ESSEX CORPORATION

                               FORM 10-QSB/A NO. 1
                     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 April 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 APRIL 27, 2001
                  -----                                    -----------------
Common Stock, no par value per share                           4,700,361

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. 2 for the fiscal year ended
December 31, 2000.

                                       2




                               ESSEX CORPORATION


                                 BALANCE SHEETS


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

CURRENT ASSETS
                                                                         
     Cash                                             $           725,667      $        1,015,634
     Accounts receivable, net                                     132,843                 165,614
     Inventory                                                     58,770                  49,857
     Prepayments and other                                         59,645                  33,433
                                                      --------------------     --------------------
                                                                  976,925               1,264,538
                                                      --------------------     --------------------

PROPERTY AND EQUIPMENT
     Computers and special equipment                              987,625                 737,980
     Furniture, equipment and other                               237,770                 225,508
                                                      --------------------     --------------------
                                                                1,225,395                 963,488
     Accumulated depreciation and amortization                   (867,561)               (863,254)
                                                      --------------------     --------------------
                                                                  357,834                 100,234
                                                      --------------------     --------------------

OTHER ASSETS
     Patents, net                                                 166,066                 158,100
     Other                                                         77,561                  96,461
                                                      --------------------     --------------------
                                                                  243,627                 254,561
                                                      --------------------     --------------------

TOTAL ASSETS                                          $         1,578,386      $        1,619,333
------------
                                                      ====================     ====================




The accompanying notes are an integral part of these statements.


                                       3




                               ESSEX CORPORATION


                                 BALANCE SHEETS


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

CURRENT LIABILITIES
                                                                               
     Accounts payable                                       $         159,236        $          131,934
     Accrued wages and vacation                                       168,981                   184,489
     Capital leases                                                   132,034                    22,622
     Other accrued expenses                                            78,030                    81,748
     Accrued lease settlement                                              --                   107,766
                                                            --------------------     --------------------
                                                                      538,281                   528,559

LONG-TERM DEBT

     Capital leases, net of current portion                           113,401                        --
                                                            --------------------     --------------------

     Total Liabilities                                                651,682                   528,559
                                                            --------------------     --------------------

COMMITMENTS AND CONTINGENCIES (NOTE 4)

STOCKHOLDERS' EQUITY
     Common stock, no par value; 25 million shares
       authorized; 4,695,361 and 4,570,361 shares
       issued and outstanding, respectively                         7,030,320                 6,496,320
     Convertible preferred stock, $0.01 par value;
       1 million total shares authorized; 500,000 shares
       of Series B authorized, 375,000 and
       312,500 shares outstanding, respectively                     1,500,000                 1,250,000
     Additional paid-in capital                                     1,500,000                 1,250,000
     Accumulated deficit                                           (9,103,616)               (7,905,546)
                                                            --------------------     --------------------
                                                                      926,704                 1,090,774
                                                            --------------------     --------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                  $       1,578,386        $        1,619,333
                                                            ====================     ====================




The accompanying notes are an integral part of these statements.



                                       4

                               ESSEX CORPORATION



                            STATEMENTS OF OPERATIONS
                          FOR THE THIRTEEN WEEK PERIODS
                     ENDED APRIL 1, 2001 AND MARCH 26, 2000


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

                                                                            
Revenues                                               $           412,828        $           975,423
Costs of goods sold and services provided                         (198,953)                  (401,074)
Research and development                                          (581,576)                  (117,167)
Selling, general and administrative expenses                      (586,063)                  (457,586)
                                                       ----------------------     ----------------------

         Operating Loss                                           (953,764)                      (404)

Interest income (expense), net and debenture
 financing amortization                                              5,694                     (8,209)
                                                       ----------------------     ----------------------

Loss Before Income Taxes                                          (948,070)                    (8,613)

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

Net Loss                                                          (948,070)                    (8,613)

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

Net Loss Attributable to Common Stockholders            $       (1,198,070)       $            (8,613)
                                                       ======================     ======================

Weighted Average Number of Shares Outstanding                    5,873,932                  4,397,861
                                                       ======================     ======================

Basic Loss Per Common Share                            $             (0.20)       $            (0.00)
                                                       ======================     ======================

Diluted Loss Per Common Share                          $             (0.20)       $            (0.00)
                                                       ======================     ======================



The accompanying notes are an integral part of these statements.



                                       5

                               ESSEX CORPORATION



                            STATEMENTS OF CASH FLOWS
                          FOR THE THIRTEEN WEEK PERIODS
                     ENDED APRIL 1, 2001 AND MARCH 26, 2000

                                                                  2001                       2000
                                                         ------------------------    ----------------------
                                                               (unaudited)                (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                               
   Net Loss                                              $             (948,070)     $             (8,613)
   Adjustments to reconcile Net Loss to
     Net Cash (Used In) Provided By Operating
     Activities:

      Depreciation and amortization                                      53,436                    13,274
      Gain on sale/retirement of fixed assets                                --                    (4,986)
      Stock option compensation expense                                  34,000                        --

   Change in Assets and Liabilities:
      Accounts receivable                                                32,771                   141,160
      Inventory                                                          (8,913)                   (4,643)
      Prepayments and other assets                                      (26,212)                   (2,206)
      Accounts Payable                                                   27,302                    50,188
      Accrued lease settlement                                         (107,766)                       --
      Other Liabilities                                                 (42,012)                   78,193
                                                         ------------------------    ----------------------

   Net Cash (Used In) Provided By Operating
     Activities
                                                                       (985,464)                  262,367
                                                         ------------------------    ----------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of property and equipment                                 (36,800)                       --
    Proceeds from sale of fixed assets                                       --                     4,986
                                                         ------------------------    ----------------------

    Net Cash (Used In) Provided By Investing
      Activities
                                                                        (36,800)                    4,986
                                                         ------------------------    ----------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Sale of preferred stock                                             250,000                        --
    Sales of common stock                                               500,000                        --
    Short-term repayments (borrowings), net                                  --                   (38,093)
    Payment of capital lease obligations                                (17,703)                  (10,561)
                                                         ------------------------    ----------------------

    Net Cash Provided By (Used In) Financing
      Activities
                                                                        732,297                   (48,654)
                                                         ------------------------    ----------------------

CASH AND CASH EQUIVALENTS
    Net (decrease) increase                                            (289,967)                  218,699
    Balance - beginning of period                                     1,015,634                   502,663
                                                         ------------------------    ----------------------
         Balance - end of period                              $         725,667      $            721,362
                                                         ========================    ======================


The accompanying notes are an integral part of these statements.


                                       6



                               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 2000 was a 53-week fiscal year. Year 2001 is a 52-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
$500,000 has been received.

The Company incurred  significant losses in the first quarter 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. 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.

                                       7


                                ESSEX CORPORATION

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 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.  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 April 1, 2001 or December 31, 2000.

NOTE 4:  Commitments and Contingencies

In early 2001,  the Company  entered  into  several  capital  leases for special
optical test and telephone equipment. The capital equipment cost of these leases
is approximately $250,000 and the lease terms are 2-3 years.

NOTE 5:  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  62,500 shares issued in 2001 for $250,000
to the Investor  Group.  The remaining  125,000 shares are subscribed for by the
Investor Group at $500,000 which will be paid in equal  installments in June and
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 stock holders.  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. 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

                                       8

                               ESSEX CORPORATION

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 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 $1,500,000 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 $500,000 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 will receive  payments of $500,000 in June,
August and October 2001.  The Company will issue 500,000  shares in total of its
common stock in connection with this transaction.

NOTE 6:  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 7:  Statements of Cash Flows - Supplemental Disclosure

In 2001, the Company entered into capital leases for new equipment for $241,000.
There were no new capital leases entered into in the first quarter of 2000.

NOTE 8:  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.

                                       9



                                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 products.

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  $1,500,000 and will receive another $500,000 in 2001. The Investor
Group  received  preferred  stock that is convertible  into 1,500,000  shares of
common stock. Additional preferred stock convertible into another 500,000 common
shares will be issued as payments are 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 Common Stock. In March 2001, the Company  received
a commitment  for an additional  $2 million in financing  from the same Investor
Group.  The  Company  received  $500,000 in March and will  receive  payments of
$500,000 in June,  August and October of 2001.  See Note 5 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 began 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 a  working  laboratory  model  of the  HfWDM  which  is  being
demonstrated  to  prospective  strategic  partners  and  investors.  The Company
expects  that  prototype  units  of its  HyperFine  family  of  devices  will be
available for evaluation by customers  beginning in mid-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

                                       10


                               ESSEX CORPORATION

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
programs of sufficient volume and to expand such work to consistently achieve an
overall breakeven or better level of operations on such revenues.  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  remaining  value of these  contracts  is  approximately
$740,000. The Company received $1.4 million in new contract awards in April 2001
from the Department of Defense. The largest contract, for $1 million for work to
be performed in 2001, is to apply improvements made to ImSyn(TM)  optoelectronic
processors for high speed image processing.

The Company is working to reduce the deficit from  operations and to improve its
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 has  established  significant  reserves  against its
ImSyn(TM)  inventory  for such changes and delays in the  introduction  of these
first units.

REVENUES

Revenues  were  $413,000 and  $975,000 for the first  quarters of 2001 and 2000,
respectively. The first quarter 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  quarter  of 2001.  Without  this
recovery, first quarter 2000 revenues would have been $827,000.  Revenues in the
first  quarter of 2001 were  therefore 50% lower than the first quarter of 2000.
The  decline  in  revenues  was  due to the  diversion  of  labor  resources  to
continuing  development  work and the delay in  receipt of new  contract  awards
until April 2001.

As of April 1, 2001,  the Company had a backlog on programs  related to services
and  applications  of  optoelectronics  of  approximately  $1,943,000,  up  from
$997,000  at December  31,  2000.  The Company had no firm orders for  ImSyn(TM)
units as of the date of this report.

INCOME (LOSS)

There was an operating  loss of $954,000 and $400 in the first  quarters of 2001
and 2000, respectively. There was a net loss of $948,000 and $9,000 in the first
quarters  of 2001 and 2000,  respectively.  Without the  approximately  $148,000
recovery of excess costs on a previously  completed contract,  the first quarter
2000  operating  and net losses would have been larger by this  amount.  Cost of
goods sold and services provided as a percentage of revenues  (excluding revenue
from  recovery  of prior year  excess  costs) for the first  quarter of 2001 was
48.2%, which was slightly lower than the 48.5% in 2000.

Research and development (R&D) increased in 2001 to approximately  $582,000 from
approximately  $117,000  in 2000.  In 2001,  the  majority of the R&D costs were
incurred on efforts

                                       11


                               ESSEX CORPORATION

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  products and services. The high SG&A expenses contributed to
the operating losses in the first quarters of 2001 and 2000.

CORPORATE MATTERS

In 2001,  the Company  netted  $6,000 of  interest  income,  primarily  from the
temporary  investment  of funds  from the  private  placements.  Total  interest
expense  and  debenture  financing  amortization  costs were $8,000 in the first
quarter 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  quarters of 2001 or
2000.

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
                                                    ---------------------------------------------------------------------

                                                         April 1,              December 31,               March 26,
                                                           2001                    2000                     2000
                                                    --------------------    --------------------     --------------------
                                                        (unaudited)              (audited)               (unaudited)

                                                                                            
Total Assets                                        $            1,578      $           1,619        $            1,680
                                                    ====================    ====================     ====================

Working Capital                                     $              439      $             736        $              390
                                                    ====================    ====================     ====================

Current Ratio                                                  1.81:1                 2.39:1                     1.36:1
                                                    ====================    ====================     ====================

Advance from Accounts Receivable
  Financing                                         $               --      $              --        $               21
Convertible Debentures                                              --                     --                       376
Capital Leases                                                     245                     23                        13
                                                    --------------------    --------------------     --------------------
         Total Debt/Financing                       $              245      $              23        $              410
                                                    ====================    ====================     ====================

Stockholders' Equity                                $              927      $           1,091        $              601
                                                    ====================    ====================     ====================



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 quarter of 2001, the Company received $250,000 from
this  commitment.  The Company will receive the  remaining  $500,000  from equal
payments in June and September 2001 in exchange for

                                       12


                               ESSEX CORPORATION

an additional  125,000 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 first payment was received in March
2001. The proceeds will primarily be used to expand development in the Company's
optoelectronic telecommunications device technologies.

The Company incurred  significant losses in the first quarter 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.

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 April 1, 2001 or December 31, 2000.

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.

                                       13


                               ESSEX CORPORATION
                           PART II - OTHER INFORMATION

Item 6.  Exhibits and Report 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  undersigned,
thereunto duly authorized.

                                ESSEX CORPORATION
                                  (Registrant)

Date:  August 22, 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.)


                                       14