman,   LLP  as  our  independent
          registered  public  accountants  for the year ending July 29, 2007 was
          approved as follows:


                                       Votes For          Votes Against          Abstained
                                       ---------          -------------          ---------
                                                                               
                                      12,186,723                 54,713              2,513


                                       18

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.

                                       19



                                    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/    Kevin J. Purcell
                                -----------------------------------------
                                Kevin J. Purcell, Chief Financial Officer


DATE: March 7, 2007

                                       20