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 SEPTEMBER 30, 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 SEPT. 30, 2001
  ------------------------------------                      -------------------
  Common Stock, no par value per share                            5,080,961


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

                                       2



                               ESSEX CORPORATION


                                 BALANCE SHEETS



                                                   September 30,   December 31,
                                                       2001            2000
                                                   -------------  -------------
                                                    (unaudited)     (audited)
ASSETS

CURRENT ASSETS
                                                            
     Cash                                          $    839,601   $  1,015,634
     Accounts receivable, net                           339,168        165,614
     Inventory                                           59,983         49,857
     Prepayments and other                               66,974         33,433
                                                   ------------   ------------
                                                      1,305,726      1,264,538
                                                   ------------   ------------

PROPERTY AND EQUIPMENT
     Computer and special equipment                   1,018,931        737,980
     Furniture, equipment and other                     298,628        225,508
                                                   ------------   ------------
                                                      1,317,559        963,488
     Accumulated depreciation and amortization         (926,718)      (863,254)
                                                   ------------   ------------

                                                        390,841        100,234
                                                   ------------   ------------

OTHER ASSETS
     Patents, net                                       177,478        158,100
     Other                                               19,213         96,461
                                                   ------------   ------------
                                                        196,691        254,561
                                                   ------------   ------------

TOTAL ASSETS                                          1,893,258      1,619,333
------------                                       ============   ============



The accompanying notes are an integral part of these statements.




                                       3


                               ESSEX CORPORATION


                                 BALANCE SHEETS



                                                    September 30,       December 31,
                                                         2001              2000
                                                    -------------      -------------
                                                     (unaudited)         (audited)
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

                                                                 
     Accounts payable                               $     234,455      $     131,934
     Accrued wages and vacation                           187,597            184,489
     Capital leases                                       136,634             22,622
     Other accrued expenses                                98,455             81,748
     Accrued lease settlement                                  --            107,766
                                                    -------------      -------------
                                                          657,141            528,559
                                                    -------------      -------------

LONG-TERM DEBT

     Capital leases, net of current portion                89,982                 --
                                                    -------------      -------------

     Total Liabilities                                    747,123            528,559
                                                    -------------      -------------


STOCKHOLDERS' EQUITY
     Common stock, no par value; 25 million
      shares authorized; 5,080,961 and
      4,570,361 shares issued and outstanding,
      respectively                                      8,551,544          6,496,320
     Convertible preferred stock, $0.01 par
      value; 1 million total shares authorized;
      500,000 shares of Series B authorized,
      500,000 and 312,500 shares outstanding,
      respectively                                      2,000,000          1,250,000
     Additional paid-in capital                         2,000,000          1,250,000
     Accumulated deficit                              (11,405,409)        (7,905,546)
                                                    -------------      -------------
                                                        1,146,135          1,090,774
                                                    -------------      -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
                                                    $   1,893,258      $   1,619,333
                                                    =============      =============



The accompanying notes are an integral part of these statements.



                                       4


                               ESSEX CORPORATION


                            STATEMENTS OF OPERATIONS
                        FOR THE THIRTY-NINE WEEK PERIODS
                 ENDED SEPTEMBER 30, 2001 AND SEPTEMBER 24, 2000



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

                                                                  
Revenue                                             $    1,880,832      $    2,533,085
Costs of goods sold and services provided                 (948,860)         (1,184,146)
Research and development                                (1,922,308)           (291,874)
Selling, general and administrative expenses            (1,767,553)         (1,572,687)
                                                    --------------      --------------

         Operating Loss                                 (2,757,889)           (515,622)

Interest income (expense), net and debenture
   financing amortization                                    8,026             (21,028)
                                                    --------------      --------------

Loss Before Income Taxes                                (2,749,863)           (536,650)

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

Net Loss                                                (2,749,863)           (536,650)

Beneficial conversion feature of convertible
   preferred stock                                        (750,000)         (1,000,000)
                                                    --------------      --------------

Net Loss Attributable to Common Stockholders            (3,499,863)     $   (1,536,650)
                                                    ==============      ==============

Weighted Average Number of Shares
   Outstanding                                           6,289,513           4,443,682
                                                    ==============      ==============

Basic Loss Per Common Share                         $        (0.56)     $        (0.35)
                                                    ==============      ==============

Diluted Loss Per Common Share                       $        (0.56)     $        (0.35)
                                                    ==============      ==============



The accompanying notes are an integral part of these statements.



                                       5



                               ESSEX CORPORATION


                            STATEMENTS OF OPERATIONS
                          FOR THE THIRTEEN WEEK PERIODS
                 ENDED SEPTEMBER 30, 2001 AND SEPTEMBER 24, 2000




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

                                                                   
Revenue                                               $     745,468      $     759,939
Costs of goods sold and services provided                  (381,880)          (355,190)
Research and development                                   (652,663)          (104,644)
Selling, general and administrative expenses               (693,218)          (645,866)
                                                      -------------      -------------

         Operating Loss                                    (982,293)          (345,761)

Interest expense, net and debenture financing
  amortization                                               (1,245)            (6,619)
                                                      -------------      -------------

Loss Before Income Taxes                                   (983,538)          (352,380)

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

Net Loss                                                   (983,538)          (352,380)

Beneficial conversion feature of convertible
  preferred stock                                          (250,000)        (1,000,000)
                                                      -------------      -------------

Net Loss Attributable to Common Stockholders          $  (1,233,538)     $  (1,352,380)
                                                      =============      =============

Weighted Average Number of Shares
  Outstanding                                             6,706,225          4,535,323
                                                      =============      =============

Basic Loss Per Common Share                           $       (0.19)     $       (0.30)
                                                      =============      =============

Diluted Loss Per Common Share                         $       (0.19)     $       (0.30)
                                                      =============      =============



The accompanying notes are an integral part of these statements.



                                      6



                               ESSEX CORPORATION


                            STATEMENTS OF CASH FLOWS
                        FOR THE THIRTY-NINE WEEK PERIODS
                 ENDED SEPTEMBER 30, 2001 AND SEPTEMBER 24, 2000



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

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                  
  Net Loss                                           $  (2,749,863)     $    (536,650)
  Adjustments To Reconcile Net Loss To Net Cash
   (Used In) Provided By Operating Activities:

     Depreciation and amortization                         160,250             40,238
     Inventory valuation reserve                            60,000            115,000
     Stock option compensation expense                      34,000                 --
     Other                                                    (492)             7,529

  Change in Assets and Liabilities:
     Accounts receivable                                  (173,554)           328,209
     Inventory                                             (70,126)            15,321
     Prepayments and other assets                          (33,541)             8,327
     Accounts payable                                      102,521                542
     Accrued lease settlement                             (107,766)           (15,682)
     Other liabilities                                      (3,692)           (50,103)
                                                     -------------      -------------

  Net Cash Used In Operating Activities                 (2,782,263)           (87,269)
                                                     -------------      -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                      (81,048)           (15,438)
  Proceeds from sale of fixed assets                           492              5,471
                                                     -------------      -------------

  Net Cash Used In Investing Activities                    (80,556)            (9,967)
                                                     -------------      -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Sale of preferred stock                                  750,000          1,000,000
  Sale of common stock                                   2,000,000              1,500
  Exercise of stock options                                 21,224                 --
  Short-term repayments, net                                    --            (59,470)
  Payment of capital lease obligations                     (84,438)           (13,333)
                                                     -------------      -------------

  Net Cash Provided By Financing Activities              2,686,786            928,697
                                                     -------------      -------------

CASH AND CASH EQUIVALENTS
  Net (decrease) increase                                 (176,033)           831,461
  Balance - beginning of period                          1,015,634            502,663
                                                     -------------      -------------
  Balance - end of period                            $     839,601      $   1,334,124
                                                     =============      =============



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 accounting principles
generally  accepted in the United States  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 devices (HfWDM) and Optical Processor  Enhanced Receiver  Architecture
(OPERA).  Since  September  2000,  the  Company  has  received  $4.4  million in
financing  from an Investor  Group to advance its  programs to  capitalize  upon
these inventions.

Primarily due to the increased expenditures for research and development as well
as  marketing  of  its   optoelectronics   product   prototypes   and  services,
particularly the optical  telecommunications  device  technologies,  the Company
incurred significant losses in fiscal 2000 and in the first nine months of 2001.
The Company plans to continue  research and development  spending in 2001 in the
optoelectronics  operations.  In order to maintain spending levels,  the Company
will need additional  funds. 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

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.

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 attributable
to common  stockholders,  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  September  30, 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 187,500 shares issued in 2001 for $750,000
to the Investor  Group.  Each Series B share must be converted  into 4 shares of
common  stock  before  September  8, 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

                                       9



                               ESSEX CORPORATION
                     NOTES TO INTERIM FINANCIAL INFORMATION

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 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 cumulatively recorded
a deemed  dividend of  $2,000,000  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").  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 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 closed on a $2 million private placement  funding  transaction
with the same  Investor  Group.  Under the  terms of the  funding,  the  Company
received  $500,000 in March,  June,  August and September  2001. The Company has
issued  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 nine months 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 $2 million 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  the $2  million  as the  last  installment  was  made in
September 2001. The Investor Group received  preferred stock that is convertible
into 2 million  shares of  common  stock.  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  closed on another  private  placement  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 received $1 million in
the third  quarter  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  (HfWDM) devices 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 HfWDM is to
increase the number of usable  communications  channels  within a single optical
fiber.  The purpose of 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
began placing  prototype units of its initial  HyperFine devices in field trials
by potential customers in late September 2001.

                                       11


                               ESSEX CORPORATION

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 been hiring  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 $350,000
remains for work to be performed  in 2001,  will  utilize  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  September  30,  2001,  the Company  had a backlog on programs  related to
services and applications of  optoelectronics  of approximately  $830,000,  down
from $1,494,000 at July 1, 2001. The Company has several  proposals  outstanding
for $3-4 million for new or additional work with U.S. Government customers which
are expected to be awarded in the fourth quarter of 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  customer
funded development programs result in new business orders.

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  $745,000 and  $760,000 for the third  quarters of 2001 and 2000,
respectively.  Revenues  for the  first  thirty-nine  week  period  of 2001 were
$1,881,000,  a decrease of 26% from the  $2,533,000  in  revenues  for the first
thirty-nine  week  period of 2000.  The first  thirty-nine  week  period of 2000
revenues include approximately $217,000 for recovery of excess indirect costs on
a government  contract completed in 1994. There was no such cost recovery in the
first thirty-nine week period 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.

                                       12


                               ESSEX CORPORATION

INCOME (LOSS)

There was an operating  loss of $982,000  and $346,000 in the third  quarters of
2001 and 2000,  respectively.  There were  operating  losses of  $2,758,000  and
$516,000 in the first  thirty-nine week 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
thirty-nine  week period of 2001 were 50.5% as compared to 51.1% in 2000. In the
third quarter of 2001, COGS as a percentage of revenues  (excluding revenue from
recovery  of prior year  excess  costs) was 51.2%  compared to 51.4% in the same
period of 2000.

Research and development  ("R&D") increased in 2001 to approximately  $1,922,000
from approximately $292,000 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  infusions
and expects to continue  the  current  level of R&D  spending in the optical and
telecommunications areas during the remainder of 2001.

The Company has increased selling, general and administrative expenses ("SG&A"),
particularly   in  advance   marketing   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  thirty-nine  week periods of
2001 and 2000.

CORPORATE MATTERS

In 2001,  the Company  netted  $8,000 of  interest  income,  primarily  from the
temporary  investment  of funds  from the  private  placements.  Total  interest
expense and  debenture  financing  amortization  costs were $21,000 in the first
nine months 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 nine months 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
                               ----------------------------------------------------

                               September 30,       December 31,      September 24,
                                     2001              2000               2000
                              ---------------     --------------    ---------------
                                (unaudited)         (audited)         (unaudited)

                                                           
Total Assets                  $       1,893       $      1,619      $       2,052
                              ===============     ==============    ===============

Working Capital               $         649       $        736      $         767
                              ===============     ==============    ===============

Current Ratio                        1.99:1             2.39:1             1.79:1
                              ===============     ==============    ===============

Convertible Debentures        $          --       $         --      $         376
Capital Leases                          227                 23                 10
                              ---------------     --------------    ---------------
    Total Debt/Financing      $         227       $         23      $         386
                              ===============     ==============    ===============

Stockholders' Equity          $       1,146       $      1,091      $       1,075
                              ===============     ==============    ===============



The Company had net cash used in  operating  activities  of  approximately  $2.8
million,  of which  approximately  $2.5 million was attributable to the net loss
less  non-cash  items.  The Company  primarily  financed  these  losses from the
proceeds of the equity sales discussed  below. The Company incurred the net loss
in the first nine months of 2001 primarily due to the increased expenditures for
development  and  marketing  of  its  optoelectronics   products  and  services,
particularly the optical  telecommunications  device  technologies.  The Company
plans  to  continue  research  and  development  spending  during  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 nine  months of 2001,  the Company  received  the
remaining $750,000 from this commitment.  The funds are being 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 were received in
four equal  installments  during 2001. The proceeds are primarily  being used to
expand  development in the Company's  optoelectronic  telecommunications  device
technologies.

                                       14


                               ESSEX CORPORATION

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.

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 September 30, 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:    October 31, 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.)



                                       16