FORM 10-KSB/A No. 1
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

For the fiscal year ended December 29, 2002         Commission File No. 0-10772

                                ESSEX CORPORATION
                 (Name of small business issuer in its charter)
    Virginia                                                    54-0846569
(State or other jurisdiction                                  (I.R.S. Employer
of incorporation or organization)                          Identification No.)

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

Issuer's telephone number: (301) 939-7000

         SECURITIES REGISTERED UNDER SECTION 12(b) OF THE EXCHANGE ACT:
TITLE OF EACH CLASS                   NAME OF EACH EXCHANGE ON WHICH REGISTERED
-------------------                   -----------------------------------------
         None                                         None

         SECURITIES REGISTERED UNDER SECTION 12(g) OF THE EXCHANGE ACT:
                      COMMON STOCK, NO PAR VALUE PER SHARE
                              (Title of Each Class)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act 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 ---
                                                             ----

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B is contained in this form,  and no disclosure  will be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB.

State issuer's revenues for its most recent fiscal year. $4,506,419
                                                         ----------

State the  aggregate  market  value of the voting  stock held by  non-affiliates
computed by reference  to the price at which the stock was sold,  or the average
bid and asked  prices of such stock,  as of a specified  date within the past 60
days. $12,224,550 as of March 6, 2003
      -----------
State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date.

         CLASS                                  OUTSTANDING AT MARCH 14, 2003
         -----                                  -----------------------------
Common Stock, no par value per share                        8,911,971

                       DOCUMENTS INCORPORATED BY REFERENCE
                                      None

================================================================================
A list of the Exhibits and Financial  Statement Schedules in this Report on Form
10-KSB/A No. 1 appears on page 44.

Transitional Small Business Disclosure Format             YES         NO X
                                                             ----       ---







Table of Contents
FORM 10-KSB/A No. 1
Essex Corporation



                                     PART I
Item No.                                                                    Page

 --    INTRODUCTORY STATEMENT................................................  3
 1.    DESCRIPTION OF BUSINESS...............................................  3
 2.    DESCRIPTION OF PROPERTIES..............................................25
 3.    LEGAL PROCEEDINGS......................................................25
 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS....................25

                                     PART II

 5.    MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS...............26
 6.    MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION..............27
 7.    FINANCIAL STATEMENTS...................................................32
 8.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
       FINANCIAL DISCLOSURE...................................................32

                                    PART III

 9.    DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
       COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT......................33
10.    EXECUTIVE COMPENSATION.................................................38
11.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.........42
12.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.........................43
13.    EXHIBITS AND REPORTS ON FORM 8-K.......................................44
14.    CONTROLS AND PROCEDURES................................................45

                                       2




                                     PART I

INTRODUCTORY STATEMENT

     The information contained in this report pertains to the registrant,  Essex
Corporation. References to  the "Company", "Essex" or "we", "our" and "us" refer
to Essex Corporation.

FORWARD-LOOKING STATEMENTS

     Some of the  statements  contained  in this annual  report  discuss  future
expectations,  and other  "forward-looking"  information.  Those  statements are
subject to known and unknown risks,  uncertainties  and other factors that could
cause the actual results to differ  materially  from those  contemplated  by the
statements.  The  "forward-looking"  information is based on various factors and
was derived using numerous  assumptions.  In some cases,  you can identify these
so-called  "forward-looking  statements" by words like "may," "will,"  "should,"
"expects,"  "plans,"   "anticipates,"   "believes,"   "estimates,"   "predicts,"
"potential,"  or "continue" or the negative of those words and other  comparable
words.  You should be aware that those  statements only reflect our predictions.
Actual events or results may differ substantially.  Important factors that could
cause our actual  results to be materially  different  from the  forward-looking
statements  are  disclosed  under the  heading  "DESCRIPTION  OF BUSINESS - Risk
Factors."

1. DESCRIPTION OF BUSINESS

GENERAL OVERVIEW

     Based  in   Columbia,   Maryland,   Essex   develops   and   commercializes
optoelectronic devices for industry and government. Essex began 2002 with a core
team of over 25  engineers,  most of whom have worked  together  for more than a
decade.  Now, the technical team has grown to over 80, with the formation of the
Communications Services Division (CSD) and the acquisition of Sensys Development
Laboratories, Inc. (SDL) effective March 1, 2003. In the area of services, Essex
provides  optoelectronic and signal processing expertise to government customers
under highly  classified  advanced and next generation  research and development
(R&D) contracts,  supports the intelligence community mission critical voice and
video systems infrastructure, and provides highly classified systems engineering
to  government  customers.  In  the  area  of  products,  Essex  builds  optical
communications and networking system elements and components.

     Essex's team has invented,  built and fielded many complex  optical systems
for U.S.  Government  agencies' R&D in the areas of fiber optic  communications,
signal  processing and code division  multiple access (CDMA)  telecommunications
systems.  The Company is a pioneer in the  development  of  optoelectronic  (OE)
processors.  OE processors are specialized,  high-performance  computing systems
that significantly outperform conventional  general-purpose computing systems in
certain  important   applications.   Optoelectronic   processors  usually  offer
performance   improvements   of  a  factor  of  ten  or  more.  They  accelerate
conventional  workstations in demanding  computations in image, signal and other
types of technical data processing.  An  optoelectronic  processor is integrated
with or embedded in other  processors  to render  daunting  processing  problems
feasible.  ImSyn(TM),  the Company's  first  commercially  available  processor,
computes at an  equivalent  all-digital  rate of 1.6 teraflops at 120 dB dynamic
range.

                                       3



     Capitalizing  on its  expertise  and  success in  developing  and  building
optoelectronic systems for national security  applications,  Essex has developed
five core technology areas of expertise and intellectual property:

1)       Optoelectronic   processors  and  processing  (including  the  Advanced
         Optical Processor (AOP) program and Optical Processor Enhanced Receiver
         Architecture (OPERA(TM)) technology);

2)       HYPERFINE   WAVELENGTH  DIVISION   MULTIPLEXING  (WDM)  technology  for
         telecommunications;

3)       Communications services (including the capabilities of the newly formed
         Communications Services Division);

4)       Signal  processing  (including the  capabilities  of recently  acquired
         SDL); and

5)       Virtual Lens Imaging (VLI) technology (including the ImSyn(TM)processor
         and  technology,  for surface and below  surface imaging).

     The HYPERFINE WDM technology is a passive  optical  technology for powering
WDM  networks  of the  future.  OPERA(TM)  will be a  system  that  combines  an
optoelectronic  processor  with  advanced  multi-user  detection  algorithms  to
eliminate the "near-far" problem for a CDMA system. The VLI technology  includes
advances in both hardware  (optoelectronic  processors) and software (processing
algorithms). Each of these areas includes significant intellectual property that
is patented or patent pending.

BACKGROUND AND RECENT DEVELOPMENTS

     Since mid-2000,  Essex has utilized  approximately  $6.6 million of private
capital,  including  $500,000 of proceeds from outstanding  convertible debt, to
enable its  optoelectronic  development  team to focus  primarily on  developing
commercial telecommunication products for next-generation optical networking and
wireless  systems.  The  Company  has  adopted  a  "smart  revenue"  policy  for
evaluating  all  proposals to provide its services to  government  agencies on a
contract basis,  thus using the funds from the private equity  investors  during
the period  2000-2002 to substitute for revenues from  government  contract work
that  did not  promote  the  Company's  technology  development  objectives.  In
connection  with its  decision to raise  private  equity  financing in mid 2000,
Essex management decided to concentrate its initial commercialization efforts on
the  development  of products for fiber optic  networks  based on the  Company's
experience in producing all-passive,  inexpensive,  small and robust WDM devices
with very narrow channel spacing for national security applications.

FOCUS ON OPTICAL NETWORK TELECOMMUNICATIONS MARKET

     The first  products that Essex is preparing for market are built around the
Company's  HYPERFINE WDM technology that provides a passive,  low-cost method to
increase  bandwidth  capabilities  within fiber optic  networks.  These products
under  development have the potential to provide  revolutionary  capabilities in
the  telecommunications  markets to which they are  applied  because  they share
certain key characteristics of the core HYPERFINE WDM technology:


                                       4


o   All passive optical components;

o   Simple and small packaging, using standard manufacturing processes;

o   High density--50 MHz to 100 GHz spacing;

o   Superior response and flat filter shapes with excellent channel isolation;

o   Passband shapes that can be tailored for each application;

o   Low insertion loss;

o   Low temperature sensitivity; and

o   Fixed or tunable designs.


     Essex  believes that  significant  and unique  opportunities  exist for its
HYPERFINE  WDM  technology  within  the  optical  networking  telecommunications
market. This market encompasses the long-haul, metro and access networks and the
test equipment industry.  The Company believes that its HYPERFINE WDM technology
addresses  the  issues  presented  as  carriers  in each  market  move away from
"legacy" networks with rigid bandwidth provisioning, significant service delays,
truck  rolls for  required  upgrades  and  extremely  high life  cycle  costs to
next-generation  systems with  provisioning  by wavelength,  tunable  bandwidth,
upgrades  through  installation of network cards and bandwidth on demand "pay as
you go"  infrastructures.  HYPERFINE WDM  technology  promises to enable network
operators to offer services more quickly,  flexibly and inexpensively,  while at
the same time scaling to higher  bandwidths,  offering  individual  wavelengths,
longer distance reach and supporting multiple protocols and topologies.

DEMONSTRATION AND EARLY FIELD TRIALS OF HYPERFINE WDM TECHNOLOGY

     Within  six  months of the  September  2000  completion  of its  initial $2
million  private  placement with new investors,  the Company  demonstrated a lab
version of its HYPERFINE  WDM device  technology  to  representatives  of select
telecommunications  companies.  By  mid-2001,  Essex began  field  trials of its
16-channel, OC-48, 6.25 GHz channel spacing demultiplexer based on the HYPERFINE
WDM  technology.  During 2002 the field trials  continued and the uniqueness and
value  of  this  technology  breakthrough  gained  increased  attention  in  the
industry.  Currently, the devices, including design and engineering enhancements
made  in  2002,   are   being   evaluated   and   tailored   for  the  needs  of
telecommunications  companies for application in back-bone fiber optic networks,
metro and access  systems,  and testing  equipment.  In addition,  several other
products in the  HYPERFINE WDM family of devices are currently in the design and
engineering phase.

EARLY SALES OF HYPERFINE WDM

     These  accomplishments have enabled Essex to meet with and discuss in depth
its HYPERFINE WDM technology  with a broad range of major  companies  engaged in
the  telecommunications  industry.  Many of these companies have agreed to field
trial Essex's  HYPERFINE WDM prototype and/or work with Essex on this technology
in some fashion. In particular,  Essex has announced relationships with Agilent,
MIT/Lincoln Labs and Harris Corporation. Relationships with other companies have
not yet been publicly  announced due to  nondisclosure  agreements.  The Company
continued  field  trials  in  2002  and  will  do so in  2003.  Adoption  of the
technology by

                                       5


the  commercial  telecommunications  market  has  been  slowed  because  of  the
continued  unfavorable  conditions in the  telecommunications  market.  However,
early  orders  have occurred in the U.S. Government  market.  These  orders have
included both prototype units for laboratory test networks and early  production
(alpha)  units,  based on  advanced  designs of the  product.  As a result,  the
commercial HYPERFINE WDM products have generated initial "early adopter" product
orders in late 2002 with  additional  orders in early 2003.  In addition,  Essex
expects to enter into one or more  commercial  alpha  (early  adopter)  programs
during 2003 that should result in limited  production.  Expanded  production for
fully  operable  HYPERFINE  WDM  devices  will be  timed  to a  recovery  in the
telecommunications  equipment market,  currently  projected by many analysts for
late 2003 or early 2004. The Company is continuing to develop prototype products
for the remaining family of HYPERFINE WDM devices: laser locker/monitor, optical
spectrum analyzer, optical add/drop multiplexer and optical CDMA, with a goal of
placing these devices in field trials as well.

MANUFACTURING RELATIONSHIP WITH HARRIS CORPORATION

     In November 2001, Essex announced a relationship with Harris Corporation of
Melbourne,  Florida.  The two  companies  have  worked  together  on  government
contracts  in  the  past  and  Harris  has  a  well-deserved   reputation  as  a
manufacturer of optical networking products. The agreement established Harris as
the primary  manufacturer of the HYPERFINE WDM product line.  This  relationship
has remained strong  throughout  2002, as the product has advanced in design and
form from prototype to early production model.

OTHER TECHNOLOGY DEVELOPMENT

     With  HYPERFINE WDM  progressing  into field  trials,  Essex has turned its
attention  to  completing  research  and  development  work on the other optical
products.   The  Company  is  continuing  the  design  work  necessary  for  the
commercialization  of  the  Optical  Processor  Enhanced  Receiver  Architecture
(OPERA(TM))  technology for wireless and DSL  applications.  Development of this
technology has been impacted by the  availability  of development  funds and the
importance of a strong focus on the  successful  commercial  launch of the first
HYPERFINE  WDM  products.  The Company is  exploring  the joint  development  of
OPERA(TM) with several communications companies with the objective of leveraging
Essex's optoelectronic  experience with the communications  companies' extensive
market and technical  experience.  Essex also  believes  that  OPERA(TM) has the
capacity  to  provide  enhance  performance  of  Digital  Subscriber  Line (DSL)
technology solutions and wireless network technology (802.11.x networks).

NATIONAL SECURITY RELATED BUSINESS

     Essex is uniquely  positioned  in the national  security  and  intelligence
community to deliver its technology and services for national security programs.
In early 2002,  Essex formed a National  Programs  Advisory  Board to refine the
Company's  focus and to bring Essex talent and technology  into the spotlight in
the military  intelligence  community and to help showcase the dramatic benefits
that Essex technology offers to today's intelligence community.

     Guiding Essex on its National Programs Advisory Board are retired U.S. Army
Lieutenant General Claudia J. Kennedy, retired U.S. Air Force Lieutenant General
Kenneth A. Minihan and retired U.S. Navy Rear Admiral Don H. McDowell.  Over the
past year Essex  has experienced  significant  growth  in  its National Programs
initiative as it has leveraged its experience in optical

                                       6


communications,  signal processing, optical processing and image processing into
several government contracts.

     Essex's growth in providing  technology and services to government agencies
for national  security  programs is  reflected in five main areas:  our Advanced
Optical  Processor  (AOP);  our  HYPERFINE  WDM for  defense  applications;  our
Communications  Services  Division  (CSD);  our  subsidiary  Sensys  Development
Laboratories,  Inc.  (SDL)  (System  Engineering);  and our Virtual Lens Imaging
Technologies. Each area is poised for growth in 2003.

ADVANCED OPTICAL PROCESSOR

     The  Advanced  Optical  Processor  (AOP)  being  developed  by Essex  under
contract  for  the  United  States  Missile  Defense  Agency  (MDA)  is a  third
generation  device which leverages  spread spectrum  signal  analysis,  wideband
ELINT (electronic  intelligence) and cryptologic  exploitation.  The AOP is used
for ballistic missile defense environments. In these environments, not only must
the missile target be identified  using  Range-Doppler  Imaging (RDI), but other
items that are sent into the threat  environment  to make it harder to  identify
and "kill" the missile  target  must also be  identified.  Other items  launched
along with the missile include chaff, debris,  closely spaced objects,  jammers,
spoofers  and  missile  decoys.  The  AOP is a  high  performance  radar  signal
processor that provides the true correlation-based image formation for ballistic
missile defense in a cost-effective, low size, low weight and low power package.

     In May 2002,  Essex was awarded a five-year  $25 million  IDIQ  (indefinite
delivery,  indefinite  quantity)  contract  from the U.S.  Department of Defense
(DoD),  Naval Air Warfare Center to use its unique signal processing  technology
to enhance DoD radar  programs.  Under this  contract,  Essex has received  $6.1
million in task orders from MDA to design and deliver a next generation AOP. The
system has several  advantages  compared  to  all-digital  solutions  including:
elimination  of wideband  analog-to-digital  (A/D)  converters  and  significant
computational software; simultaneous use of advanced waveforms that mitigate the
effectiveness of counter measures; high dynamic range imagery;  reduced hardware
costs and capability for in-flight reprogrammablity.

     In this work for the MDA,  Essex will design and  fabricate a prototype AOP
then test the device at  MIT/Lincoln  Labs and perform test planning for a field
demonstration  using the Alcor range radar system.  Essex  believes it is in the
last steps prior to production of the AOP.

HYPERFINE WDM PRODUCTS

     HYPERFINE  WDM  technology  and products are being  proposed and applied to
several  different  government  requirements.  These include  multiline  lasers,
Optical CDMA systems,  protection of very high speed communications links, fiber
infrastructure enhancement and leverage, and "wavelength per user" architectures
for Gigabit Ethernet networks. The Company and its customers continue to examine
and find innovative  ways to apply this powerful  technology to a broad range of
communications and networking applications.

COMMUNICATIONS SERVICES DIVISION

     In late 2002 Essex received a  telecommunication  services  contract with a
potential  total  multiyear  contract  value  of  $30  million  and  formed  the
Communications  Services  Division

                                       7


(CSD) to provide telecommunication systems support in the area of modernization,
project management,  integration and engineering analysis. The CSD will focus on
supporting the intelligence community's mission-critical voice and video systems
and associated infrastructure.

     The CSD has hired over 35 new  employees  and expects to  generate  minimum
revenue  of $3  million  in 2003.  The  Company  believes  the CSD is poised for
significant  growth as the  intelligence  community  focuses  on  upgrading  its
telecommunications infrastructure.

SENSYS DEVELOPMENT LABORATORIES

     Effective  March 1, 2003 Essex acquired  Sensys  Development  Laboratories,
Inc.  (SDL),  a  Maryland-based  provider  of systems and  software  engineering
services to the  intelligence  community.  SDL's skill and experience are highly
complementary  to  Essex's  core  competencies  in image and  signal  processing
technology.  This  acquisition  is part of an overall  strategy to expand  Essex
resources and revenues to build a powerhouse of talent and technology founded on
a solid base of customers and revenues. This acquisition adds over 25 employees,
an  estimated  $4 million to Essex 2003  revenues  and a solid base of contracts
with excellent growth potential.

     The Company believes that SDL's experience in providing systems engineering
and software  engineering for special  customers in the  intelligence  community
will  greatly  enhance  Essex's  ability  to  respond  to  urgent   intelligence
priorities.

VIRTUAL LENS IMAGING TECHNOLOGIES

     The Virtual Lens  Imaging  technology  (VLI) is a patented  high-resolution
imaging system that leverages Essex's  experience in synthetic  aperture imagery
and optoelectronic system development.  The Company's VLI technology is based on
the key features of its  optoelectronic  processor  and its ability to calculate
images from non-uniform data in real time.

     The main areas for Essex's VLI  technology  are  Synthetic  Aperture  Radar
(SAR) and Ground Penetrating Radar (GPR).  Under certain  government  contracts,
Essex provides SAR image processing using its optoelectronic processors. SAR has
become the bedrock of military imaging because it can penetrate clouds,  foliage
and the ground and Essex has pioneered the use of optoelectronic  processors for
SAR image  processing.  Essex has received and expended over $2 million in Small
Business Innovative Research (SBIR) awards to fund the continuing application of
SAR processing  techniques.  The next step is to transition this technology into
major government programs.  The Company believes that its VLI technology for SAR
and GPR  processing  has excellent  prospects to transition to major  government
programs as such customers increasingly focus on military imaging.

STRATEGY

     Essex is  pursuing  a  business  strategy  that is based on sound  business
practice and experience: CREATE ENDURING VALUE THROUGH GROWTH AND INNOVATION. In
2003 this strategy will  emphasize the importance of financial  stability  along
with  affordable  development  of new  products  and  services.  Enduring  value
requires  careful  fiscal  management  and an executive  team with the vision to
create  products and services  that are  responsive to customer  needs,  and the
skill to balance the needs for both revenue generation and product innovation.

                                       8



     With the support of its private  investors  over the past two years,  Essex
accelerated  the  development of key  technologies  into market ready  products.
During this period,  even though Essex  experienced an operating  loss,  Essex's
management  team never lost sight of the  importance  of the  principles of cost
control and revenue generation. To meet our goals, revenue generating talent was
diverted from direct customer work to focus on  accelerating  the development of
HYPERFINE WDM and other technologies into products.

     As has already been described,  the result of this diversion from immediate
revenue  generation  has  been  a  resounding  success.  HYPERFINE  WDM  is  now
experiencing  its first  commercial  sales and is positioned  for a major launch
when the  telecommunications  market returns from its current period of decline.
In addition,  other  applications  and  products  have emerged from this focused
period of development and innovation.

     Concurrent  with the  acceleration of product  development,  Essex has also
been pursuing a program of growth. Just as new product development requires time
to produce results, so does growth of the existing business.  The results of the
growth  program are clear in the results  reported here.  Essex revenues  nearly
doubled from 2001 to 2002.

GROWTH PROGRAM

The growth program has four major elements:

o   Growth of existing projects and programs;
o   Creation of new projects and programs;
o   Product sales; and
o   Addition of products, projects, programs  and  capabilities  through  select
    acquisitions.

     Essex is not  relying  on any one these  growth  elements  to  achieve  its
strategic  goals for 2003 and beyond.  Rather,  the Company is working to ensure
that all four of these  elements  contribute  to an  exciting  expansion  of the
business in 2003, and a positioning for continued growth in future years.

     Examples of the success of the growth  program are the addition of at least
$4 million in 2003 revenue from the Communications  Services  Division,  and the
award of follow-on funding of $3.7 million on an existing Missile Defense Agency
contract.  Also, the completion of the SDL  acquisition  will add over 25 people
and resources and should provide a minimum of $4 million of revenues in 2003.

     Product  sales offer a  significant  opportunity  for  growth,  in both the
government and commercial market places.  Essex has several technology  products
that  are  in  different  stages  of  market  deployment,   ranging  from  early
development to early deployment.  None of Essex's products are yet in full scale
production and market deployment.  However, several are ready to move from early
product  stage to  production  within  2003,  depending  on  market  conditions,
available funding, and demand.

INNOVATION

     The  Essex  team is expert  at  finding  solutions  and new  approaches  to
persistent problems.  Innovative use of optical processing has produced a number
of technologies,  including HYPERFINE

                                       9


WDM and OPERA.  The key to extracting  value from these solutions  remains going
beyond first or single use  applications  of a  technology  to look for markets.
This requires a robust internal process for managing and directing the resources
that are available to develop technology and products.

     In many  technology  companies,  innovation is an  occasional  byproduct of
product  development  and sales that is quickly  cut during a tight  market.  At
Essex, innovation and creativity are part of every project, program and product;
they are a continuous part of how we approach products and projects, rather than
being a fragile veneer.

     However,   it  is  also  vitally  important  that  technology  and  product
development  funds are used to best  advantage.  In a market  where  development
funding is tight,  this means that funds must be used to achieve  maximum impact
on the  revenue  generation  potential.  Necessarily,  this  will  slow down the
development  of some  products.  Essex has  established  an internal  process to
examine and balance its investment in the development of new products.

COMPETITIVE ADVANTAGE

     Essex remains strongly committed to the photonics market. Part of the Essex
strategy is to carefully manage the competitive  advantage of its technology and
products.  This is being done by  focusing  on both the near-term and  long-term
issues that will impact the value offered by each product.  To enhance near-term
competitive advantage, Essex is taking several steps:

o    Developing key partnerships and alliances;

o    Focusing on early customer opportunities to showcase the technology,
     particularly the U.S. Government;

o    Improving its financial position;

o    Working with its manufacturing partner to streamline the design and reduce
     production costs;

o    Working with key partners to address existing requirements in the market;
     and

o    Making  revenue  generation  potential and Return On Investment  (ROI)
     critical design parameters for the HYPERFINE WDM product line.

     To position for long-term competitive  advantage,  Essex  is  taking  these
additional steps:

o    Securing and protecting its intellectual property rights with patent
     applications;

o    Examining each technology and product for additional applications and uses;

o    Continuing feature development to increase the already significant market
     differentiation of HYPERFINE WDM;

o    Working with key partners to respond to emerging requirements;

o    Integrating HYPERFINE WDM with different system vendor architectures to
     ensure interoperability; and

o    Making revenue generation potential and ROI critical design parameters for
     the HYPERFINE WDM product line.

                                       10



     Essex has a compelling  competitive advantage in the current market because
of its  breakthrough  technology  and its  well  established  revenue  base.  In
addition,  one of the few  customers  currently  buying  new  telecommunications
products  is the U.S.  Government.  Essex has a long and  successful  history of
supplying  services,  technology  and  products  to  the U.S. Government, and is
successfully  selling  early  HYPERFINE  WDM  units to a variety  of  Government
organizations for different projects.

     Essex  plans to use its  knowledge  and  experience  in selling  technology
solutions to the U.S.  Government in order to expand its  relationship  with key
system  vendors and other  companies  offering  leading edge optical  networking
products and solutions.  This will allow Essex to develop a strong relationship,
founded in revenue generation, with a select group of technology leaders. As the
commercial market for new solutions emerges from dormancy,  these  relationships
will form the basis for a major  launch of Essex  products  into the  commercial
telecommunications market.

                                       11




RISK FACTORS

     Our business,  results of operations and financial condition are subject to
the risks set forth below. You should carefully consider these risks. Additional
risks and uncertainties,  including those that are not yet identified or that we
currently  think are  insignificant,  may also  adversely  affect our  business,
results of operations and financial condition.

RISKS RELATED TO OUR FINANCIAL RESULTS

WE HAVE A HISTORY OF NET LOSSES AND WE MAY NOT ACHIEVE OR SUSTAIN PROFITABILITY.

     We  incurred a net loss for our fiscal  years ended  December  29, 2002 and
December 30, 2001. The Company also incurred net losses in fiscal 2000 and 1998.
In 1999,  we reported a small net income.  As of fiscal year end 2002, we had an
accumulated  deficit of $14.4  million.  Our revenues have  increased  from $2.6
million in fiscal 2001 to $4.5 million in fiscal 2002,  primarily as a result of
higher  revenues on new and expanding  U.S.  Government  programs.  We expect to
incur  declining  net losses and to operate at  breakeven  or better in the near
term.  Since  September  2000, we have primarily  funded our operations from the
sale of equity  securities.  We also  expect to incur  significant  but  reduced
product  development  and  related  expenses,  and as a result  we will  need to
increase revenues to achieve profitability.

IF OUR ACTUAL CAPITAL REQUIREMENTS VARY SIGNIFICANTLY FROM OUR EXPECTATIONS,  WE
MAY REQUIRE ADDITIONAL FINANCING SOONER THAN ANTICIPATED.

     Between  September 2000 and December  2002, we have received  approximately
$6.6 million from Private  Investors to pursue  commercial  applications  of our
optical  and  wireless  communications   technologies  and  resulting  products.
Additional  funds are  critical  to our  ability  to  continue  to  develop  our
commercial  technologies and products because we currently experience and expect
to continue to experience  negative or breakeven cash flows.  Our actual capital
requirements  depend  upon  several  factors  that  are  difficult  to  predict,
including  the timing of market  acceptance  of our  commercial  products  under
development,  our  ability to  establish  and expand our  customer  base for our
commercial  products  and  services,  the  level of  expenditures  for sales and
marketing and general and administrative  functions,  the level of revenues from
our U.S.  Government  contracts,  the cost of offering  additional  services and
other factors. If our capital  requirements vary materially from those currently
planned, we may require additional financing sooner than anticipated.  There can
be no  assurance  that such  funding  will be  available or could be obtained in
sufficient  amounts or on terms  acceptable  to us, if at all,  or on terms that
would not include  substantial  dilution  to our  stockholders.  Without  timely
financing,  we would have to curtail or eliminate development and further reduce
expenditures.

RISKS RELATED TO OUR BUSINESS

WE CURRENTLY  RELY ON SALES TO U.S.  GOVERNMENT  ENTITIES,  AND THE LOSS OF SUCH
CONTRACTS WOULD HAVE A MATERIAL ADVERSE IMPACT ON OUR OPERATING RESULTS.

     During  fiscal 2002,  contracts  with the U.S.  Government,  primarily  the
military  services  and other  departments  and  agencies of the  Department  of
Defense (DoD),  accounted for approximately 97% or $4.4 million of our revenues.
In fiscal 2001,  revenues on U.S.  Government programs were $2.2 million, or 84%
of our revenues.

                                       12


     The loss or significant  reduction in government funding of a large program
in which we  participate  could  also  materially  adversely  affect  our future
revenues,  earnings  and cash flows and thus our  ability to meet our  financial
obligations.  U.S.  Government  contracts are  conditioned  upon the  continuing
approval by  Congress  of the amount of  necessary  spending.  Congress  usually
appropriates  funds for a given  program  each fiscal year even though  contract
periods of performance may exceed one year. Consequently,  at the beginning of a
major program,  the contract is usually partially funded,  and additional monies
are  normally  committed  to the  contract  only if  appropriations  are made by
Congress for future fiscal years.

GOVERNMENT CONTRACTS CONTAIN UNFAVORABLE  TERMINATION PROVISIONS AND ARE SUBJECT
TO AUDIT AND MODIFICATION.

     Companies  engaged in supplying  defense-related  services and equipment to
U.S.  Government  agencies are subject to certain business risks peculiar to the
defense  industry.  These risks  include the ability of the U.S.  Government  to
unilaterally:

o    suspend us from receiving new contracts pending resolution of alleged
     violations of procurement laws or regulations;

o    terminate existing contracts;

o    reduce the value of existing contracts;

o    audit our contract-related costs and fees, including allocated indirect
     costs; and

o    control and potentially prohibit the export of our products.

     Any  of  our  U.S.  Government  contracts  can be  terminated  by the  U.S.
Government  either  for its  convenience  or if we default by failing to perform
under the contract.  Termination for convenience provisions provide only for our
recovery of costs incurred or committed,  settlement  expenses and profit on the
work completed prior to termination.  Termination for default provisions provide
for the contractor to be liable for excess costs incurred by the U.S. Government
in procuring undelivered items from another source.

OUR FIXED PRICE CONTRACTS MAY COMMIT US TO UNFAVORABLE TERMS.

     We provide some of our products and services through fixed price contracts.
Fixed  price  contracts  provided  28% and 45% of our sales for fiscal  2002 and
fiscal 2001,  respectively.  In a fixed price contract, the price is not subject
to  adjustment  based on cost  incurred to perform the  required  work under the
contract.  Therefore, we fully absorb cost overruns on fixed price contracts and
this reduces our profit margin on the  contract.  Those cost overruns may result
in a  loss.  A  further  risk  associated  with  fixed  price  contracts  is the
difficulty  of  estimating  sales and costs that are related to  performance  in
accordance with contract  specifications  and the possibility of obsolescence in
connection  with  long-term   procurements.   Failure  to  anticipate  technical
problems,  estimate  costs  accurately or control costs during  performance of a
fixed price contract may reduce our profit or cause a loss on the contract.

                                       13



THE EARLY STAGE OF  DEVELOPMENT  OF OUR OPTICAL AND WIRELESS  TELECOMMUNICATIONS
PRODUCTS MAKES IT DIFFICULT TO EVALUATE OUR FUTURE BUSINESS AND PROSPECTS.

     We have traditionally  derived our revenues from providing  engineering and
signal processing services to the U.S. Government.  While we continue to provide
these  services,  over the past year we have  continued to emphasize our work on
developing new optoelectronics  telecommunications products, including HYPERFINE
WDM fiber optic communications technology and OPERA(TM). Because our development
efforts on these products are ongoing and we have not begun  commercial sales of
these  products,  our revenue and profit  potential  is unproven and our limited
history  in the  commercial  telecommunications  field  makes  it  difficult  to
evaluate our business and prospects.  We have difficulty accurately  forecasting
our commercial revenue, and we have limited historical financial data upon which
to base  operating  production  budgets.  You should  consider  our business and
prospects in light of the heightened risks and unexpected  expenses and problems
we may face as a company in an early stage of development in a rapidly  changing
industry.

WE MAY NOT SUCCESSFULLY IMPLEMENT OUR PLAN TO EXPAND INTO COMMERCIAL MARKETS.

     Our  revenues  currently  come from  business  with the DoD and other  U.S.
Government agencies.  In addition to continuing to pursue these market areas, we
will focus our  technical  capabilities  and  expertise  on  related  commercial
markets,  including  HYPERFINE WDM, OPERA(TM) and ImSyn(TM).  These products are
still under various stages of development.  As such,  these products are subject
to certain risks and may require us to:

o      develop marketing, sales and customer support capabilities;

o      obtain customer and/or regulatory certification;

o      respond to rapid technological advances; and

o      obtain customer acceptance of these products and product performance.

     Our efforts to enter commercial markets will require significant resources,
including  additional working capital and capital  expenditures,  as well as the
use of management's time. Our efforts to sell our commercial  telecommunications
products,   particularly   our  optical   networking   and  broadband   wireless
communications  products, also may depend to a significant degree on the efforts
of independent  distributors or communication service providers.  We can give no
assurance that these  distributors  or service  providers will be able to market
our products or their services successfully or that we will be able to realize a
return on our investments in them. If we are not successful in addressing  these
risks or in developing  these  commercial  business  opportunities we may not be
able to reach profitability.

OUR STRATEGY INVOLVES PURSUING  STRATEGIC  ACQUISITIONS AND INVESTMENTS THAT MAY
NOT BE SUCCESSFUL.

     Our business strategy includes acquiring or making strategic investments in
other companies with a view to expanding our portfolio of products and services,
acquiring new technologies,  and accelerating the development of new or improved
products.  To do  so,  we  may  issue  equity  that  would  dilute  our  current
shareholders'  percentage  ownership  or incur debt or assume  indebtedness.  In
addition,  we may incur significant  amortization expenses related to intangible
assets. We also may incur significant write-offs of goodwill associated with our
companies, businesses or

                                       14


technologies  that we acquire.  Acquisitions and strategic  investments  involve
numerous risks, including:

o    difficulties in integrating the operations, technologies, and products of
     the acquired companies;

o    diversion of management's attention from our core business;

o    potential difficulties in completing projects of the acquired company;

o    the potential loss of key employees of the acquired company; and

o    dependence on unfamiliar or relatively small supply partners.

     In addition,  acquisitions  and strategic  investments may involve risks of
entering markets in which we have no or limited direct prior  experience,  where
competitors  in such markets have  stronger  market  positions  and of obtaining
insufficient revenues to offset increased expenses associated with acquisitions.

OUR SUCCESS LARGELY DEPENDS ON OUR ABILITY TO RETAIN KEY PERSONNEL.

     Our success has always depended in large part on our ability to attract and
retain  highly-skilled  technical,  managerial,  sales and marketing  personnel,
particularly  those  skilled  and  experienced  in  optoelectronics  and optical
communications  equipment.  The  loss  of key  personnel  may  prevent  us  from
completing current development and restrict new development.

IF WE ARE UNABLE TO DEVELOP AND SUCCESSFULLY INTRODUCE NEW AND ENHANCED PRODUCTS
THAT  MEET THE NEEDS OF OUR  CUSTOMERS  IN A TIMELY  MANNER,  OUR  REVENUES  AND
RESULTS OF OPERATIONS COULD BE ADVERSELY AFFECTED.

     Our future  success  depends on our ability to  anticipate  our  customers'
needs and develop products that address those needs. Technological change in the
optical networking industry is occurring at a rapid pace. As a result, we expect
there to be frequent new product introductions, changes in customer requirements
and evolving industry  standards.  We may not be able to develop new products or
enhancements to our existing  products in a timely manner, or at all. This would
cause  potential  customers  to seek other  solutions,  which  would  reduce our
revenues and adversely affect our results of operations and financial condition.

     We are currently  developing  many potential  optical  networking  products
through our research and development efforts.  Although we have several products
in development, we may not bring all of these potential products into commercial
production due to:

o    changes in customer demand;

o    technological developments that make our products less competitive;

o    evolving industry standards; or

o    allocation of our limited resources to other products or technologies.

     If we incur significant expenses developing products that we do not produce
commercially,  or if we select the wrong products or  technologies to bring into
commercial production, our revenues

                                       15


and results of  operations  could be  adversely  affected and we may not recover
significant research and development expenses.

ONE ASPECT OF OUR SUCCESS IS DEPENDENT ON OUR OPTOELECTRONICS TELECOMMUNICATIONS
PRODUCTS BEING  DEVELOPED.  FAILURE OF OUR PRODUCTS TO OPERATE AS EXPECTED COULD
DELAY OR  PREVENT  THEIR  DEPLOYMENT  AND SALE AND COULD  SERIOUSLY  IMPAIR  OUR
COMMERCIAL BUSINESS AND PROSPECTS.

     Our future growth and success depends in part on the commercial  success of
our optical and wireless  telecommunications  products being developed.  We have
begun limited commercial sales of our products and have produced devices only to
specifications  required in order to conduct  laboratory tests and field trials.
Some of our devices have been deployed in field trials,  others have been tested
in our  laboratories  and still others are in earlier stages of development.  If
our  products  fail to operate as  expected,  this could delay or prevent  their
deployment and sale and could seriously impair our business and prospects.

THE  MARKET WE INTEND TO SERVE IS HIGHLY  COMPETITIVE  AND WE MAY NOT BE ABLE TO
ACHIEVE OR MAINTAIN PROFITABILITY.

     Competition in the network communications equipment market is intense. This
market has  historically  been  dominated  by such large  companies  as Alcatel,
Ciena,  Cisco  Systems,  JDS  Uniphase,  Lucent  Technologies,  NEC  and  Nortel
Networks. Some of these companies, as well as emerging companies,  are currently
developing  products  that may  compete  in the  specialty  areas  that  Essex's
technology  is  designed to address.  We may face  competition  from other large
communications  companies  who may enter  our  proposed  markets.  Many of these
possible competitors have longer operating histories,  greater name recognition,
larger customer bases and greater  financial,  technical and sales and marketing
resources  than  we do and may be able to  undertake  more  extensive  marketing
efforts  and adopt more  aggressive  pricing  policies  than we can.  Due to the
rapidly  evolving  markets  in which we  compete,  additional  competitors  with
significant  market  presence  and  financial  resources  may enter our markets,
further intensifying competition.

IF WE ARE UNABLE TO PROTECT OUR  INTELLECTUAL  PROPERTY  EFFECTIVELY,  WE MAY BE
UNABLE TO PREVENT THIRD PARTIES FROM USING OUR TECHNOLOGIES,  WHICH WOULD IMPAIR
OUR COMPETITIVE ADVANTAGE.

     We rely on a combination of patent,  copyright,  trademark and trade secret
laws and restrictions on disclosure to protect our intellectual property rights.
We also enter into  confidentiality or license agreements with our key employees
and  consultants  and  control  access  to and  distribution  of  our  software,
documentation and other proprietary  information.  The Company believes that its
patents  and  patent  applications  provide  it  with a  competitive  advantage.
Accordingly,  in  the  event  the  Company's  products  and  technologies  under
development gain market acceptance,  patent protection would be important to the
Company's business.  However,  obtaining patent and other intellectual  property
protection  may not  adequately  protect our rights or permit us to gain or keep
any competitive  advantage.  For instance,  unauthorized  parties may attempt to
copy,  reverse  engineer or otherwise  obtain and use our  patented  products or
technology  without our permission,  thus eroding or eliminating the competitive
advantage  we hope to gain  though  the  exclusive  rights  provided  by  patent
protection.  Moreover,  our existing patents and patents we have applied for (if
granted)  may not  protect us against  competitors  that  independently  develop
proprietary  technologies that are  substantially

                                       16


equivalent or superior to our  technologies,  or design  around our patents.  In
addition,  the  competitive  advantage  provided by patenting our technology may
erode if we do not  upgrade,  enhance and improve our  technology  on an ongoing
basis to meet competitive challenges.

     Monitoring  unauthorized use of our technology is difficult,  and we cannot
be certain  that the steps we have taken will  prevent  unauthorized  use of our
technology, particularly in foreign countries where the laws may not protect our
proprietary  rights as fully as in the United States. A complete  description of
Essex's  patents and patent  applications  is contained in this Annual Report on
Form 10-KSB/A No. 1.

THERE IS A RISK THAT OUR PATENT APPLICATIONS WILL NOT BE GRANTED.

     Although we have filed several  applications  for U.S.  patents relating to
our HYPERFINE WDM and OPERA(TM)  technologies,  there is a risk that some or all
of our pending  applications will not issue as patents.  Although we believe our
patent applications are valid, the failure of our pending  applications to issue
as patents would affect the  competitive  advantage we hope to gain by obtaining
patent  protection and thus likely would have a material adverse effect upon our
business and results of operations.

WE MAY BECOME INVOLVED IN INTELLECTUAL PROPERTY DISPUTES, WHICH COULD SUBJECT US
TO  SIGNIFICANT  LIABILITY,  DIVERT THE TIME AND ATTENTION OF OUR MANAGEMENT AND
PREVENT US FROM SELLING OUR PRODUCTS.

     We or our  customers  may be a party to litigation in the future to protect
our  intellectual  property  or to respond to  allegations  that we  infringe on
others' intellectual  property. Any parties asserting that our products infringe
upon their  proprietary  rights would force us to defend  ourselves and possibly
our customers  against the alleged  infringement.  If we are unsuccessful in any
intellectual  property litigation,  we could be subject to significant liability
for  damages  and  loss  of  our  proprietary  rights.   Intellectual   property
litigation,  regardless  of its  success,  would  likely be time  consuming  and
expensive  to resolve  and would  divert  management's  time and  attention.  In
addition, we could be forced to do one or more of the following:

o    stop selling, incorporating or using our products that include the
     challenged intellectual property;

o    obtain from the owner of the infringed intellectual property right a
     license to sell or use the relevant  technology,  which  license may not be
     available on reasonable terms, or at all; or

o    redesign those products that use the technology.

     If we are  forced  to take  any of these  actions,  our  business  could be
seriously harmed.

IF NECESSARY  LICENSES OF THIRD-PARTY  TECHNOLOGY ARE NOT AVAILABLE TO US OR ARE
VERY EXPENSIVE, OUR BUSINESS WOULD BE SERIOUSLY HARMED.

     From time to time we may be  required  to  license  technology  from  third
parties  to sell  or  develop  our  products  and  product  enhancements.  These
third-party  licenses  may not be  available  to us on  commercially  reasonable
terms,  if at all. Our inability to maintain or obtain any  third-party  license
required to sell or develop our products and product  enhancements could require
us to

                                       17


obtain substitute  technology of lower quality or performance standards or
at greater cost. If we were required to use  technology  with lower  performance
standards  or quality,  customers  may stop buying our  products  and this would
cause our  revenues  to  decline.  Similarly,  if our costs rise  significantly,
customers may choose less expensive alternative products,  which would cause our
revenues to decline.

RISKS RELATED TO OUR COMPANY

A LIMITED NUMBER OF STOCKHOLDERS  ARE ABLE TO EXERT  SIGNIFICANT  INFLUENCE OVER
MATTERS REQUIRING STOCKHOLDER APPROVAL.

     Since September 2000, the Company has engaged in several private placements
with a few private investors or their affiliates. We refer to these entities and
their  affiliates  as  the  "Private  Investors".  The  Private  Investors  hold
collectively  approximately  3,243,000  shares  of  common  stock.  The  Private
Investors also hold warrants  exercisable under certain  circumstances for up to
two million shares of our common stock. Accordingly, the Private Investors could
seek to exercise  significant control and influence of certain actions requiring
the approval of the holders of shares of our common stock. This concentration of
ownership  may also  delay or prevent a change in control of Essex or reduce the
price  other  investors  might  be  willing  to pay for our  common  stock.  The
interests  of the Private  Investors  may conflict  with the  interests of other
holders of our common stock.

THERE IS  CURRENTLY  ONLY A LIMITED  PUBLIC  MARKET FOR OUR COMMON STOCK AND OUR
COMMON STOCK IS SUBJECT TO SIGNIFICANT PRICE fluctuations.

     Our  Common  Stock is listed on the OTC  Bulletin  Board and there has only
been a limited  public market for our common stock.  Unless and until our common
stock is admitted for quotation on a national  securities exchange or the Nasdaq
Stock Market,  it is unlikely that any active trading market will develop or, if
any such market develops, that it will be sustained. Even if our common stock is
admitted for quotation or listing on a national securities  exchange,  an active
trading  market may not develop  unless the number of shares in the hands of the
public is  substantially  increased.  In  addition,  in the event our  operating
results fall below the expectations of public market analysts and investors, the
market price of our common stock would likely be materially adversely affected.

     The  trading  price  of our  common  stock is  likely  to be  volatile  and
sporadic.  The stock market in general,  and the market for technology companies
in particular,  has experienced  extreme  volatility.  This volatility has often
been unrelated to the operating performance of particular companies.  Volatility
in the market price of our common stock may prevent investors from being able to
sell  their  common  stock at or above the price such  investors  paid for their
shares or at any price at all.

SALES BY THE PRIVATE  INVESTORS OR OTHERS OF A  SIGNIFICANT  NUMBER OF SHARES OF
COMMON STOCK COULD HAVE A MATERIAL ADVERSE EFFECT ON PREVAILING MARKET PRICES.

     We cannot predict what effect,  if any, that future sales of shares, or the
availability  of shares for future  sale,  will have on the market  price of our
common stock  prevailing from time to time.  Nevertheless,  sales of substantial
amounts of common stock by the Private  Investors,  or the perception  that such
sales may occur,  could  have a material  adverse  effect on  prevailing  market
prices.

                                       18



     At March 14, 2003, we have outstanding  approximately 8.9 million shares of
our common stock,  approximately 4,348,000 of which were sold or issued by us in
private  transactions in reliance upon exemptions  from  registration  under the
Securities Act. (See "Other Business Information - Recent Developments"  section
which follows for further  information.)  These  privately  placed shares may be
sold only pursuant to an effective  registration  statement filed by Essex or an
applicable exemption,  including the exemption contained in Rule 144 promulgated
under the Securities Act. In general,  under Rule 144 as currently in effect,  a
shareholder,  including an  affiliate of Essex,  may sell shares of common stock
after at least one year has elapsed  since such shares were  acquired from us or
an  affiliate  of ours.  The number of shares of common  stock which may be sold
within any three-  month  period is limited to the greater of one percent of the
then outstanding  number of shares of common stock or the average weekly trading
volume in the common stock during the four calendar weeks  preceding the date on
which notice of such sale was filed under Rule 144.  Certain other  requirements
of Rule 144 concerning  availability of public  information,  manner of sale and
notice of sale must also be satisfied. In addition, a shareholder who is not our
affiliate (and who has not been our affiliate for 90 days prior to the sale) and
who has beneficially owned shares acquired from us or our affiliate for over two
years may resell the shares without  compliance with the foregoing  requirements
under Rule 144.

     The Private  Investors  have been  granted  rights to have up to  2,000,000
shares of common stock issuable upon exercise of warrants registerable under the
Securities Act upon demand. In addition,  660,000 of the 4,348,000 shares of the
privately  issued common stock are covered by a  registration  statement on Form
S-2  that   allows  the  sale  of  these   shares  from  time  to  time  on  the
over-the-counter  market or otherwise.  We are also  contractually  obligated to
register an  additional  1.l million  shares of our common  stock in early 2003.
Sales of  substantial  amounts of common stock under Rule 144 or pursuant to the
holder's registration rights, or the perception that such sales may occur, could
have a material adverse effect on prevailing market prices.

WE ARE AT RISK OF SECURITIES  CLASS ACTION  LITIGATION DUE TO OUR EXPECTED STOCK
PRICE VOLATILITY.

     In the past,  securities  class  action  litigation  has often been brought
against  companies  after  periods of  volatility  in the market  price of their
securities.  Securities  litigation could result in substantial costs and divert
management's  attention  and resources  from our business.  Due to the potential
volatility of our stock price, we may be the target of securities  litigation in
the future.


                                       19



RISKS RELATED TO THE OPTICAL NETWORKING INDUSTRY

THE OPTICAL NETWORKING  INDUSTRY IS DEVELOPING,  UNPREDICTABLE AND CHARACTERIZED
BY RAPID TECHNOLOGICAL CHANGES AND EVOLVING STANDARDS. IF THIS INDUSTRY DOES NOT
DEVELOP AND EXPAND AS WE ANTICIPATE, DEMAND FOR OUR PRODUCTS MAY FAIL TO GROW OR
MAY DECLINE, WHICH WOULD ADVERSELY AFFECT OUR REVENUES.

     The optical  networking  industry is developing and  characterized by rapid
technological change,  frequent new product  introductions,  changes in customer
requirements and continuously  evolving industry  standards.  As a result, it is
difficult to predict its  potential  size and future  growth rate.  In addition,
evolving customer requirements and industry standards are uncertain. Our success
in generating revenues in this evolving market will depend on our ability to:

o    establish, maintain and enhance our relationships with optical networking
     customers;

o    convince our customers of the benefits of next-generation optical networks;
     and

o    predict accurately, and develop our products to meet, evolving customer
     requirements and industry standards.

     If we fail to address changing market conditions, sales of our products may
fail to grow or may decline, which would adversely affect our revenues.

THE OPTICAL  NETWORKING  EQUIPMENT  INDUSTRY IS EXPERIENCING  DECLINING  AVERAGE
SELLING PRICES, WHICH COULD ADVERSELY AFFECT OUR REVENUES AND GROSS MARGINS.

     The optical networking equipment industry is experiencing declining average
selling prices as a result of increasing competition and greater unit volumes as
communications  service  providers  continue to deploy fiber optic networks.  We
anticipate  that average  selling prices will continue to decrease in the future
in  response to product  introductions  by  competitors,  price  pressures  from
significant  customers  and greater  manufacturing  efficiencies.  These average
selling price declines may  contribute to a decline in our gross margins,  which
could adversely affect our results of operations.

IF THE  INTERNET  AND  COMMERCIAL  DATA  NETWORKS DO NOT  CONTINUE TO EXPAND AND
NEXT-GENERATION  OPTICAL  NETWORKS ARE NOT DEPLOYED AS RAPIDLY AS WE ANTICIPATE,
SALES OF OUR PRODUCTS  UNDER  DEVELOPMENT  MAY DECLINE,  AND OUR REVENUES MAY BE
ADVERSELY AFFECTED.

     Our  future  commercial  success  depends  on the  continued  growth of the
Internet and  commercial  data  networks for  commerce and  communications,  the
continuing  increase  in the  amount  of data  transmitted  over  communications
networks and the increasing  adoption of, and  improvements to, optical networks
to meet the increased  demand for  bandwidth.  If data  networks,  including the
Internet,  do not continue to expand as a widespread  communications  medium and
commercial  marketplace,  the need for significantly  increased bandwidth across
networks  and the market for optical  networking  products  may not  continue to
develop.  Future demand for the products we are developing is uncertain and will
depend to a great  degree on the  continued  growth  and  upgrading  of  optical
networks.

                                       20





BECAUSE OPTICAL  PRODUCTS ARE COMPLEX AND ARE DEPLOYED IN COMPLEX  ENVIRONMENTS,
THE PRODUCTS WE ARE DEVELOPING MAY HAVE DEFECTS THAT WE DISCOVER ONLY AFTER FULL
DEPLOYMENT, WHICH COULD SERIOUSLY HARM OUR BUSINESS.

     Optical  products  are  complex  and are  designed  to be deployed in large
quantities across complex networks.  Because of the nature of the products, they
can only be fully tested when  completely  deployed in large  networks with high
amounts of traffic.  Customers may discover errors or defects in the hardware or
the  software,  or products we develop may not operate as  expected,  after they
have been fully deployed. If we are unable to fix defects or other problems that
may be identified in full deployment, we would likely experience:

o    loss of, or delay in, revenue and loss of market share;

o    loss of existing customers;

o    difficulties in attracting new customers or achieving market acceptance;

o    diversion of development resources;

o    increased service and warranty costs;

o    legal actions by our customers; and

o    increased insurance costs.

     The occurrence of any of these problems could  seriously harm our business,
financial  condition and results of operations.  Defects,  integration issues or
other  performance  problems  could result in financial or other  damages to our
customers  or could  negatively  affect  market  acceptance  for the products we
develop.  Our customers  could also seek damages for losses from us,  which,  if
they were successful, would seriously harm our business, financial condition and
results of operations.  A product  liability  claim brought  against us, even if
unsuccessful,  would likely be time  consuming and costly and would put a strain
on our management and resources.

                                       21




OTHER BUSINESS INFORMATION

FINANCING AND MARKETING

     From  September  2000  through  December  2002,  the  Company has closed on
several  private  placement  funding  transactions  with the  Private  Investors
aggregating $6,650,000.  The funds have been and are to be used substantially to
patent,  develop and  commercialize its key leading-edge  optical  technologies,
principally  HYPERFINE WDM and  OPERA(TM).  (See  "Management's  Discussion  and
Analysis -  Liquidity  and Capital  Resources"  for  further  details  about the
private placements.)

     Although  constrained  by  limited  financial   resources,   the  Company's
commercial  marketing  continues  through use of internal staff and consultants.
Military end-use  marketing  continues to be carried out by key employees,  both
directly to  government  agencies  and  indirectly  through  prime  contractors,
through  the  submission  of  proposals.  Such  proposals  may be in response to
customer  requests  while  others are  unsolicited  proposals  by the Company to
potential customers to solicit new work.

ACQUISITION

     Effective  March  1,  2003,  the  Company   acquired   Sensys   Development
Laboratories,  Inc. ("SDL") which has a history of profitable  operations.  This
acquisition  adds over 25  employees  and is  expected  to  increase  Essex 2003
revenue by $4 million.  See Note 12 of Notes to Financial Statements for further
details.

CONTRACT MIX

     Services of the Company are performed under cost-reimbursement (67% and 39%
in 2002 and  2001,  respectively),  fixed-price  (28% and 45% in 2002 and  2001,
respectively)  or time and  material  (5% and 16% of  revenues in 2002 and 2001,
respectively)  contracts and subcontracts.  Fixed-price contracts have a greater
degree of risk and higher  potential  reward than cost-type  contracts since the
Company is obligated to provide specific deliverables within the confines of the
contracted price.

GOVERNMENT PROGRAMS

     Historically,  a significant  portion of the  Company's  revenues have been
derived from contracts, or subcontracts thereunder, with departments or agencies
of the U.S.  Government,  primarily the military  services and other departments
and agencies of the Department of Defense (DoD). The percentage of the Company's
total revenues derived from government DoD contracts or subcontracts was 94% and
74% in 2002 and 2001,  respectively.  Government  military programs include work
principally  with the DoD Missile  Defense  Agency and the Army, and to a lesser
extent with the Air Force,  Navy and other DoD entities.  The Company also works
with  industrial  companies,  engineering  firms,  equipment  manufacturers  and
research institutions.

     The  Company's  business is focused upon  applications  of its  proprietary
optoelectronics  technology  and products.  During 2002, the Company worked on a
$2.4 million Missile Defense Agency program to design a next-generation advanced
optoelectronic  radar  processor.  In January 2003, the Company  received a $3.7
million dollar  follow-on award to deliver the prototype  processor by September
2003.  The Company also worked in 2002 on several  related

                                       22



Phase 2 contracts for Small Business  Innovation  Research (SBIR) that deal with
processor applications.

PATENTS

     The  Company  has  a  significant   patent  portfolio   covering  the  core
intellectual property for the Company's products.  The portfolio is divided into
four technology groups: HYPERFINE WDM, OPERATM, ImSynTM and Virtual Lens Imaging
(VLI).

     The Company  believes that its patents and patent  applications  provide it
with a competitive advantage.  Accordingly,  in the event the Company's products
and technologies  under  development gain market  acceptance,  patent protection
would be important to the  Company's  business.  However,  obtaining  patent and
other intellectual  property protection may not adequately protect our rights or
permit us to gain or retain any competitive advantage.

HYPERFINE WDM

     The first  HYPERFINE  WDM U.S. and  International  patent  applications  in
certain countries were filed on October 13, 2000 and cover the use of the device
as a receiver and demultiplexer for wavelength division multiplexing fiber optic
networks. On January 22, 2002, U.S. and International patents were filed for use
of HYPERFINE WDM technology as an add drop  multiplexer  and as an  optical-code
division   multiple  access  (OCDMA)  system.   On  March  19,  2002,  U.S.  and
International  patents were filed for HYPERFINE WDM as a wavelength  locker.  On
July 2002, U.S. and International patents were filed for several other HYPERFINE
WDM optical signal processing architectures.  On November 19, 2002 a provisional
U.S. application was filed for HYPERFINE WDM as a private and secure fiber optic
transmission system.

OPERATM

     The OPERA(TM)  application was filed with the U.S. and International Patent
offices in certain countries on January 19, 2001. OPERA(TM) is an optoelectronic
system for wireless  communications  that eliminates  interfering  signals using
optical correlation combined with Multi-User Detection (MUD) algorithms.

IMSYNTM

     There are currently  four  ImSyn(TM)  patents which have issued in the U.S.
The first three patents cover the  optoelectronic  architecture and applications
including  accelerating image reconstructions for SAR and MRI. The claims in the
fourth  patent cover the sensing and  reconstruction  techniques  of the Virtual
Lens  Microscope(TM)  (VLM)  technology  which  is  part  of the  Company's  VLI
technology family. The VLM has application for semiconductor inspection,  ground
penetrating radar, biomedical imaging, and non-destructive testing.

     The  first  ImSyn(TM)  U.S.  Patent  No.   5,079,555,   "Sequential   Image
Synthesizer",  includes 20 claims and expires January 7, 2009. The corresponding
patent,  No.  2,058,209,  issued in  Canada,  expires  November  25,  2011.  The
corresponding  European patent for a subset of the claims,  No.  0543064,  is in
force in Great Britain and Germany, and will expire November 21, 2011. Japan has
issued  Patent No.  3113338 for the same claims as the U.S.  version and it will
expire on October 29, 2011.

                                       23





     The second ImSyn(TM) patent,  U.S. Patent No.  5,384,573,  "Image Synthesis
Using Time Sequential Holography" includes 157 claims and expires on January 24,
2012.  Notification  of allowance  for a similar  patent has been  received from
Canada. In France, Great Britain, Germany and Italy, Patent EP0617797B1 has been
awarded for a subset of the claims in the U.S.  patent and this  patent  expires
December 17, 2012.

     The third ImSyn(TM) U.S. Patent No. 5,736,958,  "Image Synthesis Using Time
Sequential Holography", with 8 claims expires April 7, 2015.

     The fourth ImSyn(TM) U.S. Patent No. 5,751,243, "Image Synthesis Using Time
Sequential Holography" with 21 claims expires May 11, 2015.

VIRTUAL LENS IMAGING (VLI)

     The  ImSyn(TM)U.S.   Patent  No.  5,751,243   discloses  the  Virtual  Lens
Microscope,  a 2D  and  3D  sensing  and  reconstruction  technique  called  the
Synthetic Aperture Microscope. On December 11, 2001, full U.S. and International
utility patent applications  entitled "Efficient Fourier Transform Algorithm For
Non-Uniform Data" were filed.

COMPETITION

     Market acceptance of Essex optical products and technology has not yet been
accomplished.  The Company only began in late 2000 to announce the  capabilities
of its  HYPERFINE WDM and OPERA(TM)  technologies.  Since then,  the Company has
been in  contact  with major  telecommunications  firms  which are users  and/or
supplies of  equipment  and services  where the  Company's  technology  would be
beneficial.  In the  telecommunications  industry, all the largest international
telecommunications  firms such as Lucent, Nortel,  WorldCom, and all the largest
international  fiber optic  equipment  manufacturers  and suppliers  such as JDS
Uniphase,  Avanex,  Ciena and  Corvis,  have the  ability to  produce  competing
products in the  specialty  areas  which Essex  technology  and  products  would
address.  These companies are all larger and well  established and have existing
customer bases.  Essex will likely have to partner with or license to one of the
major industry  entities in order to  successfully  introduce its technology and
products.

     In business areas where ImSyn(TM)  processors  could be utilized,  Essex is
just beginning to express itself outside the  development  laboratory and is not
yet firmly in the market.  ImSyn(TM) processors need enhancement development and
testing  which are not expected to occur until  additional  sources of funds for
such development are obtained.

See "Risk Factors" for a discussion of the competitive risks faced by Essex.

BACKLOG

     As of  December  29,  2002,  the Company  had a total  backlog  (funded and
unfunded) of  approximately  $52,100,000 as compared with $1,920,000 at December
30, 2001. Of these amounts, backlog was $600,000 funded and $51,500,000 unfunded
at yearend  2002 as  compared  to  $1,025,000  funded and  $895,000  unfunded at
yearend 2001. In January 2003, the Company was awarded a follow-on  contract for
$3.7 million. This effectively increased year-end 2002 backlog to $55.8 million,
of which $4.1 million was funded and $51.7 million was unfunded. In the unfunded

                                       24




backlog,  there is approximately $19 million which is the remaining balance of a
$25 million  U.S.  Government  Indefinite  Delivery  Indefinite  Quantity 5 year
contract through 2007 to provide technology to enhance DoD radar programs. There
is also  approximately $27 million which is the remaining balance on the new $30
million 10 year contract to provide  telecommunications  systems  support to the
intelligence  community.  Funded  backlog  generally  consists of the sum of all
contract  amounts of work for which  funding  has been  approved  and  contracts
signed, less the value of work performed under such contracts.  Even though such
contracts  are fully funded by  appropriations,  they are subject to other risks
inherent in government and  commercial  contracts,  such as termination  for the
convenience of the customer.

RESEARCH AND DEVELOPMENT

     The Company incurred and expensed  approximately  $1,395,000 and $2,417,000
in 2002 and 2001,  respectively,  on internally-funded  research and development
activities.

EMPLOYEES

     As of March 1, 2003, the Company had approximately  100 employees,  of whom
76 were full-time employees.

2. DESCRIPTION OF PROPERTIES

OFFICE FACILITIES

     The Company leases its offices.  The Company's  corporate  headquarters and
offices are located in a one-story  building at 9150  Guilford  Road,  Columbia,
Maryland where the Company occupies  approximately 18,000 square feet. The lease
is through  October  2005.  The Company  believes  that its present  facility is
adequate for its current business needs.

EQUIPMENT

     The  Company  owns a variety  of  computer  workstations,  test  equipment,
microcomputers, printers and reproduction equipment. The Company leases computer
workstations in support of customer work. Other computer  hardware and software,
test equipment,  word processing and reproduction  equipment used by the Company
are leased.

OPTOELECTRONICS LABORATORY

     The  laboratory  consists of optical  hardware  and  computer  hardware and
software,  optical  benches and test  equipment.  The  laboratory  includes  the
physical property which demonstrates and tests the capabilities of the Company's
patent-pending  HYPERFINE  WDM and  OPERA(TM)  and  patented  Image  Synthesizer
(ImSyn(TM)) technology as well as other optoelectronic devices and applicatioNS.


3. LEGAL PROCEEDINGS - None


4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - None

                                       25




                                     PART II

5. MARKET FOR THE COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

PRICE RANGE OF COMMON STOCK
     The  Company's  common stock is quoted and trades are executed  through the
OTC Bulletin Board under the symbol "ESEX".

     The  following  table sets forth the range of high and low sales  prices of
the Common Stock for the periods indicated.  Sales prices include prices between
dealers,  may  not  reflect  mark-ups,  mark-downs  or  commissions  and may not
represent final actual transactions.



                                  2002                          2001
                       -------------------------     -------------------------
                          High            Low           High            Low
                       ----------     ----------     ----------     ----------

                                                        
 First Quarter.......  $     8.25     $     3.60     $     5.25     $     2.22
 Second Quarter......        6.40           3.15           4.80           2.88
 Third Quarter.......        4.25           2.15           6.70           3.30
 Fourth Quarter......        3.56           1.50           7.50           5.55



     At March 3, 2003, there were  approximately  1,500 beneficial owners of the
Company's Common Stock, which includes 326 holders of record.

SALE OF UNREGISTERED SECURITIES
     On December 17, 2002, the Company entered into a Convertible  Note Purchase
Agreement  with one of its  Private  Investors.  The  Company  issued a $500,000
unsecured promissory note due December 31, 2004. The note bears interest at 10%;
such interest may be deferred until maturity.  The outstanding principal balance
is convertible  into common stock at $2.60 per share.  If the note is converted,
then no interest shall be paid.

EQUITY COMPENSATION PLAN INFORMATION
     The  following  table sets forth  information  as of December 29, 2002 with
respect to compensation  plans under which equity  securities of the Company are
authorized for issuance.



                                 NUMBER OF SECURITIES TO    WEIGHTED AVERAGE EXERCISE      NUMBER OF SECURITIES
                                 BE ISSUED UPON EXERCISE      PRICE OF OUTSTANDING       REMAINING AVAILABLE FOR
                                 OF OUTSTANDING OPTIONS,      OPTIONS, WARRANTS AND          FUTURE ISSUANCE
        PLAN CATEGORY              WARRANTS AND RIGHTS               RIGHTS               [EXCLUDING COLUMN (A)]

                                           (A)                         (B)                          (C)
-------------------------------  -----------------------    -------------------------    ------------------------

EQUITY COMPENSATION PLANS
                                                                                         
APPROVED BY SECURITY HOLDERS              1,462,218                    $3.41                      466,900

EQUITY COMPENSATION PLANS NOT
APPROVED BY SECURITY HOLDERS                436,500                    $2.98                       47,550
(1)

                                 -----------------------                                 ------------------------
TOTAL                                     1,898,718                                               514,450


      (1) Represents  shares of common stock underlying stock options,  warrants
          and rights issued outside of any formal plan.



                                       26



6. 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",  VARIATIONS OF SUCH WORDS AND
SIMILAR  EXPRESSIONS ARE INTENDED TO IDENTIFY SUCH  FORWARD-LOOKING  STATEMENTS.
THESE  STATEMENTS ARE NOT GUARANTEES OF FUTURE  PERFORMANCE  AND INVOLVE CERTAIN
RISKS AND  UNCERTAINTIES  THAT ARE  DIFFICULT TO PREDICT.  SEE "FORWARD  LOOKING
STATEMENTS."

OVERVIEW

     The  Company's  business is focused upon  applications  of its  proprietary
optoelectronics  technology  and products  for  commercial  and U.S.  Government
customers and signal processing technology for U.S. Government customers.

U.S. GOVERNMENT BUSINESS

     The Company has experienced growth in its government  business and has been
actively  pursuing growth  strategies from internal  efforts and external merger
sources.  In 2002,  under a 5-year $25 million  Indefinite  Delivery  Indefinite
Quantity  contract,  the Company  received an initial funding of $2.4 million to
develop a next generation optoelectronic radar processor. This initial phase was
substantially completed in 2002, and in January 2003 the Company received a $3.7
million  follow-on  award to complete the design and deliver a prototype  before
the end of 2003.  The Company  received a new  subcontract  in November  2002 to
provide at least $3 million  annually in  telecommunications  systems support in
the area of  modernization,  project  management,  integration  and  engineering
analysis.  This work began in January 2003.  This work is part of the multi-year
$30 million award to provide such  services.  The Company  completed,  effective
March 1, 2003,  the merger  with SDL, a  Maryland-based  provider  of  technical
engineering  and software  support  services  (see Note 12 in Notes to Financial
Statements).  This merger adds over 25 highly skilled professionals to the Essex
staff and an expected $4 million of annual revenue in 2003.

FINANCING

     Since  September  2000,  the Company has closed on several  equity  private
placement funding  transactions with the Private  Investors.  Under the terms of
the equity  funding,  the Company has received over $6.1 million and the Private
Investors and their  affiliates  received  approximately  3.2 million  shares of
common stock. The Private  Investors were also issued warrants for an additional
two million shares of common stock.  The warrants can be exercised for a nominal
price under  certain  terms and  conditions.  See Note 11 of Notes to  Financial
Statements  for  further  details.  The Company  has also  received  proceeds of
$500,000 from the private placement of outstanding convertible debt.

COMMERCIAL BUSINESS

     The  Company's  primary  use of the  private  placement  funds  has been to
patent,  develop and  commercialize its key leading-edge  optical  technologies,
principally  the  fiberoptic   HYPERFINE  WDM

                                       27




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 in order to
determine the best commercial applications of such technology.

     The  development  of  the  commercial  HYPERFINE  WDM  devices  required  a
diversion of labor resources from revenue  generation in 2002 and 2001.  Because
of the  emphasis  on  development,  the  Company  was unable in 2002 and 2001 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.

STATUS

     In light of the continued unfavorable  conditions in the telecommunications
markets,  the  commercial  market for the  Company's  optical  technologies  and
products has been slow in developing. As a consequence, the Company has opted to
significantly  expand the government  business base. The expansion should reduce
the net  losses  and  permit  the  Company  to move to  breakeven  and  eventual
profitable  operations  while  still  continuing   commercial   development  and
marketing,  although at a reduced level to the extent funds are  available.  The
Company is also pursuing sales of its commercial HYPERFINE WDM and other optical
technologies in the government marketplace.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The  preparation  of  financial  statements  requires  the  Company to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues  and  expenses,   and  related  disclosure  of  contingent  assets  and
liabilities.  On an on-going  basis,  the Company  re-evaluates  its  estimates,
including  those  related  to revenue  recognition,  research  and  development,
inventories,  intangible  assets,  income taxes and  contingencies.  The Company
bases its estimates on historical  experience  and on various other  assumptions
that are believed to be reasonable under the circumstances, the results of which
form the basis for  making  judgments  about the  carrying  values of assets and
liabilities that are not readily apparent from other sources. Actual results may
differ from these  estimates  under  different  assumptions or  conditions.  The
Company  believes the following  critical  accounting  policies  affect its more
significant  judgments and estimates  used in the  preparation  of its financial
statements.

                                       28




REVENUE RECOGNITION

     For U.S. Government  customers,  the Company provides services and products
under a variety of contract  types,  namely  cost plus fixed fee  (CPFF),  fixed
price (FP) and time & material  (T&M).  The Company  recognizes  revenue on CPFF
contracts to the extent costs are incurred  plus a  proportionate  amount of fee
earned.  The Company must  determine that the costs incurred are proper and that
the  ultimate  costs  incurred  will not  overrun  the  expected  funding on the
contract  and  still  deliver  the  scope of work  proposed.  Even  though  CPFF
contracts  generally do not require  that the Company  expend costs in excess of
the  contract  value,  such  expenditures  may be  required  in order to achieve
customer  satisfaction  and receive  additional  work.  In  addition,  since the
reimbursable  costs  include  both direct and indirect  costs,  the Company must
determine  that the  indirect  costs are  properly  accounted  and  allocated in
accordance with government cost accounting  requirements.  On FP level-of-effort
service contracts,  the Company must determine that the costs incurred provide a
proportionate  amount  of  progress  on the work and  that  the  ultimate  costs
incurred  will not overrun the funding on the contract  and the  required  hours
will be  delivered.  On FP product  orders,  revenue is not  recorded  until the
Company  determines  that the goods  have been  delivered  and  accepted  by the
customer.  On T&M  contracts,  revenue is  recognized  to the extent of billable
rates multiplied by hours delivered,  plus other direct costs. This is generally
the most  straightforward  revenue  computation.  The  Company  uses  historical
technical performance experience where applicable to evaluate progress on FP and
CPFF jobs.  The Company  uses  historical  government  audit  experience  in the
indirect  cost area to  evaluate  the  propriety  and  expected  recovery of its
indirect costs on CPFF contracts.

RESEARCH AND DEVELOPMENT

     The Company has expended  significant  amounts for research and development
for new products.  In accordance with generally accepted accounting  principles,
the  Company  expenses  and  does  not  capitalize  and  add to  inventory  such
expenditures.  When product  design and  prototypes  are  finalized  and product
marketability  and viability have been  established,  expenditures for inventory
are treated  accordingly.  There is a judgmental  aspect to this decision  which
could result in the over expensing in some cases or the early  capitalization in
other cases of such expenditures.

2002 COMPARED TO 2001

     Revenues  were   $4,506,000  and  $2,642,000  for  fiscal  2002  and  2001,
respectively,  an  increase  of  71%.  The  increase  was  primarily  due to the
increased  revenue from the $2.4  million new U.S.  Government  Missile  Defense
Agency program for design of a next generation  advanced  optoelectronics  radar
processor (AOP) demonstration unit, including procurement of necessary materials
and  equipment.  This initial  phase  commenced  May 2002 and was  substantially
completed by December 2002. In January 2003, the Company received a $3.7 million
follow-on award to complete the design and prototype unit by September 2003.

     There was an operating  loss of  $2,150,000  in fiscal 2002  compared to an
operating  loss of  $3,577,000  in fiscal 2001.  Cost of goods sold and services
(COGS) provided as a percentage of revenue for fiscal 2002 was 57.6% as compared
to 50.8% in fiscal 2001. In 2001,  the major  component of COGS was direct labor
and  associated  costs.  In 2002, due to the new AOP program  referenced  above,
there was a significant increase in the direct materials and equipment component

                                       29



of COGS.  The  Company  receives a higher  markup on direct  labor  than  direct
material and equipment costs.

     Research and development  (R&D)  decreased in fiscal 2002 to  approximately
$1,395,000 from  approximately  $2,417,000 in fiscal 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  expects,  subject to the  availability  of funds,  to
continue its R&D spending in the optical and telecommunications areas in 2003.

     The Company  increased  slightly  its selling,  general and  administrative
expenses  ("SG&A"),  particularly  in  marketing  for  the  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 2002 and 2001.

     Overall,  the 2002 net loss  declined  primarily  due to the decline in R&D
expenses  and the higher  revenue  volume  covering  a greater  portion of fixed
expenses.

CORPORATE MATTERS

     The  Company  recognized  a  $750,000  charge in 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.

     The Company  had net  interest  expense of $24,000 in 2002  compared to net
interest  income of $8,000 in 2001.  In 2001,  the  Company  netted  $26,000  of
interest  income,  primarily  from the  temporary  investment  of funds from the
private  placements,  against $18,000 of interest  expense.  In 2002, there were
less funds available for investment.

     The Company is in a net  operating  loss (NOL)  carryforward  position.  No
provision or benefit from income taxes was recognized in 2002 or 2001.

                                       30




LIQUIDITY AND CAPITAL RESOURCES

     The Company  evaluates its liquidity  position using various  factors as is
discussed below:




                                               SELECTED FINANCIAL DATA
                                                    ($ Thousands)
                                                        as of
                                        -----------------------------------
                                          December 29,        December 30,
                                              2002                 2001
                                        ---------------     ---------------
                                                      
      Total Assets                      $       2,343       $       1,553
                                        ===============     ===============

      Working Capital                   $         222       $         112
                                        ===============     ===============

      Current Ratio                           1.15:1               1.13:1
                                        ===============     ===============

      Capital Leases                    $          76       $         191
      Convertible Debt                            500                  --
                                        ---------------     ---------------
               Total Debt/Financing     $         576       $         191
                                        ===============     ===============

      Stockholders' Equity              $         358       $         645
                                        ===============     ===============



     The net cash provided by financing  activities in 2002 and 2001 is from the
Company  completing  several  private  placements  of equity  securities or debt
instruments to its Private Investors or their  affiliates.  The Company received
$2,000,000  and  $3,000,000 in 2002 and 2001,  respectively,  from these private
placements.  The funds  have  been used  primarily  for the  development  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
expenditures for development of its optoelectronics  products and services.  The
Company's  working  capital and current ratio at the end of fiscal 2002 and 2001
were comparable.  The Company plans to continue R&D spending on  optoelectronics
in 2003 at a reduced  level.  The reduced R&D  spending is intended to allow the
Company to operate at an overall  breakeven or better  level.  Such R&D would be
financed with internally  generated funds. In order to increase spending levels,
the Company would need additional funds.

     The  Company  is  seeking  to   establish   joint   ventures  or  strategic
partnerships,  including the licensing of its  technologies to major  industrial
concerns to facilitate these goals. The Company might also seek additional funds
under appropriate terms from private sources to further finance  development and
to achieve  initial  market  penetration.  If the Company does not  successfully
commercialize  its  optoelectronic  products  or  raise  substantial  additional
working  capital,  then these events could 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 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

                                       31




interest fee and other processing  charges,  payable at the time each invoice is
paid. There were $169,000 of funds advanced as of December 29, 2002.

     The  Company  believes  that it will be  able  to  meet  its  2003  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 we expect that it will need significant  financing
in the future if we pursue  acquisitions or increased product  development is to
occur.

     THE PRECEDING PARAGRAPHS CONTAIN FORWARD-LOOKING STATEMENTS AND THE FACTORS
AFFECTING THE ABILITY OF THE COMPANY TO MEET ITS FUNDING REQUIREMENTS AND MANAGE
ITS CASH  RESOURCES  INCLUDE,  AMONG OTHER  THINGS,  THE MAGNITUDE AND TIMING OF
PRODUCT SALES AND THE  MAGNITUDE OF FIXED COSTS,  ALL OF WHICH INVOLVE RISKS AND
UNCERTAINTIES THAT ARE DIFFICULT TO PREDICT.

INFLATION
     The Company, because of its substantial activities in professional services
and product  development,  is more labor intensive than firms involved primarily
in industrial  activities.  To attract and maintain higher caliber  professional
staff, the Company must structure its compensation programs  competitively.  The
wage  demand  effect of  inflation  is felt  almost  immediately  in its  costs;
however, the net effect during the years presented is minimal.

     The inflation rate in the United States  generally has little impact on the
Company's  cost-reimbursable type contracts and other short-term contracts.  For
longer-term,  fixed-price type contracts,  the Company  endeavors to protect its
margins by including  cost  escalation  provisions or other  specific  inflation
protective terms in these contracts.

7. FINANCIAL STATEMENTS

     See Item 13(a)(1) in Part III of this Form 10-KSB/A No. 1.

8. CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON ACCOUNTING AND FINANCIAL
DISCLOSURE

     None.

                                       32




                                    PART III

9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE WITH
   SECTION 16(A) OF THE EXCHANGE ACT

   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

   The Directors* and executive officers elected by the Board are:

   NAME                     AGE    POSITION
   Leonard E. Moodispaw     60    President; Chief Executive Officer and
                                  Director (3)
   Terry M. Turpin          60    Sr. Vice President; Chief Scientist and
                                  Director
   Joseph R. Kurry, Jr.     52    Sr. Vice President; Treasurer and Chief
                                  Financial Officer
   Matthew S. Bechta        49    Vice President
   Gerald J. Davieau        46    Vice President
   Caroline S. Pisano       36    Vice President, Finance and General Counsel(4)
   Craig H. Price           53    Vice President
   Kimberly J. DeChello     42    Chief Administrative Officer and Secretary
   H. Jeffrey Leonard       48    Chairman; Director (3)
   Frank E. Manning         84    Chairman Emeritus; Director (2)
   John G. Hannon           65    Director (2)
   Robert W. Hicks          65    Director (1)
   Ray M. Keeler            71    Director (1)(2)
   Marie S. Minton          41    Director (1)
   Arthur L. Money          63    Director (4)

   *  Directors  are  elected  annually  at the  Company's  Annual  Meeting of
      Stockholders.

     (1) Member of the Audit Committee of the Board of Directors.
     (2) Member of the Compensation Committee of the Board of Directors.
     (3) Member of the Executive Committee of the Board of Directors.
     (4) Ms. Pisano was  succeeded by Mr. Money on the Board.  She will continue
         with the Company as Vice President of Finance and General Counsel.

     Leonard E. Moodispaw,  President,  Chief Executive  Officer and Director of
the  Company,  rejoined  Essex in 1998.  He held the  office of Chief  Operating
Officer until  September 2000 when he was elected Chief Executive  Officer.  Mr.
Moodispaw was an employee and  consultant  with Essex during 1988 to 1993.  From
1988  to  1993,  he  was  President  of  the  former  Essex  subsidiary,  System
Engineering and Development  Corporation (SEDC), and later served as Essex Chief
Administrative  Officer and General Counsel.  From April 1994 to April 1998, Mr.
Moodispaw was President of ManTech Advanced Systems International,  Inc. (MASI),
a  subsidiary  of  ManTech  International  Corporation.  From 1965 to 1978,  Mr.
Moodispaw was a senior manager in the National Security Agency (NSA).  Following
NSA he was  engaged in the  private  practice  of law.  He is the Founder of the
Security Affairs Support  Association (SASA) that brings government and industry
together to solve problems of mutual interest. He also serves as a member of the
Board   of   Directors   of   Griffin   Services,    Inc.,   a   subsidiary   of
Vosper-Thornycroft,  a UK company.  He received a Bachelor of Science  degree in
Business  Administration  from the American  University in  Washington,  D.C. in
1965,  a Master  of  Science  degree  in  Business  Administration  from  George
Washington  University in  Washington  D.C. in 1969 and Juris Doctor in Law from
the University of Baltimore, Maryland in 1977. He enjoys chocolate and Key West,
Florida; is growing older but not up.

                                       33



     Terry M. Turpin was elected a Director of the Company in January  1997.  He
is Senior Vice President and Chief  Scientist for the Company,  positions he has
held since  1996.  He joined  Essex  through  merger with SEDC where he was Vice
President and Chief  Scientist from September 1984 through June 1989.  Currently
Mr.  Turpin  is  the  Chairman  of  the   Industrial   Advisory  Board  for  the
Opto-electronic  Computing  Center at the University of Colorado.  From December
1983 to  September  1984 he was an  independent  consultant.  From 1963  through
December  1983, Mr. Turpin was employed by the NSA. He was Chief of the Advanced
Processing  Technologies  Division for ten years.  He holds  patents for optical
computers and adaptive  optical  components.  Mr. Turpin  represented NSA on the
Tri-Service  Optical  Processing  Committee  organized by the Under Secretary of
Defense for Research and  Engineering.  He received a Bachelor of Science degree
in Electrical  Engineering  from the University of Akron in 1966 and a Master of
Science degree in Electrical Engineering from Catholic University in Washington,
D.C. in 1970.

     Joseph  R.  Kurry,  Jr.  joined  Essex  Corporation  in March  1985.  He is
Treasurer and Chief Financial  Officer,  positions he has held since 1985, and a
Senior  Vice  President.  Mr.  Kurry was  controller  of  ManTech  International
Corporation  from December 1979 to March 1985. Mr. Kurry  graduated in 1972 from
Georgetown University, in Washington, D.C. and is a Certified Public Accountant.
Mr. Kurry and his wife spend time with their  college-age  daughters and teenage
son in supporting  various sports and school  programs for Lehigh  University in
Pennsylvania  and Gonzaga  College  High School in  Washington,  D.C. The family
prefers summer vacations at the shore in Sea Girt, New Jersey.

     Matthew S. Bechta was elected Vice  President in October  1993. As Director
of the Processing  Systems Group,  Mr. Bechta is responsible for the development
and  delivery  of  signal  processing  solutions  to  government,  industry  and
commercial  customers.  Mr. Bechta joined Essex in 1989 with the merger of Essex
and SEDC.  As one of the founders of SEDC,  he served in various  technical  and
management  capacities since  incorporation in 1980. From 1975-1980,  Mr. Bechta
was employed by NSA as a systems engineer.  Mr. Bechta holds a Master of Science
degree in Computer  Science from the Johns Hopkins  University and a Bachelor of
Science   degree  in  Electrical   Engineering   from  Spring  Garden   College,
Pennsylvania.

     Gerald J.  Davieau  joined Essex in 1989 as a result of the merger of Essex
with SEDC,  and was elected  Vice  President  in  November  1997.  Mr.  Davieau,
Director of Telecomm Systems Engineering, is responsible for design and analysis
of wireless  satellite  applications.  He is listed on 14 Motorola patents and 6
patent disclosures from work on Iridium(R) and Teledesic(TM) satellite progrAMs.
Mr. Davieau was employed by SPACECOM in Gaithersburg,  Maryland,  1982-1987.  He
served in the U.S.  Army from 1978 to 1982.  Mr.  Davieau  holds a  Bachelor  of
Science degree in Electrical  Engineering from Lehigh University and a Master of
Science degree in Electrical Engineering from the University of Maryland.

     Caroline  Pisano was a Director of the Company from  September 2000 through
January  2003 and now serves as General  Counsel and Vice  President of Finance.
From August 1996 to March 2000,  Ms.  Pisano  served as General  Counsel and the
Chief Financial Officer of Pulse Engineering,  Inc., an information security and
signal processing company which was sold in March 2000. From August 1992 to July
1996 Ms. Pisano served as a senior  transactional  attorney with the law firm of
Wechsler,  Selzer, and Gurvitch,  Chartered.  From June 1988 to August 1990, Ms.
Pisano,  a  certified  public   accountant,   practiced  public  accounting  and
specialized in high tech and biotech  companies.  Ms. Pisano  received her Juris
Doctor  from  the  Washington  College  of  Law at the  American  University  in
Washington, D.C. Ms. Pisano graduated Magna Cum Laude with a

                                       34



Bachelor  of Science  degree in  Accounting  from the  University  of  Maryland.
Although Ms. Pisano is an attorney and an  accountant  she likes to follow Jimmy
Buffett's advice and "say what you mean, mean what you say". Ms. Pisano has four
children and enjoys volunteering at her kid's public school.

     Craig H. Price was elected  Vice  President  in October  1993.  Dr.  Price,
Director of Optical  Solutions,  is responsible  for the development of products
utilizing Essex patented optical technologies. Dr. Price joined Essex in 1989 as
a result of the merger of Essex and SEDC.  Dr.  Price had  joined  SEDC in 1985,
with varied  assignments  in  engineering,  analysis and advanced  technologies.
Previously,  he served in numerous  technical and project  positions in the U.S.
Air Force  during the period 1974 - 1985,  and he was awarded the  Distinguished
Service  Medal.  Dr.  Price  holds a Bachelor  of Science  degree in  Electrical
Engineering  from  Kansas  State  University,  a Master  of  Science  degree  in
Electrical  Engineering from Purdue University and a Doctor of Philosophy degree
in Electrical Engineering, from Stanford University. He is an avid tennis player
and enjoys  vacations  with his wife and  daughter  to warm  climates  in winter
months.

     Kimberly  J.  DeChello  joined  Essex in May 1987 and has served in various
administrative and management capacities. She was appointed Chief Administrative
Officer in November 1997 and Corporate  Secretary in January 1998. Ms.  DeChello
is responsible  for  administration,  human  resources,  investor  relations and
industrial insurance.  Ms. DeChello received a Master of Science degree in Human
Resources Management in 2000 from the University of Maryland.  Ms. DeChello also
holds an Associate of Arts degree in Accounting and a Bachelor of Science degree
in Criminal  Justice/Criminology  from the University of Maryland. Kim's current
favorite  hobbies are dancing and bird  watching.  She teaches  West Coast Swing
classes and competes as a ProAm student.  She participates in the  Smithsonian's
Neighborhood Nest Watch Program where she assists in catching,  banding and data
collection of birds in her backyard.

     Frank E. Manning,  Chairman  Emeritus,  is the founder of the Company.  Mr.
Manning has served as a Director of the Company since its  organization in 1969.
Mr.  Manning has been a special  advisor to the CEO for the past six years.  Mr.
Manning  received a Bachelor of Science  degree in Economics  from  Franklin and
Marshall  College  in 1942,  and a  Masters  of  Letters  degree  in  Industrial
Relations from the University of Pittsburgh in 1946.

     H. Jeffrey Leonard, was elected a Director of the Company in September 2000
and Chairman of the Board in December  2000.  Dr.  Leonard is the  President and
founding  shareholder  of Global  Environment  Fund.  Dr.  Leonard has served as
Chairman of the Investment  Committee for GEF's five  investment  funds.  He has
extensive  experience  in  international  private  equity  and  project  finance
investments,  and advanced technology investments in the energy,  environmental,
applications software,  intelligent systems engineering,  biological and medical
fields.  Dr.  Leonard  also serves as a member of the Board of  Directors of the
National Cooperative Bank, Measuring and Monitoring Inc., Aurora Flight Sciences
Corp.,  Athena  Technologies,  Sorbent  Technologies,  International  Pepsi-Cola
Bottlers Limited and Global Forest Products Company Limited. He has served as an
advisor to the U.S. Office of Technology Assessment and is a member of the Board
of  Directors  of the  National  Council for Science  and the  Environment.  Dr.
Leonard  received a Bachelor  of Arts  degree in 1976 from  Harvard  College,  a
Master of Science  degree  from the  London  School of  Economics  in 1978 and a
Doctor of  Philosophy  degree from  Princeton  University  in 1984.  Jeff is the
Chairman of the Board of Beacon House,  a not-for profit  community  development
and education  organization  assisting  children and their families in Northeast

                                       35



Washington  D.C. In 2002, he broke his over-40  personal record in the Baltimore
Marathon with a time of 3 hours and 40 minutes.

     John Hannon was elected a Director of the Company in September  2000. He is
a partner in Networking Ventures,  L.L.C., a privately held company dedicated to
investing  in and guiding  technology  companies  in the  expanding  optical and
information  security sector.  From 1979 to March 2000, Mr. Hannon served as the
Chief Executive Officer of Pulse Engineering,  Inc. an information  security and
signals  processing company which was sold in March 2000. Mr. Hannon started his
business  career in 1963 after serving in the United States Marine Corps.  Since
that time, he has been involved in numerous  entrepreneurial  ventures.  He is a
Director of the Armed Forces Communications and Electronics Association (AFCEA).

     Robert W. Hicks was elected a Director of the  Company in August  1988.  He
has been an independent consultant since 1986. During this period he was engaged
for three and one-half  years by the State of Maryland  Deposit  Insurance  Fund
Corporation,  Receiver  of several  savings and loan  associations,  first as an
Agent and then as a Special Representative (both court-approved  positions).  He
was a principal officer and stockholder in Asset Management & Recovery,  Inc., a
consulting  firm  which  primarily   provided   services,   directly  and  as  a
subcontractor,  to the Resolution Trust Corporation and law firms engaged by the
Resolution  Trust  Corporation.  Mr. Hicks is also a Director and the  Corporate
Secretary of the Kirby Lithographic Company, Inc. In 1998 he formed Hicks Little
Company, LLC for the purpose of conducting consulting activity.

     Ray M. Keeler was  elected a Director  of the  Company in July 1989.  Since
1986, he has been an  independent  consultant  to both  industry and  government
organizations in areas related to national and tactical  intelligence  programs.
Mr.  Keeler  served on the Board of Directors of SEDC from December 1987 through
April 1989.  From 1988 to November  1995,  he was  President of CRYTEC,  Inc., a
service company providing management, business development and technical support
to companies involved in classified  cryptologic projects.  Since December 1995,
he  has  been  a  consultant  to  companies   involved  in  national   technical
intelligence programs. From 1982 to 1986, Mr. Keeler was Director of Program and
Budget for the NSA. He received a Bachelor of Arts degree from the University of
Wisconsin-Madison in 1957.

     Arthur L. Money was elected a Director of the Company in January 2003.  Mr.
Money  served as the  Assistant  Secretary  of  Defense  for  Command,  Control,
Communication  and Intelligence  (C3I) from October 1999 to April 2001. Prior to
his Senate  confirmation  in that role,  he was the  Senior  Civilian  Official,
Office of the ASD (C3I) from February  1998.  Mr. Money also served as the Chief
Information  Officer for the Department of Defense from 1998 to 2001.  From 1996
to 1998,  he  served as  Assistant  Secretary  of the Air  Force  for  Research,
Development  and  Acquisition,  and as CIO  for  the  Air  Force.  Prior  to his
government service,  Mr. Money held senior management positions with ESL Inc., a
subsidiary of TRW, and the TRW Avionics and Surveillance Group. Mr. Money serves
on  numerous  United  States  Government  Panels,  Boards  and  Commissions.  He
additionally  serves on many U.S.  Company Boards,  Advisory Boards and Advisory
Groups.   Mr.  Money  received  a  Bachelor  of  Science  degree  in  Mechanical
Engineering  from San Jose State  University in 1965, a Master of Science degree
in Mechanical  Engineering  from  University of Santa Clara in 1970 and attended
the  Harvard  Executive  Security  Program  in 1985 and the  Program  for Senior
Executives at the Massachusetts Institute of Technology in 1988.

                                       36




     Marie S. Minton was elected a Director of the Company in December 2000. Ms.
Minton  is a  Managing  Director  and the  Chief  Financial  Officer  of  Global
Environment Fund, an international  private equity  investment  management firm.
Ms.  Minton has been a member of the senior  management  team of GEF since 1994.
Before  joining GEF, Ms. Minton was the Vice  President of Finance for Clean Air
Capital Markets Corporation,  a boutique investment banking firm. Prior to that,
Ms.  Minton was an Audit  Manager in the  Entrepreneurial  Services  Division of
Ernst & Young from 1986 through 1993.  Ms. Minton  graduated from the University
of  Virginia  in 1986 with a Bachelor of Science  degree in  Commerce.  She is a
member of the  Virginia  Society and  American  Institute  of  Certified  Public
Accountants,  the  Washington  Society  of  Investment  Analysts  (WSIA) and the
Association  for Investment  Management and Research.  Ms. Minton is a Certified
Public Accountant and a Chartered Financial Analyst.  She teaches accounting for
the WSIA CFA  education  program,  volunteers  as a Girl Scout leader and enjoys
riding her horse, Abner, in her free time.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section  16(a) of the  Securities  Exchange  Act of 1934,  as amended  (the
"Exchange Act") requires the Company's  officers and directors,  and persons who
own  more  than ten  percent  of a  registered  class  of the  Company's  equity
securities (the "Reporting  Persons"),  to file reports of ownership and changes
in  ownership  of equity  securities  of the  Company  with the  Securities  and
Exchange Commission ("SEC").  Officers,  directors, and greater than ten percent
shareholders  are required by SEC regulations to furnish the Company with copies
of all Section 16(a) forms that they file.

     Based  solely upon a review of Forms 3 and Forms 4 furnished to the Company
pursuant to Rule 16(a)-3  under the  Exchange Act during its most recent  fiscal
year and Forms 5 with  respect  to its most  recent  fiscal  year,  the  Company
believes that all such forms  required to be filed  pursuant to Section 16(a) of
the Exchange Act were timely filed by the  Reporting  Persons  during the fiscal
year ended December 29, 2002.

                                       37




10. EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE
     The following  table sets forth the aggregate  cash  compensation  paid for
services  rendered  to the  Company  during the last three  fiscal  years by the
Company's  Chief  Executive  Officer  and the  Company's  four other most highly
compensated  executive officers who served as such at the end of the last fiscal
year and whose total compensation exceeds $100,000.




=================================================================================================
                                                                           LONG-TERM COMPENSATION
                                           ANNUAL COMPENSATION                      AWARDS
                                                                  Other           Securities
                                                                  Annual          Underlying
        Name and                                               Compensation      Options/SARs
   Principal Position      Year   Salary($)(1)   Bonus ($)        ($)(2)             (#)
-------------------------------------------------------------------------------------------------
                                                                      
Leonard E. Moodispaw       2002     175,032          0               0               30,000
President and CEO          2001     175,032          0             1,616             85,000
                           2000     136,404          0               0              100,000

Terry M. Turpin            2002     155,064          0               0               20,000
Senior Vice President      2001     155,064          0             4,652             70,000
  and Director             2000     134,496       25,000           4,785             52,000

Joseph R. Kurry, Jr.       2002     134,992          0               0               10,000
Treasurer, Senior Vice     2001     134,992          0             4,050             40,000
  President and CFO        2000     122,804       15,000           4,134             61,500

Craig H. Price             2002     134,992          0               0                7,500
Vice President             2001     134,992          0             4,050             25,000
                           2000     114,184       15,000           3,875             27,500

Matthew S. Bechta          2002     130,000          0               0                7,500
Vice President             2001     130,000          0             3,900             25,000
                           2000     112,840       10,000           3,685             31,000
=================================================================================================



(1)  Includes  amounts  deferred at the election of the named executive  officer
     pursuant to Section 401(k) of the Internal Revenue Code ("401(k)").

(2)  Represents  matching 401(k)  contributions made on behalf of the respective
     named  executive  officer  pursuant to the  Company's  Retirement  Plan and
     Trust.  Excludes other perquisites and benefits not exceeding the lesser of
     $50,000 or 10% of the named  executive  officer's  total annual  salary and
     bonus.



DEFINED CONTRIBUTION RETIREMENT PLAN

     The Company has a qualified defined contribution retirement plan, the Essex
Corporation  Retirement Plan and Trust, which includes a 401(k) salary reduction
feature for its employees.  The Plan calls for an employer matching contribution
of up to 3% of eligible employee compensation under the salary reduction feature
and a  discretionary  contribution  as determined by the Board of Directors.  No
discretionary  contribution  was made by the Company to the Retirement  Plan for

                                       38



1999 - 2002. The total authorized  contribution under the matching  contribution
feature  of  the  Plan  was   approximately   $78,000  in  2002.   All  employee
contributions are 100% vested at all times and Company  contributions vest based
on length of service.  Vested  contributions  are distributable and benefits are
payable  only  upon  death,   disability,   retirement   or  break  in  service.
Participants  may request that their accrued  benefits  under the Section 401(k)
portion of the Plan be allocated among various investment options established by
the Plan administrator.

     The  Company  contributions  under  the  Retirement  Plan  for the  persons
referred to in the Summary Compensation Table are included in that Table.

EMPLOYEE INCENTIVE PERFORMANCE AWARD PLAN

     The Company has an Employee  Incentive  Performance  Award Plan under which
bonuses are distributed to employees. All employees are eligible to receive such
awards under flexible  criteria designed to compensate for superior division and
individual performance during each fiscal year. Awards are generally recommended
annually by management  and approved by the Board of Directors.  Such awards may
be constrained by overall Company performances. There was approximately $141,000
awarded in 2000,  including the $65,000  awarded to persons named in the Summary
Compensation Table. No awards were made in 2001 and 2002.

RESTRICTED STOCK BONUS PLAN

     Essex has a Restricted  Stock Bonus Plan under which up to 50,000 shares of
the Company's common stock may be reserved for issuance to non-employee  members
of the Board of Directors and key employees of the Company selected by the Board
of Directors. Shares of restricted stock may be issued under the Plan subject to
forfeiture during a restriction  period,  fixed in each instance by the Board of
Directors, whereby all rights of the grantee to the stock terminate upon certain
conditions  such as cessation of continuous  employment  during the  restriction
period.  Upon expiration of the restriction period, or earlier upon the death or
substantial disability of the grantee, the restrictions applicable to all shares
of restricted stock of the grantee expire. The Plan also provides that loans may
be advanced  by the Company to a grantee to pay income  taxes due on the taxable
value of shares  granted  under the Plan.  Such  loans must be  evidenced  by an
interest  bearing  promissory  note payable five (5) years after the date of the
loan,  and be secured by shares of stock of the Company (which may be restricted
stock) having a fair market value equal to 200 percent of the loan.

     During 2000 - 2002,  no awards were made.  There were  approximately  4,000
shares remaining in the plan as of December 29, 2002.

OPTIONS TO PURCHASE SECURITIES

     The Company has  established  several  Essex  Corporation  Stock Option and
Appreciation Rights Plans ("Plans").  The Plans provide for the grant of options
to purchase  shares of common stock of the Company,  no par value per share (the
"Common Stock"),  which qualify as incentive stock options ("Incentive Options")
under Section 422 of the Internal Revenue Code of 1986, as amended (the "Code"),
to  persons  who are  employees,  as well as  options  which  do not so  qualify
("Non-Qualified  Options")  to be issued to  persons or  consultants,  including
those  who are not  employees.  The  Plans  also  provide  for  grants  of stock
appreciation  rights  ("SARs") in connection with the grant of options under the
Plans. The exercise price of an Incentive Option under the Plans may not be

                                       39




less than the "fair  market  value" of the shares of Common Stock at the time of
grant;  the exercise price of Non-Qualified  Options and the  appreciation  base
price of SARs are determined in the discretion of the Board of Directors  except
that the SAR appreciation base price may not be less than 50% of the fair market
value of a share of Common  Stock on the grant  date with  respect  to awards to
persons  who are  officers  or  directors  of the  Company.  The  Plans  reserve
1,860,518 shares of Common Stock for issuance.  As of February 28, 2003, options
for 1,383,118  shares of the Company's Common Stock were outstanding at exercise
prices  ranging  from $1.00 - $6.07.  As of February 28,  2003,  there  remained
477,400 shares available for future grants of options or SARs.

     The  Company  grants  non  plan  non-qualified  options  from  time to time
directly to certain  parties.  The Company issued such options for 85,000 shares
to its President and 40,000 to its Chief  Financial  Officer/Treasurer  in 2001.
Also in 2001, such options for 45,000 shares were issued to another  employee of
the Company. There were no grants of non plan non-qualified options in 2002.

     The following  table shows for the fiscal year ended  December 29, 2002 for
the persons named in the Summary Compensation Table, information with respect to
options to purchase Common Stock granted during 2002.



                              STOCK OPTIONS GRANTS
                     FOR FISCAL YEAR ENDED DECEMBER 29, 2002


                       NUMBER OF
                       SECURITIES         % OF TOTAL
                       UNDERLYING     OPTIONS/SARS GRANTED     EXERCISE OR
                        OPTIONS       TO EMPLOYEES IN FISCAL    BASE PRICE   EXPIRATION
        NAME           GRANTED (#)            YEAR                 ($/SH)       DATE
=======================================================================================
                                                                  
Leonard E. Moodispaw    30,000 (1)             25.2              2.36         11/12/12


Terry M. Turpin         20,000 (2)             16.8              2.36         11/12/12


Joseph R. Kurry, Jr.    10,000 (1)              8.4              2.36         11/12/12


Craig H. Price           7,500 (1)              6.3              2.36         11/12/12


Matthew S. Bechta        7,500 (1)              6.3              2.36         11/12/12




(1) Such options became exercisable beginning November 13, 2002.

(2) Such options became exercisable beginning January 1, 2004.




     The following  table shows for the fiscal year ended  December 29, 2002 for
the persons named in the Summary Compensation Table, information with respect to
option/SAR exercises and fiscal year end values for unexercised options/SARs.

                                       40






          AGGREGATED OPTION/SAR EXERCISES AND FY-END OPTION/SAR VALUES
                  TABLE FOR FISCAL YEAR ENDED DECEMBER 29, 2002


                                                         NUMBER OF
                                                        SECURITIES          VALUE OF
                                                        UNDERLYING         UNEXERCISED
                                                       UNEXERCISED        IN-THE-MONEY
                                                        OPTIONS AT         OPTIONS AT
                                                        FY-END (#)         FY-END($)(1)
                           SHARES
                        ACQUIRED ON     VALUE         EXERCISABLE/        EXERCISABLE/
             NAME       EXERCISE (#)  REALIZED ($)    UNEXERCISABLE       UNEXERCISABLE
=======================================================================================
                                                                  
Leonard E. Moodispaw        ---            ---       360,500/15,000      386,925/11,850

Terry M. Turpin             ---            ---       171,100/28,900      134,120/15,800

Joseph R. Kurry, Jr.       1,000         $2,150       168,250/5,000      133,002/3,950
                           5,750         $2,588

Craig H. Price              ---            ---        102,250/3,750       76,763/2,963

Matthew S. Bechta          3,000        $12,420        95,900/3,750       79,695/2,963




   (1)   Market value of underlying  securities  based on the closing  price of
         the  Company's  Common Stock on December 27, 2002 (last trading day of
         fiscal 2002) on the OTC Bulletin Board system of $3.15 minus the
         exercise price.



REMUNERATION OF DIRECTORS

     The Company's Board of Directors  generally meets quarterly.  Additionally,
the By-Laws provide for special meetings and, as also permitted by Virginia law,
Board action may be taken without a meeting upon  unanimous  written  consent of
all  Directors.  There are two Board  members  not  employed  by the Company who
receive a maximum  of $1,500  for each  Board or $750 for each  Board  Committee
Meeting attended.  In 2002 the Board held three meetings;  the entire membership
of the Board was present at all of the  meetings  except one where one  director
was absent.  Directors  affiliated  with the Private  Investors  have waived any
board fees.

                                       41



11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS ANDMANAGEMENT

     The  following  table and  accompanying  notes set forth as of December 29,
2002,  information  with respect to the  beneficial  ownership of the  Company's
voting securities by (i) each person or group who beneficially owns more than 5%
of the voting securities,  (ii) each of the directors of the Company, (iii) each
of the officers of the Company named in the Summary Compensation Table, and (iv)
all directors and executive officers of the Company as a group.




                                                                                   Percentage of
                                                                                Outstanding Shares of
                                                   Amount and Nature of             Common Stock
    Name and Address of Beneficial Owner*         Beneficial Ownership (1)        Beneficially Owned
---------------------------------------------  ----------------------------   ---------------------------

                                                                                 
H. Jeffrey Leonard (2)                                     1,629,700                      20.9

Marie S. Minton (3)                                        1,598,200                      20.5

John G. Hannon (4)                                         1,355,491                      17.4

Terry M. Turpin (5)                                          449,793                       5.7

Leonard E. Moodispaw (6)                                     418,150                       5.1

Caroline S. Pisano (7)                                       408,000                       5.2

Joseph R. Kurry, Jr. (8)                                     208,359                       2.6

Frank E. Manning (9)                                         146,775                       1.9

Matthew S. Bechta (10)                                       140,137                       1.8

Craig H. Price (11)                                          117,478                       1.5

Robert W. Hicks (12)                                          76,700                       1.0

Ray M. Keeler (13)                                            51,500                       **

James P. Gregory (14)                                      1,598,200                      20.5

Harry Letaw, Jr. (15)                                        669,859                       8.6

GEF Optical Investment
   Company, LLC (16)                                       1,598,200                      20.5

Global Environment Capital
   Co. LLC  ("GECC") (16)                                  1,598,200                      20.5

Global Environment Strategic
   Technology Partners ("GESTP") (16)                      1,598,200                      20.5

The Hannon Family LLC (17)                                 1,346,666                      17.3

All Directors and Executive Officers
   as a Group (14 persons) (18)                            5,111,923                      57.0
----------------------------------------


   *   Except  as noted  below,  all  beneficial  owners  are  directors  and/or
       officers of the Company  and can be reached c/o Essex  Corporation,  9150
       Guilford Road, Columbia, MD 21046.

   **  Less than 1%.

   (1) The shares  listed  above  include  options and rights to acquire  shares
       within sixty (60) days and shares held of record by the Essex Corporation
       Retirement  Trust as to  which  shares  the  respective  participant  has
       disposition and voting rights. The

                                       42





       percentage ownership is  computed  based upon the number of shares  which
       would be outstanding if such options and rights were exercised.

   (2) H. Jeffrey Leonard is Chairman of the Board of the Company and a director
       of the  managing  member of GEF.  Of the shares of Common  Stock shown as
       beneficially  owned,  31,500  are  owned  directly  by  Mr.  Leonard.  In
       addition,   1,598,200  shares  of  Common  Stock  may  be  deemed  to  be
       beneficially owned by Mr. Leonard as described in footnotes (16) and (19)
       below.  Mr.  Leonard's  address is c/o GEF, 1225 Eye Street,  N.W., Suite
       900,  Washington,  DC 20005.  Mr.  Leonard is the  brother-in-law  of Ms.
       Pisano.

   (3) Marie S.  Minton is a  Director  of the  Company  and a  director  of the
       managing  member of GEF.  Ms.  Minton may be deemed to be the  beneficial
       owner  of  these  shares  by  virtue  of the  arrangements  described  in
       footnotes (16) and (19) below.  Ms. Minton's address is c/o GEF, 1225 Eye
       Street, N.W., Suite 900, Washington, DC 20005.

   (4) John G.  Hannon is a  Director  of the  Company.  Of the shares of Common
       Stock  shown as  beneficially  owned,  8,825  are owned  directly  by Mr.
       Hannon. In addition, 1,346,666 shares of Common Stock may be deemed to be
       beneficially owned by Mr. Hannon as described in footnote (17) below.

   (5) Terry M. Turpin is a Director,  Senior Vice President and Chief Technical
       Officer  of the  Company.  Of the  shares  shown as  beneficially  owned,
       171,000 represent  presently  exercisable  rights to acquire Common Stock
       through stock options.

   (6) Leonard E. Moodispaw is President, Chief Executive Officer and a Director
       of the  Company.  Of the  shares  shown as  beneficially  owned,  360,500
       represent  presently  exercisable  rights to acquire Common Stock through
       stock options.

   (7) Caroline S. Pisano is Vice  President  of Finance and General  Counsel of
       the Company. Ms. Pisano is the sister-in-law of Mr. Leonard.

   (8) Joseph R.  Kurry,  Jr.  is Senior  Vice  President,  Treasurer  and Chief
       Financial  Officer of the Company.  Of the shares  shown as  beneficially
       owned,  168,250 represent presently  exercisable rights to acquire Common
       Stock through stock options.

   (9) Mr.  Manning is the Chairman  Emeritus and a Director of the Company.  Of
       the  shares  shown as  beneficially  owned,  64,000  represent  presently
       exercisable  rights to acquire Common Stock through stock  options.  Does
       not include  37,000 shares of the Company's  Common Stock owned of record
       and  beneficially  by Mrs. Eva L. Manning,  wife of Mr. Frank E. Manning.
       Also does not include 94,500 shares beneficially owned by separate family
       trusts of which Mrs.  Manning is the sole  trustee and over which  trusts
       she has exclusive voting and dispositive power.

   (10)Matthew S. Bechta is Vice  President of the Company.  Of the shares shown
       as beneficially owned,  95,900 represent presently  exercisable rights to
       acquire Common Stock through stock options.

   (11)Craig H. Price is Vice  President of the Company.  Of the shares shown as
       beneficially  owned,  102,250 represent  presently  exercisable rights to
       acquire Common Stock through stock options.

   (12)Robert W.  Hicks is a Director  of the  Company.  Of the shares  shown as
       beneficially  owned,  36,500 represent  presently  exercisable  rights to
       acquire Common Stock through stock options.

   (13)Ray M.  Keeler is a  Director  of the  Company.  Of the  shares  shown as
       beneficially  owned,  37,500 represent  presently  exercisable  rights to
       acquire Common Stock through stock options.

   (14)James P. Gregory is a director of the managing member of GEF. Mr. Gregory
       may be deemed to be the beneficial owner of these shares by virtue of the
       arrangements  described in footnotes (16) and (19) below.  Mr.  Gregory's
       address is c/o GEF,  1225 Eye Street,  N.W.,  Suite 900,  Washington,  DC
       20005.

   (15)Dr.  Harry  Letaw,  Jr.  is the  former  Chairman  of the Board and Chief
       Executive Officer of the Company. His address is 1023 Benfield Boulevard,
       Millersville, MD 21108.

   (16)Consists of 1,330,000  shares of Common Stock directly owned by GEF. Also
       consists of (i) 118,200 shares of Common Stock directly owned by GECC, by
       virtue of the  arrangements  described in footnote  (19) and (ii) 150,000
       shares  of  Common  Stock  directly  owned by  GESTP,  by  virtue  of the
       arrangements  described in footnote (19) below. GEF is a Delaware limited
       liability  company with its principal  executive  offices located at 1225
       Eye Street, N.W., Suite 900, Washington, DC 20005.

   (17)Consists of 1,346,666  shares directly held by The Hannon Family LLC. Mr.
       John G. Hannon is the managing person of this entity.

   (18)Of the shares shown as beneficially owned,  1,140,768 represent presently
       exercisable rights to acquire Common Stock through stock options.

   (19)Based on a Schedule  13D/A filed with the SEC on November 18, 2002,  each
       of GEF, GECC, GESTP, Mr. Leonard,  Ms. Minton,  Mr. Gregory may be deemed
       the  beneficial  owner of 1,598,200  shares of Common Stock directly held
       for the account of GEF.



12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS - None

                                       43






13.  EXHIBITS AND REPORTS ON FORM 8-K (a) (1) Financial Statements
                                                                                              
               Report of Independent Auditors                                                    49
               Balance Sheet                                                                     50
               Statements of Operations                                                          51
               Statements of Changes in Stockholders' Equity                                     52
               Statements of Cash Flows                                                          53
               Notes to Financial Statements                                                54 - 64
          (2)  Exhibits
               (i) None.
               (ii)  Exhibit 3(i) - Articles of  Incorporation                                    A
                     Exhibit 3(i) - Articles of Amendment                                         B
                     Exhibit 3(ii) -By-Laws,  as amended                                          C
               (iii) Exhibit 4 - Instruments defining the Rights of Holders
                     4.3     Specimen of Common Stock Certificate                                 D
               (iv)  Exhibit 10 - Material Contracts
                     10.3    Restricted Stock Bonus Plan                                          D
                     10.4    Option and Stock Appreciation Rights Plan                            D
                     10.6    Pension Plan and Trust Agreement                                     D
                     10.7    Defined Contribution Retirement Plan                                 D
                     10.8    Incentive Performance Award Plan                                     D
                     10.11   Option Agreement between the Company and Rumsey                      D
                             Associates Limited Partnership
                     10.13   Registration Rights Agreement                                        D
                     10.15   1996 Stock Option and Appreciation Rights Plan                       E
                     10.22   1998 Stock Option and Appreciation Rights Plan                       F
                     10.23   1999 Stock Option and Appreciation Rights Plan                       G
                     10.24   2000 Stock Option and Appreciation Rights Plan                       H
                     10.25   Flex Lease Agreement Between PHL-OPCO, LP, as Landlord and           I
                             Essex Corporation, As Tenant, Rivers 95 Columbia, MD
                     10.26   2001 Stock Option and Appreciation Rights Plan                       J
                     10.27   2002 Stock Option and Appreciation Rights Plan                       K
               (v)   Exhibit 23 - Consent of Experts and Counsel
                     23.1    Consent of Independent Auditors                                     65
               (vi)  Exhibit 99
                     (a) Securities Purchase Agreement dated September 7, 2000                    B
                     (b) Registration Rights Agreement dated September 7, 2000                    B
                     (c) Common Stock Purchase Warrants dated September 12, 2000                  B
     (b)  Reports on Form 8-K
          None.
     Separately,  the Chief Executive  Officer and the Chief  Financial  Officer
      submitted  certifications  to  the  SEC  required  by  Section  906 of the
      Sarbanes - Oxley Act of 2002.
-----------------------

A     Filed as Exhibit 3(i) to Registrant's Registration  Statement on Form SB-2
      filed  October  17,  1994,  Registration  No.  33-82920
B     Filed as  Exhibit  to Registrant's  Form 8-K dated  September  20,  2000
C     Filed as Exhibit 3(ii) to Registrant's Registration Statement on Form SB-2
      filed  October  17,  1994, Registration  No.  33-82920
D     Filed as  Exhibit  to  Registrant's  Registration Statement on Form SB-2
      filed October 17, 1994, Registration No. 33-82920
E     Filed as Exhibit to Registrant's Form 8-K dated November 13, 1996
F     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated
      October 12, 1998
G     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated
      October 11, 1999
H     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated
      November 10, 2000
I     Filed as Exhibit to Registrant's Form 8-K dated December 12, 2001
J     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated
      May 23, 2001
K     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated
      October 10, 2002



                                       44




14. CONTROLS AND PROCEDURES

Based on their most recent evaluation, which was completed within 90 days of the
filing of this Form 10-KSB/A No. 1, the Company's  Chief  Executive  Officer and
Chief Financial Officer believe the Company's disclosure controls and procedures
(as defined in Exchange  Act Rules  13a-14 and 15d-14) are  effective  to ensure
that  information  required  to be  disclosed  by the  Company in this report is
accumulated  and  communicated  to  the  Company's  management,   including  its
principal executive officer and principal financial officer, as appropriate,  to
allow timely decisions regarding required disclosure.  There were no significant
changes  in  the  Company's  internal  controls  or  other  factors  that  could
significantly  affect these controls  subsequent to the date of their evaluation
and there were no corrective actions with regard to significant deficiencies and
material weaknesses.

                                       45




                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                ESSEX CORPORATION
                                  (Registrant)


                          By: /S/ LEONARD E. MOODISPAW
                  --------------------------------------------
                              Leonard E. Moodispaw
                     President and Chief Executive Officer;
                           Principal Executive Officer
                                 July 17, 2003


                          By: /S/ JOSEPH R. KURRY, JR.
                  --------------------------------------------
                              Joseph R. Kurry, Jr.
          Senior Vice President, Treasurer and Chief Financial Officer;
                   Principal Financial and Accounting Officer
                                 July 17, 2003

     In  accordance  with the Exchange Act, this report has been signed below by
the following  persons on behalf of the  registrant and in the capacities and on
the dates indicated.



          /S/ JOHN G. HANNON                        /S/ MARIE S. MINTON
       ------------------------                  -------------------------
       John G. Hannon, Director                  Marie S. Minton, Director
            July 17, 2003                            July 17, 2003


          /S/ ROBERT W. HICKS                      /S/ ARTHUR L. MONEY
       -------------------------                 ------------------------
       Robert W. Hicks, Director                 Arthur L Money, Director
            July 17, 2003                            July 17, 2003


           /S/ RAY M. KEELER                       /S/ LEONARD E. MOODISPAW
        -----------------------                ------------------------------
        Ray M. Keeler, Director                Leonard E. Moodispaw, Director
            July 17, 2003                            July 17, 2003


                                                   /S/ TERRY M. TURPIN
     ----------------------------                -------------------------
     H. Jeffrey Leonard, Director                Terry M. Turpin, Director
            July 17, 2003                            July 17, 2003


         /S/ FRANK E. MANNING
      --------------------------
      Frank E. Manning, Director
            July 17, 2003

                                       46





                                 CERTIFICATIONS

I, Leonard E. Moodispaw, certify that:

1.   I have  reviewed  this  annual  report  on Form  10-KSB/A  No.  1 of  Essex
     Corporation;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d -14) for the registrant and have:

     a.  designed  such  disclosure  controls  and  procedures  to  ensure  that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this annual report is
         being prepared;

     b.  evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         annual report (the "Evaluation Date"); and

     c.  presented in the annual report our conclusions  about the effectiveness
         of the disclosure controls and procedures based on our evaluation as of
         the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

     a.  all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

     b.  any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     annual report whether there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.


Dated July 17, 2003                    /S/ LEONARD E. MOODISPAW
                                        -------------------------------------
                                                 Leonard E. Moodispaw
                                        President and Chief Executive Officer

                                       47



                                 CERTIFICATIONS

I, Joseph R. Kurry, Jr., certify that:

1.   I have  reviewed  this  annual  report  on Form  10-KSB/A  No.  1 of  Essex
     Corporation;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d -14) for the registrant and have:

     a.  designed  such  disclosure  controls  and  procedures  to  ensure  that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this annual report is
         being prepared;

     b.  evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         annual report (the "Evaluation Date"); and

     c.  presented in the annual report our conclusions  about the effectiveness
         of the disclosure controls and procedures based on our evaluation as of
         the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

     a.  all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

     b.  any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     annual report whether there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.

Dated July 17, 2003                       /S/ JOSEPH R. KURRY, JR.
                                          ------------------------------------
                                               Joseph R. Kurry, Jr.
                                          Senior Vice President, Treasurer and
                                                Chief Financial Officer

                                       48




                         REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and Stockholders of
Essex Corporation
Columbia, Maryland

     We have audited the accompanying  balance sheet of Essex  Corporation as of
December  29,  2002  and  the  related  statements  of  operations,  changes  in
stockholders' equity and cash flows for the fiscal years ended December 29, 2002
and December 30, 2001. These financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and  perform  the  audits to  obtain  reasonable  assurance  about  whether  the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Essex  Corporation  as of
December 29, 2002 and the results of its  operations  and its cash flows for the
fiscal years ended  December 29, 2002 and December 30, 2001 in  conformity  with
accounting principles generally accepted in the United States of America.




                                                          /s/ Stegman & Company

                                                          Stegman & Company



Baltimore, Maryland
February 21, 2003, except as to Note 12
  which is dated March 1, 2003


                                       49




                                ESSEX CORPORATION
                                  BALANCE SHEET
                             AS OF DECEMBER 29, 2002


                                     ASSETS
CURRENT ASSETS
                                                              
  Cash                                                           $    1,030,247
  Accounts receivable, net                                              565,626
  Prepayments and other                                                 106,987
                                                                 --------------
                                                                      1,702,860
PROPERTY AND EQUIPMENT
  Computers and special equipment                                       948,455
  Furniture, equipment and other                                        219,112
                                                                 --------------
                                                                      1,167,567
  Accumulated depreciation and amortization                            (845,360)
                                                                 ---------------
                                                                        322,207
OTHER ASSETS
  Patents, net                                                          296,407
  Other                                                                  21,725
                                                                 --------------
                                                                        318,132

TOTAL ASSETS                                                     $    2,343,199
------------                                                     ==============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Advance from accounts receivable financing                     $      169,432
  Accounts payable                                                      659,977
  Accrued wages and vacation                                            233,940
  Capital leases                                                         71,261
  Accrued retirement                                                     65,000
  Billings in excess of costs                                           135,000
  Other accrued expenses                                                146,041
                                                                 --------------
                                                                      1,480,651

LONG-TERM DEBT
  Convertible note payable                                              500,000
  Capital leases, net of current portion                                  4,390
                                                                 --------------

         Total Liabilities                                            1,985,041
                                                                 --------------

COMMITMENTS AND CONTINGENCIES (NOTE 6)

STOCKHOLDERS' EQUITY
  Common stock, no par value; 25 million shares
    authorized; 7,790,398 shares issued and outstanding              12,706,520
  Additional paid-in capital                                          2,000,000
  Prepaid warrant                                                        50,000
Accumulated deficit                                                 (14,398,362)
                                                                 --------------
         Total Stockholders' Equity                                     358,158
                                                                 --------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $    2,343,199
------------------------------------------                       ==============


The accompanying notes are an integral part of this statement.




                                       50




                                ESSEX CORPORATION
                            STATEMENTS OF OPERATIONS
                    FOR THE FIFTY-TWO WEEK FISCAL YEARS ENDED
                     DECEMBER 29, 2002 AND DECEMBER 30, 2001




                                                      2002             2001
                                                 --------------   -------------

                                                            
Revenues                                         $   4,506,419    $   2,641,776
Cost of goods sold and services provided            (2,593,677)      (1,342,444)
Research and development                            (1,394,784)      (2,416,837)
Selling, general and administrative expenses        (2,668,117)      (2,459,631)
                                                 --------------   -------------

    Operating Loss                                  (2,150,159)      (3,577,136)

Interest (expense) income, net                         (23,458)           7,937
                                                 --------------   -------------

Loss Before Income Taxes                            (2,173,617)      (3,569,199)

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

Net Loss                                            (2,173,617)      (3,569,199)

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

Net Loss Attributable to Common Stockholders     $  (2,173,617)   $  (4,319,199)
                                                 ==============   =============

Weighted Average Number of Shares
  Outstanding                                        7,410,647        6,493,665
                                                 =============    =============

Basic Loss Per Common Share                      $      (0.29)    $      (0.67)
                                                 =============    =============

Diluted Loss Per Common Share                    $      (0.29)    $      (0.67)
                                                 =============    =============



The accompanying notes are an integral part of these statements.



                                       51






                                ESSEX CORPORATION
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001




                                      Common Stock            Preferred Stock                                             Total
                                -----------------------   ----------------------              Additional                  Stock-
                                                                                   Prepaid     Paid-In    Accumulated     holder's
                                 Shares        Amount     Shares        Amount     Warrant     Capital       Deficit      Equity
                                ---------   -----------   --------   -----------   -------   ----------   ------------   ----------

                                                                                                 
 BALANCE, DECEMBER 31, 2000     4,570,361   $ 6,496,320    312,500   $ 1,250,000   $    --   $1,250,000   $ (7,905,546)  $1,090,774

   Preferred stock issued              --            --    187,500       750,000        --           --             --      750,000

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

   Common stock issued            538,462     2,250,000         --            --        --           --             --    2,250,000

   Stock options exercised         49,182        91,806         --            --        --           --             --       91,806

   Retired shares/cashless stock
      option tender                (2,400)      (17,082)        --            --        --           --             --      (17,082)

   Stock compensation                  --        49,000         --            --        --           --             --       49,000

   Net loss                            --            --         --            --        --           --     (3,569,199)  (3,569,199)
                                ---------   -----------   --------   -----------   -------   ----------   ------------   ----------
  BALANCE, DECEMBER 30, 2001    5,155,605     8,870,044    500,000     2,000,000        --    2,000,000    (12,224,745)     645,299

   Preferred stock converted    2,000,000     2,000,000   (500,000)   (2,000,000)       --           --             --           --

   Common stock issued            511,538     1,400,003         --            --        --           --             --    1,400,003

   Stock options exercised         81,350       143,398         --            --        --           --             --      143,398

   Retired shares/cashless stock
      option tender                (6,261)      (26,250)        --            --        --           --             --      (26,250)

   Stock compensation              31,500       269,325         --            --        --           --             --      269,325

   Prepaid warrant issued              --            --         --            --   100,000           --             --      100,000

   Prepaid warrant converted       16,666        50,000         --            --   (50,000)          --             --           --

   Net loss                            --            --         --            --        --           --     (2,173,617)  (2,173,617)
                                ---------   -----------   --------   -----------  --------   ----------   ------------   ----------
  BALANCE, DECEMBER 29, 2002    7,790,398   $12,706,520         --   $        --  $ 50,000   $2,000,000   $(14,398,362)  $  358,158
                                =========   ===========   ========   ===========  ========   ==========   ============   ==========



The accompanying notes are an integral part of these statements.



                                       52





                                ESSEX CORPORATION
                            STATEMENTS OF CASH FLOWS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001


                                                        2002          2001
                                                     ------------  ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                             
  Net Loss                                           $ (2,173,617) $ (3,569,199)
  Adjustments to reconcile Net Loss to Net Cash
  Used In Operating Activities:

    Depreciation and amortization                         147,401       193,117
    Stock compensation expense                            269,325        49,000
    Inventory valuation reserve                            29,983        60,000
    Other                                                     (91)       (1,047)

  Change in Assets and Liabilities:
    Accounts receivable                                  (280,977)     (119,035)
    Inventory                                                  --       (40,126)
    Prepayments and other                                 (30,480)      (43,536)
    Accounts payable                                      346,236       181,807
    Other assets and liabilities                           74,603       (32,227)
                                                     ------------  ------------
  Net Cash Used In Operating Activities                (1,617,617)   (3,321,246)
                                                     ------------  ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment, net                (29,677)      (80,918)
                                                     ------------  ------------

  Net Cash Used In Investing Activities                   (29,677)      (80,918)
                                                     ------------  ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Sale of common stock                                  1,450,003     2,250,000
  Convertible note payable                                500,000            --
  Sale of preferred stock                                      --       750,000
  Exercise of stock options                               117,148        74,724
  Short-term borrowings under receivables
     financing, net                                       169,432            --
  Prepaid warrant                                          50,000            --
  Payment of capital lease obligations                   (177,220)     (120,016)
                                                     ------------  ------------
  Net Cash Provided By Financing Activities             2,109,363     2,954,708
                                                     ------------  ------------

CASH AND CASH EQUIVALENTS
    Net increase (decrease)                               462,069      (447,456)
    Balance - beginning of year                           568,178     1,015,634
                                                     ------------  ------------
    Balance - end of year                            $  1,030,247  $    568,178
                                                     ============  ============


The accompanying notes are an integral part of these statements.



                                       53




                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER IMPORTANT FACTORS

      These statements cover Essex Corporation (the "Company").  Certain amounts
      for prior years have been  reclassified  or recalculated to conform to the
      2002 presentation.

      REPORTING YEAR

      The Company  is on a 52/53 week  fiscal  year  ending  the last  Sunday in
      December. Years 2002 and 2001 were 52-week fiscal years.

      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's  revenues have
      been and continue to come from such programs.  The Company is focusing and
      expanding in this business area. See Note 12 - Subsequent Event.

      In recent years, the Company has expended  significant funds to transition
      into the commercial  marketplace,  particularly the  productization of its
      proprietary   technologies  in   telecommunications   and   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 WDM (wavelength
      division  multiplexing)  devices and wireless optical  processor  enhanced
      receiver architecture. Since September 2000, the Company has received over
      $6 million in  financing  from its  Private  Investors  or  affiliates  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  expenditures  for  development  and marketing of its
      optoelectronics   products   and   services,   particularly   the  optical
      telecommunications  device technologies,  the Company incurred significant
      losses in 2002 and 2001.  To the extent funds are  available,  the

                                       54


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001


      Company plans to continue research and development spending in 2003 in the
      optoelectronics operations.

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

      CONTRACT ACCOUNTING

      Revenues  consist of services  rendered on  cost-plus-fixed-fee,  time and
      materials  and  fixed-price  contracts.   Revenue  on  cost-plus-fixed-fee
      contracts  (approximately  67% and 39% of total revenues in 2002 and 2001,
      respectively)  is  recognized  to the  extent  of  costs  incurred  plus a
      proportionate  amount of fee  earned.  Revenue  on  fixed-price  contracts
      (approximately   28%  and  45%  of  total   revenues  in  2002  and  2001,
      respectively)  is  recognized  on the  percentage-of-completion  method of
      accounting  based on costs  incurred in  relation  to the total  estimated
      costs.  Revenue on time and materials contracts  (approximately 5% and 16%
      of total  revenues in 2002 and 2001,  respectively)  is  recognized to the
      extent of billable rates multiplied by hours delivered,  plus other direct
      costs.  Anticipated  losses are recognized as soon as they become known. A
      portion of the Company's business is with agencies of the U.S.  Government
      and such  contracts  are subject to audit by  cognizant  government  audit
      agencies.   Furthermore,   while  such   contracts  are  fully  funded  by
      appropriations,  they may be subject to other risks inherent in government
      contracts,  such as termination  for the  convenience  of the  government.
      Because  of  the  inherent  uncertainties  in  estimating  costs  and  the
      potential for audit  adjustments  by U.S.  Government  agencies,  it is at
      least reasonably possible that the estimates will change in the near term.

      INCOME TAXES

      Deferred  income taxes are recorded  under the asset and liability  method
      whereby  deferred tax assets and liabilities are recognized for the future
      tax  consequences,   measured  by  enacted  tax  rates,   attributable  to
      differences  between the financial  statement carrying amounts of existing
      assets and liabilities  and their  respective tax bases and operating loss
      carryforwards.  The effect on  deferred  tax assets and  liabilities  of a
      change in tax rates is  recognized in income in the period the rate change
      becomes  effective.  Valuation  allowances  are  recorded for deferred tax
      assets when it is more likely than not that such  deferred tax assets will
      not be realized.

      INVENTORY

      Inventory costs include purchased parts, labor and manufacturing overhead.
      Inventories are stated at the lower of cost or market.  Cost is determined
      using the  first-in,  first-out  (FIFO)

                                       55


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

      method.  Management monitors the market value of its inventory and records
      valuation allowances when deemed necessary.

      PROPERTY AND EQUIPMENT

      Property and  equipment  are stated at cost.  Depreciation  is  calculated
      using straight-line methods based on useful lives as follows:

               Leasehold improvements                    Life of lease
               Production and special equipment          3 to 5 years
               Furniture and equipment                   3 to 5 years

      Repairs and  maintenance  are charged to expense as incurred.  When assets
      are retired or otherwise  disposed of, the asset and related allowance for
      depreciation  are  eliminated  from the accounts and any resulting gain or
      loss is reflected in income.

      PATENT COSTS

      Patent costs include  legal and filing fees  covering the various  patents
      which have been issued to the  Company.  Patent costs are  amortized  over
      their  respective  lives (15 - 20 years) and  amortization  was $15,000 in
      2002 and in 2001.

      IMPAIRMENT OF LONG-LIVED ASSETS

      Long-lived  assets and  identifiable  intangibles  to be held and used are
      reviewed  for  impairment  whenever  events or  changes  in  circumstances
      indicate  that the carrying  amount  should be  addressed.  Impairment  is
      measured by comparing  the carrying  value to the  estimated  undiscounted
      future  cash  flows  expected  to result  from use of the assets and their
      eventual disposition.

      BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE

      Basic  earnings  (loss) per common share are  computed  using the weighted
      average number of common shares  outstanding during the period or issuable
      upon the required  conversion  of preferred  stock.  Diluted  earnings per
      common share incorporates the incremental shares issuable upon the assumed
      exercise of stock options and warrants.  Such incremental shares were anti
      dilutive for the periods presented.

      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.

                                       56


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

      STATEMENTS OF CASH FLOWS

      Supplemental disclosures of cash flow information are as follows:



                                                         2002           2001
                                                      ----------     ----------
A. Cash paid during the year for-
                                                               
                                  Interest            $   27,000     $   16,600
                                  Income taxes        $       --     $       --


B. In 2002 and 2001, there were new capital leases of $62,000 and $288,000,
   respectively.

2.  ACCOUNTS RECEIVABLE



    Accounts receivable consist of the following:
       U.S. Government
                                                                  
         Amounts billed, including retainages                        $  611,526
       Commercial and other                                               4,100
                                                                     ----------
                                                                        615,626
       Contract reserves and allowances for doubtful accounts           (50,000)
                                                                     ----------
                                                                     $  565,626


     U.S. Government  receivables arise from U.S. Government prime contracts and
     subcontracts.  Retainages  (which are not material)  will be collected upon
     job  completion  or  settlement  of  audits  performed  by  cognizant  U.S.
     Government  audit agencies.  Company cost records have been audited through
     2000.  In the  year an audit  is  settled,  the  difference  between  audit
     adjustments and previously established reserves is reflected in income.

     Contract  reserves and allowances for doubtful  accounts have been provided
     where less than full recovery under the contract is expected.

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 $169,000 of funds advanced as of
     December 29, 2002.

4.   INVENTORY

     Inventory costs were all related to the Company's ImSyn(TM)  optoelectronic
     processor.  The Company has  approximately  $300,000 of inventory  which is
     fully reserved as the existing configuration of finished goods in inventory
     is being redesigned.

                                       57


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001


5.    MAJOR CUSTOMER INFORMATION

       The Company's  largest customer  contract is with the DoD Missile Defense
       Agency to design a next generation  optoelectronic radar processor.  Such
       new  work in 2002  amounted  to  $2,052,000  (46% of  revenues).  Another
       significant  customer program was for work to an agency of the Department
       of  Defense.   The  Company  is  continuing   research  work  under  this
       subcontract on the use of its  optoelectronics  technology and devices in
       certain  customer  systems  and  applications.   Such  work  amounted  to
       approximately  $1,002,000  (22%) of revenues in 2002 and $1,030,000 (39%)
       of revenues in 2001.

6.    COMMITMENTS AND CONTINGENCIES

      LEASE OBLIGATIONS

      The Company leases office space and certain equipment.  As of December 29,
      2002, the Company is committed to pay aggregate rentals under these leases
      as follows:



                                  
                           2003         $   315,000
                           2004         $   246,000
                           2005         $   202,000


      Rental  expense  charged  to  operations,  including  payments  made under
      short-term  leases,  amounted to $275,000  and  $261,000 in 2002 and 2001,
      respectively.

      The  Company's  office  facility is under a long-term  lease which expires
      October  2005.  The lease  contains  provisions  to pay for  proportionate
      increases in operating costs and property taxes.

7.   CONVERTIBLE NOTE PAYABLE

     On December 17, 2002, the Company entered into a Convertible  Note Purchase
     Agreement with one of its Private Investors.  The Company issued a $500,000
     unsecured promissory note due December 31, 2004. The note bears interest at
     10%;  such  interest  may  be  deferred  until  maturity.  The  outstanding
     principal  balance is convertible into common stock at $2.60 per share, the
     approximate  market price of the Company's stock at the date of issuance of
     the note. If the note is converted, then no interest shall be paid.

8.   RETIREMENT PLAN

     The Company has a qualified defined contribution retirement plan, the Essex
     Corporation  Retirement Plan and Trust,  which includes a salary  reduction
     401(k) feature for its employees.  The Plan calls for an employer  matching
     contribution of up to 3% of eligible employee compensation under the salary
     reduction  feature  and  allows  for a  discretionary  contribution.  Total
     authorized  contributions  under the matching  contribution  feature of the
     Plan were
                                       58


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001


     $78,000  in  2002  and  approximately  $64,000  in  2001.   There  were  no
     discretionary contributions in these years.

     In  accordance  with  the  retirement  plan and  trust,  as  amended,  such
     authorized contributions and the resulting annual expense can be reduced by
     forfeitures  by  terminated  employees of unvested  amounts of prior years'
     contributions.  Forfeitures  of $13,000 and $2,000 were  utilized to reduce
     annual expenses in 2002 and 2001, respectively.

9.   INCOME TAXES

     The  components  of the  Company's  net deferred  tax asset  account are as
follows as of December 29, 2002:




                                                
             NOL carryforward                      $    3,869,000
             Tax credit carryforward                      206,000
             Inventory valuation reserve                  107,000
             Accrued employee benefit costs                40,000
             Allowance for doubtful accounts               17,500
             Other, net                                    18,000
             Valuation Reserve                         (4,257,500)
                                                   --------------
                Net Deferred Tax Asset             $           --
                                                   ==============



     The  Company has a regular  net  operating  loss  ("NOL")  carryforward  of
     $11,054,000  and tax credit  carryforwards  of $206,000 that are available,
     subject to certain  limitations,  to offset  future  book  income and taxes
     payable.  The NOL begins to expire in 2008 and the tax credit carryforwards
     expire through 2022.

     The evaluation of the  realizability  of such deferred tax assets in future
     periods  is made based upon a variety  of  factors  for  generating  future
     taxable  income,  such as intent and ability to sell assets and  historical
     and  projected  operating  performance.  At  this  time,  the  Company  has
     established  a valuation  reserve for all of its deferred tax assets.  Such
     tax assets are available to be recognized and benefit future periods.

     The Company  recorded no benefit or  provision  for income taxes in 2002 or
     2001.

10.  STOCK OPTION AND STOCK BONUS PLANS; OTHER STOCK OPTIONS

     The  Company  has  several  stock  option  plans  with  similar  terms  and
     conditions.  The plans reserve  1,754,318 shares of the Company's  unissued
     shares for option and stock  appreciation  rights ("SAR") grants. The plans
     expire  through  2012.  Options,  which may be tax  qualified  ("ISOs") and
     non-qualified  ("NSOs"),  are exercisable for a period of up to 10 years at
     prices at or above market price as established on the date of grant.  Under
     the plans, the Company will accept shares of its stock that were previously
     owned for at least 6 months by the  option  holder as payment  for  options
     being  exercised.  In such a  transaction,  the  Company  retires the stock
     tendered and issues the new shares at the same overall consideration. There
     is no change on

                                       59

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

     the capital accounts but there is a net increase in the shares outstanding.
     In other transactions, the option holder may use a broker to sell a portion
     of the  option  shares in the open  market to provide  the option  exercise
     proceeds. In this case, the option holder is the owner of the option shares
     being sold and the  broker/option  holder  bear the risk of the open market
     sale. Upon the exercise of a stock  appreciation  right, the recipient will
     receive  payment in the form of stock,  cash, or both, as determined by the
     Company,  equal to the  appreciation  in value of the  shares  to which the
     rights were  awarded.  A total of 199,250 ISO or NSO options  were  granted
     under the plans in 2002.  No SARs were  granted  under the plans in 2002 or
     are outstanding.


                               Stock Option Plans


                                 Number of Shares        Price Per Share
      ---------------------------------------------------------------------

                                                          
      Outstanding, 12/31/00            956,700       $  1.00   -   $  3.00
           Granted                     441,300       $  3.00   -   $  6.07
           Exercised                   (49,182)      $  1.00   -   $  3.00
      Outstanding, 12/30/01          1,348,818       $  1.00   -   $  6.07
           Granted                     199,250       $  2.36   -   $  4.96
           Exercised                   (71,350)      $  1.00   -   $  3.00
           Canceled                    (14,500)      $  2.40   -   $  3.96
      Outstanding, 12/29/02          1,462,218       $  1.00   -   $  6.07
      Exercisable, 12/29/02          1,375,818       $  1.00   -   $  6.07



      Under the plans,  the weighted  average price for options  outstanding was
      $3.41 and for options  exercisable  $3.18.  The weighted  average life for
      options  outstanding was 6.3 years and for options  exercisable 6.2 years.
      The following table  summarizes  information  about all plan stock options
      outstanding at December 29, 2002:


                                         Options Outstanding                         Options Exercisable
                          ---------------------------------------------------   ----------------------------


                                              Weighted-
                                               Average        Weighted-                          Weighted-
                                              Remaining        Average                            Average
           Range of            Shares        Contractual      Exercise             Shares        Exercise
        Exercise Prices           #          Life (Years)     Price ($)              #           Price ($)
     -----------------------------------------------------------------------------------------------------
                                                                              
     $  1.00 - $ 1.69            342,168          5.8             1.17             342,168         1.17
     $  2.04 - $ 2.70            386,350          8.2             2.22             313,850         2.18
     $  3.00 - $ 3.96            575,900          5.0             3.73             575,900         3.73
     $  4.73 - $ 6.07            157,800          7.5             5.91             143,900         5.92
                            --------------                                    --------------
                               1,462,218          6.3             2.94           1,375,818         2.95
                            ==============                                    ==============


     The Company has a Restricted  Stock Bonus Plan  covering key  employees and
     directors  of the  Company.  The  Plan  can  reserve  up to  50,000  of the
     Company's unissued shares for awards.  There were no shares awarded in 2002
     or 2001.  As of December 29, 2002,  there were 4,050 shares  available  for
     award under the Plan.

                                       60

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

     In 1994, the Company  issued an option for 125,000  shares of  unregistered
     common stock under a lease  settlement.  The option is exercisable  through
     December  31, 2004 at an exercise  price (as  adjusted) of $1.29 per share.
     The option price is subject to adjustment under anti-dilution provisions of
     the option agreement.  The optionholders have certain  registration  rights
     for these  shares of common  stock.  In  January  2002,  the  optionholders
     exercised options for 10,000 of these shares.

     In 2001,  the  Company  issued  non-qualified  options  for  85,000  shares
     directly   to  its   President   and   40,000   to  its   Chief   Financial
     Officer/Treasurer.  Also in 2001,  45,000  shares  were  issued to  another
     employee of the Company.  The exercise  price was equal to the market price
     on the date of grant.

     In October 1995, the Financial  Accounting  Standards Board ("FASB") issued
     Statement of Financial  Accounting  Standards ("SFAS") No. 123, "Accounting
     for  Stock-Based  Compensation".  SFAS No. 123  defines a "fair value based
     method" of  accounting  for an  employee  stock  option or  similar  equity
     instrument.  Under  the  fair  value  based  method,  compensation  cost is
     measured  at the  grant  date  based  on the  value  of  the  award  and is
     recognized over the service period. The Company has historically  accounted
     for  employee  stock  options  or  similar  equity  instruments  under  the
     "intrinsic value method" as defined by APB Opinion No. 25,  "Accounting for
     Stock Issued to Employees".  Under the intrinsic value method, compensation
     cost is the  excess,  if any,  of the quoted  market  price of the stock at
     grant date or other  measurement  date over the amount an employee must pay
     to acquire the stock.

     SFAS No. 123 allows an entity to continue to use the intrinsic value method
     and management has elected to do so. However,  entities  electing to remain
     with the  accounting in APB Opinion No. 25 must make pro forma  disclosures
     of net income and earnings per share,  as if the fair value based method of
     accounting had been applied.  Because the SFAS No. 123 method of accounting
     has not been  applied to  options  granted  prior to  January 1, 1995,  the
     resulting pro forma  compensation  costs may not be  representative  of the
     cost to be expected  in future  years.  Accordingly,  net loss and loss per
     share would be as follows:

                                       61

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001




                                                               December 29, 2002   December 30, 2001
                                                               ------------------  ------------------
                                                                               
        Net loss, as reported                                    $  (2,173,617)      $  (4,319,199)

        Add:  Stock-based employee compensation expense
        included in reported net loss                                  209,325                  --

        Less:  Total stock-based employee compensation
        expense determined under fair value based method for
        all awards                                                    (897,452)         (1,224,974)
                                                               ------------------  ------------------

        Pro forma loss attributable to common stockholders
                                                                 $  (3,611,069)      $  (5,544,173)
                                                               ==================  ==================
        Loss per share:
            Basic-as reported                                    $       (0.29)      $       (0.67)

            Basic-pro forma                                      $       (0.49)      $       (0.85)

            Diluted-as reported                                  $       (0.29)      $       (0.67)

            Diluted-pro forma                                    $       (0.49)      $       (0.85)


      The fair value of each option is  estimated on the date of grant using the
      Black-Scholes option pricing model with the following assumptions:



                                                            2002         2001
                                                          ---------  ----------
                                                                    
             Dividend yield                                   0.00%       0.00%
             Volatility                                     101.5%       84.85%
             Weighted average risk free interest rate         4.32%       5.18%
             Weighted average expected lives of grants    9.7 years   9.6 years


      The weighted  average grant date fair value of the options  issued in 2002
      and 2001 was approximately $2.30 and $3.81, respectively.

11.   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 to the Company's Private Investors. The 500,000 Series B
      shares were converted as required into 2,000,000 shares of common stock in
      September  2002.  No Series A or Series B preferred  shares are  currently
      outstanding.

                                       62

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

      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 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 2 million  shares of common stock in
      connection  with  the  possible  exercise  of  the  related  common  stock
      warrants. As of December 29, 2002, these warrants were not exercisable.

      In addition to the preferred  stock  transactions,  the Company  completed
      several private  placement  transactions of its common stock directly with
      its Private Investors or their  affiliates.  In 2001, the Company received
      $2,250,000 and issued  approximately  539,000  shares of common stock.  In
      2002, the Company  received  $1,450,000 and issued  approximately  528,000
      shares of common stock. In January 2003, a prepaid warrant for $50,000 was
      converted into approximately 16,000 shares of common stock.

     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 in 2000 and 2001 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 loss  from  operations  or cash  flows but have to be  considered  when
     calculating loss per share attributable to common stockholders.

12.   SUBSEQUENT EVENT

     As of March 1, 2003,  the  Company  acquired  100% of the  common  stock of
     Sensys Development  Laboratories,  Inc. ("SDL").  The assigned value of the
     consideration and related expenses is approximately  $4,405,000.  Under the
     terms of the  agreement,  the Company  will pay  $309,000 in cash and issue
     approximately  683,000  shares  of  common  stock.  The  agreement  further
     provides that an additional  number of shares up to 422,000 may be released
     from escrow on the first anniversary of closing based upon certain factors.
     The Company also issued  approximately  195,000  non-qualified fully vested
     options for its common  stock at below market  exercise  prices in exchange
     for SDL fully vested  outstanding  options.  In  accordance  with  Emerging
     Issues Task Force  99-12,  Determination  of the  Measurement  Date for the
     Market  Price  of  Acquirer   Securities  Issued  in  a  Purchase  Business
     Combination,  the  value of the  stock  consideration  was  based  upon the
     weighted  average  market  price of the  Company's  common stock a few days
     before and after  February 28, 2003, the date the deal terms were agreed to
     and announced.

                                       63

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 29, 2002 AND DECEMBER 30, 2001

      SDL provides  both system and software  engineering  technical  support to
      U.S.  Government  customers and prime  contractors  supporting  government
      programs. SDL has an established workforce with specialized experience and
      credentials. For its most recent fiscal year ended September 30, 2002, SDL
      had revenues of over $3 million and has been  operating  at an  annualized
      level of over $4 million for fiscal 2003.

      The following  table  summarizes  the  estimated  fair values of the asset
      acquired and liabilities  assumed at the date of acquisition.  The Company
      is in the process of valuing certain intangible assets and does not expect
      to complete this evaluation until April 2003.



                                                   
                  Current assets                      $    1,292,000
                  Equipment and other                         33,000
                  Goodwill and other intangibles           3,600,000
                                                      --------------

                  Total assets acquired                    4,925,000

                  Current liabilities                       (520,000)
                                                      --------------

                  Net assets acquired                 $    4,405,000
                                                      ==============


      Until the  valuation  of the  intangible  assets is  completed,  the above
      purchase  price  allocation  is subject to change.  A  preliminary  review
      indicates that a significant  portion of intangibles  will be goodwill and
      not subject to amortization.

                                       64






                         CONSENT OF INDEPENDENT AUDITORS

     We hereby  consent to the  incorporation  of our report dated  February 21,
2003,  except as to Note 12 which is dated March 1, 2003,  included in this Form
10-KSB/A  No.  1,  into  Essex   Corporation's   previously  filed  Registration
Statements on Form S-8, File No. 33-47900, File No.33-336770, File No. 333-57122
and  File No.  333-65466;  and on Form  S-3,  File  No.  333-61200  and File No.
333-104819.

                                                       Stegman & Company

                                                       /s/ Stegman & Company

Baltimore, Maryland
July 17, 2003

                                       65