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 June 30, 2002

                         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 5, 2002
    -----                                                   -----------------
Common Stock, no par value per share                            5,396,792

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 for the fiscal year ended  December
30, 2001.

                                       2


                                ESSEX CORPORATION

                                 BALANCE SHEETS



                                                  June 30,         December 30,
                                                    2002               2001
                                                ------------      -------------
                                                 (unaudited)        (audited)
ASSETS

CURRENT ASSETS
                                                            
     Cash                                       $    362,175      $    568,178
     Accounts receivable, net                        175,435           284,649
     Prepayments and other                            74,247            76,969
     Inventory                                        29,983            29,983
                                                -------------     -------------
                                                     641,840           959,779
                                                -------------     -------------

PROPERTY AND EQUIPMENT
     Computers and special equipment                 919,333           849,453
     Furniture, equipment and other                  255,213           260,526
                                                -------------     -------------
                                                   1,174,546         1,109,979
     Accumulated depreciation and amortization      (806,932)         (747,059)
                                                -------------     -------------
                                                     367,614           362,920
                                                -------------     -------------

OTHER ASSETS
     Patents, net                                    270,617           211,030
     Other                                            21,909            19,213
                                                -------------     -------------
                                                     292,526           230,243
                                                -------------     -------------

TOTAL ASSETS                                    $  1,301,980      $  1,552,942
------------                                    =============     =============



The accompanying notes are an integral part of these statements.



                                       3


                                ESSEX CORPORATION

                                 BALANCE SHEETS



                                                                 June 30,           December 30,
                                                                   2002                 2001
                                                             ----------------     ---------------
                                                                (unaudited)           (audited)
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
                                                                            
     Advance from accounts receivable financing              $      36,280        $          --
     Accounts payable                                              361,274              313,741
     Accrued wages and vacation                                    245,877              239,476
     Capital leases                                                151,904              130,961
     Accrued retirement                                             37,492               62,000
     Other accrued expenses                                        131,798              101,387
                                                             ----------------     ---------------
                                                                   964,625              847,565

LONG-TERM DEBT

     Capital leases, net of current portion                         17,561               60,078
                                                             ----------------     ---------------

     Total Liabilities                                             982,186              907,643
                                                             ----------------     ---------------

COMMITMENTS AND CONTINGENCIES (NOTE 4)

STOCKHOLDERS' EQUITY
     Common stock, no par value; 25 million shares
      authorized;  5,394,792 and 5,155,605 shares
      issued and outstanding, respectively                      10,209,900            8,870,044
     Convertible preferred stock, $0.01 par value;
      1 million total shares authorized; 500,000 shares
      of Series B authorized and outstanding                     2,000,000            2,000,000
     Additional paid-in capital                                  2,000,000            2,000,000
     Accumulated deficit                                       (13,890,106)         (12,224,745)
                                                             ----------------     ---------------
                                                                   319,794              645,299
                                                             ----------------     ---------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
                                                             $   1,301,980        $   1,552,942
                                                             ================     ===============



The accompanying notes are an integral part of these statements.


                                       4



                               ESSEX CORPORATION

                            STATEMENTS OF OPERATIONS
                         FOR THE TWENTY-SIX WEEK PERIODS
                      ENDED JUNE 30, 2002 AND JULY 1, 2001



                                                            2002                    2001
                                                      -----------------     -----------------
                                                         (unaudited)            (unaudited)

                                                                      
Revenues                                              $    1,492,709        $    1,135,364
Costs of goods sold and services provided                   (747,772)             (566,980)
Research and development                                    (966,233)           (1,269,645)
Selling, general and administrative expenses              (1,434,046)           (1,074,335)
                                                      -----------------     ----------------

         Operating Loss                                   (1,655,342)           (1,775,596)

Interest (expense) income, net                               (10,019)                9,271
                                                      -----------------     ----------------

Loss Before Income Taxes                                  (1,665,361)           (1,766,325)

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

Net Loss                                                  (1,665,361)           (1,766,325)

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

Net Loss Attributable to Common Stockholders           $  (1,665,361)       $   (2,266,325)
                                                      =================     ================

Weighted Average Number of Shares Outstanding              7,289,120             6,081,158
                                                      =================     ================

Basic Loss Per Common Share                           $        (0.23)       $       (0.37)
                                                      =================     ================

Diluted Loss Per Common Share                         $        (0.23)       $       (0.37)
                                                      =================     ================



The accompanying notes are an integral part of these statements.



                                       5


                               ESSEX CORPORATION

                            STATEMENTS OF OPERATIONS
                          FOR THE THIRTEEN WEEK PERIODS
                      ENDED JUNE 30, 2002 AND JULY 1, 2001



                                                             2002                 2001
                                                       -----------------    ---------------
                                                          (unaudited)         (unaudited)

                                                                      
Revenues                                               $     729,433        $     722,536
Costs of goods sold and services provided                   (359,033)            (368,027)
Research and development                                    (468,184)            (688,069)
Selling, general and administrative expenses                (733,669)            (488,272)
                                                       ----------------     ---------------

         Operating Loss                                     (831,453)            (821,832)

Interest (expense) income, net                                (3,877)               3,577
                                                       ----------------     ---------------

Loss Before Income Taxes                                    (835,330)            (818,255)

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

Net Loss                                                    (835,330)            (818,255)

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

Net Loss Attributable to Common Stockholders            $   (835,330)       $  (1,068,255)
                                                       ================     ===============

Weighted Average Number of Shares Outstanding              7,353,348            6,288,383
                                                       ================     ===============

Basic Loss Per Common Share                            $       (0.12)       $      (0.17)
                                                       ================     ===============

Diluted Loss Per Common Share                          $       (0.12)       $      (0.17)
                                                       ================     ===============



The accompanying notes are an integral part of these statements.



                                       6


                               ESSEX CORPORATION

                            STATEMENTS OF CASH FLOWS
                         FOR THE TWENTY-SIX WEEK PERIODS
                      ENDED JUNE 30, 2002 AND JULY 1, 2001


                                                          2002                2001
                                                   -----------------    -----------------
                                                       (unaudited)         (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                  
   Net Loss                                        $    (1,665,361)     $    (1,766,325)
   Adjustments to reconcile Net Loss to
     Net Cash Used In Operating Activities:

      Depreciation and amortization                         73,258              125,220
      Stock option and compensation expense                246,325               34,000
      Gain on sale/retirement of fixed assets                  (91)                (104)

   Change in Assets and Liabilities:
      Accounts receivable                                  109,214              (69,188)
      Prepayments and other assets                           2,260              (81,254)
      Inventory                                                 --              (41,796)
      Accounts payable                                      47,533              (14,641)
      Accrued lease settlement                                  --             (107,766)
      Other liabilities                                    (58,205)              74,467
                                                   -----------------     ----------------

   Net Cash Used In Operating Activities                (1,245,067)          (1,847,387)
                                                   -----------------     ----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of property and equipment                     (7,432)             (62,865)
    Proceeds from sale of fixed assets                          91                  104
                                                   -----------------     ----------------

    Net Cash Used In Investing Activities                   (7,341)             (62,761)
                                                   -----------------     ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Sales of common stock                                1,000,003            1,000,000
    Sale of preferred stock                                     --              500,000
    Exercise of stock options                               93,528                5,000
    Short-term borrowings, net                              36,280                  --
    Payment of capital lease obligations                   (83,406)             (40,130)
                                                   -----------------     ----------------

    Net Cash Provided By Financing Activities            1,046,405            1,464,870
                                                   -----------------     ----------------

CASH AND CASH EQUIVALENTS
    Net decrease                                          (206,003)            (445,278)
    Balance - beginning of period                          568,178            1,015,634
                                                   -----------------     ----------------
    Balance - end of period                        $       362,175       $      570,356
                                                   =================     ================


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.  Years  2002 and 2001 are  52-week  fiscal  years.  Certain
amounts  from prior  annual and  quarterly  periods  have been  reclassified  to
conform to this 2002 presentation.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America 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.

The Company has expended  significant  funds to transition  into the  commercial
marketplace,  particularly the productization of its proprietary technologies in
telecommunications and optoelectronic  processors.  Since June 2000, the Company
has filed  applications to secure patent protection for innovative  technologies
in two  communications  device  families:  Fiberoptic  HYPERFINE WDM (wavelength
division  multiplexing) devices and wireless optical processor enhanced receiver
architecture (OPERA(TM)).  Since September 2000, the Company has received nearly
$6 million in  financing  from its  Investor  Group to advance  its  programs to
capitalize upon these inventions.  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.

Primarily due to the increased expenditures for development and marketing of its
optoelectronics    products    and    services,    particularly    the   optical
telecommunications device technologies,  and also due to expenses related to the
Company's   efforts  to  raise  additional   financing,   the  Company  incurred
significant  losses in the first half of 2002.  The Company also  incurred  such
losses in fiscal years 2000 and 2001. The Company plans to continue research and
development  spending  in 2002 in the  optoelectronics  operations.  In order to
maintain spending levels, the Company will need additional funds.

The Company is seeking to establish  joint  ventures or  strategic  partnerships
including  licensing of its  technologies  with major industry  participants  to
facilitate  these  goals.  The  Company  will also

                                       8

                               ESSEX CORPORATION

also additional funds under  appropriate  terms from private sources 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.

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 was $36,000 of funds  advanced as of June 30,  2002.  There were no
funds advanced as of December 30, 2001.

NOTE 4:  Commitments and Contingencies

The Company has entered into several capital leases for special optical test and
telephone   equipment.   The  capital   equipment   cost  of  these  leases  was
approximately  $300,000, the remaining lease terms are less than 2 years and the
remaining principal amounts due total $169,000 at June 30, 2002.

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 the remaining 187,500 issued in 2001 for $750,000.  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.

                                       9


                               ESSEX CORPORATION

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  expire in September
2005 and can be  exercised  at a nominal  total  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 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 imputed and recorded in 2000 and 2001
a total 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  had no impact on net loss from  operations or cash flows but
had to be considered  when  calculating  loss per share  attributable  to common
stockholders.

In March  2002,  the  Company  amended  the latest  existing  private  placement
agreements for its common stock with its Investor Group or their affiliates. The
agreements  were increased from $500,000 to $1.5 million,  of which $250,000 was
received in December 2001 and $1,000,000 was received in the first half of 2002.
The remaining $250,000 is subject to a call by the Company on an as needed basis
during  2002.  These  agreements  provide  for the shares of common  stock to be
issued  at an  initial  price  per  share of $6.50  subject  to an  antidilution
adjustment  feature.  Under this feature if the Company issues shares at a price
less than $6.50 per share to other  institutional  investors  during  2002,  the
Investor  Group's  purchase price will be adjusted  downward to the lower price,
but not less than $3.00 per share.

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

There were $62,000 of new capital leases entered into in the first half of 2002.
In the first half of 2001,  the  Company  entered  into  capital  leases for new
equipment for $288,000.

                                       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  upon  applications  of  its  proprietary
optoelectronics technology and products.

In March  2002,  the  Company  amended  the latest  existing  private  placement
agreements  for its common  stock with its Investor  Group or their  affiliates.
These agreements were increased from $500,000 to $1.5 million, of which $250,000
was received in December 2001 and  $1,000,000  was received in the first half of
2002. The remaining $250,000 is subject to a call by the Company on an as needed
basis during 2002. These agreements provide for the shares of common stock to be
issued  at an  initial  price  per  share of $6.50  subject  to an  antidilution
adjustment  feature.  Under this feature if the Company issues shares at a price
less than $6.50 per share to other  institutional  investors  during  2002,  the
Investor  Group's  purchase price will be adjusted  downward to the lower price,
but not less than $3.00 per share.  Prior to December  2001,  the Investor Group
has invested  approximately  $4.4 million in the Company  beginning in September
2000.

The Company's  primary use of the funds is to patent,  develop and commercialize
its key leading-edge optical technologies, principally the HYPERFINE WDM devices
and wireless OPERA(TM) technology. The purpose of the HYPERFINE WDM device is to
increase the number of usable  communications  channels  within a single optical
fiber.  The purpose of OPERA(TM) 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 device and communications fields.

The Company has  prototypes  of the  HYPERFINE  WDM  technology  which are being
demonstrated to prospective strategic partners and investors.  The Company began
placing  prototypes  of its initial  HYPERFINE  WDM  devices in field  trials by
potential   customers  in  late  September   2001.  The  Company  is  developing
simulations  of  its  OPERA(TM)  wireless  receiver  device  technology  and  is
undertaking  to  determine  the  various  market  entry  points for such  device
technology.  The Company is also holding  discussions  with various  established
commercial  entities that are in the wireless  communications  market  regarding
development of initial prototypes.

The  development of these devices  required a diversion of labor  resources from
revenue  generation in 2001 and continues to do so in 2002. The Company may hire
additional  personnel to augment existing  technical and sales staff.  Since the
Company  is  investing  the  new  capital  in  such  research,

                                       11

                               ESSEX CORPORATION

development and marketing,  the financial  statements reflect higher than normal
expenses which increases the Company's reported losses.

Because of the emphasis on development,  the Company has been unable to maintain
customer  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 or related to the  patented  ImSyn(TM)  Processor  and other Essex
optical  hardware  processing  and techniques  continues for the  development of
advanced SAR (synthetic aperture radar). These efforts generally fall under SBIR
(U.S.  Government Small Business Innovative  Research) programs.  The Company is
working to reduce the overall  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  currently  does  not  have  sufficient   resources  to  bring  its
telecommunications and optoelectronics processing devices to market. In order to
maintain  development  and  marketing  spending  levels,  the Company  will need
additional funds.  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  $729,000 and $723,000 for the second  quarters of 2002 and 2001,
respectively.  Revenues for the first half of 2002 were $1,493,000,  an increase
of 31% from the  $1,135,000 in revenues for the first half of 2001. The increase
in revenues  was due to the Company  beginning  in April 2001 a U.S.  Government
program  for  application  of its  proprietary  optoelectronics  technology  and
products. The Company is continuing work on this program and others in 2002.

As of June 30, 2002,  the Company had a backlog on programs  related to services
and  applications  of  optoelectronics  of  approximately  $3,460,000,  up  from
$1,105,000 at March 31, 2002.

INCOME (LOSS)

There was an operating  loss of $832,000 and $822,000 in the second  quarters of
2002 and 2001,  respectively.  There were  operating  losses of  $1,655,000  and
$1,776,000  in the first half  periods of 2002 and 2001,  respectively.  Cost of
goods sold and services  provided as a percentage of revenues for the first half
of 2002 and 2001 were both  approximately  50%.  In the second  quarter of 2002,
costs of goods sold and  services  provided  was 49.2%  compared to 50.9% in the
same period of 2001.  The  year-to-date  net loss declined as a larger amount of
fixed expenses were covered by the higher revenue volume.

Research and development (R&D) was  approximately  $966,000 in the first half of
2002,  down 24%  from  approximately  $1,270,000  in the  same  period  in 2001.
Expenditures  for  the  initial  HYPERFINE  WDM  development  in  2001  required
significant  outside vendor costs for materials and  non-recurring  engineering.
Such costs have  declined in 2002 and are also being managed  against  available
funding.  The  majority  of the R&D costs were  incurred  on efforts  related to
optical  telecommunications  technology.  The  Company  has  maintained  its R&D
spending  since  the  September  2000  capital  infusion  and,  subject  to  the
availability  of funds,  expects to continue its R&D spending in the optical and
telecommunications areas in 2002.

                                       12

                               ESSEX CORPORATION

The Company has increased selling, general and administrative expenses ("SG&A"),
particularly in marketing for optoelectronics and  telecommunications new device
business areas.  The Company has also incurred  higher  expenses  related to the
Company's efforts to raise additional financing in 2002. 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 half periods of 2002
and 2001.

CORPORATE MATTERS

The  Company  recognized  a  $500,000  charge in the first half of 2001 from the
beneficial  conversion feature of convertible  preferred stock. As proceeds were
received  from  the  sale of  preferred  stock in 2001  and  2000,  the  Company
recognized  the  pro  rata  beneficial  conversion  feature  on the  convertible
preferred  stock  as a  deemed  dividend  for  purposes  of  computing  net loss
attributable to common  stockholders  and per share amounts.  The total recorded
was $750,000 in 2001 and  $1,250,000 in 2000.  This imputed amount had no effect
on net loss (from operations) or cash flows.

Total interest expense was $10,000 in the first half of 2002. In the same period
in 2001,  the Company  netted  $9,000 of  interest  income,  primarily  from the
temporary investment of funds from the private placements.

The Company is in a NOL  carryforward  position.  No  provision  or benefit from
income taxes was recognized in the first half of 2002 or 2001.

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

                                       June 30,       December 30,        July 1,
                                         2002             2001             2001
                                    -------------    -------------    -------------
                                     (unaudited)       (audited)       (unaudited)

                                                             
Total Assets                        $     1,302      $     1,553      $     1,609
                                    =============    =============    =============

Working Capital (Deficit)           $      (323)     $       112      $       395
                                    =============    =============    =============

Current Ratio                            0.67:1           1.13:1           1.64:1
                                    =============    =============    =============

Advance from Accounts Receivable
  Financing                         $        36      $        --      $        --
Capital Leases                              170              191              271
                                    -------------    -------------    -------------
         Total Debt/Financing       $       206      $       191      $       271
                                    =============    =============    =============

Stockholders' Equity                $       320      $       645      $       863
                                    =============    =============    =============

                                       13


                               ESSEX CORPORATION

The net cash provided by financing activities in 2002 and 2001 is primarily from
the Company  completing  several private  placements of equity securities to its
Investor  Group  or  their  affiliates.  The  Company  received  $3,400,000  and
$1,250,000 in fiscal 2001 and fiscal 2000,  respectively and another  $1,000,000
in the first half of 2002 from these private placements. The funds have been and
are to be used  primarily for the  development,  marketing and management of the
optical telecommunications device technologies.

The net cash used in  operating  activities  has resulted  from the  significant
losses incurred by the Company in 2002 and 2001,  primarily due to the increased
expenditures for development and marketing of its  optoelectronics  products and
services,  particularly in the optical  telecommunications  device  technologies
field.  The Company's  working capital and ratio continue to decrease  primarily
due to these  losses.  The Company plans to continue R&D spending in 2002 in the
optoelectronics  operations.  In order to maintain spending levels,  the Company
will need additional funds.

The Company is seeking to establish  joint  ventures or  strategic  partnerships
including  licensing of its  technologies  to major  industry  participants,  to
facilitate  these  goals.  The  Company  will 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.  As
part of this funding  effort,  commencing in December 2001 the Investor Group or
their  affiliates  committed  to purchase an  additional  $1.5 million of Common
Stock  at an  initial  per  share  price  of $6.50  subject  to an  antidilution
adjustment  feature.  Under this feature if the Company issues shares at a price
less than $6.50 per share to other  institutional  investors  during  2002,  the
Investor  Group's  purchase price will be adjusted  downward to the lower price,
but not less than $3.00 per share. Of the $1.5 million, $250,000 was received in
December  2001 and  $1,000,000  was  received  in the  first  half of 2002.  The
remaining  $250,000 is subject to a call by the Company on an as needed basis in
2002.   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 financial position.

The  Company  has a  working  capital  financing  arrangement  with an  accounts
receivable  factoring   organization.   Under  such  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 was $36,000 of funds  advanced as of June 30,  2002.  There were no
funds advanced as of December 30, 2001.

The Company  believes  that it will be able to meet its  remaining  2002 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.

                                       14


                               ESSEX CORPORATION
                           PART II - OTHER INFORMATION

Item 6.  Exhibits and Report on Form 8-K

(a)      Exhibits

                  Exhibit  99.1 -  Certification  pursuant to 18 U.S.C.  Section
                  1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
                  Act of 2002

(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 14, 2002
                       /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.)

                                       15