AEROFLEX INC
10-K, 1996-09-20
SEMICONDUCTORS & RELATED DEVICES
Previous: LEHMAN ABS CORP PROVIDENT BANK HOME EQUITY LOAN TRUST 1996-1, 8-K, 1996-09-19
Next: ALABAMA GAS CORP, 424B2, 1996-09-20



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                     For the fiscal year ended June 30, 1996
                                       or
                TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
               For the transition period from          to              

                           Commission File No. 1-8037
                              Aeroflex Incorporated
             (Exact name of registrant as specified in its charter)

                Delaware                        11-1974412

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

35 South Service Road, Plainview, New York        11803
(Address of Principal Executive Offices)        (Zip Code)

Registrant's telephone number, including area code:  (516) 694-6700

Securities registered pursuant to Section 12(b) of the Act:

                                           Name of Each Exchange on
          Title of Class                        Which Registered
          --------------                   -------------------------- 
     Common Stock, $.10 par value            New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:      None
                                                           -----------------
                                                           (Title of Class)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  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 [  ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not 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-K or any amendment to this
Form 10-K [ ].

     State the aggregate market value of the voting stock held by non-affiliates
of the registrant. (The aggregate market value shall be 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 60 days prior to the date of filing).
As of September 3, 1996 approximately $59,582,035.

     Indicate  the  number of  shares  outstanding  of each of the  registrant's
classes of common stock, as of the latest  practicable  date (applicable only to
corporate registrants).  Common Stock, par value $.10 per share;  outstanding as
of September 3, 1996 - 12,420,986 (excluding 129,456 shares held in treasury).

     Documents incorporated by reference: Parts II and IV - The Annual Report to
Stockholders for the fiscal year ended June 30, 1996 to the extent  specifically
identified or  incorporated  herein.  Part III - Registrant's  definitive  proxy
statement to be filed pursuant to Regulation 14A of the Securities Act of 1934.

<PAGE>


                                     PART I

ITEM ONE - BUSINESS

     Aeroflex Incorporated,  through its subsidiaries (collectively,  unless the
context requires otherwise,  referred to as the "Company" or "Aeroflex") designs
and  manufactures   advanced   electronic  systems  and  components,   including
microelectronic  circuits and  interconnect  products,  instrument  products and
motion control  systems,  for both the commercial and defense  markets.  It also
designs  and  manufactures  shock and  vibration  stabilizing  systems  used for
commercial, industrial and defense applications.  Aeroflex also provides defense
consulting services involving systems analysis, design and engineering primarily
to government contractors and the U.S. Armed Forces.

     Operations  are  grouped  into  two  segments:   electronics  and  isolator
products.  These  segments,  their  products  and the  markets  they  serve  are
described below.

     In March 1995, the Company  adopted a plan to consolidate  its Puerto Rican
manufacturing  operations  into  its  existing  facilities  in New  York and New
Jersey. The Company has ceased manufacturing operations in Puerto Rico.

     As of June 30, 1996, the Company has accounted for certain segments, namely
commercial and custom envelopes  (Huxley  Envelope Corp.) and  telecommunication
systems  services  (T-CAS  Corp.)  as  discontinued  operations.  The  following
description  of the  Company's  business  does not  include  these  discontinued
operations.  These  segments  are  described  under  the  caption  "Discontinued
Operations".

Electronics

Microelectronics - ("Circuit Technology" and "MIC Technology")

     Since 1974,  the Company has been  engaged in the design,  manufacture  and
sale  of  state-of-the-art   microelectronic   assemblies  for  the  electronics
industry.  In January 1994, the Company  acquired  substantially  all of the net
operating assets of the microelectronics  division of Marconi Circuit Technology
Corporation,  which manufactures a wide variety of  microelectronic  assemblies.
This  acquisition  increased  the range of  products  offered and  enhanced  the
Company's engineering capability.

     The Company's microelectronic  assemblies are called "Hybrids" because they
combine elements of integrated  circuit and printed circuit board  technologies.
They provide many of the advantages of integrated  circuits  relative to printed
circuit  boards,  such as  miniaturization,  increased  capability  and  greater
reliability and environmental  stability.  However,  unlike integrated circuits,
they can be  economically  manufactured  in  quantities  of  hundreds to several
thousands. Hybrids are multi-layered electronic circuits,  containing very small
and barely  visible  passive and active  elements  (those that carry,  transmit,
receive,  generate or amplify signals) which are mounted and wired together on a
single  multi-layered  ceramic surface in patterns  designed to perform specific
electronic functions. These functions include amplification,  switching,  signal
conversion,  voltage  regulation  and  decoding of microwave  signals.  They are
especially suited to aircraft,  spacecraft,  missile and industrial applications
where space is limited,  such as in navigation  equipment,  airborne  computers,
sonar systems, medical diagnostic instrumentation, satellite/telecom systems and
computer instrumentation.

     One such Hybrid  Microcircuit  product family,  the  MIL-STD-1553  Data Bus
product  line,  has  a   particularly   broad  range  of   applications.   These
microcircuits,  which have been adopted by the Tri-services (Army, Navy, and Air
Force) as a standard interface, act as a digital data communication link between
various computer-based equipment.


<PAGE>

     A series of Monolithic Data-bus Transceivers and Remote Terminals, has been
transitioned  to  production  by the  Company,  many of which are  described  by
"Standard  Military Devices" (SMD) drawings,  thereby  facilitating their use in
current and future avionic systems.

     The Company's  Microcircuits are used on numerous avionic systems including
the F-14,  F-15,  F-16 and F-18  aircraft  and the  AMRAAM  and  Tomahawk-cruise
missiles.  They are also  qualified  for possible  further use on the updates to
older  platforms.  The  Data-bus  microcircuits  are used in a wide  variety  of
aerospace  and seaboard  navigation  and  communication  systems.  A Motor Drive
Hybrid  microcircuit  is in production for the AN/PVS-6,  a miniature,  eyesafe,
laser rangefinder.

     The Company has production  contracts for the Serial  Interface  Module and
Current  Mode  Coupler  Module  used on the  ARINC  629  Data-bus  which  is the
commercial  equivalent of  MIL-STD-1553.  This  commercial  data  communications
interface is used on the Boeing 777.

     Multichip  Modules  ("MCM's")  are a  further  advancement  of  the  hybrid
microcircuit technology, in which large digital devices such as microprocessors,
SRAM and EEPROM memories are combined with multilayer  ceramic  packages to form
complex  digital  systems or subsystems.  Multichip  modules  perform  functions
similar to hybrids,  except the emphasis is on  miniaturizing  and  synthesizing
digital functions such as microprocessor  systems and mass memories. The Company
has been qualified on several MCM designs on both the F-16 and new F-22 Advanced
Tactical  Fighter  (ATF)  and  is  participating  in  pre-production  contracts.
Application  specific  multi-chip  modules have significant  market potential in
avionics, workstations, telecommunications and satellites.

     The Company has expanded its standard  memory module  product line with the
addition  of  twenty-five  new  memory  modules  in the  past two  years.  These
products,  which consist of SRAM and Flash memory modules, take advantage of the
Company's  multichip module  expertise.  They are designed to be used for a wide
range of computer and general purpose circuit board applications.

     The  Company  continues  to expand the market for the R4400  microprocessor
modules   with  the  sale  of   production   units   utilized   in  several  new
avionics/missile  applications.  The Intel  I486 dual  microprocessor  module is
being increasingly ordered for avionics and missile applications,  in production
quantities.

     In March 1996,  the  Company  acquired  MIC  Technology  Corporation  which
designs,  develops,  manufactures and markets  microelectronics  products in the
form of passive thin film circuits and  interconnects.  Its advanced circuit and
interconnect   technology  is  emerging  as  a  key  enabling   technology   for
miniaturized,  high frequency,  high performance electronic products for rapidly
growing markets like cellular telephones, personal communication service devices
(PCS) and microwave  data links.  It continues to be an essential  technology in
satellite  based  communication  hardware and leading edge  military  electronic
products.

Instrument Products - ("Comstron" and "Lintek")

     Frequency Synthesizers and Components

     In November 1989, the Company acquired Comstron Corporation which is now an
operating  division  of  Aeroflex  Laboratories  Incorporated,   a  wholly-owned
subsidiary  of Aeroflex.  Comstron is a leader in radio  frequency and microwave
technology used in the manufacture of fast switching frequency  synthesizers and
components.

                                      

<PAGE>


     A frequency synthesizer is a device or circuit that synthetically  produces
a large number of frequencies based upon a single reference frequency.  The best
way to tune a radio or  receiver  is with a crystal  frequency  reference.  When
multiple frequencies are necessary, multiple crystals and switches are required.
Eventually it becomes first  impractical,  and then  impossible,  to use a large
number of crystals due to size  constraints.  A frequency  synthesizer  replaces
millions or billions of crystals.

     The Company's  synthesizers operate in a broad frequency range of 10 MHz to
40GHz with excellent spectral purity.  Their small size and modular construction
allow for easy systems  configuration  and facilitation of repair.  The Company,
together with Hewlett  Packard,  helped develop the Modular  Measurement  System
(MMS) standard which has been selected as the architecture underlying the RF and
microwave  sections  of a number of  automated  test  equipment  (ATE)  systems,
including  CASS, the U.S.  Navy's next  generation  automated  test system.  The
synthesizers  also  significantly  improve the  performance  and  reliability of
existing radars.  The Company's  synthesizers have been selected by Westinghouse
to  upgrade  its TPS 63 and 70 series  radars.  Additionally,  the  synthesizers
improve the performance of threat  simulators as well as radar cross section and
antenna measurement systems.

     With the 1993 introduction of the new model FS-5000 synthesizer series, the
Company  strengthened  its  leadership  position  in  the  Ultra-Fast  Switching
Frequency  Synthesizer market. The FS-5000 series is ten times faster, less than
half  the  size  and  offers  superior  performance  to the  Company's  previous
synthesizers.  In 1995, the Company  introduced a phase-coherent  version of the
FS-5000 which expands its application into numerous radar systems.

     Component  technology,  which contributes to the synthesizer's  exceptional
performance,  includes custom microwave and RF hybrids and filters  manufactured
by the Company.

     Radar Cross-Section and Antenna Pattern Measurement

     In January  1995,  the  Company  acquired  Lintek  Inc.  as a wholly  owned
subsidiary  of  Aeroflex.  Aeroflex  Lintek  Corp.  is a  leader  in high  speed
instrumentation radar systems and antenna measurement systems. These systems are
used by the Department of Defense and by industry.  Lintek Inc. was incorporated
in 1988 for the purpose of developing and selling instrumentation radar systems,
and  currently has systems in place with many of the large  aerospace  companies
and with major government laboratories.

     The   instrumentation   radar   systems  are  used  to  measure  the  radar
reflectivity  or Radar  Cross  Section  (RCS),  both  scale  models  and  actual
examples,  of aircraft and other objects.  These  measurements  are made in many
diverse  environments  from factory  floor,  to  laboratory,  to flight lines or
aircraft carriers.  These radar systems operate in the frequency range of 100MHz
to 100GHz.  In addition to the radar system hardware,  Aeroflex Lintek Corp. has
developed various analytical  processing and display algorithms to assist in the
interpretation of the radar data.

     Aeroflex  Lintek has three lines of radar  systems:  the Elan  series,  the
Model 5000, and the Model 4000. These systems vary in price and performance. The
Company  believes  that the Elan series radar system is the highest  performance
system in the industry,  the Model 5000 is the price performance leader, and the
Model 4000 is the low cost entry level system.

     The antenna measurement systems are used in the design and manufacturing of
all types of antennas. This product line is derived from the expertise gained in
high speed data acquisition and display techniques used in instrumentation radar
products.  These products  comprise a growing portion of Aeroflex Lintek's sales
due to the growth in personal  communications  and the demand for these  systems
abroad.
                                      
<PAGE>

     Electronic Systems

     Building on  technology  acquired  from  Comstron,  Aeroflex  develops  and
manufactures   complex   communications  and  guidance  systems  and  subsystems
including HF, VHF and UHF receivers,  communications  jammer emulators,  weather
radar receivers, up/down converters, frequency agile radar local oscillators and
low phase noise frequency sources. It has developed a phase shifter for the U.S.
Air Force's mid-life upgrade F-16 Identification  Friend or Foe (IFF) system and
a tunable  solid state local  oscillator  for the U.S.  Navy MK-92 fire  control
radar.

     The  Company  has  developed  a  radar  frequency   identification   (RFID)
transmitter/receiver  sub-system. RFID is a new wireless sensing technology that
interrogates   special   tags   containing   sealed   semi-conductor   memories.
Applications include access control badges,  electronic collection and inventory
counting systems.

     Recently,  the Company  introduced its latest version of a receiver for the
NOAA  wind-profiler  system which is used to detect clean air turbulence  around
airports.  The wind-profiler  system has made major improvements in the accuracy
of operational weather forecasts.

     Since 1980,  through its  wholly-owned  subsidiary,  Aeroflex Systems Corp.
("Aeroflex  Systems"),  the Company has been  supplying  analytical,  design and
engineering,  and specialized  computer  software  support  services to military
contractors  involved in major weapon  systems  programs  and to the U.S.  Armed
Forces. These services include providing personnel and specialized  expertise at
all stages of a project's design and production  related to: system  reliability
and  maintainability;   the  development  and  operation  of  systems  to  track
differences in the component  configuration of each unit built in a program; the
analysis and interpretation,  by means of specialized computer software, of test
data to assist in  modifying  a  system's  design;  the  design  and  operation,
throughout  the life of a system,  of  strategies  and programs for  maintaining
appropriate  spare parts  inventories,  planning  repair  schedules and managing
other logistical  matters;  and the training of contractor or military personnel
with regard to all these applications.

Motion Control Systems - ("Aeroflex Laboratories")

Scanning Devices

     Since 1975, the Company has been engaged in the development and manufacture
of  electro-optical  scanning  devices used in infra-red  night vision  systems.
These  systems  detect  temperature   differences  in  the  infra-red  radiation
emanating from objects in target areas. The differences are then  electronically
amplified  and  converted to visible  light to create a visual image of the zone
being scanned,  enabling accurate  observation and weapon firing control through
smoke,  darkness and battlefield haze. The common module device  manufactured by
the Company  consists of a metal framed  module  containing  a two-sided  mirror
which,  on one side,  receives  the  infra-red  radiation  and  reflects it onto
cryogenically  cooled electronic  receptors and, on the other side, reflects the
amplified  visible  image to the  viewer.  The mirror is driven by small  torque
motors in a repetitive  motion to provide a wider scan of the target  area.  The
Company  has shipped  more than  30,000  common  module  scanner  units to date.
Applications  include the TOW anti-tank  missile systems of the M-1 Abrams tank,
the M2/M3  Bradley  Fighting  Vehicle and the AH-1 Super Cobra  helicopter,  the
Hellfire  and  the  Stinger  target  acquisition  systems  of  the  OH-58D  AHIP
helicopter,  the TADS/PNVS system of the AH64 Apache attack helicopter,  and the
LANTIRN  system which directs firing of Maverick  missiles from various  fighter
aircraft.

     The Company has completed  development and has received a production  order
for the next  generation  polygon  rotary  scanner for the U.S.  Army's  thermal
weapons  sight  (TWS),  under  contract to Hughes  Electro-Optical  Data Systems
Group. TWS is a low cost, lightweight thermal imaging device that detects


<PAGE>

targets based on thermal  radiation  contrasts  with  background  and utilizes a
solid state thermal cooling system. This scanner is intended for use on standard
issue U.S. Army assault rifles and crew served weapons.

     The polygon scanner  assembly  consists of a polygon mirror, a brushless DC
motor and a magnetic encoder.  Unlike scanners that oscillate a mirror,  the TWS
assembly  scans a scene by  rotating a polygon  with  twelve-mirrored  sides ten
revolutions  per second.  As each side of the  polygon  sweeps by, it produces a
continuous succession of scans.  Constant rotational speed,  synchronized to the
system's clock reference, is maintained by a phase lock servo-control loop.

     Stabilization and Tracking Devices

     Since 1961,  the Company has been  engaged in the design,  development  and
production of stabilization  tracking devices and systems. These are dynamically
positioned  pedestals  on or in  moving  vehicles  such  as  trucks,  ships  and
aircraft,  upon which tracking  equipment,  such as a radar antenna, is mounted.
The  pedestal,  through  the  continuous  balancing  action  of  gyroscopes  and
servo-mechanical  stabilizers  operating  in all three  dimensions,  enables the
mounted  equipment  to remain  almost  perfectly  balanced and  motionless.  The
equipment can then automatically  track or focus on a target as accurately as if
it were on solid  ground  despite  the  motion  of the  vehicle.  The  Company's
stabilization   and  tracking   devices  are  a  part  of  major   surveillance,
reconnaissance  and weapon firing control  systems and play an important role in
high altitude  aircraft as well as in other aircraft,  ships and ground vehicles
which require precise, highly stable mounting for cameras,  antennae and lasers.
Specific  applications  include the precise mirror  pointing system for the LACE
satellite  UVPI  experiment  and the antenna  pedestal  assembly  for the AC130H
gunship aircraft. In addition to military and aerospace markets, the Company has
recently  delivered  commercial  units used to stabilize  airborne  spectroscopy
equipment for terrestrial mapping.

          Magnetic Motors

     Magnetic motor products consist of electronically  commutated  brushless DC
motors, stepping motors, segment and arc motors, actuators, limited angle torque
motors and solid state magnetic sensors.

     Brushless DC motors differ from  conventional DC motors in that the current
which produces  mechanical  energy is applied to stationary coils via electronic
switches,  without  physical  contact,  rather than by stationary  rods brushing
against the  rotating  coil.  By avoiding  friction,  sparks and the wearing and
fragmenting of the brush rods, brushless DC motors provide cleaner operation and
longer  maintenance-free  life than conventional motors.  These  characteristics
make brushless DC motors  well-suited for use in vacuum situations such as outer
space  where  lubricants  needed  to  slow  brushwear   dissipate  rapidly,   in
environments  containing  volatile  or  explosive  materials  and gases,  and in
applications  where  clean  operation  is  critical.  The users of these  motors
include  major  contractors  engaged in military and  aerospace  technology  and
companies manufacturing jet engines, aircraft windshield wipers, medical and lab
equipment,  as well as cryogenic super-cooling pumps. Platforms using the motors
include military and commercial satellites,  numerous missile applications (e.g.
Maverick Missile),  Space Shuttle,  M-1 Abrams tank, Galileo  spacecraft,  and a
host of other high reliability high performance applications.  Actuators operate
various mechanisms on spacecraft, satellites and aircraft, including the forward
wing mechanism of the Beech Starship.

     Torque motors are DC motors which convert  electrical current to mechanical
force for  precisely  controlled,  usually  repetitive  movement,  over  limited
distances  and arcs less than 180  degrees.  These  motors are  utilized  in the
Company's  stabilization systems and infra-red scanner modules, as well as other
applications  where  precise  movement  is  required,  such  as for  positioning
antennae, optical systems, mechanical vanes and valves.



<PAGE>

     The Company's solid state magnetic sensors provide precise  positioning and
precise  measurement  and  control of speed in a variety of  products  including
tachometers, computer peripheral equipment and heavy industrial machines.

     The Company also  manufactures  various types of AC  electrical  mechanisms
sold either  separately or as part of assemblies such as industrial and military
fans, blowers, gear motors, induction motors, generators and tachometers.

     Electronic Control Systems

     Electronic control systems are microprocessor-based  systems that precisely
control the  coordinated  motion of multiple  axis  movement.  Designed  for the
ruggedized military environment, these flexible software-configured  controllers
provide  reduced  weight,  adaptability  and high  reliability  in a variety  of
aircraft,  space and terrestrial  applications.  The Company manufactures custom
servo-amplifiers  in a wide  range of  power  levels  for  military,  space  and
demanding commercial systems.

Isolator Products Group

     Since  1961,  the  Company  has been  engaged in the  design,  development,
manufacture  and sale of severe service shock and vibration  isolation  systems.
These  devices  consist of  helically-wound  steel wire rope  contained  between
rugged metal  retainer  bars,  and are used to store and  dissipate  potentially
destructive  vibration  and  shock.  The  purchasers  of helical  isolators  are
manufacturers or users of equipment sensitive to shock and vibration who need to
reduce  shock/vibration to levels compatible with equipment  fragility to extend
the useful life of this equipment. Isolators are also used to prevent vibrations
in equipment from causing disturbances to surrounding equipment,  structures and
configurations. They are manufactured in a variety of materials and with special
anti-corrosion  coatings  according  to  each  customer's   specifications.   In
addition,  a line  of  isolated  systems  evolved  in  response  to  the  custom
requirements of customers. Systems capability includes integrated avionics trays
and bases, skids and pallets.

     Markets for helical  isolation  systems  include the  military,  aerospace,
geophysical  exploration,  aircraft,  communications,  transportation  and power
plants.  Specific  applications  include  sensitive mobile  equipment,  reusable
shipping containers,  shipboard electronics and navigational equipment, avionics
and other  airborne gear,  nuclear and seismic  construction,  power  generation
equipment, and heavy duty rotating and reciprocating machines.

     In October 1983,  the Company  acquired  Vibration  Mountings and Controls,
Inc. ("VMC"), which manufactures a line of off-the-shelf noise, shock, vibration
and structureborne  noise control devices including a version of the elastomeric
cupmount  isolator referred to below.  These rubber and spring isolators,  which
are  manufactured in a wide variety of sizes,  load ratings and  configurations,
are  used  primarily  in  commercial  applications  to  protect  heavy  rotating
equipment,  heating,  ventilating  and air  conditioning  equipment,  and diesel
engines.  In December 1986, the Company acquired the operating assets of Korfund
Dynamics Corporation ("KDC"), a manufacturer of an industrial line of heavy duty
spring and rubber shock mounts.

     A complementary line of off-the-shelf  elastomeric cupmounts was introduced
in fiscal 1991.  The cupmount is a  lightweight,  low profile  isolator which is
available in two sizes and two types of elastomer-silicone  for high temperature
applications  and neoprene where extreme high  temperature is not a factor.  The
elastomer-in-compression   design  is  particularly  effective  in  interrupting
structure borne noise transmission.  Cupmount isolators are produced and sold in
large quantities for military electronics and industrial  equipment,  where high
levels of shock are encountered.



<PAGE>

     During  fiscal  1992,  the Company  introduced  two new series of wire rope
isolators,  the arch and the circular  arch.  The arch isolator  offers  greater
stability than the helical isolator for severe shock  applications  such as Navy
shipboard  electronic  equipment.  The circular arch was developed in a compact,
circular  configuration  to fit into smaller  space  envelopes  and compete on a
performance and cost basis with existing  competitive  proprietary  designs.  In
fiscal  1995,  the Company  successfully  introduced  the  circular  arch to the
industrial  market  as an  improved  solution  to shock and  vibration  problems
encountered  with data  processing  and  electronic  equipment in the mobile and
aerospace markets.

     During the last several  years,  the Company has developed and introduced a
series of new  products  to the  marketplace  to broaden the VMC and KDC product
lines.  These new  complementary  products have enabled the Company to enter new
markets,  namely, the off-highway market,  portable power market,  truck and bus
market and the seismic marketplace.

Competition

     In all phases of its continuing  operations,  the Company  competes in both
performance  and  price  with  companies  considerably  larger  than  itself  in
financial  resources and sales, and which are more diversified than the Company.
In the manufacturing of stabilization  and tracking  devices,  scanning devices,
frequency  synthesizers,  radar  cross-section  and antenna pattern  measurement
instrumentation and isolators, there are several major competitors manufacturing
similar or comparable products. In the manufacture of microelectronics, magnetic
motors and electronic systems, there are numerous nationwide, regional and local
competitors  manufacturing and distributing similar or comparable products.  The
Company  believes  that in all of its  operations  it competes  favorably in the
principal competitive factors of technology, performance,  reliability, quality,
customer service and price.

     To the extent  that the  Company is engaged in  government  contracts,  its
success or  failure,  to a large  measure,  is based upon its ability to compete
successfully  for contracts and to complete  them at a profit.  Such  government
business is  necessarily  affected by many  factors  such as  variations  in the
military requirements of the government and defense budget allocations.

Government Sales

     Approximately 65% and 74% of the Company's sales from continuing operations
for fiscal 1996 and 1995,  respectively,  were to agencies of the United  States
Government  or to prime  defense  contractors  or  subcontractors  of the United
States Government.  The Company's  government contracts have been awarded either
on a bid basis or after  negotiation.  The contracts  are primarily  fixed price
contracts,  though the Company also has government  contracts providing for cost
plus fixed fee. The contracts of the Company with the United  States  Government
and prime defense contractors or subcontractors contain customary provisions for
termination at the convenience of the government  without cause. In the event of
such termination,  the Company is entitled to reimbursement for its costs and to
receive a reasonable profit, if any, on the work done prior to termination.

     Revenues  and costs on  government  contracts  are  recognized  based  upon
shipments or billings on manufacturing contracts.  Revenues and costs on certain
consulting contracts are recognized based upon costs incurred.

     In certain  product  areas,  the Company has suffered  reductions  in sales
volume due to cutbacks in the  military  budget.  In other  product  areas,  the
Company  has  experienced  increased  sales  volume  due  to  a  realignment  of
government  spending  towards  upgrading  existing systems instead of purchasing
completely new systems.  The overall effect of the cutbacks and  realignment has
not been material to the Company.


<PAGE>

Marketing and Distribution

     The Company  markets  its  products  through an internal  sales force of 26
persons and over 150 sales representative  organizations  located nationwide and
worldwide.  The Company's engineers and marketing  personnel,  many of whom have
technical  backgrounds,  advise prospective  purchasers  regarding the Company's
products and how such products can be custom  designed to be  incorporated  into
specific government programs and other applications. These efforts are supported
by product  brochures  and by  published  articles and  advertisements  in trade
journals.

Product Research and Development

     The Company's product development efforts primarily involve engineering and
design  relating to the  improvement  of existing  products or the adaptation of
such products to new applications. The Company's efforts also include developing
prototype  components  to bid on  specific  programs.  Several of the  Company's
officers and almost all of its engineers have been involved at various times and
to varying degrees in these  activities.  Product  development and similar costs
not  recoverable  under  contractual  arrangements  are  expensed  in  the  year
incurred.  These costs were  approximately  $1,260,000 and $2,389,000 for fiscal
1996 and 1995,  respectively.  In connection with the Company's  purchase of MIC
Technology  Corporation in March 1996, the Company allocated  $23,200,000 of the
purchase price to in-process  research and  development.  Since the research and
development projects have not reached technological feasibility, the $23,200,000
was  charged to expense in fiscal 1996 in  accordance  with  generally  accepted
accounting principles.

Backlog

     At June 30,  1996,  the  Company's  backlog  of  orders  was  approximately
$37,457,000.  Approximately  90% was scheduled to be delivered on or before June
30, 1997.  Approximately  79% of this backlog  represents orders for military or
national defense purposes.

     At June 30,  1995,  the  Company's  backlog  of  orders  was  approximately
$34,681,000.  Approximately  75% was  scheduled to be delivered  before June 30,
1996.  Approximately  85% of this  backlog  represented  orders for  military or
national defense purposes.

Principal Materials

     The principal materials used by the Company in manufacturing and assembling
its products are steel,  aluminum,  rubber,  gold, ceramic,  magnetic materials,
iron and copper. Many of the component parts used by the Company in its products
are also  purchased,  including  semiconductors,  transformers,  amplifiers  and
bearings.  These materials and components,  none of which are presently in short
supply,  are purchased from time to time on the open market.  The Company has no
long-term commitments for their purchase.

Patents and Trademarks

     The Company owns several patents, patent licenses and trademarks. While the
Company considers that in the aggregate its patents and trademarks are important
in its operations, it does not consider that one or any group of them is of such
importance that termination could materially affect its business.

Employees

     As of June 30, 1996 the Company had  approximately  730 employees,  of whom
approximately  390 were engaged in a manufacturing  capacity,  and approximately
340 in clerical, administrative, engineering or sales


<PAGE>

positions. Approximately 250 employees of the Company are covered by various 
collective bargaining agreements. The Company considers its employee relations 
to be satisfactory.

Financial Information About Industry Segments

     The  sales  and  operating   profits  of  each  industry  segment  and  the
identifiable  assets attributable to each industry segment for each of the three
years in the  period  ended  June 30,  1996 are set forth in Note 16 of Notes to
Consolidated Financial Statements.

Discontinued Operations

     The Company has accounted for certain segments as discontinued  operations.
A description of these operations is as follows:

     Commercial and Custom Envelopes

     In November 1993, the Company sold  substantially  all of the net operating
assets of its wholly-owned  subsidiary,  Huxley Envelope Corp.  ("Huxley"),  for
$5,550,000.  Huxley is a manufacturer  of specialized  envelopes for high-volume
direct-mail  users. The loss on disposal of $2,108,000 in fiscal 1994 represents
a loss from  Huxley's  operations  of  $187,000  and a loss on its  disposal  of
$1,921,000.  The sale did not  include  Huxley's  New  York  City  manufacturing
facility which was sold in the fourth  quarter of fiscal 1995 for  approximately
$2,400,000. The sale of the facility, along with the resolution of certain other
contingencies, resulted in a net of tax gain of $240,000.

     Telecommunication Systems Services

     Through T-CAS Corp. ("T-CAS"), a wholly-owned subsidiary which was acquired
in 1988,  the  Company  also  specialized  in the design and  implementation  of
telecommunications  and  electronic  systems  for  government,   industrial  and
commercial  customers  nationwide and abroad.  T-CAS' services  included systems
concepts and  operational  criteria,  detailed  engineering  designs,  equipment
specifications,    site   preparation,    construction,    field    engineering,
installations,  on-site training and technical assistance. The Company's plan to
discontinue this operation  included the completion of existing contracts (which
were completed at June 30, 1993) and an orderly dissolution.

      In September 1993, the Company entered into an agreement with the U.S. Air
Force  in  full  settlement  of  claims  against  the  U.S.  Air  Force  on  two
telecommunication contracts. The settlement represents a final mutual release of
all claims between the parties relative to these two contracts. In May 1995, the
Company  received  $170,000  in  settlement  of another  claim  against a former
customer. These settlements, together with other unrelated settlements of claims
and adjustments of previously recorded loss reserves, resulted in
 after tax gains of $2,295,000 and $222,000, which were included in discontinued
operations  in the first  quarter of fiscal  1994 and  fourth  quarter of fiscal
1995, respectively.

ITEM TWO - PROPERTIES

     The executive  offices of the Company and the  manufacturing  facilities of
Aeroflex Laboratories  Incorporated,  a subsidiary of the Company,  occupying an
aggregate of approximately 69,000 square feet, are located in premises which the
Company owns in Plainview,  Long Island,  New York.  An  industrial  development
agency  loan  is  secured  by the  premises,  with  an  outstanding  balance  of
approximately $146,000 at June 30, 1996.

<PAGE>


     Aeroflex Laboratories  Incorporated also leases manufacturing facilities in
Farmingdale,  Long  Island,  New York and Boca Raton,  Florida of  approximately
20,000  and  11,000  square  feet,  respectively.  The  annual  rental  of these
properties is approximately $156,000 and $75,000 respectively.

     The Company's  subsidiary,  Aeroflex Lintek Corp.,  occupies  approximately
8,500 square feet of space in Powell,  Ohio.  This  property  contains an annual
rental of $43,000.

     The Company's subsidiary, MIC Technology Corporation,  leases manufacturing
facilities  in  Richardson,  Texas and Pearl  River,  New York of  approximately
29,000  and  38,000  square  feet,  respectively.  The  annual  rental  of these
properties is approximately $164,000 and $148,000, respectively.

     The Company's subsidiary,  Vibration Mountings and Controls, Inc., conducts
manufacturing  operations at a plant located in  Bloomingdale,  New Jersey.  The
plant, which the Company owns, consists of approximately 72,000 square feet.

     The Company  believes that its  facilities are adequate for its current and
presently foreseeable needs.

ITEM THREE - LEGAL PROCEEDINGS

     Filtron Co. Inc.,  ("Filtron") a subsidiary of the Company whose operations
were  discontinued  in October 1991,  was one of several  defendants  named in a
personal  injury action  initiated in 1994 by several  plaintiffs in the Supreme
Court of the State of New York, County of Kings.

     According  to  the  allegations  of the  Amended  Verified  Complaint,  the
plaintiffs,  who are current or former  employees  of a company to whom  Filtron
sold  RFI   filters/capacitors,   and  their  wives,  are  seeking  to  recover,
respectively,  directly and  derivatively,  on diverse  theories of  negligence,
strict liability and breach of warranty,  for injuries  allegedly  suffered from
exposure to a liquid  substance or material  which  Filtron  incorporated  for a
period  of  time  in the  RFI  filters/capacitors  which  it  manufactured.  The
plaintiffs are seeking damages which cumulatively may exceed $500 million.

     Considering  its various  defenses,  together  with its  product  liability
insurance,  in the  opinion of  management  of the  Company,  the outcome of the
action against its subsidiary  will not have a materially  adverse effect on the
Company's consolidated financial statements.

     In late November  1995,  the Company and certain of its officers were named
as defendants in an action in the Supreme Court of the State of New York, County
of  Nassau.  This  action was  brought by an  individual  formerly  employed  by
Aeroflex Laboratories,  Inc.  ("Aeroflex"),  who seeks to recover damages in the
amount  of  $3,000,000  that  allegedly  resulted  from the  termination  of his
employment in 1994.

     Although  plaintiff  alleges that he was promised future  "indefinite"  and
"permanent"  employment by Aeroflex,  the written Employment Agreement which the
plaintiff  actually entered into with Aeroflex provided only for a definite term
(the "Term") from January,  1994 through June 30, 1994, with either party having
the right  thereafter  to  terminate  the contract on five  business  days prior
written notice.  Plaintiff's  employment was terminated  prior to June 30, 1994,
but he was paid in full the amount he  otherwise  would have  earned  during the
Term of the contract.

     Considering  its  various  defenses  and the  nature of the  damages  being
claimed,  in the opinion of the  management of the Company,  the outcome of this
action will not have a material  adverse  effect on the  Company's  consolidated
financial statements.


<PAGE>


ITEM FOUR - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Not applicable.



                                     PART II

ITEM FIVE - MARKET FOR THE COMPANY'S COMMON EQUITY
            AND RELATED STOCKHOLDER MATTERS

     (a) The Common Stock trades on the New York Stock Exchange under the symbol
ARX. The following  table shows the quarterly  range of the high and low closing
prices for the Common  Stock,  as  reported  by the  National  Quotation  Bureau
Incorporated, for the calendar periods indicated.

<TABLE>
<CAPTION>
                                                          Common Stock

                                                        High          Low
                                                        ----          ---  
<S>                                                    <C>          <C>

1994
First Quarter.....................................     $5.00        $3.75
Second Quarter....................................      4.75         3.63
Third Quarter.....................................      4.13         3.63
Fourth Quarter....................................      4.00         3.50

1995
First Quarter......................................     4.38         3.50
Second Quarter.....................................     4.88         3.63
Third Quarter .....................................     5.63         4.25
Fourth Quarter.....................................     5.00         3.88

1996
First Quarter......................................     5.13         3.50
Second Quarter.....................................     6.63         4.38
Third Quarter (through August 30)..................     6.13         4.63
</TABLE>

     (b) As of August 30, 1996, there were approximately 1,300 record holders of
the Company's Common Stock.

     (c) The  Company  has never paid any cash  dividends  on its Common  Stock.
There have been no stock dividends declared or paid by the Company on its Common
Stock during the past three years.  Future dividends,  if any, will be dependent
upon the earnings and  financial  position of the Company and such other factors
as the Board of Directors  shall deem  appropriate.  In addition,  the Company's
Revolving Credit and Term Loan Agreement, as amended,  prohibits, and its 7-1/2%
Senior  Subordinated  Convertible  Debenture Indenture Agreement limits, it from
paying cash dividends.


<PAGE>

ITEM SIX - SELECTED FINANCIAL DATA

(In thousands except ratios and per share data)
<TABLE>
<CAPTION>


                                                         Year ended June 30,
                                             1996          1995         1994          1993        1992
                                             ----          ----         ----          ----        ----  
<S>                                       <C>          <C>           <C>           <C>         <C>    

Earnings Statement Data(4)(5)
  Net Sales.............................  $ 74,367      $ 71,113      $ 65,602      $ 52,031   $ 48,109
  Income from
    Continuing Operations...............   (17,420)(1)(2)  6,587(4)(5)   5,850(6)      1,736        227
  Income from
    Discontinued Operations.............      -              462           187           500        635
  Extraordinary Item-Tax Benefit
    of Loss Carryovers (8)..............      -               -             -            -          143
  Net Income (Loss).....................   (17,420)        7,049         6,037(6)      2,236      1,005
  Income (Loss) from Continuing
    Operations Per Common Share
    and Common Share Equivalent
      Primary...........................   $ (1.46)(1)(2) $  .53(4)(5)  $  .55(6)     $  .20    $   .03
      Fully Diluted.....................              (3)    .52(4)(5)     .50(6)        .19        .03
  Net Income (Loss) Per Common
    Share and Common Share
    Equivalent
      Primary............................    (1.46)          .57           .57           .26        .12
      Fully Diluted......................          (3)       .55           .51           .24        .12
  Weighted Average Number of
    Common Shares and Common
    Share Equivalents Outstanding
      Primary............................   11,971        12,352        10,526         8,757      8,661
      Fully Diluted......................         (3)     14,249        12,401        10,920      8,661

</TABLE>

<TABLE>
<CAPTION>
                                                                   June 30,
                                             1996          1995         1994          1993        1992
                                             ----          ----         ----          ----        ----  
<S>                                       <C>           <C>           <C>           <C>            <C>    

Balance Sheet Data
  Working Capital........................ $ 24,736      $ 31,533      $ 28,572      $14,982     $ 15,751
  Total Assets...........................   81,169        71,936        71,016       60,185       62,473
  Long-term Debt
    (including current portion)..........   34,577        13,787        18,408       21,871       28,098
  Stockholders' Equity...................   30,472        46,344        39,571       27,208       25,025
Other Statistics (8)
  After Tax Profit Margin (Loss)
    (from continuing operations).........    (23.4)%(1)(2)   9.3%(4)(5)    8.9%(6)      3.3%         0.5%
  Return on Average Stockholders'
    Equity (from continuing
    operations)..........................    (45.4)%(1)(2)  15.3%(4)(5)   17.5%(6)      6.6%         0.9%

  Stockholders' Equity
    Per Share (9)                         $   2.49       $  3.95       $  3.37      $  3.14      $  2.87                



<PAGE>
<FN>

(1)  Includes  $23,200,000  ($1.94  per  share) for the year ended June 30,
1996,  for the  write-off of  in-process  research and  development  acquired in
connection with the purchase of MIC Technology Corporation in March 1996.

(2)  Includes a $437,000  net of tax, or $.04 per share gain on the sale of
securities for the year ended June 30, 1996.

(3)  As a  result  of the  loss,  all  options,  warrants  and  convertible
debentures are anti-dilutive.

(4) Includes  $2,000,000 ($.14 per share fully diluted and $.16 primary) of
insurance proceeds received on the death of the former chairman.

(5) Includes a $1,494,000 net of tax  restructuring  charge ($.10 per share
fully diluted and $.12 primary) for the  consolidation  of the Company's  Puerto
Rican operations into its domestic facilities.

(6) Includes income tax benefit of $1,716,000,  or $.14 per share ($.16 per
share  primary),  relating  to the  recognition  of a portion  of the  Company's
unrealized  net operating  loss  carryforward  in accordance  with  Statement of
Financial Accounting Standards No. 109.

(7) See Note 4 to the Consolidated Financial Statements for a discussion of
discontinued operations.

(8) In fiscal 1996,  1995, 1994, and 1993 the tax benefit from prior years'
loss carryforwards was presented as a part of the provision for income taxes; in
1992 it was presented as an extraordinary item.

(9) Calculated by dividing stockholders' equity, at the end of the year, by
the number of shares outstanding at the end of the year.

</FN>
</TABLE>

ITEM SEVEN - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Results of Operations

Fiscal 1996 Compared to Fiscal 1995

Net sales  increased to  $74,367,000  in fiscal 1996 from  $71,113,000 in fiscal
1995.  The net loss was  $(17,420,000)  in  fiscal  1996  including  a  one-time
write-off of $23,200,000 for in-process  research and development related to the
purchase of MIC Technology Corporation ("MIC") and a net of tax gain of $437,000
on the sale of securities. Income from continuing operations for fiscal 1995 was
$6,587,000  including  $2,000,000 of insurance proceeds received on the death of
the former chairman and a net of tax restructuring  charge of $1,494,000 for the
consolidation of the Company's Puerto Rico operations into its existing domestic
facilities.

Net sales in the electronics segment increased to $58,523,000 for the year ended
June 30, 1996 from  $55,607,000  for the year ended June 30, 1995 primarily as a
result of the acquisitions of MIC in March 1996 and Lintek, Inc. in January 1995
partially offset by reduced sales volume of scanning devices.  MIC sales,  since
its acquisition, were approximately $6,200,000.  Operating profits, exclusive of
the special  write-off of  $23,200,000 in 1996 and the  restructuring  charge in
1995, were $8,112,000 and $8,103,000 for the years ended June 30, 1996 and 1995,
respectively.  The  increase  in  sales  was  offset  by lower  profit  margins,
primarily in instrument  products and magnetic  motors,  and increased  selling,
general and administrative costs.

Net sales in the isolator products segment increased to $15,844,000 for the year
ended June 30,  1996 from  $15,506,000  for the year ended  June 30,  1995.  The
increase  reflects  higher sales volume of industrial and  commercial  isolators
partially  offset by  decreased  sales volume of military  isolators.  Operating
profits decreased by $227,000 as a result of lower profit margins,  as discussed
below,  partially  offset by the  increased  sales  volume and reduced  selling,
general and administrative costs as a result of the consolidation of facilities.


<PAGE>


Cost of sales as a percentage of sales increased to 68.7% from 66.9% between the
two years primarily as a result of  inefficiencies  in the final production runs
of military  isolators in the Company's Puerto Rican facility and start-up costs
of  the   transition  to  the  New  Jersey   facility.   Selling,   general  and
administrative  costs (exclusive of the respective special charges) decreased to
$15,379,000 from $15,752,000 as a result of cost savings from the  consolidation
of certain  operations of the Company's Puerto Rican facility into the Company's
other facilities.

Interest expense increased to $1,939,000 from $1,464,000 due to increased levels
of borrowings  required to purchase MIC.  Interest and other income increased to
$1,075,000  from $751,000 due to a securities  related gain partially  offset by
lower interest income on reduced cash amounts which were used to acquire MIC.

The  income  tax  provisions  for the years  ended  June 30,  1996 and 1995 were
different from the amounts computed by applying the U.S. Federal income tax rate
to income before income taxes  primarily as a result of the tax benefits of loss
carryforwards  (both  unrealized  and realized) and, for the year ended June 30,
1996, because of the  non-deductibility  of the $23,200,000  special charge, and
for the year ended June 30,  1995,  because of the  non-taxable  life  insurance
proceeds of $2,000,000.

Management  believes that  potential  reductions  in military  spending will not
materially  affect its  operations.  In certain  product areas,  the Company has
suffered  reductions in sales volume due to cutbacks in the military budget.  In
other product areas, the Company has experienced increased sales volume due to a
realignment of government spending towards upgrading existing systems instead of
purchasing  completely  new  systems.  The overall  effect of the  cutbacks  and
realignment has not been material to the Company.

Fiscal 1995 Compared to Fiscal 1994

Net sales  increased to  $71,113,000  in fiscal 1995 from  $65,602,000 in fiscal
1994.  Income from continuing  operations for fiscal 1995 improved to $6,587,000
including  $2,000,000 of insurance  proceeds received on the death of the former
chairman  and  a  net  of  tax  restructuring   charge  of  $1,494,000  for  the
consolidation  of the  Company's  Puerto  Rican  operations  into  its  existing
domestic  facilities.   Fiscal  1994  income  from  continuing   operations  was
$5,850,000  including an income tax benefit of $1,716,000 for the recognition of
a portion of the Company's unrealized net operating loss carryforward.

Net sales in the electronics segment increased to $55,607,000 for the year ended
June 30, 1995 from  $51,585,000  for the year ended June 30, 1994 primarily as a
result of the  acquisition of the  microelectronics  division of Marconi Circuit
Technology  Corporation  in January 1994,  the  acquisition  of Lintek,  Inc. in
January  1995 and  increased  sales  volume  of  electronic  systems.  Operating
profits,  exclusive of the  restructuring  charge,  improved by  $1,788,000 as a
result of the higher sales and improved  margins,  partially offset by increased
research and development costs primarily in the microelectronics division.

Net sales in the isolator products segment increased to $15,506,000 for the year
ended June 30,  1995 from  $14,017,000  for the year ended  June 30,  1994.  The
increase is attributable to higher sales volumes in all product areas within the
segment - commercial,  industrial and military.  Operating profits, exclusive of
the  restructuring  charge,  increased by  $220,000.  The increase in volume was
partially  offset by an unfavorable  change in the product mix and lower margins
in the military isolator division.

Cost of sales as a percentage of sales decreased to 66.9% from 68.9% between the
two years as a result of improved  profit  margins  primarily in the  instrument
products  division.  Selling,  general and  administrative  costs  increased  to
$15,752,000 from $14,214,000  primarily due to a $1,695,000 increase in research
and development costs.


<PAGE>


Interest expense  increased to $1,464,000 from  $1,440,000.  Decreased levels of
borrowings were offset by increased  interest  rates.  Interest and other income
increased by $487,000 as a result of the  short-term  investments  made with the
proceeds from the 7-1/2% debentures.

The  income  tax  provisions  for the years  ended  June 30,  1995 and 1994
differed from the amounts  computed by applying the U.S. Federal income tax rate
to income from continuing  operations  before income taxes primarily as a result
of the tax benefits of loss  carryforwards  (both realized and  unrealized).  In
addition,  the income tax provision for the year ended June 30, 1995 was further
impacted by the non-taxable life insurance proceeds of $2,000,000.

Income from discontinued  operations for the year ended June 30, 1995 includes a
gain related to the sale of the former Huxley Envelope Corp. ("Huxley") building
of $240,000 and a gain related to T-CAS Corp. ("T-CAS") of $222,000. Income from
discontinued operations for the year ended June 30, 1994 was comprised of a loss
related to Huxley of $2,108,000 and a gain related to T-CAS of $2,295,000.

In November 1993, the Company sold substantially all of the net operating assets
of its Huxley subsidiary.  The disposal is being accounted for as a discontinued
operation,  and, accordingly,  Huxley's operations have been reported separately
from continuing  operations.  The loss of $2,108,000 in fiscal 1994 represents a
loss  from  Huxley's  operations  of  $187,000  and a loss  on the  disposal  of
$1,921,000. The gain of $240,000 in fiscal 1995, is due primarily to a gain from
the sale of the former Huxley building.

In September 1993, the Company entered into an agreement with the U.S. Air Force
in full  settlement of claims against the U.S. Air Force for extra work,  delays
and other out-of-scope costs on two  telecommunication  contracts which were the
primary  reasons  for T-CAS' loss in 1991.  The  settlement  represents  a final
mutual  release  of all  claims  between  the  parties  relative  to  these  two
contracts.  The settlement,  together with other unrelated settlements of claims
and adjustments of previously  recorded loss reserves,  resulted in an after tax
gain of $2,295,000  which was included in  discontinued  operations in the first
quarter of fiscal 1994. The gain of $222,000 in fiscal 1995, is due primarily to
a settlement of another claim against a former customer.

Liquidity and Capital Resources

June 30, 1996 Compared To June 30, 1995

The Company's  working  capital at June 30, 1996 was  $24,736,000 as compared to
$31,533,000  at June 30, 1995.  The current ratio  decreased to 2.3 to 1 at June
30, 1996 from 3.5 to 1 at June 30, 1995. The decreases were primarily due to the
decrease in cash and cash equivalent balances to $661,000 from $11,330,000, as a
result of the MIC acquisition.

Cash provided from  operating  activities was $4,508,000 for the year ended June
30, 1996 and $8,300,000 for the year ended June 30, 1995  (including  $2,000,000
of life insurance proceeds). Cash used by investing activities of $33,317,000 in
1996 was primarily for the acquisition of MIC Technology Corporation.

Effective March 19, 1996, the Company  acquired all of the outstanding  stock of
MIC  Technology  Corporation  ("MIC")  for  approximately  $36,000,000  of cash,
300,000 shares of common stock and warrants to purchase 400,000 shares of common
stock (at exercise  prices ranging from $7.05 to $7.50 per share).  The purchase
price  was paid with  available  cash of  $9,000,000  and  borrowings  under the
Company's  bank loan  agreement  of  $27,000,000.  The purchase  agreement  also
provides for a contingent

<PAGE>

payment of $4,000,000  based upon certain  operating  results.  MIC manufactures
high  frequency  thin film circuits and  interconnects  for  miniaturized,  high
frequency,  high performance  electronic products for growing commercial markets
such as wireless  communications,  satellite based  communications  hardware and
high  technology  military  electronics.  The acquired  company's net sales were
approximately $25,000,000 for its fiscal year ended October 31, 1995.

In March  1995,  the  Company  adopted a plan to  consolidate  its Puerto  Rican
manufacturing  operations  into  its  existing  facilities  in New  York and New
Jersey.  The Company has ceased  manufacturing  operations  in Puerto  Rico.  In
connection with this restructuring, the Company recorded a charge to earnings of
$1,150,000  and  $519,000  in the  third and  fourth  quarters  of fiscal  1995,
respectively,  representing  costs for  abandonment  of leasehold  improvements,
severance  costs for  approximately  100  employees,  lease  termination  costs,
write-down of excess equipment and other related costs.  Approximately  $597,000
of this amount were non-cash costs and approximately  $100,000 remains unpaid at
June 30, 1996.

As of March 15, 1996 the Company  replaced a previous  agreement  with a revised
revolving  credit  and term loan  agreement  with two banks  which is secured by
substantially  all  of  the  Company's  assets  not  otherwise  encumbered.  The
agreement provides for a revolving credit line of $22,000,000 and a term loan of
$16,000,000.  The revolving  credit line expires in March 1999. The term loan is
payable in quarterly  installments  of $900,000  with final payment on September
30, 2000.  The interest  rate on borrowings  under this  agreement is at various
rates  depending  upon  certain   financial   ratios,   with  the  present  rate
substantially equivalent to the prime rate (8.25% at June 30, 1996) plus 3/4% on
the revolving credit borrowings and 1% on the term loan borrowings. The terms of
the  agreement  require  compliance  with certain  covenants  including  minimum
consolidated  tangible net worth and pre-tax  earnings,  maintenance  of certain
financial  ratios,  limitations on capital  expenditures  and  indebtedness  and
prohibition of the payment of cash dividends.

During June 1994, the Company  completed a sale of $10,000,000  principal amount
of 7-1/2% Senior Subordinated  Convertible  Debentures to non-U.S.  persons. The
debentures  are due June 15, 2004 subject to prior sinking fund payments of 10%,
10%, 15% and 15% of the principal  amount on September 15, 2000,  2001, 2002 and
2003,  respectively.  The debentures are convertible  into the Company's  common
stock at a price of $5-5/8 per  share.  During  the  fiscal  year 1996,  $19,000
principal amount of debentures was converted.

Management of the Company believes that internally generated funds and available
lines of credit will be sufficient for its working capital requirements, capital
expenditure  needs and the servicing of its debt for the fiscal year ending June
30, 1997. At June 30, 1996,  the Company's  available  unused line of credit was
$12,150,000.

A subsidiary of the Company whose  operations were  discontinued in 1991, is one
of several  defendants  named in a personal  injury action  initiated in August,
1994,  by a group of  plaintiffs.  The  plaintiffs  are  seeking  damages  which
cumulatively may exceed $500 million. The complaint alleges, among other things,
that the plaintiffs  suffered injuries from exposure to substances  contained in
products sold by the subsidiary to one of its customers. Considering its various
defenses,  together  with its  product  liability  insurance,  in the opinion of
management of the Company, the outcome of the action against its subsidiary will
not have a materially  adverse  effect on the Company's  consolidated  financial
statements.

The Company is involved  in various  other  routine  legal  matters.  Management
believes the outcome of these matters will not have a materially  adverse effect
on the Company's consolidated financial statements.


<PAGE>

The Company's  backlog of orders at June 30, 1996 and 1995 was  $37,457,000  and
$34,681,000, respectively.

At  June  30,  1996,  the  Company  had  net  operating  loss  carryforwards  of
approximately $8,000,000 for Federal income tax purposes.

The  Company is  undergoing  routine  audits by various  taxing  authorities  of
several of its state and local  income tax returns  covering  different  periods
from  1993 to 1995.  Management  believes  that the  probable  outcome  of these
various  audits  should  not  materially   affect  the  consolidated   financial
statements of the Company.

FASB Statement No. 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived  Assets to be Disposed Of", must be adopted by the Company in
fiscal 1997.  Statement No. 121 requires,  among other things,  that  long-lived
assets held and used by an entity be reviewed for impairment  whenever events or
changes in  circumstances  indicate that the carrying amount of an asset may not
be recoverable. Management does not believe that the implementation of Statement
No.  121 will have a material  impact on the  Company's  consolidated  financial
statements.

ITEM EIGHT - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 The financial  statements  and  supplementary  data listed in the  accompanying
Index to Financial Statements and Schedules is attached as part of this report.

ITEM NINE - DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

  None.

                                    PART III

 The  information  required  by Part III is  incorporated  by  reference  to the
Company's  definitive  proxy  statement in connection with its Annual Meeting of
Stockholders  scheduled  to be held in  November  1996,  to be  filed  with  the
Securities  and Exchange  Commission  within 120 days  following  the end of the
Company's fiscal year ended June 30, 1996.

                                     PART IV

ITEM FOURTEEN - EXHIBITS, FINANCIAL STATEMENT SCHEDULES,
                AND REPORTS ON FORM 8-K

 (a)  See Index to Financial  Statements  at beginning of attached  financial
      statements.

 (b)  Reports on Form 8-K:

      None.

 (c)  Exhibits

 3.1  Certificate of Incorporation, as amended (Exhibit 3.1 of Annual Report on 
      Form 10-K for the year ended June 30, 1987).


<PAGE>

 3.2  By-Laws, as amended (Exhibit 3.2 of Annual Report on Form 10-K for the 
      year ended June 30, 1987).

 4.1  Third Amended and Restated Loan and Security  Agreement  dated as of March
      15, 1996 among the Registrant, certain of its subsidiaries,  Chemical Bank
      and NatWest Bank, N.A. (Exhibit 10 of Report on Form 8-K dated March 19, 
      1996).

 4.2  Indenture Agreement between Registrant and American Stock Transfer & Trust
      Company dated as of June 23, 1994 (Exhibit 4.2 of Annual Report on Form
      10-K for the year ended June 30, 1994).

 10.1 1989  Non-Qualified  Stock Option Plan, as amended (Exhibit 10.8 of Annual
      Report on Form 10-K for the year ended June 30, 1990).

 10.2 1994 Non-Qualified Stock Option Plan (Exhibit 10.2 of Annual Report on
      Form 10-K for the year ended June 30, 1994).

 10.3 1994 Outside Directors Stock Option Plan (Exhibit 10.3 of Annual Report
      on Form 10-K for the year ended June 30, 1994).

 10.4 Asset Purchase Agreement dated as of January 14, 1994 between Aeroflex 
      Laboratories Incorporated and Marconi Circuit Technology Corporation
      (Exhibit 2 of Report on Form 8-K dated January 14, 1994).

 10.5 Common Stock Purchase  Agreement  dated as of February 13, 1996 and closed
      on March 19, 1996 among  Aeroflex  Acquisition  Corp.  (as assignee of the
      Registrant),  MIC  Technology  Corporation  and  the  stockholders  of MIC
      Technology  Corporation  (Exhibit 2 of Report on Form 8-K dated  March 19,
      1996).

 11   Computation of Earnings Per Common Share

 22   The following is a list of the Company's subsidiaries:

                                                  State of
            Name                                Incorporation
            ----                                -------------           
        Aeroflex International Inc.               Delaware
        Aeroflex Laboratories Incorporated        Delaware
        Aeroflex Lintek Corp.                     Ohio
        Aeroflex Systems Corp.                    Delaware
        MIC Technology Corporation                Texas
        Vibration Mountings and Controls, Inc.    New York

   24   Consents of Independent Auditors

   The following  undertakings  are incorporated by reference into the Company's
Registration  Statements on Form S-8 (Registration Nos. 33-75496,  33-88868, and
33-88878).

(a)     The undersigned registrant hereby undertakes:

   (1) To file,  during any period in which  offers or sales are being  made,  a
post-effective amendment to this registration statement:

<PAGE>

        (i)  To include any prospectus required by section 10(a)(3) of the 
   Securities Act of 1933;

        (ii) To reflect in the  prospectus any facts or events arising after the
   effective   date  of  the   registration   statement   (or  the  most  recent
   post-effective  amendment  thereof) which,  individually or in the aggregate,
   represent  a  fundamental   change  in  the  information  set  forth  in  the
   registration statement;

        (iii) To include any  material  information  with respect to the plan or
   distribution not previously  disclosed in the  registration  statement or any
   material change to such information in the registration statement;

   Provided,  however,  that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply if
the  registration  statement  is on Form S-3 or Form  S-8,  and the  information
required to be included in a  post-effective  amendment by those  paragraphs  is
contained in periodic reports filed by the registrant  pursuant to Section 13 or
Section 15(d) of the Securities  Exchange Act of 1934 that are  incorporated  by
reference in the registration statement.

   (2) For the purpose of determining  any liability under the Securities Act of
1933,  each  such  post-effective   amendment  shall  be  deemed  to  be  a  new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

   (3) To remove from registration by means of a post-effective amendment any of
the securities  being  registered  which remain unsold at the termination of the
offering.

   (b) The  undersigned  registrant  hereby  undertakes  that,  for  purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
registrant's  annual  report  pursuant to Section  13(a) or Section 15(d) of the
Securities  Exchange  Act of 1934  (and,  where  applicable,  each  filing of an
employee  benefit  plan's  annual  report  pursuant  to  Section  15(d)  of  the
Securities  Exchange  Act of 1934)  that is  incorporated  by  reference  in the
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

   (f) (1) The undersigned  registrant  hereby undertakes to deliver or cause to
be delivered with the prospectus to each employee to whom the prospectus is sent
or given a copy of the  registrant's  annual report to stockholders for its last
fiscal year, unless such employee  otherwise has received a copy of such report,
in which case the registrant shall state in the prospectus that it will promptly
furnish,  without  charge,  a copy of such  report  on  written  request  of the
employee.  If the last fiscal year of the  registrant  has ended within 120 days
prior to the use of the prospectus,  the annual report of the registrant for the
preceding  fiscal year may be so  delivered,  but within such 120 day period the
annual report for the last fiscal year will be furnished to each such employee.

   (2) The undersigned  registrant  hereby undertakes to transmit or cause to be
transmitted  to all  employees  participating  in the plan who do not  otherwise
receive such material as stockholders of the registrant,  at the time and in the
manner such material is sent to its stockholders,  copies of all reports,  proxy
statements and other communications distributed to its stockholders generally.

<PAGE>

   (3)  Where  interests  in a plan are  registered  herewith,  the  undersigned
registrant  and plan hereby  undertake  to  transmit or cause to be  transmitted
without charge,  to any participant in the plan who makes a written  request,  a
copy of the then latest annual report of the plan who makes a written request, a
copy of the then latest annual  report of the plan filed  pursuant to Section 15
(d) of the Securities  Exchange Act of 1934 (Form 11-K). If such report is filed
separately on Form 11-K, such form shall be delivered upon written  request.  If
such report is filed as a part of the  registrant's  annual report on Form 10-K,
that entire report (excluding exhibits) shall be delivered upon written request.
If  such  report  is  filed  as a part  of the  registrant's  annual  report  to
stockholders  delivered  pursuant to paragraph  (1) or (2) of this  undertaking,
additional delivery shall not be required.

   (4) If the registrant is a foreign private issuer, eligible to use Form 20-F,
then the registrant shall undertake to deliver or cause to be delivered with the
prospectus to each employee to whom the  prospectus is sent or given,  a copy of
the  registrant's  latest  filing on Form 20-F in lieu of the  annual  report to
stockholders.

        (i)  Insofar  as  indemnification  for  liabilities  arising  under  the
   Securities  Act  of  1933  may  be  permitted  to  directors,   officers  and
   controlling persons of the registrant  pursuant to the foregoing  provisions,
   or  otherwise,  the  registrant  has been  advised that in the opinion of the
   Securities and Exchange  Commission  such  indemnification  is against public
   policy as expressed in the act and is, therefore, unenforceable. In the event
   that a claim for  indemnification  against such  liabilities  (other than the
   payment by the registrant of expenses incurred or paid by a director, officer
   or  controlling  person of the  registrant in the  successful  defense of any
   action,  suit or  proceeding)  is  asserted  by  such  director,  officer  or
   controlling  person in connection with the securities being  registered,  the
   registrant  will,  unless in the  opinion of its  counsel the matter has been
   settled  by  controlling   precedent,   submit  to  a  court  of  appropriate
   jurisdiction  the  question  whether  such  indemnification  by it is against
   public  policy  as  expressed  in the Act and will be  governed  by the final
   adjudication of such issue.

<PAGE>

   Pursuant  to the  requirements  of  Section  13 or  15(d)  of the  Securities
Exchange  Act of 1934,  the  Company has duly caused this report to be signed on
its behalf by the  undersigned,  thereunto  duly  authorized  on the 20th day of
September 1996.

                                          Aeroflex Incorporated
 
                                          By: /s/ Harvey R. Blau              
                                          Harvey R. Blau, Chairman


   Pursuant to the  requirements  of the Securities  Exchange Act of 1934,  this
report has been signed below on September 20, 1996 by the  following  persons in
the capacities indicated:


/s/ Harvey R. Blau                         Chairman of the Board
- ---------------------------                (Chief Executive Officer)
Harvey R. Blau                             

/s/ Michael Gorin                          President and Director
- ---------------------------                (Chief Financial Officer)
Michael Gorin

/s/ Leonard Borow                          Executive Vice President, 
- ---------------------------                Secretary and Director
Leonard Borow                              (Chief Operating Officer)

/s/ Robert Bradley, Sr.                    Director
- ---------------------------
Robert Bradley, Sr.

/s/ Milton Brenner                         Director
- ----------------------------
Milton Brenner

/s/ Ernest E. Courchene, Jr.               Director
- ----------------------------
Ernest E. Courchene, Jr.

/s/ Jerome Fox                             Director
- ----------------------------
Jerome Fox

/s/ Donald S. Jones                        Director
- ----------------------------
Donald S. Jones

/s/ Eugene Novikoff                        Director
- ----------------------------
Eugene Novikoff

/s/ John S. Patton                         Director
- ----------------------------
John S. Patton

<PAGE>


                              AEROFLEX INCORPORATED

                                AND SUBSIDIARIES



                       FINANCIAL STATEMENTS AND SCHEDULES

                 COMPRISING ITEM 8 OF ANNUAL REPORT ON FORM 10-K

                      TO SECURITIES AND EXCHANGE COMMISSION

                          AS OF JUNE 30, 1996 AND 1995

                                AND FOR THE YEARS

                       ENDED JUNE 30, 1996, 1995 AND 1994




<PAGE>


                       FINANCIAL STATEMENTS AND SCHEDULES



               I  N  D  E  X                                     PAGE


  ITEM FOURTEEN (a)

1.  FINANCIAL STATEMENTS:

     Independent auditors' reports                               S-1-2

     Consolidated financial statements:

     Balance sheets - June 30, 1996 and 1995                     S-3-4

     Statements of operations - each of the three years
        in the period ended June 30, 1996                        S-5

     Statements of stockholders' equity - each of the
        three years in the period ended June 30, 1996            S-6

     Statements of cash flows - each of the three years
        in the period ended June 30, 1996                        S-7

     Notes (1-16)                                                S-8-20

     Quarterly financial data (unaudited)                        S-21


2.   FINANCIAL STATEMENT SCHEDULES:

     II - Valuation and qualifying accounts                      S-22



All other  schedules  have  been  omitted  because  they are  inapplicable,  not
required,  or the information is included elsewhere in the financial  statements
or notes thereto.

<PAGE>


                          Independent Auditors' Report


The Board of Directors and Stockholders of Aeroflex Incorporated
Plainview, New York

We have  audited  the  accompanying  consolidated  balance  sheets  of  Aeroflex
Incorporated  and  subsidiaries  as of June 30,  1996  and 1995 and the  related
consolidated statements of operations,  stockholders' equity, and cash flows for
the years then ended. Our audits also included the financial  statement schedule
listed in the Index at item 14(a)2. These consolidated  financial statements and
financial statement schedule are the responsibility of the Company's management.
Our  responsibility  is to express an  opinion on these  consolidated  financial
statements and financial statement schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit 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 consolidated  financial statements referred to above present
fairly,  in  all  material   respects,   the  financial   position  of  Aeroflex
Incorporated  and  subsidiaries  as of June 30, 1996 and 1995 and the results of
their  operations  and their cash flows for the years then ended,  in conformity
with  generally  accepted  accounting  principles.  Also,  in our  opinion,  the
financial  statement  schedule,   when  considered  in  relation  to  the  basic
consolidated  financial  statements taken as a whole,  presents  fairly,  in all
material respects, the information set forth therein.

KPMG PEAT MARWICK LLP


August 12, 1996
Jericho, New York

                                    

<PAGE>

                         Independent Auditors' Report


To the Board of Directors and Stockholders of Aeroflex Incorporated
Plainview, New York

We  have  audited  the  accompanying   consolidated  statements  of  operations,
stockholders'  equity,  and cash flows of Aeroflex  Incorporated  (formerly ARX,
Inc.) and its  subsidiaries  for the year  ended June 30,  1994.  Our audit also
included the financial  statement  schedule  listed in the Index at item 14(a)2.
These   financial   statements   and  financial   statement   schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and the financial statement schedule based
on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit 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 audit provides a reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects  the  results  of  operations  and  cash  flows  of  Aeroflex
Incorporated  and  subsidiaries  for the year ended June 30, 1994 in  conformity
with  generally  accepted  accounting  principles.  Also,  in our opinion,  such
financial  statement  schedule,   when  considered  in  relation  to  the  basic
consolidated  financial  statements  taken as a whole,  presents  fairly  in all
material respects the information set forth therein.

DELOITTE & TOUCHE LLP

August 12, 1994
Jericho, New York


<PAGE>


                            AEROFLEX INCORPORATED
                               AND SUBSIDIARIES

                         CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>

ASSETS                                                      June 30,
                                                     1996           1995
                                                     ----           ----
                                                        
<S>                                              <C>              <C>

Current Assets:
  Cash and cash equivalents                     $    661,000   $ 11,330,000

  Current portion of invested cash                      -           635,000

  Accounts receivable, less allowance for doubtful
    accounts of $354,000 and $437,000 at
    June 30, 1996 and 1995, respectively          23,336,000     18,898,000
  Income tax refund receivable                       926,000           -
  Inventories                                     16,916,000     12,330,000
  Deferred income taxes                            1,871,000        467,000
  Prepaid expenses and other current assets          554,000        605,000
                                                ------------   ------------

     Total Current Assets                         44,264,000     44,265,000

Invested Cash                                        603,000        677,000

Property, Plant and Equipment, net                14,854,000     13,859,000

Intangible Assets Acquired in Connection with
  the Purchase of Businesses, net of accumulated
  amortization of $516,000 and $299,000 at
  June 30, 1996 and 1995, respectively             8,707,000        518,000

Cost in  Excess  of Fair  Value of Net  Assets 
  of  Businesses  Acquired,  net of
  accumulated amortization of $2,086,000 and 
  $1,780,000 at June 30, 1996
  and 1995, respectively                          10,054,000     10,297,000

Deferred Income Taxes                                   -           589,000

Other Assets                                       2,687,000      1,731,000
                                                ------------   ------------
Total Assets                                    $ 81,169,000   $ 71,936,000
                                                ============   ============          

<FN>
                See notes to consolidated financial statements

</FN>
</TABLE>
                                    

<PAGE>


                              AEROFLEX INCORPORATED
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

LIABILITIES AND STOCKHOLDERS' EQUITY 
                                                          June 30,
                                                     1996           1995
                                                     ----           ----
<S>                                             <C>            <C>
  
Current Liabilities:
  Current portion of long-term debt             $  4,259,000   $  1,936,000

  Accounts payable                                 5,243,000      3,343,000

  Accrued expenses and other current liabilities   8,256,000      6,916,000
  Income taxes payable                             1,770,000        537,000 
                                                ------------   ------------
       Total Current Liabilities                  19,528,000     12,732,000
                                                ------------   ------------
Long-Term Debt                                    20,337,000      1,851,000
                                                ------------   ------------
Deferred Income Taxes                                172,000           -
                                                ------------   ------------
Other Long-Term Liabilities                          679,000      1,009,000
                                                ------------   ------------
Senior Subordinated Convertible Debentures         9,981,000     10,000,000
                                                ------------   ------------


Commitments and Contingencies

Stockholders' Equity:
  Preferred stock, par value $.10 per share;
    authorized 1,000,000 shares:
    Series A Junior Participating Preferred 
    stock, par value $.10 per share; 
    authorized 150,000 shares                         -               -
  Common stock, par value $.10 per share; 
    authorized 25,000,000 shares; issued 
    12,380,000 and 11,818,000 shares at 
    June 30, 1996 and 1995, respectively           1,238,000      1,182,000
  Additional paid-in capital                      57,820,000     56,101,000
  Accumulated deficit                            (28,004,000)   (10,584,000)
                                                ------------   ------------
                                                  31,054,000     46,699,000

  Less:  Treasury stock, at cost (129,000 and
    92,000 shares at June 30, 1996 and 1995,
    respectively)                                    582,000        355,000
                                                ------------   ------------

                                                  30,472,000     46,344,000
                                                ------------   ------------
Total Liabilities and Stockholders' Equity      $ 81,169,000   $ 71,936,000
                                                ============   ============

<FN>
                See notes to consolidated financial statements

</FN>
</TABLE>

<PAGE>

                     AEROFLEX INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                  Year Ended June 30,

                                               1996           1995           1994
                                               ----           ----           ----
<S>                                       <C>           <C>            <C> 
Net Sales                                 $ 74,367,000   $ 71,113,000   $ 65,602,000
Cost of Sales                               51,070,000     47,542,000     45,168,000
                                          -------------  ------------   ------------  
  Gross Profit                              23,297,000     23,571,000     20,434,000
Selling, General and Administrative Costs   15,379,000     15,752,000     14,214,000
Special Charge (Note 2)                     23,200,000           -              -
Restructuring Charge (Note 3)                     -         1,669,000           -
                                          -------------  ------------   ------------  
  Operating Income (Loss)                  (15,282,000)     6,150,000      6,220,000
                                          -------------  ------------   ------------  
Other Income (Expense)
  Life Insurance Proceeds (Note 13)               -         2,000,000           -
  Interest Expense                          (1,939,000)    (1,464,000)    (1,440,000)
  Other Income (including interest and
    dividends of $496,000, $669,000 and
    $163,000)                                1,075,000        751,000        264,000
                                          -------------  ------------   ------------  
  Total Other Income (Expense)                (864,000)     1,287,000     (1,176,000)
                                          -------------  ------------   ------------  
Income (Loss) From Continuing Operations
  Before Income Taxes                      (16,146,000)     7,437,000      5,044,000
Provision (Benefit) For Income Taxes         1,274,000        850,000       (806,000)**
                                          -------------  ------------   ------------  

  Income (Loss) From Continuing Operations (17,420,000)     6,587,000      5,850,000
                                          -------------  ------------   ------------  
Discontinued Operations (Note 4):
  Loss from operations of discontinued
    subsidiaries, net of income taxes             -              -          (187,000)
  Gain on disposal of subsidiaries,
    net of income taxes                           -           462,000        374,000
                                          -------------  ------------   ------------  
  Income From Discontinued Operations             -           462,000        187,000
                                          -------------  ------------   ------------  
Net Income (Loss)                         $(17,420,000)  $  7,049,000   $  6,037,000
                                          =============  ============   ============  
Income (Loss) Per Common Share:
 Primary
  Continuing Operations                      $(1.46)        $  .53          $  .55**
  Discontinued Operations                       -              .04             .02
                                          -------------  ------------   ------------  
  Net Income (Loss)                          $(1.46)        $  .57          $  .57
                                          =============  ============   ============  
 Fully Diluted
  Continuing Operations                        *            $  .52          $  .50**
  Discontinued Operations                      *               .03             .01
                                          -------------  ------------   ------------  
  Net Income                                   *            $  .55          $  .51
                                          =============  ============   ============  
Weighted Average Number of Common
  Shares Outstanding
   Primary                                  11,971,000     12,352,000     10,526,000
                                          =============  ============   ============
   Fully Diluted                               *           14,249,000     12,401,000
                                          =============  ============   ============  
<FN>
*  As a result of the loss, all options, warrants and convertible debentures are
   anti-dilutive.
** Includes  income tax benefit of $1,716,000  relating to the  recognition of a
   portion of the  Company's  unrealized  net  operating  loss  carryforward  in
   accordance with Statement of Financial Accounting Standards No. 109.

               See notes to consolidated financial statements
</FN>
</TABLE>

<PAGE>


                                              AEROFLEX INCORPORATED
                                               AND SUBSIDIARIES
                                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                    Years Ended June 30, 1996, 1995 and 1994

<TABLE>
<CAPTION>
                                                                                 Retained
                                                                  Additional     Earnings
                                             Common Stock          Paid-in     (Accumulated          Treasury Stock
                            Total        Shares     Par Value      Capital        Deficit)         Shares        Cost
                            -----        ------     ---------     ----------    -----------        ------        ----

<S>                     <C>             <C>        <C>          <C>           <C>                  <C>       <C>    
                              
Balance, July 1, 1993   $ 27,208,000    8,724,000  $   872,000  $ 50,098,000  $ (23,670,000)       58,000   $   (92,000)
Stock Issued Upon
  Conversion of
  Debentures               6,131,000    3,050,000      305,000     5,826,000           -             -             -
Stock Issued Upon Exercise
  of Stock Options            64,000       25,000        3,000        61,000           -             -             -
Warrants Issued to
  Placement Agent            131,000         -            -          131,000           -             -             -
Net Income                 6,037,000         -            -             -         6,037,000          -             -
                         -----------  -----------  -----------   -----------    -----------       -------      --------   
Balance, June 30, 1994    39,571,000   11,799,000    1,180,000    56,116,000    (17,633,000)       58,000       (92,000)
Treasury Stock Received
  from the Employee
  Stock Ownership Plan       (28,000)        -            -             -              -            7,000       (28,000)
Retirement of Treasury
  Stock                         -         (65,000)      (6,000)     (114,000)          -          (65,000)      120,000
Purchase of Treasury
  Stock                     (355,000)        -            -             -              -           92,000      (355,000)
Stock Issued Upon Exercise
  of Stock Options           107,000       84,000        8,000        99,000           -             -             -
Net Income                 7,049,000         -            -             -         7,049,000          -             -
                         -----------  -----------  -----------   -----------    -----------       -------      --------   

Balance, June 30, 1995    46,344,000   11,818,000    1,182,000    56,101,000    (10,584,000)       92,000      (355,000)
Stock Issued Upon
  Conversion of
  Debentures                  19,000        3,000         -           19,000           -             -             -
Treasury Stock Received
  from the Employee
  Stock Ownership Plan      (285,000)        -            -             -              -           56,000      (285,000)
Stock Issued Upon Exercise
  of Stock Options           440,000      159,000       16,000       366,000           -          (19,000)       58,000
Stock and Warrants Issued
  to Acquire Business      1,074,000      300,000       30,000     1,044,000           -             -             -
Stock Issued in Connection
  with Bank Refinancing      300,000      100,000       10,000       290,000           -             -             -
Net Loss                 (17,420,000)        -            -             -       (17,420,000)         -             -
                         -----------  -----------  -----------  ------------  -------------       -------   -----------   
Balance, June 30, 1996  $ 30,472,000   12,380,000  $ 1,238,000  $ 57,820,000  $ (28,004,000)      129,000   $  (582,000)
                         ===========  ===========  ===========  ============  =============       =======   ===========      
<FN>

                See notes to consolidated financial statements

</FN>
</TABLE>
<PAGE>

                     AEROFLEX INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>


                                                       Year Ended June 30,
                                               1996           1995           1994
                                               ----           ----           ----
<S>                                       <C>            <C>           <C>

Cash Flows From Operating Activities:
  Net income (loss)                       $(17,420,000)  $  7,049,000   $  6,037,000
  Adjustments to reconcile net income
    (loss) to net cash provided by
    operating activities:
      Special charge                        23,200,000           -              -
      Gain from discontinued operations           -          (462,000)      (187,000)
      Depreciation and amortization          3,091,000      3,133,000      2,931,000
      Gain on sale of securities              (533,000)          -              -
      Deferred income taxes                   (461,000)       (13,000)    (1,450,000)
      Other                                   (112,000)       (69,000)       186,000
Change in operating assets and
    liabilities net of effects from
    purchase of businesses:
      Decrease (increase) in accounts
        receivable                          (2,220,000)    (1,965,000)    (2,091,000)
      Decrease (increase) in inventories    (2,654,000)     2,263,000        565,000
      Decrease (increase) in prepaid
        expenses and other assets               (6,000)      (279,000)      (459,000)
      Increase (decrease) in accounts
        payable, accrued expenses and
        other long-term liabilities            434,000     (1,232,000)       949,000
      Increase (decrease) in income
        taxes payable                        1,189,000       (125,000)      (774,000)
                                           -----------    -----------    ----------- 
Net Cash Provided By
  Operating Activities                       4,508,000      8,300,000      5,707,000
                                           -----------    -----------    ----------- 
Cash Flows From Investing Activities:
  Payment for purchase of businesses,
    net of cash acquired                   (35,190,000)      (536,000)    (5,650,000)
  Net cash provided by
    discontinued operations                       -         3,058,000      5,643,000
  Capital expenditures                      (1,687,000)    (2,919,000)    (2,205,000)
  Proceeds from sale of property,
    plant and equipment                      2,318,000        182,000         27,000
  Net proceeds from sale of securities         533,000           -              -
  Decrease in invested cash                    709,000        194,000      1,904,000
                                           -----------    -----------    ----------- 
Net Cash Used In
  Investing Activities                     (33,317,000)       (21,000)      (281,000)
                                           -----------    -----------    ----------- 
Cash Flows From Financing Activities:
  Net proceeds from debenture offering            -              -         9,220,000
  Borrowings under debt agreements          27,250,000        293,000      1,991,000
  Net debt repayments                       (9,210,000)    (5,232,000)    (8,593,000)
  Bank debt financing costs                   (403,000)          -          (230,000)
  Purchase of treasury stock                      -          (355,000)          -
  Proceeds from the exercise of stock
    options                                    503,000        107,000         64,000
                                           -----------    -----------    ----------- 
Net Cash Provided By (Used In)
  Financing Activities                      18,140,000     (5,187,000)     2,452,000
                                           -----------    -----------    ----------- 
Net Increase (Decrease) In Cash and
  Cash Equivalents                         (10,669,000)     3,092,000      7,878,000
Cash and Cash Equivalents At Beginning
  Of Year                                   11,330,000      8,238,000        360,000
                                           -----------    -----------    ----------- 
Cash and Cash Equivalents At End Of Year   $   661,000    $11,330,000    $ 8,238,000
                                           ===========    ===========    =========== 

<FN>
                See notes to consolidated financial statements
</FN>
</TABLE>

<PAGE>

                     AEROFLEX INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                    Years Ended June 30, 1996, 1995 and 1994

 1. Summary of Significant Accounting Principles and Policies
    ---------------------------------------------------------
    Principles of Consolidation
    ---------------------------
    The accompanying  consolidated  financial statements include the accounts of
    Aeroflex Incorporated and its subsidiaries ("the Company"), all of which are
    wholly-owned.  The Company has  accounted for certain  subsidiaries,  namely
    telecommunication  systems  services (T-CAS Corp.) and commercial and custom
    envelopes  (Huxley  Envelope  Corp.),  as  discontinued  operations.   These
    subsidiaries have not been consolidated as part of the Company's  continuing
    operations (Note 4). All significant  intercompany balances and transactions
    have been eliminated.

    Use of Estimates
    ----------------
    The  preparation  of  financial  statements  in  conformity  with  generally
    accepted accounting  principles requires that management of the Company make
    a number of estimates  and  assumptions  relating to the reporting of assets
    and  liabilities  and the disclosure of contingent  assets and  liabilities.
    Among the more significant  estimates  included in the financial  statements
    are the estimated  costs to complete  contracts in process.  Actual  results
    could differ from those estimates.

    Cash and Cash Equivalents
    ------------------------- 
    The Company  considers all highly liquid  investments  having  maturities of
    three months or less at the date of acquisition to be cash equivalents.

    Inventories
    -----------
    Inventories are stated at the lower of cost (first-in, first-out) or market.

    Financial Instruments
    ---------------------
    The fair values of all financial instruments,  other than long-term debt and
    the  convertible  debentures (see Notes 9 and 10),  approximate  book values
    because of the short maturity of these instruments.

    Revenue and Cost Recognition on Contracts
    -----------------------------------------
    Revenue  and costs on  contracts  are  recognized  based upon  shipments  or
    billings for  manufacturing  contracts  and upon costs  incurred for certain
    engineering and support  services  contracts.  Estimated costs at completion
    are  based  upon  engineering  and  production  estimates.   Provisions  for
    estimated losses on contracts-in-process are recorded in the period in which
    such losses are first determined.

    Property, Plant and Equipment
    -----------------------------
    Property,   plant  and  equipment  are  stated  at  cost  less   accumulated
    depreciation  computed on a  straight-line  basis over the estimated  useful
    lives of the related assets.  Leasehold  improvements are amortized over the
    life of the lease or the estimated life of the asset, whichever is shorter.

    Research and Development Costs
    ------------------------------
    All  research and  development  costs are charged to expense as incurred and
    are classified as selling,  general and administrative  costs.  Research and
    development expenses were approximately $1,260,000, $2,389,000, and $694,000
    during the fiscal years 1996, 1995 and 1994, respectively.  See Note 2 for a
    discussion of purchased in-process research and development.


<PAGE>

    Intangible Assets
    -----------------
    Intangible assets are recorded at cost, less accumulated  amortization.  The
    excess of purchase price over the fair value of tangible  assets acquired is
    being  amortized on a  straight-line  basis over a period of 40 years except
    for certain  costs  allocated to existing  technology,  workforce  in-place,
    customer  relationships and patents which are amortized over 13 to 15 years,
    the  estimated  remaining  lives of the  intangibles  at the time  they were
    acquired  by  the   Company.   The  Company   periodically   evaluates   the
    recoverability  of the  carrying  value  of its  intangible  assets  and the
    related  amortization  periods.  The Company assesses the  recoverability of
    unamortized goodwill based on the undiscounted  projected future earnings of
    the  related  businesses.  As of June 30,  1996,  the cost in excess of fair
    value  of net  assets  of  businesses  acquired  consists  substantially  of
    $8,934,000  related  to the 1989  acquisition  of  Comstron  Corporation,  a
    manufacturer of frequency synthesizers, subsystems and components.

    Invested Cash
    -------------
    Invested cash consists of government securities and certificates of deposit,
    having original  maturities of greater than three months,  and is carried at
    cost, which approximates market.

    Income (Loss) Per Share
    -----------------------
    Income per share is  computed  based  upon the  weighted  average  number of
    common shares  outstanding  after giving  effect to the assumed  exercise of
    dilutive  stock options and warrants and, for fully  diluted  purposes,  the
    assumed conversion of debentures. Loss per share is computed based upon only
    the weighted average number of common shares outstanding.

    Income Taxes
    ------------
    The Company adopted Statement of Financial Accounting Standards ("SFAS") No.
    109, "Accounting for Income Taxes", in fiscal 1993.  Under SFAS No. 109,
    deferred tax assets and liabilities are measured based upon the differences
    between the financial accounting and tax bases of assets and liabilities.

    Reclassifications
    -----------------
    Reclassifications have been made to the 1995 and 1994 consolidated financial
    statements to conform to the 1996 presentation.

 2. Acquisition of Businesses
    -------------------------
    MIC
    ---
    Effective March 19, 1996, the Company acquired all of the outstanding  stock
    of MIC Technology Corporation ("MIC") for approximately $36,000,000 of cash,
    300,000  shares of common stock and warrants to purchase  400,000  shares of
    common stock (at exercise prices ranging from $7.05 to $7.50 per share). The
    purchase price was paid with available cash of approximately  $9,000,000 and
    borrowings   under  the  Company's  bank  loan  agreement  of  approximately
    $27,000,000.  The purchase  agreement also provides for a contingent payment
    of $4,000,000 due in November 1997 based upon certain operating results over
    an eighteen month period ending August 1997. MIC manufactures high frequency
    thin film circuits and interconnects for miniaturized,  high frequency, high
    performance  electronic  products  for growing  commercial  markets  such as
    wireless  communications,  satellite based communications  hardware and high
    technology  military  electronics.  The  acquired  company's  net sales were
    approximately $25,000,000 for its fiscal year ended October 31, 1995.

<PAGE>


    The Company  commissioned  an independent  asset valuation study of acquired
    tangible  and  identifiable  intangible  assets  to  serve  as a  basis  for
    allocation of the purchase price. Based on this study, the Company allocated
    the purchase price as follows:
<TABLE>
          <S>                                     <C>
          Net tangible assets                     $  6,237,000
          Identifiable intangible assets             8,406,000
          In-process research and developme         23,200,000
                                                  ------------
                                                  $ 37,843,000
                                                  ============
</TABLE>


    The  identifiable  intangible  assets  which  include  existing  technology,
    customer  relationships  and  assembled  work force will be  amortized  on a
    straight-line basis over thirteen years based on the study described  above.
    The acquired in-process  research  and  development  is not  considered  to 
    have  reached technological   feasibility  and,  in  accordance  with       
    generally  accepted accounting  principles,  the  value of such has been  
    expensed  in the third quarter of fiscal 1996.

    Summarized  below are the  unaudited  pro forma results of operations of the
    Company as if MIC had been acquired at the  beginning of the fiscal  periods
    presented.  The $23,200,000 write-off has been included in the June 30, 1996
    pro  forma  loss but not the June 30,  1995  pro  forma  income  in order to
    provide comparability to the respective historical periods.

<TABLE>
<CAPTION>
                                              Pro Forma Year Ended
                                                    June 30,
                               
                                           1996               1995
                                           ----               ----  
                                       (in thousands, except per share data)

<S>                                     <C>                 <C> 


    Net Sales                           $ 90,097             $ 95,300
    Income (Loss) From Continuing
      Operations                         (19,392)               6,729
    Net Income (Loss)                    (19,392)               7,191

    Earnings (Loss) Per Share
      Primary
        Continuing Operations           $ (1.62)             $    .53
        Net Income (Loss)                 (1.62)                  .56
      Fully Diluted
        Continuing Operations                *                    .51
        Net Income                           *                    .54

<FN>
     * Due to the loss,  all options,  warrants and  convertible  debentures are
anti-dilutive.
</FN>
</TABLE>

    Lintek
    ------
    In January 1995, the Company acquired substantially all of the net operating
    assets of Lintek, Inc. ("Lintek") for $537,000 plus contingent consideration
    based on the  next  five  years'  earnings  to a  maximum  of an  additional
    $675,000.  An additional  $63,000 of consideration was earned as of December
    31, 1995 and paid in February 1996. Such amount,  and any further contingent
    consideration earned, will be treated as cost in excess of fair value of net
    assets  acquired.  Lintek  designs,  develops and  manufactures  radar cross
    section and antenna pattern  measurement systems for commercial and military
    applications,  as well as surface penetrating radars. The acquired company's
    net sales were  approximately  $2,600,000  for the year ended  December  31,
    1994. On a pro forma basis, had the Lintek acquisition taken place as of the
    beginning of the periods presented,  results of operations for those periods
    would not have been materially affected.

<PAGE>

    Circuit Tech
    ------------ 
    Effective January 1, 1994, the Company acquired substantially all of the net
    operating  assets  of  the  microelectronics  division  of  Marconi  Circuit
    Technology   Corporation   ("Circuit   Tech")  for  $5,650,000  and  assumed
    liabilities  of  $3,115,000.  The purchase was financed  through  borrowings
    under  the  Company's  revolving  line of  credit  agreement.  The  acquired
    division's  net  sales  of   microelectronic   products  were  approximately
    $17,500,000 for the twelve months ended December 31, 1993.

    Summarized  below are the  unaudited  pro forma results of operations of the
    Company as if Circuit Tech had been  acquired at the beginning of the fiscal
    period presented:

<TABLE>
<CAPTION>
                                         Pro Forma Year Ended
                                               June 30,
                                         ---------------------
                                                 1994
                                                 ----
                                 (in thousands, except per share data)
      <S>                                    <C>

      Net Sales                              $ 73,757
      Income From
       Continuing Operations                    5,703
      Net Income                                5,890

      Earnings Per Share
       Primary
         Income From Continuing Operations     $  .54
         Net Income                               .56
       Fully Diluted
         Income From Continuing Operations        .48
         Net Income                               .50

</TABLE>

    The pro forma financial  information presented above for the MIC and Circuit
    Tech  acquisitions  is not  necessarily  indicative of either the results of
    operations that would have occurred had the acquisitions  taken place at the
    beginning  of the periods  presented or of future  operating  results of the
    combined companies.

    The acquisitions have been accounted for as purchases and, accordingly,  the
    acquired  assets  and  liabilities  assumed  have  been  recorded  at  their
    estimated fair values at the respective dates of acquisition.  The operating
    results of MIC,  Lintek and Circuit  Tech are  included in the  consolidated
    statements of operations from the respective acquisition dates.

 3. Restructuring Charge
    --------------------
    In March 1995, the Company  adopted a plan to  consolidate  its Puerto Rican
    manufacturing  operations  into its existing  facilities in New York and New
    Jersey. The Company has ceased  manufacturing  operations in Puerto Rico. In
    connection  with  this  restructuring,  the  Company  recorded  a charge  to
    earnings of $1,669,000 in fiscal 1995,  representing costs of abandonment of
    leasehold  improvements,  severance costs for  approximately  100 employees,
    lease  termination  costs,  write-down of excess equipment and other related
    costs.  Approximately  $597,000  of this  amount  were  non-cash  costs  and
    approximately   $100,000  remains  unpaid.   Expenditures   related  to  the
    restructuring  have  been  consistent  in all  material  respects  with  the
    original charges taken.

 4. Discontinued Operations
    ----------------------- 
    In November  1993, the Company sold  substantially  all of the net operating
    assets of its wholly-owned subsidiary, Huxley Envelope Corp. ("Huxley"), for
    $5,550,000.   Huxley  is  a  manufacturer   of  specialized   envelopes  for
    high-volume  direct-mail  users.  The sale did not include Huxley's New York
    City  manufacturing  facility which was sold in the fourth quarter of fiscal
    1995 for approximately $2,400,000.  The sale of the facility, along with the
    resolution of certain other contingencies,  resulted in a net of tax gain of
    $240,000.

    Effective  June 30, 1991,  the Board of Directors of the Company  approved a
    formal plan to discontinue  the operations of its  wholly-owned  subsidiary,
    T-CAS Corp.  ("T-CAS"),  which was involved in the design and implementation
    of telecommunication  and electronic systems. The plan called for completion
    of existing contracts and an orderly  dissolution.  As of June 30, 1993, all
    contracts were completed.

    In September  1993, the Company  entered into an agreement with the U.S. Air
    Force in full  settlement of claims  against the U.S. Air Force on two T-CAS
    telecommunication  contracts.  The  settlement  represents  a  final  mutual
    release of all claims  between the parties  relative to these two contracts.
    In May 1995,  the Company  received  $170,000 in settlement of another claim
    against a former customer. These settlements,  together with other unrelated
    settlements of claims and adjustments of previously  recorded loss reserves,
    resulted in after tax gains of $2,295,000 and $222,000,  which were included
    in  discontinued  operations  in the first quarter of fiscal 1994 and fourth
    quarter of fiscal 1995, respectively.

    Huxley  and  T-CAS  have  been  reported  as  discontinued  operations  and,
    accordingly,  the Company's  equity earnings (loss) from these  subsidiaries
    and the estimated gain (loss) on disposal,  sale or discontinuance have been
    reported separately from continuing operations.

    The income from discontinued operations is as follows:

<TABLE>
<CAPTION>

                                   Year Ended June 30,

                                  1995            1994
                                  ----            ----  

<S>                             <C>          <C> 
    Operating Revenues:
        Huxley                  $    -        $  4,868,000
        T-CAS                        -           2,195,000
                                ------------  ------------    
                                $    -        $  7,063,000
                                ============  ============    

    Income (loss) from 
      operations (net of taxes):
        Huxley                  $    -        $   (187,000)
                                ------------  ------------    


    Estimated gain (loss) 
      on disposition (net of tax):
        Huxley                       240,000    (1,921,000)
        T-CAS                        222,000     2,295,000
                                ------------  ------------    
                                     462,000       374,000
                                ------------  ------------    
    Income from discontinued
      operations                $    462,000  $    187,000
                                ============  ============    
</TABLE>


    Intercompany   interest   expense  has  been  allocated  to  the  loss  from
    discontinued   operations   based  upon  the  net  assets  of   discontinued
    operations.

 5. Invested Cash
    -------------
    Invested cash represents  funds held in qualified  Puerto Rican  investments
    which  enabled the Company to take  advantage of reduced  withholding  taxes
    when the earnings from its subsidiary in Puerto Rico were repatriated. These
    funds are currently  invested in government  securities and  certificates of
    deposit.  Despite the cessation of operations in Puerto Rico, the funds will
    be maintained in such investments for the required statutory periods through
    the year 1999.



<PAGE>


 6. Inventories
    -----------
    Inventories consist of the following:
<TABLE>
<CAPTION>
                                                  June 30,
                                           1996                1995
                                           ----                ----     
<S>                                   <C>                <C> 

    Raw materials                     $  9,352,000        $  5,509,000
    Work-in-process                      5,301,000           3,398,000
    Finished goods                       2,263,000           3,423,000
                                      ------------        ------------          
                                      $ 16,916,000        $ 12,330,000
                                      ============        ============
</TABLE>
    Inventories  include  contracts-in-process  of $2,269,000  and $1,076,000 at
    June  30,  1996 and  1995,  respectively,  which  consist  substantially  of
    unbilled material,  labor and overhead costs that are or were expected to be
    billed during the succeeding fiscal year.

 7. Property, Plant and Equipment
    -----------------------------
    Property, plant and equipment consists of the following:

<TABLE>
<CAPTION>
                                                  June 30,
                                           1996                1995
                                           ----                ----  
<S>                                   <C>                  <C>   
    Land                              $    725,000        $    725,000
    Building and leasehold
      improvements                      11,370,000          11,141,000
    Machinery, equipment, tools
      and dies                          17,293,000          18,494,000
    Furniture and fixtures               5,070,000           5,339,000
    Assets recorded under
      capital leases                     2,707,000           2,160,000
    Transportation equipment                63,000              59,000
                                      ------------        ------------    
                                        37,228,000          37,918,000
 
    Less accumulated depreciation
      and amortization                  22,374,000          24,059,000
                                      ------------        ------------    
                                      $ 14,854,000        $ 13,859,000
                                      ============        ============
</TABLE>
    
    At June 30, 1996, the Company had a commitment of  approximately  $1,700,000
    for the acquisition of machinery and equipment.

 8. Accrued Expenses and Other Current Liabilities
    ----------------------------------------------
    Accrued  expenses and other current  liabilities  include accrued  salaries,
    wages and other  compensation  of $2,789,000 and $2,380,000 at June 30, 1996
    and 1995, respectively.

 9. Long-Term Debt and Credit Arrangements
    --------------------------------------
    Long-term debt consists of the following:

<PAGE>

<TABLE>
<CAPTION>

                                                   June 30,
                                           1996               1995
                                           ----               ----
<S>                                   <C>                <C> 

    Revolving credit and term
      loan agreement (a)              $ 22,200,000        $       -
    Capitalized lease
      obligations (b)                    2,047,000           1,795,000
    Bank loans (c)                         187,000             822,000
    Equipment loan (d)                        -                900,000
    Other                                  162,000             270,000
                                      ------------        ------------    
                                        24,596,000           3,787,000
    Less current maturities              4,259,000           1,936,000
                                      ------------        ------------    
                                      $ 20,337,000        $  1,851,000
                                      ============        ============
</TABLE>
    
    (a) As of March 15, 1996, the Company  replaced a previous  agreement with a
    revised  revolving  credit and term loan  agreement  with two banks which is
    secured by substantially all of the Company's assets. The agreement provides
    

<PAGE>


    for a revolving credit line of $22,000,000, which expires on March 31, 1999,
    and a term loan of  $16,000,000.  The term loan is payable in quarterly 
    principal installments  of $900,000  with final  payment on September  30,  
    2000.  The interest  rate on  borrowings  under  this  agreement  is at  
    various  rates depending upon certain financial ratios, with the present 
    rate substantially equivalent  to the  prime  rate  (8.25% at June 30,  
    1996)  plus 3/4% on the revolving  credit  borrowings  and 1% on the  term  
    loan  outstandings.  The Company paid a facility fee of $200,000 and 100,000
    shares of common stock, and is  required  to pay a  commitment  fee of 1/2% 
    per annum of the average unused  portion of the  revolving  credit  line.  
    An  additional  payment of $125,000 is payable if the term loan is greater 
    than  $5,000,000 at December 31, 1997.

    The  terms  of the  agreement  require  compliance  with  certain  covenants
    including  minimum  consolidated  tangible  net worth and  pretax  earnings,
    maintenance of certain financial ratios, limitations on capital expenditures
    and  indebtedness  and  prohibition  of the  payment of cash  dividends.  In
    connection  with the purchase of commodities for use in  manufacturing,  the
    Company has a letter of credit facility of $1,600,000. At June 30, 1996, the
    Company's   available   unused   line  of  credit  was   $12,150,000   after
    consideration  of the  letter  of  credit.  The  Company  believes  that the
    carrying amount of this debt approximates fair value since the interest rate
    is variable  and the  margins are  consistent  with those  available  to the
    Company under similar terms.

    (b) The Company has various  capitalized  lease  obligations  with financial
    institutions  which have  various  terms  through  2000 and  interest  rates
    ranging from 7.06% to 9.25%.

    (c) The Company has loans with a bank bearing interest at rates ranging from
    6.13% to 6.38%.  These loans  mature at various  dates  through 1999 and are
    fully collateralized by the invested cash.

    (d) The Company had a loan with a financial  institution bearing interest at
    a floating  rate of 5/8% over the prime  rate  which was  secured by certain
    machinery and equipment. The loan was fully repaid in July 1995.

        Aggregate long-term debt as of June 30, 1996 matures in each fiscal year
        as follows:
<TABLE>
                  <S>               <C> 
                  1997...............$ 4,259,000
                  1998...............  4,195,000
                  1999............... 12,861,000
                  2000...............  3,281,000                                                                 ----------- 
                  2001...............       -
                  Thereafter.........       -
                                     -----------
                                     $24,596,000
                                     ===========     
</TABLE>

    Interest paid was  $1,584,000,  $1,333,000 and  $1,435,000  during the years
    ended June 30, 1996, 1995 and 1994, respectively.

10. Senior Subordinated Convertible Debentures
    ------------------------------------------ 
    During June 1994,  the Company  completed  a sale of  $10,000,000  principal
    amount of 7-1/2%  Senior  Subordinated  Convertible  Debentures  to non-U.S.
    persons.  The debentures are due June 15, 2004 subject to prior sinking fund
    payments of 10%, 10%, 15%, and 15% of the principal  amount on September 15,
    2000, 2001, 2002 and 2003, respectively. The debentures are convertible into
    the Company's  common stock at a price of $5-5/8 per share.  The Company may
    redeem the debentures at a price of 106% of the principal amount,  declining
    by 1.5 points per year  beginning June 15, 1997 to 100% at June 15, 2000 and
    thereafter. The net proceeds from the offering were used initially to retire
    certain  bank  indebtedness  and for  general  working  capital  with excess
    proceeds  placed in  temporary  short term bank  related  investments  until
    ultimately  used  for  the  purchase  of MIC.  The  cost  of  issuing  these
    debentures,   $947,000,  included  a  6%  fee  paid  and  100,000  warrants,
    exercisable at $6.75 per share,  issued to the placement agent.  This amount
    is  included in the  Consolidated  Balance  Sheet  under the caption  "Other
    Assets" and is being amortized over the term of the debentures as interest

<PAGE>

                                     
    expense.  As of June 30,  1996,  $19,000  principal amount of bonds has 
    been converted into common stock. The Company  estimates the fair value of 
    the debentures as of June 30,  1996 to be approximately $11,229,000 based 
    on quoted market prices.

    During fiscal 1993, the Company  completed a sale of $6,870,000 of principal
    amount of 7% Convertible Senior Subordinated Debentures. During fiscal 1994,
    the Company called for redemption all of the outstanding  debentures at 109%
    of the principal amount.  The debentures were convertible into the Company's
    common stock at a price of $2.25 per share.  All but $8,000 of the principal
    amount of debentures  had been  presented for  conversion,  resulting in the
    issuance of  approximately  3,050,000 shares of common stock. The $8,000 was
    redeemed and the issue was retired.

11. Stockholders' Equity
    --------------------

    (a)  Stock Option Plans
         ------------------ 
    Under stock option plans approved by the Company's shareholders, options may
    be granted to purchase shares of the Company's  common stock  exercisable at
    prices  equal to the fair market value on the date of grant.  The  Incentive
    Stock Option Plan,  which  expired in September  1991,  provided for options
    which became exercisable in two or three equal annual installments beginning
    one year  from the date of grant and  expired  five  years  from the date of
    grant.  During 1990, the Company's  shareholders  approved the Non-Qualified
    Stock Option Plan which provides for options which become exercisable in one
    or more  installments  and  expire  five  years  from the date of grant.  In
    December  1993,  the Board of Directors  adopted the Outside  Director Stock
    Option Plan which  provides  for options to  non-employee  directors,  which
    become  exercisable in three installments and expire ten years from the date
    of grant. In November 1994, the shareholders approved this plan and the 1994
    Non-Qualified  Stock  Option Plan which  provides  for options  which become
    exercisable in one or more  installments and expire five years from the date
    of grant.

    Additional  information  with respect to the Company's stock option plans is
    as follows:
<TABLE>
<CAPTION>
                                      Shares          Shares
                       Range of        Under         Available
                       Exercise     Outstanding     for Future
                        Prices        Options         Options
                       --------     -----------     -----------
<S>                   <C>            <C>            <C>
  
       Balance,
       July 1,
        1993          $1.50-$4.25   1,370,000         377,000
       Authorized          -             -            250,000
       Granted        $2.38-$4.70     440,000        (440,000)
       Canceled          $4.50        (60,000)         60,000
       Exercised      $2.25-$2.63     (25,000)           -
                      -----------   ----------       --------
       Balance,
       June 30,
        1994          $1.50-$4.70   1,725,000         247,000
       Authorized          -             -          1,500,000
       Granted        $3.88-$4.18   1,160,000      (1,160,000)
       Canceled       $2.63-$3.88    (209,000)        100,000
       Exercised      $2.25-$3.63     (84,000)           -
                      -----------   ----------       --------
       Balance,
       June 30,
        1995          $1.50-$4.70   2,592,000         687,000
       Granted        $3.75-$5.38     685,000        (685,000)
       Canceled       $2.63-$3.88     (68,000)         68,000
       Exercised      $2.25-$3.88    (191,000)           -
                      -----------   ----------       --------
       Balance,
       June 30,
        1996          $1.50-$5.38   3,018,000          70,000
                      ===========   ==========       ========
</TABLE>

<PAGE>

    At June 30, 1996  options to purchase  approximately  2,092,000  shares were
    exercisable at prices ranging from $1.50 to $4.95.

    The Company has also issued to employees,  who are not  executive  officers,
    options to purchase 275,000 shares of common stock  exercisable at $4.00 per
    share that are not under an approved plan.

    In October 1995,  the  Financial  Accounting  Standards  Board (FASB) issued
    Statement No. 123, "Accounting for Stock-Based  Compensation," which must be
    adopted  by the  Company  in fiscal  1997.  The  Company  has  chosen not to
    implement the fair value based accounting method for employee stock options,
    but has elected to disclose,  commencing with the fiscal 1997 Annual Report,
    the pro forma net income and  earnings  per share as if such method had been
    used to account for stock-based  compensation cost as described in Statement
    No. 123.

    (b)  Shareholders' Rights Plan
         -------------------------
    In August 1988, the Company's  Board of Directors  approved a  Shareholders'
    Rights Plan which provided for a dividend distribution of one right for each
    share to  holders  of record of the  Company's  common  shares on August 31,
    1988. The rights will become exercisable only in the event a person or group
    accumulates  20 percent or more of the Company's  common  shares,  or if any
    person  or group  announces  an offer  which  would  result  in it owning 20
    percent or more of the common  shares.  The rights  will  expire  August 30,
    1998. Each right will entitle the holder to buy one one-hundredth of a share
    of a new  series of  Series A Junior  Participating  Preferred  Stock of the
    Company at the price of $25. In addition, upon the occurrence of a merger or
    other  business  combination,  or  the  acquisition  by a  person  or  group
    ("Acquiring Person") of 25 percent or more of the common shares,  holders of
    the rights,  other than the Acquiring  Person,  will be entitled to purchase
    either common shares of the Company or common shares of the Acquiring Person
    at half their market value.

    The Company will be entitled to redeem the rights for $0.01 per right at any
    time until the tenth day following a public  announcement of the acquisition
    of a 20 percent position in its common shares.

12. Income Taxes
    -------------
    The provision (benefit) for income taxes consists of the following:

<TABLE>
<CAPTION>

                                          Year Ended June 30,
                                     1996          1995          1994
                                     ----          ----          ----  
<S>                              <C>           <C>           <C> 

       Current: 
         Federal                 $ 1,166,000   $   307,000   $   229,000
         State and local             569,000       454,000       379,000
         U.S. Territory                 -          102,000        36,000
                                 -----------   -----------   -----------
                                   1,735,000       863,000       644,000
                                 -----------   -----------   -----------
       Deferred:
         Federal                    (776,000)       43,000    (1,238,000)
         State and local             201,000       (54,000)     (275,000)
         U.S. Territory              114,000        (2,000)       63,000
                                 -----------   -----------   -----------
                                    (461,000)      (13,000)   (1,450,000)
                                 -----------   -----------   -----------
                                 $ 1,274,000   $   850,000   $  (806,000)
                                 ===========   ===========   ===========
</TABLE>

<PAGE>
    The provision  (benefit) for income taxes varies from the amount computed by
    applying the U.S.  Federal income tax rate to income (loss) from  continuing
    operations before income taxes as a result of the following:
<TABLE>
<CAPTION>
                                          Year Ended June 30,
                                     1996          1995          1994
                                     ----          ----          ----
<S>                              <C>           <C>           <C> 
       Tax at statutory rate     $(5,490,000)  $ 2,529,000   $ 1,715,000
       Non-deductible special
        charge (Note 2)            7,888,000          -             -
       Utilization of net
        operating loss
        carryforwards             (1,437,000)   (1,702,000)   (1,105,000)
       Reassessment of valuation
        allowance                       -             -       (1,716,000)
       State, local and U.S.
        Territory income tax         376,000       392,000       318,000
       Exemption of Puerto Rican
        subsidiary's earnings from
        U.S. Federal income tax         -          (17,000)     (540,000)
       Withholding tax on
        repatriation of
        Puerto Rican source
        earnings                        -           33,000       209,000
       Alternative minimum
        tax                             -           97,000       156,000
       Utilization of capital
         loss carryforwards         (181,000)         -             -
       Amortization of goodwill      104,000       104,000       104,000
       Officers' life insurance
        premiums and (proceeds)       21,000      (658,000)       46,000
       Other                          (7,000)       72,000         7,000
                                  ----------   -----------   -----------
                                  $1,274,000   $   850,000   $  (806,000)
                                  ==========   ===========   ===========
</TABLE>
    At June 30, 1996 and 1995 the deferred tax assets and liabilities  consisted
of:
<TABLE>
<CAPTION>
                                                             June 30,
                                                       1996            1995
                                                       ----            ----
<S>                                                <C>             <C> 
       Accounts receivable                         $    139,000    $    154,000
       Inventories                                    1,604,000       2,239,000
       Accrued expenses                                 128,000         169,000
       Less valuation allowance                            -         (1,371,000)
                                                   ------------    ------------
         Current assets                               1,871,000       1,191,000
       Tollgate taxes                                      -           (724,000)
                                                   ------------    ------------
         Net current assets                           1,871,000         467,000
                                                   ------------    ------------
       Other long-term liabilities                      155,000         358,000
       Unrealized capital loss                        1,315,000       1,598,000
       Tax loss carryforwards                         2,972,000       5,319,000
       Tax credit carryforwards                       2,449,000       1,530,000
       Capital loss carryforwards                     1,670,000       2,768,000
       Less valuation allowance                      (3,884,000)     (9,588,000)
                                                   ------------    ------------
         Non-current assets                           4,677,000       1,985,000
                                                   ------------    ------------
       Property, plant and equipment                   (966,000)     (1,169,000)
       Intangibles                                   (3,838,000)       (215,000)
       Other                                            (45,000)        (12,000)
                                                   ------------    ------------
         Long-term liabilities                       (4,849,000)     (1,396,000)
                                                   ------------    ------------
         Net non-current assets (liabilities)          (172,000)        589,000
                                                   ------------    ------------
           Total                                   $  1,699,000    $  1,056,000
                                                   ============    ============
</TABLE>

<PAGE>

    In accordance with SFAS No. 109, the Company  records a valuation  allowance
    against  deferred  tax assets if it is more likely than not that some or all
    of the deferred  tax asset will not be realized.  The income tax benefit for
    the year ended June 30, 1994  included  $1,716,000  related to a decrease in
    the valuation allowance against unrealized tax loss carryforwards,  since it
    was considered more likely than not that such assets would be realized.  The
    valuation  allowance decreased by $7,075,000 during fiscal 1996 primarily as
    a result of the acquisition of MIC and the utilization of net operating loss
    carryforwards.  In  connection  with the  acquisition  of MIC (Note 2),  the
    Company  recorded  approximately  $3,800,000  of  deferred  tax  liabilities
    related to identifiable  intangible  assets which are not deductible for tax
    purposes.  Concurrently, the Company reduced its valuation allowance against
    its deferred tax assets by the same amount to  recognize  the net  operating
    loss carryforwards that can offset these deferred tax liabilities.

    At June 30,  1996,  the  Company had net  operating  loss  carryforwards  of
    approximately  $8,000,000  for  Federal  income tax  purposes  which  expire
    through 2006.

    For fiscal 1995 and prior  years,  the  earnings of Aeroflex  International,
    Inc. (the Company's Puerto Rican subsidiary) were substantially  exempt from
    United States income taxes.  These earnings were also partially  exempt from
    Puerto Rican income taxes. As a result of the consolidation of the Company's
    Puerto Rican  operations into its domestic  facilities (Note 3), the Company
    no longer has this partial exemption from income taxes.

    The Company is undergoing  routine audits by various  taxing  authorities of
    several of its state and local income tax returns covering different periods
    from 1993 to 1995.  Management  believes that the probable  outcome of these
    various  audits  should not  materially  affect the  consolidated  financial
    statements of the Company.

    The Company made income tax payments of $588,000,  $1,004,000 and $1,432,000
    and received refunds of $268,000,  $16,000 and $9,000 during the years ended
    June 30, 1996, 1995 and 1994, respectively.

13. Employment Contracts and Life Insurance Proceeds
    ------------------------------------------------

    In July 1994, the Company entered into employment agreements with certain of
    its  officers  for the period July 1, 1994 through June 30, 1999 with annual
    remuneration  ranging  from  $200,000  to  $250,000,  plus  cost  of  living
    adjustments and additional  compensation based upon earnings of the Company.
    Future  aggregate  minimum  payments under these  contracts are $739,000 per
    year.  In  addition,  these  officers  have the  option to  terminate  their
    employment  agreements upon change in the present control of the Company, as
    defined,  and  receive  lump  sum  payments  equal  to  three  times  annual
    compensation, as defined.

    During fiscal 1995, the Company received $2,000,000 of insurance proceeds on
    the death of the Company's former chairman.

14. Employee Benefit Plans
    ----------------------
 
    The Company had  established an Employee  Stock  Ownership Plan ("the ESOP")
    which  covered   substantially  all  employees  not  covered  by  collective
    bargaining agreements and who meet certain service requirements.  The annual
    contribution to the ESOP was determined by the Company's Board of Directors.
    For the plan  years  ended  December  31,  1995,  1994 and 1993 the Board of
    Directors did not elect to make a contribution to the ESOP. During 1995, the
    Company received a favorable  determination letter from the Internal Revenue
    Service for the termination of the ESOP and completed the formal termination
    of the ESOP in December 1995.


<PAGE>


    The  Aeroflex  Incorporated  Employees'  401(k) Plan ("the ARX  401(k)") was
    established  pursuant to Section  401(k) of the Internal  Revenue Code.  All
    employees of the Company and certain  subsidiaries  who are not members of a
    collective  bargaining  agreement may  participate  in the ARX 401(k).  Each
    participant   has  the  option  to  contribute  a  portion  of  his  or  her
    compensation.

    For each of the 1996, 1995 and 1994 calendar  years,  the Board of Directors
    has elected to provide an employer  contribution,  which vests  immediately,
    equal to 30% of employee  contributions subject to certain limitations.  The
    ARX 401(k)  expense for the fiscal years ended June 30, 1996,  1995 and 1994
    was $230,000, $219,000, and $160,000, respectively.

    Employees  of MIC  Technology,  who are  excluded  from the ARX 401(k),  are
    eligible to  participate  in the MIC 401(k) Plan and MIC Profit Sharing Plan
    ("the MIC  Plans").  In  addition  to  contributing  a portion of his or her
    compensation and receiving an employer contribution, eligible employees also
    receive  an  allocation  of a  discretionary  share  of the  MIC  Technology
    profits.  The MIC Plans' expense was $76,000 for the period from acquisition
    to June 30, 1996.

    Effective January 1, 1994, the Company established a Supplemental  Executive
    Retirement Plan ("the SERP") which provides retirement, death and disability
    benefits to certain of its  officers.  The SERP expense for the fiscal years
    ended June 30, 1996 and 1995 was $217,000 and $347,000, respectively.

15. Commitments and Contingencies
    -----------------------------
    a.  Operating Leases
        ----------------
    Several of the  Company's  operating  facilities  and certain  machinery and
    equipment are leased under agreements  expiring through 2003. The leases for
    machinery and equipment  generally  contain  options to purchase at the then
    fair market value of the related leased assets.

    Future minimum  payments under  operating  leases as of June 30, 1996 are as
    follows for the fiscal years:

<TABLE>
                  <S>                  <C> 

                   1997...............$ 1,232,000  
                   1998...............    975,000  
                   1999...............    603,000  
                   2000...............    500,000       
                   2001...............    481,000
                   Thereafter.........    908,000
                                      -----------         
                                      $ 4,699,000
                                      ===========   
</TABLE>
 
    Rental expense was $790,000,  $837,000 and $647,000  during the fiscal years
    1996, 1995 and 1994, respectively.

    b.  Legal Matters
        -------------
    A subsidiary of the Company whose  operations were  discontinued in 1991, is
    one of several  defendants  named in a personal  injury action  initiated in
    August,  1994, by a group of plaintiffs.  The plaintiffs are seeking damages
    which  cumulatively may exceed $500 million.  The complaint  alleges,  among
    other  things,  that the  plaintiffs  suffered  injuries  from  exposure  to
    substances  contained  in  products  sold  by the  subsidiary  to one of its
    customers.  Considering  its  various  defenses,  together  with its product
    liability insurance, in the opinion of management of the Company the outcome
    of the action  against its  subsidiary  will not have a  materially  adverse
    effect on the Company's consolidated financial statements.

    The Company is involved in various other routine legal  matters.  Management
    believes the outcome of these  matters  will not have a  materially  adverse
    effect on the Company's consolidated financial statements.

<PAGE>


16. Business Segments
    -----------------
    The Company's business segments of continuing  operations and major products
    included in each segment, are as follows:

    Electronics:                        Isolator Products:
    ------------                        -----------------
    a) Microelectronics (Circuit        a) Commercial spring and rubber
       Technology and MIC Technology)      isolators (VMC) 
    b) Instrument products              b) Industrial spring and rubber 
       (Comstron and  Lintek)              isolators (Korfund)
    c) Motion Control Systems           c) Military wire-rope isolators
       - Scanning devices                   (Aeroflex International)
       - Stabilization and tracking
         devices
       - Magnetic devices
       - Electronic control systems

    The Company is a manufacturer of advanced  technology systems and components
    primarily for government and defense contractors. Approximately 65%, 74% and
    72% of the  Company's  sales  for the  fiscal  years  1996,  1995 and  1994,
    respectively,  were to agencies of the United States  government or to prime
    defense contractors or subcontractors of the United States government.
<TABLE>
<CAPTION>
                                                     Year Ended June 30,
     Business Segment Data:                   1996           1995           1994
                                              ----           ----           ----
<S>                                       <C>            <C>            <C>
     Net sales:
       Electronics                        $ 58,523,000   $ 55,607,000   $ 51,585,000
       Isolator Products                    15,844,000     15,506,000     14,017,000
                                          ------------   ------------   ------------   
         Net sales                        $ 74,367,000   $ 71,113,000   $ 65,602,000
                                          ============   ============   ============   
     Operating profit (loss):
       Electronics                        $  8,112,000   $  8,103,000   $  6,315,000
       Isolator Products                     2,150,000      2,377,000      2,157,000
       General corporate expenses           (2,344,000)    (2,661,000)    (2,252,000)
                                          ------------   ------------   ------------   
                                             7,918,000      7,819,000      6,220,000
       Special Charge (1)                  (23,200,000)          -              -
       Restructuring costs (2)                    -        (1,669,000)          -
       Interest expense                     (1,939,000)    (1,464,000)    (1,440,000)
       Interest and other income             1,075,000      2,751,000        264,000
                                          ------------   ------------   ------------   
         Income (loss) from continuing
          operations before income taxes  $(16,146,000)  $  7,437,000   $  5,044,000
                                          ============   ============   ============   
     Identifiable assets:
       Electronics                        $ 66,799,000   $ 48,055,000   $ 45,068,000
       Isolator Products                     9,752,000     10,159,000     11,244,000
       Corporate                             4,618,000     13,722,000     14,704,000
                                          ------------   ------------   ------------   
         Total assets                     $ 81,169,000   $ 71,936,000   $ 71,016,000
                                          ============   ============   ============   
     Capital expenditures:
       Electronics                        $  1,363,000   $  2,348,000   $  1,914,000
       Isolator Products                       315,000        554,000        289,000
       Corporate                                 9,000         17,000          2,000
                                          ------------   ------------   ------------   
         Total capital expenditures       $  1,687,000   $  2,919,000   $  2,205,000
                                          ============   ============   ============   
     Depreciation and amortization
      expense:
       Electronics                        $  2,447,000   $  2,388,000   $  2,064,000
       Isolator Products                       535,000        717,000        840,000
       Corporate                               109,000         28,000         27,000
                                          ------------   ------------   ------------   
         Total depreciation and
          amortization                    $  3,091,000   $  3,133,000   $  2,931,000
                                          ============   ============   ============   

<PAGE>

<FN>

    (1) The  special  charge  for  the  write-off  of  in-process  research  and
        development  acquired in the  purchase of MIC  Technology  is  allocable
        fully to the electronics segments.
    (2) Approximately  35% and 65% of the  restructuring  charge is allocable to
        the electronics and isolator products segments, respectively.
</FN>
</TABLE>

<PAGE>

Quarterly Financial Data (Unaudited):
- ------------------------------------
(In thousands except per share data and footnotes)

<TABLE>
<CAPTION>
                                             Quarter                    Year Ended
1996                          First     Second     Third      Fourth      June 30
- ----                          -----     ------     -----      ------    -----------    
<S>                         <C>        <C>        <C>        <C>        <C> 


Net Sales                   $ 13,149   $ 15,195   $ 15,956   $ 30,067   $ 74,367
Gross Profit                   4,069      4,560      5,016      9,652     23,297
Net Income (Loss) (1)(2)    $    607   $    998   $(22,084)  $  3,059   $(17,420)
                            ========   ========   ========   ========   ========
Income (Loss) Per Share:
  Primary (1)(2)              $  .05     $  .08     $(1.85)    $  .23     $(1.46)
                            ========   ========   ========   ========   ========
  Fully Diluted     (2)       $  .05     $  .08        (3)     $  .21        (3)
                            ========   ========              ======== 

</TABLE>

<TABLE>
<CAPTION>
                                            Quarter                     Year Ended
1995                          First     Second     Third      Fourth      June 30
- ----                          -----     ------     -----      ------    -----------    
<S>                         <C>        <C>        <C>        <C>        <C> 

Net Sales                   $ 14,027   $ 15,821   $ 19,750   $ 21,515   $ 71,113
Gross Profit                   4,385      5,052      6,762      7,372     23,571
Income From
  Continuing Operations     $    715   $  3,084   $    683   $  2,105   $  6,587
    (4)(5)
Income From Discontinued
  Operations                    -          -          -           462        462
                            
                            --------   --------   --------   --------   --------
Net Income                  $    715   $  3,084   $    683   $  2,567   $  7,049
                            ========   ========   ========   ========   ========
Income Per Share:
  Primary:
    Continuing Operations    $ .06      $ .25      $ .06      $ .17      $ .53
      (4)(5)
    Discontinued Operations     -          -          -         .04        .04
                            --------   --------   --------   --------   --------
    Net Income               $ .06      $ .25      $ .06      $ .21      $ .57
                            ========   ========   ========   ========   ========
  Fully Diluted:
    Continuing Operations    $ .06      $ .23      $ .06      $ .16      $ .52
      (4)(5)
    Discontinued Operations     -          -          -         .03        .03
                            --------   --------   --------   --------   --------
    Net Income               $ .06      $ .23      $ .06      $ .19      $ .55
                            ========   ========   ========   ========   ========
<FN>
(1) Includes  $23,200,000 ($1.94 per share) for the year and quarter ended March
    31, 1996, for the write-off of in-process research and development  acquired
    in connection with the purchase of MIC Technology Corporation.
(2) Includes  a  $437,000  net of tax,  or $.04 per  share,  gain on the sale of
    securities for the year ended June 30, 1996 and $339,000 net of tax, or $.02
    primary and fully diluted, for the quarter ended June 30, 1996.
(3) As a result of the loss, all options, warrants and convertible debentures are
    anti-dilutive.
(4) Includes  $2,000,000 ($.14 per share fully diluted and $.16 primary) for the
    quarter  ended  December  31, 1994 and year ended June 30, 1995 of insurance
    proceeds received on the death of the former chairman.
(5) Includes a $1,494,000 net of tax restructuring  charge ($.10 per share fully
    diluted  and  $.12  primary)  for the  year  ended  June  30,  1995  for the
    consolidation  of the  Company's  Puerto Rican  operation  into its domestic
    facilities.  The net of tax  charge  was  $1,035,000  ($.07 per share  fully
    diluted and $.08  primary)  and $459,000  ($.03 per share fully  diluted and
    $.04  primary)  for the  quarters  ended March 31,  1995 and June 30,  1995,
    respectively.

</FN>
</TABLE>

Since per share  information is computed  independently for each quarter and the
full  year,  based  on the  respective  average  number  of  common  and  common
equivalent shares  outstanding,  the sum of the quarterly per share amounts does
not necessarily equal the per share amounts for each year.

<PAGE>


                              AEROFLEX INCORPORATED
                                AND SUBSIDIARIES
                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>

Column A                 Column B          Column C          Column D      Column E
                                           Additions
                                     ---------------------
                                                 Charged
                         Balance at  Charged to  to other                  Balance at
                         beginning   costs and   accounts    Deductions      end of
Description              of period   expenses    -describe   -describe       period
- -----------              ----------  ----------  ----------  ----------      ----------  

<S>                     <C>          <C>          <C>        <C>             <C> 

YEAR ENDED JUNE 30, 1996:

Allowance for doubtful
  accounts              $  437,000   $  (55,000)  $    -     $    28,000(A)  $  354,000
                        ==========   ==========   ==========  ==========     ==========   
Reserve for inventory
  obsolescence          $4,380,000   $  497,000   $    -     $   617,000(B)  $4,260,000
                        ==========   ==========   ==========  ==========     ==========   

YEAR ENDED JUNE 30, 1995:

Allowance for doubtful
  accounts              $  434,000  $   10,000    $     -     $   7,000(A)   $  437,000
                        ==========   ==========   ==========  ==========     ==========   
Reserve for inventory
  obsolescence          $3,478,000  $  968,000    $     -     $   66,000(B)  $4,380,000
                        ==========   ==========   ==========  ==========     ==========   
YEAR ENDED JUNE 30, 1994:

Allowance for doubtful
  accounts              $  283,000  $  173,000    $     -     $   22,000(A)$    434,000
                        ==========   ==========   ==========  ==========     ==========   
Reserve for inventory
  obsolescence          $2,467,000  $1,069,000    $     -     $   58,000(B)  $3,478,000
                        ==========   ==========   ==========  ==========     ==========   

<FN>

Note: (A) - Net write-offs of uncollectible amounts.
      (B) - Write-off of inventory.

</FN>
</TABLE>






Exhibit 11

                                    AEROFLEX INCORPORATED AND SUBSIDIARIES
   
                                COMPUTATION OF EARNINGS (LOSS) PER COMMON SHARE

<TABLE>
<CAPTION>

                                                                         Year Ended June 30,
                                                               1996            1995           1994
                                                               ----            ----           ----   
<S>                                                          <C>            <C>             <C>


COMPUTATION OF ADJUSTED NET INCOME (LOSS):
  Income (loss) from continuing operations                $(17,420,000)    $ 6,587,000    $ 5,850,000
  Discontinued operations                                       -              462,000        187,000
                                                          ------------     -----------    -----------      
  Net income (loss) for primary earnings per common share $(17,420,000)      7,049,000      6,037,000
                                                          ============       
  Add:  debenture interest and amortization expense,
    net of income taxes                                                        757,000        293,000
                                                                           -----------    -----------
                                                                            
  Adjusted net income (loss) for fully diluted earnings           
    per common share                                                       $ 7,806,000    $ 6,330,000
                                                                           ===========    ===========

COMPUTATION OF ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING:
  Weighted average shares outstanding                       11,971,000      11,733,000      9,962,000
                                                           ===========

    Add:  Effect of options and warrants outstanding                           619,000        564,000
                                                                           -----------    -----------  
  Weighted average shares and common share equivalents used
    for computation of primary earnings per common share                    12,352,000     10,526,000
    Add:  Effect of additional options and warrants
      outstanding for fully diluted computation                                119,000         74,000
    Add:  Shares assumed to be issued upon conversion of
      debentures                                                             1,778,000      1,801,000
                                                                           -----------    ----------- 
  Weighted average shares and common share equivalents used for
    computation of fully diluted earnings per common share                  14,249,000     12,401,000
                                                                           ===========    ===========
EARNINGS (LOSS) PER COMMON SHARE AND COMMON SHARE EQUIVALENT:
  Primary:
    Income (loss) from continuing operations                     $(1.46)      $  .53        $  .55
    Discontinued operations                                         -            .04           .02
                                                                 ------       ------        ------
    Net income (loss)                                            $(1.46)      $  .57        $  .57
                                                                 ======       ======        ======
  Fully Diluted:
    Income (loss) from continuing operations                                  $  .52        $  .50
    Discontinued operations                                    Note 1            .03           .01
                                                                              ------        ------     
    Net income (loss)                                                         $  .55        $  .51
                                                                              ======        ======

<FN>

Note 1 - As a result the loss, all options,  warrants and convertible debentures
are anti-dilutive.
</FN>
</TABLE>


                         Independent Auditors' Consent

Board of Directors
Aeroflex Incorporated

     We consent to  incorporation  by reference in the  registration  statements
(Nos. 33-75496,  33-88868 and 33-88878) on Form S-8 of Aeroflex  Incorporated of
our report dated August 12, 1996, relating to the consolidated balance sheets of
Aeroflex  Incorporated  and  subsidiaries  as of June 30,  1996 and 1995 and the
related  consolidated  statements of operations,  stockholders'  equity and cash
flows and related  schedule for the years then ended which report appears in the
June 30, 1996 annual report on Form 10-K of Aeroflex Incorporated.

                                   KPMG PEAT MARWICK LLP

Jericho, New York
September 18, 1996

<PAGE>


                          Independent Auditors' Consent



     We consent to the incorporation by reference in Registration Statement Nos.
33-75496,  33-88868 and 33-88878 of Aeroflex Incorporated (formerly ARX, Inc.),
each on Form S-8 of our report  dated  August  12,  1994, on the  consolidated
financial  statements  for the year ended June 30, 1994 appearing in this Annual
Report on Form 10-K of Aeroflex Incorporated for the year ended June 30, 1996.

DELOITTE & TOUCHE LLP

Jericho New York
September 18, 1996






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The schedule contains summary financial information extracted from the
consolidated financial statements for the year ended June 30, 1996 and is
qualified in its entirety by reference to such statements.
</LEGEND>
       
<S>                                        <C>
<PERIOD-TYPE>                              12-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                         661,000
<SECURITIES>                                         0
<RECEIVABLES>                               23,690,000
<ALLOWANCES>                                   354,000
<INVENTORY>                                 16,916,000
<CURRENT-ASSETS>                            44,264,000
<PP&E>                                      37,228,000
<DEPRECIATION>                              22,374,000
<TOTAL-ASSETS>                              81,169,000
<CURRENT-LIABILITIES>                       19,528,000
<BONDS>                                      9,981,000
                                0
                                          0
<COMMON>                                     1,238,000
<OTHER-SE>                                  29,234,000
<TOTAL-LIABILITY-AND-EQUITY>                81,169,000
<SALES>                                     74,367,000
<TOTAL-REVENUES>                            74,367,000
<CGS>                                       51,070,000
<TOTAL-COSTS>                               89,649,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           1,939,000
<INCOME-PRETAX>                           (16,146,000)
<INCOME-TAX>                                 1,274,000
<INCOME-CONTINUING>                       (17,420,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (17,420,000)
<EPS-PRIMARY>                                   (1.46)
<EPS-DILUTED>                                   (1.46)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission