ESSEX CORPORATION


                                   FORM 10-QSB
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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


                   FOR THE QUARTERLY PERIOD ENDED JULY 1, 2001

                         COMMISSION FILE NUMBER 0-10772

                                ESSEX CORPORATION
        (Exact name of small business issuer as specified in its charter)


             Virginia                                               54-0846569
  (State or other jurisdiction of                              (I.R.S. Employer
   incorporation or organization)                            Identification No.)

9150 Guilford Road, Columbia, Maryland                              21046
(Address of principal executive offices)                          (Zip Code)


Issuer's telephone number, including area code:  (301) 939-7000

Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 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.

YES              X          NO
           ------------            ----------


State the number of shares  outstanding  of each of the issuer's class of Common
Stock as of the latest practicable date.

                                                              OUTSTANDING
                    CLASS                                 AT AUGUST 6, 2001
----------------------------------------------         ------------------------
    Common Stock, no par value per share                      4,955,961


Transitional Small Business Disclosure Format (Check One);

YES                         NO          X
           ------------            -----------





                               ESSEX CORPORATION
                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

The  interim  financial   statements  are  unaudited  but,  in  the  opinion  of
management,  reflect all adjustments for a fair presentation of results for such
period.  The results of operations  for any interim  period are not  necessarily
indicative of results for the full year.  These financial  statements  should be
read in conjunction with the financial statements and notes thereto contained in
the  Company's  Annual  report on Form  10-KSB/A No. 1 for the fiscal year ended
December 31, 2000.

                                       2



                               ESSEX CORPORATION



                                 BALANCE SHEETS


                                                               July 1,                  December 31,
                                                                2001                        2000
                                                        ----------------------      ----------------------
                                                             (unaudited)                  (audited)
ASSETS

CURRENT ASSETS
                                                                                
     Cash                                                 $          570,356          $        1,015,634
     Accounts receivable, net                                        234,802                     165,614
     Inventory                                                        91,653                      49,857
     Prepayments and other                                           114,687                      33,433
                                                        ----------------------      ----------------------
                                                                   1,011,498                   1,264,538
                                                        ----------------------      ----------------------

PROPERTY AND EQUIPMENT
     Computer and special equipment                                1,000,749                     737,980
     Furniture, equipment and other                                  298,628                     225,508
                                                        ----------------------      ----------------------
                                                                   1,299,377                     963,488
     Accumulated depreciation and amortization                      (895,625)                   (863,254)
                                                        ----------------------      ----------------------

                                                                     403,752                     100,234
                                                        ----------------------      ----------------------

OTHER ASSETS
     Patents, net                                                    164,468                     158,100
     Other                                                            28,790                      96,461
                                                        ----------------------      ----------------------
                                                                     193,258                     254,561
                                                        ----------------------      ----------------------

TOTAL ASSETS                                              $        1,608,508          $        1,619,333
------------
                                                        ======================      ======================



The accompanying notes are an integral part of these statements.



                                       3



                               ESSEX CORPORATION



                                 BALANCE SHEETS


                                                                           July 1,                  December 31,
                                                                            2001                        2000
                                                                    ----------------------      ----------------------
                                                                         (unaudited)                  (audited)
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

                                                                                                    
     Accounts payable                                                 $         117,293                   $ 131,934
     Accrued wages and vacation                                                 246,428                     184,489
     Capital leases                                                             142,312                      22,622
     Other accrued expenses                                                     110,413                      81,748
     Accrued lease settlement                                                        --                     107,766
                                                                    ----------------------      ----------------------
                                                                                616,446                     528,559
                                                                    ----------------------      ----------------------

LONG-TERM DEBT

     Capital leases, net of current portion                                     128,613                          --
                                                                    ----------------------      ----------------------

     Total Liabilities                                                          745,059                     528,559
                                                                    ----------------------      ----------------------



STOCKHOLDERS' EQUITY
     Common stock, no par value; 25 million shares
       authorized; 4,825,361 and 4,570,361 shares issued and
       outstanding, respectively                                              7,535,320                   6,496,320
      Convertible preferred stock, $0.01 par
       value; 1 million total shares authorized;
       500,000 shares of Series B authorized,
       437,500 and 312,500 shares outstanding,
       respectively                                                           1,750,000                   1,250,000
     Additional paid-in capital                                               1,750,000                   1,250,000
     Accumulated deficit                                                    (10,171,871)                 (7,905,546)
                                                                    ----------------------      ----------------------
                                                                                863,449                   1,090,774
                                                                    ----------------------      ----------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                      $       1,608,508                 $ 1,619,333
                                                                    ======================      ======================



The accompanying notes are an integral part of these statements.



                                       4


                               ESSEX CORPORATION



                            STATEMENTS OF OPERATIONS
                         FOR THE TWENTY-SIX WEEK PERIODS
                      ENDED JULY 1, 2001 AND JUNE 25, 2000


                                                                            2001                        2000
                                                                    ----------------------      ----------------------
                                                                         (unaudited)                 (unaudited)

                                                                                            
Revenue                                                               $       1,135,364           $       1,773,146
Costs of goods sold and services provided                                      (566,980)                   (828,956)
Research and development                                                     (1,269,645)                   (187,230)
Selling, general and administrative expenses                                 (1,074,335)                   (926,821)
                                                                    ----------------------      ----------------------

         Operating Loss                                                      (1,775,596)                   (169,861)

Interest income (expense), net and debenture
 financing amortization                                                           9,271                     (14,409)
                                                                    ----------------------      ----------------------

Loss Before Income Taxes                                                     (1,766,325)                   (184,270)

Provision for income taxes                                                           --                          --
                                                                    ----------------------      ----------------------

Net Loss                                                                     (1,766,325)                   (184,270)

Beneficial conversion feature of convertible
 preferred stock                                                               (500,000)                         --
                                                                    ----------------------      ----------------------

Net Loss Attributable to Common Stockholders                          $      (2,266,325)          $        (184,270)
                                                                    ======================      ======================

Weighted Average Number of Shares
 Outstanding                                                                  6,081,158                   4,397,861
                                                                    ======================      ======================

Basic Loss Per Common Share                                           $           (0.37)          $           (0.04)
                                                                    ======================      ======================

Diluted Loss Per Common Share                                         $           (0.37)          $           (0.04)
                                                                    ======================      ======================



The accompanying notes are an integral part of these statements.



                                       5


                               ESSEX CORPORATION



                            STATEMENTS OF OPERATIONS
                          FOR THE THIRTEEN WEEK PERIODS
                      ENDED JULY 1, 2001 AND JUNE 25, 2000



                                                                            2001                        2000
                                                                    ----------------------      ----------------------
                                                                         (unaudited)                 (unaudited)

                                                                                            
Revenue                                                               $         722,536           $         797,723
Costs of goods sold and services provided                                      (368,027)                   (427,882)
Research and development                                                       (688,069)                    (70,063)
Selling, general and administrative expenses                                   (488,272)                   (469,235)
                                                                    ----------------------      ----------------------

         Operating Loss                                                        (821,832)                   (169,457)

Interest income (expense), net and debenture
 financing amortization                                                           3,577                      (6,200)
                                                                    ----------------------      ----------------------

Loss Before Income Taxes                                                       (818,255)                   (175,657)

Provision for income taxes                                                           --                          --
                                                                    ----------------------      ----------------------

Net Loss                                                                       (818,255)                   (175,657)

Beneficial conversion feature of convertible
 preferred stock                                                               (250,000)                         --
                                                                    ----------------------      ----------------------

Net Loss Attributable to Common Stockholders                          $      (1,068,255)          $        (175,657)
                                                                    ======================      ======================

Weighted Average Number of Shares
 Outstanding                                                                  6,288,383                   4,397,861
                                                                    ======================      ======================

Basic Loss Per Common Share                                           $           (0.17)          $           (0.04)
                                                                    ======================      ======================

Diluted Loss Per Common Share                                         $           (0.17)          $           (0.04)
                                                                    ======================      ======================



The accompanying notes are an integral part of these statements.



                                       6



                               ESSEX CORPORATION



                            STATEMENTS OF CASH FLOWS
                         FOR THE TWENTY-SIX WEEK PERIODS
                      ENDED JULY 1, 2001 AND JUNE 25, 2000


                                                                           2001                       2000
                                                                   ----------------------     ----------------------
                                                                        (unaudited)                (unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                        
  Net Loss                                                         $         (1,766,325)      $           (184,270)
  Adjustments To Reconcile Net Loss To Net Cash
(Used In) Provided By Operating Activities:

       Depreciation and amortization                                            125,220                     26,636
       Inventory valuation reserve                                                   --                     25,000
       Gain on sale/retirement of fixed assets                                     (104)                    (5,306)
       Stock option compensation expense                                         34,000                         --

  Change in Assets and Liabilities:
       Accounts receivable                                                      (69,188)                   232,299
       Inventory                                                                (41,796)                    15,321
       Prepayments and other assets                                             (81,254)                     5,538
       Accounts payable                                                         (14,641)                    81,952
       Accrued lease settlement                                                (107,766)                   (30,682)
       Other liabilities                                                         74,467                    (47,496)
                                                                   ----------------------     ----------------------

  Net Cash (Used In) Provided By Operating
    Activities                                                               (1,847,387)                   118,992
                                                                   ----------------------     ----------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                           (62,865)                    (6,349)
  Proceeds from sale of fixed assets                                                104                      5,306
                                                                   ----------------------     ----------------------

  Net Cash Used In Investing Activities                                         (62,761)                    (1,043)
                                                                   ----------------------     ----------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Sale of preferred stock                                                       500,000                         --
  Sale of common stock                                                        1,000,000                         --
  Exercise of stock options                                                       5,000                         --
  Short-term repayments (borrowings), net                                            --                     25,181
  Payment of capital lease obligations                                          (40,130)                   (11,947)
                                                                   ----------------------     ----------------------

  Net Cash Provided By Financing Activities                                   1,464,870                     13,234
                                                                   ----------------------     ----------------------

CASH AND CASH EQUIVALENTS
  Net (decrease) increase                                                      (445,278)                   131,183
  Balance - beginning of period                                               1,015,634                    502,663
                                                                   ----------------------     ----------------------
  Balance - end of period                                          $            570,356       $            633,846
                                                                   ======================     ======================



The accompanying notes are an integral part of these statements.



                                       7




                                ESSEX CORPORATION
                     NOTES TO INTERIM FINANCIAL INFORMATION


NOTE 1:  General

FISCAL YEAR AND PRESENTATION

Essex Corporation (the "Company") is on a 52/53-week fiscal year ending the last
Sunday in December.  Year 2001 is a 52-week fiscal year. Year 2000 was a 53-week
fiscal year.  Certain amounts for 2000 have been  reclassified to conform to the
2001 presentation.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Estimates  are used  when  accounting  for  uncollectible  accounts  receivable,
inventory obsolescence and valuation, depreciation and amortization,  intangible
assets,  employee benefit plans and contingencies,  among others. Actual results
could differ from those estimates.

IMPORTANT BUSINESS RISK FACTORS

The Company has historically  been principally a supplier of technical  services
under  contracts  or  subcontracts  with  departments  or  agencies  of the U.S.
Government,  primarily the military  services and other departments and agencies
of the Department of Defense.  In recent years, the Company's  revenues had been
principally from a commercial customer in the satellite  communications business
area. This work substantially ended in December 1999 and limited other satellite
communications work has continued.

The Company has expended  significant  funds to transition  into the  commercial
marketplace,  particularly the productization of its proprietary technologies in
optoelectronic processors. In June 2000, the Company announced that it had filed
applications  to secure patent  protection  for innovative  technologies  in two
communications   device  families:   Fiberoptic  HyperFine  Wavelength  Division
Multiplex   channelizers   (HfWDM)  and  Optical  Processor   Enhanced  Receiver
Architecture  (OPERA).  In September  2000,  the Company  obtained $2 million in
financing  from an Investor  Group to advance its  programs to  capitalize  upon
these  inventions.  In March 2001,  the  Company  received a  commitment  for an
additional  $2 million in financing  from the same Investor  Group,  of which $1
million has been received.

Primarily due to the increased  expenditures for research and development of its
optoelectronics  product  prototypes  and  services,  particularly  the  optical
telecommunications device technologies,  the Company incurred significant losses
in the  first  half  of  2001.  The  Company  plans  to  continue  research  and
development  spending in 2001 in the optoelectronics  operations.  The long-term
success  of  the  Company  in  these  areas  is  dependent  on  its  ability  to
successfully  develop and market products related to its communications  devices
and  optoelectronic  processors.  The  success  of these  efforts  is subject to
changing  technologies,  availability of additional  financing,  competition and
ultimately market acceptance.

                                       8

                                ESSEX CORPORATION
                     NOTES TO INTERIM FINANCIAL INFORMATION

RESEARCH AND DEVELOPMENT

Research and  development  costs are expensed as  incurred.  Such costs  include
direct labor and materials as well as a reasonable allocation of indirect costs.
However, no selling,  general and administrative  costs are included.  Equipment
which has alternative future uses is capitalized and charged to expense over its
estimated useful life.

NOTE 2:  Basic and Diluted Earnings (Loss) Per Share

Basic earnings  (loss) per common share are computed using the weighted  average
number of common shares outstanding during the period and common shares issuable
upon the required  conversion of preferred  stock.  Diluted  earnings per common
share  would  incorporate  the  incremental  shares  issuable  upon the  assumed
exercise  of stock  options  and  warrants.  Since  there was a net  loss,  such
incremental shares were anti dilutive for the periods presented.

NOTE 3:  Accounts Receivable Financing

The  Company  has  a  working  capital  financing  agreement  with  an  accounts
receivable  factoring  organization.  Under  such an  agreement,  the  factoring
organization may purchase certain of the Company's  accounts  receivable subject
to full recourse against the Company in the case of nonpayment by the customers.
The Company  generally  receives  85%-90% of the  invoice  amount at the time of
purchase  and the balance  when the  invoice is paid.  The Company is charged an
interest fee and other processing  charges,  payable at the time each invoice is
paid. There were no funds advanced as of July 1, 2001 or December 31, 2000.

NOTE 4:  Common Stock; Warrants; Preferred Stock

The Company's Articles of Incorporation  authorize 1 million shares of preferred
stock,  par  value  $0.01  per  share,  the  series  and  rights of which may be
designated by the Board of Directors in  accordance  with  applicable  state and
federal law. In September  2000,  the Board  designated  500,000  shares of such
preferred  stock as Series B.  There were  312,500  shares of Series B issued in
2000 for $1,250,000 and an additional 125,000 shares issued in 2001 for $500,000
to the Investor  Group.  The remaining  62,500 shares are  subscribed for by the
Investor Group at $250,000 which will be paid in September  2001.  Each Series B
share must be converted into 4 shares of common stock before September 12, 2002.
The Series B has 51% voting rights, subject to certain terms and conditions,  on
all stockholder matters. No Series A preferred shares are currently outstanding.

In connection with the issuance of the preferred  stock, the Company also issued
common stock warrants to the preferred  stockholders.  These warrants are for an
additional 2 million shares of common stock. The warrants have a term of 5 years
and  can be  exercised  at a  nominal  price  of  $2,000.  The  warrants  become
exercisable under certain terms and conditions,  such as the market price of the
common stock exceeding $10 through $20 per share for 5 consecutive  days, or the
occurrence of an additional private placement of $10 million where the valuation
of the Company exceeds $50 million.  The warrants would also become  exercisable
upon a sale of all or substantially all of the assets of the Company or a merger
or acquisition of the Company.  The Company has determined that the warrants had
a nominal fair value at issuance due to the

                                       9

                               ESSEX CORPORATION
                     NOTES TO INTERIM FINANCIAL INFORMATION

restrictive covenants. The Company has reserved 4 million shares of common stock
in connection with the convertible  preferred stock and the possible exercise of
the related common stock warrants.

In accordance  with Emerging  Issues Task Force Issue No. 98-5  "Accounting  for
Convertible  Securities  with  Beneficial  Conversion  Features or  Contingently
Adjustable  Conversion  Ratios",  the Company has imputed and  recorded a deemed
dividend of $1,750,000 on its Series B Preferred  Stock equal to the  difference
between the estimated  current market price at original date of issuance and the
conversion  price  (the  "beneficial  conversion  feature").  There  remains  an
additional $250,000 of beneficial  conversion feature to be recorded as a deemed
dividend when the remaining  preferred stock is issued.  Such imputed  dividends
have no impact on net income (loss) from operations or cash flows but have to be
considered when  calculating  earnings  (loss) per share  attributable to common
stockholders.

In March 2001, the Company  closed on a private  placement  funding  transaction
with the same  Investor  Group.  Under the  terms of the  funding,  the  Company
received  $500,000  immediately  and $500,000 in June.  The Company will receive
payments of $500,000 in August and October 2001.  The Company will issue 500,000
shares in total of its common stock in connection with this transaction.

NOTE 5:  Income Taxes

The Company is in a net operating loss (NOL) carryforward  position for book and
tax  purposes.  No tax  benefit  will be  recognized  until  taxable  income  is
realized.

NOTE 6:  Statements of Cash Flows - Supplemental Disclosure

In 2001, the Company entered into capital leases for new equipment for $288,000.
There were no new capital leases entered into in the first half of 2000.

NOTE 7:  Restatement of Certain 2000 Financial Data

The Company  has  restated  components  of  stockholders'  equity to reflect the
effect  of the  beneficial  conversion  feature  of  the  Series  B  Convertible
Preferred Stock, by increasing  Additional Paid-In Capital to $1,250,000 from $0
and  changing  Accumulated  Deficit  by a  like  amount,  from  $(6,655,546)  to
$(7,905,546). There was no change to total stockholders' equity of $1,090,774.


                                       10




                                ESSEX CORPORATION

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF
         OPERATION

MANAGEMENT'S  DISCUSSION  AND ANALYSIS OR PLAN OF OPERATION  AND OTHER  SECTIONS
CONTAIN FORWARD-LOOKING  STATEMENTS THAT ARE BASED ON MANAGEMENT'S EXPECTATIONS,
ESTIMATES, PROJECTIONS AND ASSUMPTIONS. WORDS SUCH AS "EXPECTS",  "ANTICIPATES",
"PLANS",  "BELIEVES",  "ESTIMATES"  AND  VARIATIONS  OF SUCH  WORDS AND  SIMILAR
EXPRESSIONS  ARE  INTENDED  TO IDENTIFY  SUCH  FORWARD-LOOKING  STATEMENTS  THAT
INCLUDE,  BUT ARE NOT LIMITED TO,  PROJECTIONS  OF REVENUES,  EARNINGS,  SEGMENT
PERFORMANCE, CASH FLOWS AND CONTRACT AWARDS. SUCH FORWARD-LOOKING STATEMENTS ARE
MADE PURSUANT TO THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995.  THESE  STATEMENTS ARE NOT GUARANTEES OF FUTURE  PERFORMANCE
AND INVOLVE  CERTAIN  RISKS AND  UNCERTAINTIES  THAT ARE  DIFFICULT  TO PREDICT.
THEREFORE,  ACTUAL FUTURE RESULTS AND TRENDS MAY DIFFER  MATERIALLY FROM WHAT IS
INDICATED IN FORWARD-LOOKING STATEMENTS DUE TO A VARIETY OF FACTORS.

STATUS

The  Company's  business  is  focused  increasingly  upon  applications  of  its
proprietary  optoelectronics  technology and  development of products from these
technologies.

In September 2000 the Company closed on a private placement funding  transaction
with  GEF  Optical  Investment  Company,  LLC  and  Networking  Ventures  L.L.C.
(together,  the "Investor Group").  Under the terms of the funding,  the Company
has received  $1,750,000 and will receive the final $250,000 in September  2001.
The Investor Group received  preferred stock that is convertible  into 1,750,000
shares of common stock.  Additional  preferred  stock  convertible  into another
250,000  common  shares will be issued as final  payment is made.  The  Investor
Group was also issued  warrants  for an  additional  2 million  shares of common
stock. The warrants can be exercised for a nominal price under certain terms and
conditions.  In December  2000 the  Company  received a separate  investment  of
$400,000  from the  Investor  Group  through the  purchase of 160,000  shares of
Common Stock. In March 2001, the Company received a commitment for an additional
$2  million  in  financing  for  500,000  shares of Common  Stock  from the same
Investor  Group.  The Company  received $1 million in the first half of 2001 and
will receive  payments of $500,000 in August and October of 2001.  See Note 4 of
Notes to Financial Statements for further details.

The Company's  primary use of the funds is to patent,  develop and commercialize
its key leading-edge optical technologies,  principally the fiberoptic HyperFine
Wavelength  Division  Multiplex   channelizers   (HfWDM)  and  wireless  Optical
Processor Enhanced Receiver  Architecture  (OPERA).  The Company accelerated the
internal work to support patent filings and the related  development work on the
technology devices during the third quarter of 2000. The purpose of the HfWDM is
to increase the number of usable communications channels within a single optical
fiber.  The purpose of the OPERA is to increase  capacity and improve  voice and
data quality of wireless systems. These inventions arose from the Company's work
and expertise in the optical devices and communications fields.

The Company has working  laboratory and prototype models of the HfWDM, which are
being demonstrated to prospective strategic partners and investors.  The Company
expects  that  prototype  units  of its  HyperFine  family  of  devices  will be
available  for field  trials by customers

                                       11


                               ESSEX CORPORATION

beginning  in late summer 2001.  The Company is  developing  simulations  of its
OPERA wireless  receiver  device  technology and is undertaking to determine the
various  market  entry  points for such device  technology.  The Company is also
having discussions with various established  commercial entities that are in the
wireless  communications  market  in order  to  determine  the  best  commercial
applications of such technology.

The  development  of these  devices has required a diversion of labor  resources
from revenue  generation since mid 2000 and is expected to continue to do so for
the  remainder of 2001.  The Company has begun to hire  additional  personnel to
augment existing technical staff. Since the Company is investing the new capital
in such research and development,  the financial  statements reflect higher than
normal expenses which increase the Company's reported losses.

Because of the emphasis on development,  the Company has been unable to maintain
revenue  generating  programs in sufficient  volume to  consistently  achieve an
overall  breakeven  or better  level of  operations.  Work based on the patented
ImSyn(TM)  Processor  continues on  application  contracts  for U.S.  Government
customers  for the  development  of  advanced  synthetic  aperture  radar  (SAR)
techniques.  The Company  received $1.4 million in new contract  awards in April
2001 from the  Department of Defense.  The largest  contract,  of which $690,000
remains  for work to be  performed  in 2001,  is to apply  improvements  made to
ImSyn(TM) optoelectronic processors for high speed image processing. The current
inventory  has  been  written  down to its  estimated  net  realizable  value as
components or subassemblies in the redesigned and upgraded units.

As of July 1, 2001,  the Company  had a backlog on programs  related to services
and  applications of  optoelectronics  of  approximately  $1,494,000,  down from
$1,943,000  at April 1, 2001.  The Company is working to reduce the deficit from
operations  and to improve its  operating  cash flows.  Backlog and order issues
will continue to be major concerns until substantial  improvements realized from
customer funded development programs have been achieved.

The  Company  currently  does  not  have  sufficient   resources  to  bring  its
telecommunications   and   optoelectronics   processing   devices   to   market.
Accordingly,  the  Company  will  likely  have to  partner  with or  enter  into
licensing arrangements with major industry participants in order to successfully
introduce  its  technology  and  products.  There can be no  assurance  that the
Company will be successful in entering into such agreements.

REVENUES

Revenues  were  $723,000 and $798,000 for the second  quarters of 2001 and 2000,
respectively. Revenues for the first half of 2001 were $1,135,000, a decrease of
36% from the  $1,773,000 in revenues for the first half of 2000.  The first half
2000 revenues  include  approximately  $148,000 for recovery of excess  indirect
costs on a  government  contract  completed  in  1994.  There  was no such  cost
recovery in the first half of 2001. The decline in revenues was primarily due to
the diversion of labor resources to continuing development work and the delay in
receipt of new contract awards until April 2001.

                                       12


                               ESSEX CORPORATION

INCOME (LOSS)

There was an operating  loss of $822,000 and $169,000 in the second  quarters of
2001 and 2000,  respectively.  There were  operating  losses of  $1,776,000  and
$170,000  in the first  half  periods of 2001 and 2000,  respectively.  Costs of
goods sold and services provided ("COGS") as a percentage of revenues (excluding
revenue  from  recovery of prior year  excess  costs) for the first half of 2001
were 49.9% as compared to 51% in 2000. In the second  quarter of 2001,  COGS was
50.9% compared to 53.6% in the same period of 2000.

Research and development  ("R&D") increased in 2001 to approximately  $1,269,000
from approximately $187,000 in 2000. In 2001, the majority of the R&D costs were
incurred on efforts related to optical  telecommunications  technology. In 2000,
the  majority of the  expenditures  were on ImSyn  development.  The Company has
greatly increased its R&D spending since the September 2000 capital infusion and
expects  to   continue   its   increased   R&D   spending  in  the  optical  and
telecommunications areas in 2001.

The Company has increased selling, general and administrative expenses ("SG&A"),
particularly as related to  optoelectronics  and  telecommunications  new device
business  areas.  Overall,  SG&A  expenses  remain high  relative to the revenue
volume   as   the   Company   seeks   to   commercialize   its    optoelectronic
telecommunications  devices and services.  The high SG&A expenses contributed to
the operating losses in the first half periods of 2001 and 2000.

CORPORATE MATTERS

In 2001,  the Company  netted  $9,000 of  interest  income,  primarily  from the
temporary  investment  of funds  from the  private  placements.  Total  interest
expense and  debenture  financing  amortization  costs were $14,000 in the first
half of 2000.

The Company is in a net operating loss (NOL) carryforward position. No provision
or benefit from income taxes was recognized in the first half of 2001 or 2000.

                                       13



                               ESSEX CORPORATION

FINANCIAL CONDITION - LIQUIDITY AND CAPITAL RESOURCES

The  Company  evaluates  its  liquidity  position  using  various  factors.  The
following represents some of the more important factors:



                                                   SELECTED FINANCIAL DATA ($ Thousands)
                                                                   AS OF
                                         -----------------------------------------------------

                                            July 1,            December 31,        June 25,
                                             2001                 2000               2000
                                        ---------------     ---------------    ---------------
                                          (unaudited)          (audited)         (unaudited)

                                                                      
Total Assets                            $       1,609       $       1,619      $       1,442
                                        ===============     ===============    ===============

Working Capital                         $         395       $         736      $         224
                                        ===============     ===============    ===============

Current Ratio                                  1.64:1              2.39:1             1.22:1
                                        ===============     ===============    ===============

Advance from Accounts Receivable
     Financing                          $          --       $          --      $          85
Convertible Debentures                             --                  --                376
Capital Leases                          $         271       $          23      $          11
                                        ---------------     ---------------    ---------------
         Total Debt/Financing           $         271       $          23      $         472
                                        ===============     ===============    ===============

Stockholders' Equity                    $         863       $       1,091      $         426
                                        ===============     ===============    ===============



The Company had net cash used in  operating  activities  of  approximately  $1.8
million,  of which  approximately  $1.7  million  was the net loss.  The Company
primarily  financed these losses from the proceeds of the equity sales discussed
below. The Company incurred the net loss in the first half of 2001 primarily due
to the increased  expenditures for development of its  optoelectronics  products
and services,  particularly the optical  telecommunications device technologies.
The Company plans to continue  research and development  spending in 2001 in the
optoelectronics operations.

In late 2000, the Company  received  $1,250,000 of a $2 million  commitment from
the private  placement sale of 312,500 shares of Series B Preferred Stock to the
Investor  Group. In the first half of 2001, the Company  received  $500,000 from
this  commitment.  The Company will receive the remaining  $250,000 in September
2001 in exchange for an additional  62,500  shares of Series B Preferred  Stock.
The  funds  are  to be  used  primarily  for  the  development  of  the  optical
telecommunications device technologies.

The Company paid off the $376,000 of Convertible Debentures in November 2000. In
December  2000,  the Company  received  proceeds  of  $400,000  from the sale of
160,000 shares of common stock to the Investor Group.

In March 2001,  the Company  negotiated an  additional  investment of $2 million
with the Investor  Group.  The additional  investment is structured as a private
placement of 500,000 shares of Essex common stock. The funds will be received in
four equal installments  during 2001 and the

                                       14

                               ESSEX CORPORATION

first two payments  were  received in the first half of 2001.  The proceeds will
primarily  be  used  to  expand  development  in  the  Company's  optoelectronic
telecommunications device technologies.

The Company is seeking to establish  joint  ventures or  strategic  partnerships
including  licensing  of  its  technologies  to  major  industrial  concerns  to
facilitate  these  goals.  The  Company  may also seek  additional  funds  under
appropriate  terms from  private  sources,  including  the  Investor  Group,  to
continue  to finance  development  and to achieve  initial  market  penetration.
Significant  delays in the  commercialization  of the  Company's  optoelectronic
products,  failure to market  such  products  or  failure  to raise  substantial
additional  working  capital  would  have a  significant  adverse  effect on the
Company's future operating results and future financial position.

The  Company  has a  working  capital  financing  arrangement  with an  accounts
receivable  factoring  organization.  Under  such an  agreement,  the  factoring
organization may purchase certain of the Company's  accounts  receivable subject
to full recourse against the Company in the case of nonpayment by the customers.
The Company  generally  receives  85%-90% of the  invoice  amount at the time of
purchase  and the balance  when the  invoice is paid.  The Company is charged an
interest fee and other processing  charges,  payable at the time each invoice is
paid. There were no funds advanced as of July 1, 2001.

The Company believes that it will be able to meet its 2001 funding  requirements
and obligations from the aforementioned  sources of revenue and capital,  and if
necessary,  by cost  reductions.  However,  there can be no  assurances  in this
regard  and  the  Company  expects  that  it will  need  significant  additional
financing in the future.

THE PRECEDING  PARAGRAPHS  DISCUSSING THE COMPANY'S  FINANCIAL CONDITION CONTAIN
FORWARD-LOOKING  STATEMENTS. THE FACTORS AFFECTING THE ABILITY OF THE COMPANY TO
MEET ITS FUNDING REQUIREMENTS AND MANAGE ITS CASH RESOURCES INCLUDE, AMONG OTHER
THINGS,  THE  AMOUNT  AND  TIMING OF  PRODUCT  SALES,  INVENTORY  TURNOVER,  THE
MAGNITUDE OF FIXED COSTS AND THE ABILITY TO OBTAIN WORKING CAPITAL, ALL OF WHICH
INVOLVE RISKS AND UNCERTAINTIES THAT ARE DIFFICULT TO PREDICT.

                                       15



                               ESSEX CORPORATION

                           PART II - OTHER INFORMATION

Item 6.           Exhibits and Reports on Form 8-K

(a)      Exhibits

                  None

(b)      Reports on Form 8-K

                  None



                                    SIGNATURE

In accordance with the requirements of the Securities  Exchange Act of 1934, the
Registrant  caused  this  report to be signed  on its  behalf by the  undersign,
thereunto duly authorized.

                                ESSEX CORPORATION
                                  (Registrant)


Date:    August 15, 2001

                             /s/ Joseph R. Kurry, Jr.
                      -------------------------------------
                               Joseph R. Kurry, Jr.
                              Senior Vice President
                      Treasurer and Chief Financial Officer

(Mr. Kurry is the  Principal Financial and Accounting  Officer and has been duly
authorized to sign on behalf of the Registrant.)