ESSEX CORPORATION
424B3, 1996-05-17
ENGINEERING SERVICES
Previous: STRIKER INDUSTRIES INC, 10-Q, 1996-05-17
Next: REAL ESTATE ASSOCIATES LTD IV, 10-Q, 1996-05-17





<PAGE>



PROSPECTUS
                               ESSEX CORPORATION

                        624,900 Shares of Common Stock
                Issuable upon Exercise of Outstanding Warrants


     This  prospectus (the  "Prospectus")  and the  registration  statement of
which this Prospectus forms a part (the  "Registration  Statement")  relate to
the issuance of up to 624,900 shares (the "Shares") of Common Stock, par value
$.10  per  share  (the  "Common  Stock")  of  Essex  Corporation,  a  Virginia
corporation  (the  "Company"),  which shares of Common Stock are issuable upon
exercise  of  24,996  outstanding  Warrants  (the  "Warrants").  Each  Warrant
entitles  the  registered  holder (a  "Warrantholder")  thereof to purchase 25
shares of Common Stock at an exercise price of $75.00 or $3.00 per share for a
period  ending on June 30, 1998.  The Company may require that the Warrants be
exercised at any time from April 1, 1996 through June 30, 1998 at the price of
$75.00 per Warrant if the last price of the  Company's  Common  Stock  exceeds
$5.00 per share for ten (10)  consecutive  trading days upon thirty (30) days'
notice to the registered  holder.  If not exercised when called,  the Warrants
will expire.  The exercise price and maturity date of the Warrants are subject
to adjustment under certain circumstances.  (See "Description of Securities.")
The Warrants  were issued by the Company as  components of units (the "Units")
offered and sold by the Company  pursuant to a public  offering  completed  in
July 1995. (See "The 1995  Offering.) Each Unit was immediately  separable and
consisted of 70 shares of Common Stock and one Warrant.  The initial  offering
price of each Unit was $100.00.  The Company  received  net proceeds  from the
sale of the Units of  approximately $2 million after deduction of underwriting
discounts and commissions and expenses  related to the offering.  The exercise
price of the Warrants was arbitrarily determined by the Company and J. Michael
Reisert,  Inc.  (the  "Placement  Agent"),  which firm served as the Placement
Agent for 17,500 of the Units on a "best efforts"  basis.  Such exercise price
was not necessarily related to the Company's asset or book value, net worth or
any other  established  criteria of value.  Warrantholders  who  exercise  the
Warrants and sell or distribute  the Common Stock  issuable upon such exercise
may be deemed to be statutory  "underwriters"  as that term is construed under
the Securities Act of 1933, as amended (the "Securities Act").

      The Company's  Common Stock is currently  traded on The NASDAQ  SmallCap
Market(sm)  ("NASDAQ") but the Warrants are not currently quoted or listed for
trading.  There can be no assurance that a trading market for the Common Stock
will be sustained. On March 29, 1996, the closing bid and asked prices for the
Company's  Common  Stock  were  $3.13 and  $3.31,  respectively.  Sales of the
securities  described herein or even the potential of such sales, would likely
have an adverse  effect on the market prices of such  securities.  The Company
will receive the  proceeds  from the  exercise of the  Warrants.  (See "Use of
Proceeds.")  All costs incurred in connection  with the  registration  of such
shares of Common Stock are being borne by the Company.

         AN INVESTMENT IN THESE SECURITIES INVOLVES A HIGH DEGREE OF RISK. SEE
"RISK FACTORS" COMMENCING ON PAGE 6.


         THESE  SECURITIES  HAVE  NOT  BEEN  APPROVED  OR  DISAPPROVED  BY THE
SECURITIES  AND EXCHANGE  COMMISSION  NOR HAS THE  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS
A CRIMINAL OFFENSE.

                   The date of this Prospectus is May 8, 1996.



<PAGE>





                             AVAILABLE INFORMATION


     The  Company  is  a  reporting  company,  subject  to  the  informational
requirements of the Securities  Exchange Act of 1934 (the "Exchange Act") and,
in accordance therewith, files reports, proxy statements and other information
statements  with the Securities and Exchange  Commission  (the  "Commission").
Such reports and other  information  can be inspected and copied at the Public
Reference  facilities  maintained by the Commission at 450 Fifth Street, N.W.,
Room 1024,  Washington,  D.C. 20549 and at its regional offices located at the
Northwestern  Atrium  Center,  500 West Madison  Street,  Room 1400,  Chicago,
Illinois  60661 and at 75 Park Place,  14th Floor,  New York,  New York 10007.
Copies of such  material  can be  obtained  upon  request  and  payment of the
appropriate fee from the Public Reference Section of the Commission located at
Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549.




                                      -2-

<PAGE>



                              PROSPECTUS SUMMARY


The  information  set forth below should be read in conjunction  with the more
detailed  information  appearing  elsewhere in the  Prospectus  and  financial
statements and related notes in this Prospectus. The purchase of the Company's
Securities involves certain risks described in the information set forth under
the heading "Risk  Factors"  elsewhere in this  Prospectus.  Each  prospective
investor is urged to read this Prospectus in its entirety.

The Company

         Essex  Corporation  ("Essex" or the  "Company") was  incorporated  in
Virginia in 1969 to provide  professional  engineering and scientific services
to support U.S. Government defense,  space and energy programs. The Company is
embarked on a vigorous  program of development  of proprietary  optoelectronic
processors  with   significant   performance   advantages  over   conventional
computers.  The Company  has not yet  brought  such  computers  to  commercial
markets. (See "Business".)

Core Business Sector

     Substantially all of the current revenues of the Company are derived from
its traditional,  core services business in the following  principal fields of
interest:

         o Simulators, Trainers and Interactive Training Materials
         o Systems Engineering, Logistics and Information Technology
         o Mechanical and Electromechanical Assembly
         o Human Performance Measurement and Human Error Avoidance

     The Company's Systems  Effectiveness  Division,  headquartered in McLean,
Virginia,  and  its  Federal  Systems  Division,  headquartered  in  Columbia,
Maryland,  operate in both government and commercial  markets.  They apply the
capabilities of the Company in various  combinations to solve problems in such
business areas as Aerospace,  Security,  Military  Operations  Other than War,
Ship and Submarine Maintenance Planning, and Satellite  Communications Systems
Engineering.

     In 1988,  the new Company  management  recognized  that its core  support
business,  although self-sustaining,  depended heavily on declining government
budgets.  Accordingly,  the  Company's  strategic  plan  for  growth  in  both
government  and   industrial   sectors  was  focused  upon:  (1)  fields  with
better-than-average    potential   and   (2)    development   of   proprietary
high-technology  products. With respect to products, the Company determined to
identify  and enter a field that  provided  both growth and  relative  ease of
discrimination.

Optoelectronic Business Sector

     In  mid-1989  in  furtherance  of its  product  objectives,  the  Company
acquired a small company with core  capabilities  in systems  engineering  and
high-speed,  relatively  low-cost,  signal  processors  for  the  Intelligence
Community. The Company's technical team has designed,  developed and sold such
optoelectronic  processors for more than a decade.  This experience was gained
largely in performing classified military research and development.  While the
Company  continues to perform such critical work,  its internal  resources are
largely devoted to industrial,  medical and other applications  useful in both
military and  commercial  sectors.  The  combination  of  optoelectronics  and
systems engineering is a powerful discriminator in many markets.

                                      -3-

<PAGE>




     Optoelectronic processors are compact,  integrated systems of optical and
electronic devices that perform specific,  commercially-valuable  mathematical
calculations  at very  high  speeds.  This  technology  has  many  advantages,
including:   (1)  use  of  simple,   rugged,   off-the-shelf   hardware;   (2)
high-performance  implementation  of  demanding  signal  and image  processing
computations;  and (3) providing such desirable characteristics in economical,
compact,  low power consuming  packages.  In the opinion of the Company,  this
technology  provides  the  Company  strong,   well-discriminated   proprietary
capabilities to supply  state-of-the-art  products in such important fields as
imaging,   holography,   pattern   recognition,   communications   and  signal
processing. New products are considered only for markets to which they bring a
10-fold to 100- fold performance  advantage in either throughput or throughput
per watt of power used.

     The Company's  principal  executive  offices are located at 9150 Guilford
Road, Columbia,  Maryland  21046-1891.  The Company's telephone number at that
address is (301) 953-7797.


                                      -4-

<PAGE>



The Offering

     Each of the Warrants entitles the holder thereof to purchase 25 shares of
Common Stock at $3.00 per share for an exercise  period through June 30, 1998.
The Company has the right to call the  Warrants at any time from April 1, 1996
through June 30, 1998 if the last price of the Company's  stock exceeds $5 per
share for ten (10)  consecutive  trading  days upon thirty (30) days'  written
notice to the holders of record thereof at a call price of $75.00 per Warrant.
At the end of the exercise period,  the Warrants will no longer be exercisable
and will lose any value  that  they  might  have  had.  (See  "Description  of
Securities".)

     So long as this  Prospectus  is effective and the  disclosures  set forth
herein are current,  the holders of the Warrants may exercise the Warrants and
either (i) hold the Common Stock issued upon exercise of such Warrants or (ii)
sell the Common Stock publicly.

     The Company will  receive the  proceeds of any exercise of the  Warrants.
The holders of the Common Stock underlying the Warrants,  and not the Company,
will receive all of the proceeds of any sale of the Common Stock.

     The following table indicates,  among other things,  the amount of Common
Stock  outstanding  prior  to  the  offering,   the  amount  of  Common  Stock
outstanding  and the  estimated  net  proceeds  to be  received by the Company
assuming exercise of all Warrants. There can be no assurance that all, or any,
of such Warrants will be exercised.
<TABLE>
<S>                                                                       <C>

Common Stock Outstanding Prior to Exercise of the Warrants
Covered by this Prospectus 1                                                
3,586,073   shares

Common Stock Outstanding Assuming Exercise of All Warrants 1                
4,210,973   shares

Estimated Net Proceeds from the Exercise of All Warrants 2                 
$1,844,700

NASDAQ Symbol3                                                              
ESEX

Warrant Agent                                                               
Chemical Mellon

Stock Transfer Agent and Registrar                                          
Chemical Mellon

<FN>

- --------
1    Does not include  1,767,821  shares of Common Stock reserved for issuance
     upon (i)  exercise of stock  options  issued or issuable  pursuant to the
     Company's  stock option and stock bonus plans (960,850  shares);  or (ii)
     exercise of former  landlord  stock option  (125,000  shares);  and (iii)
     exercise of Placement  Agents  warrants  (203,571  shares) and  Debenture
     holders'  warrants  (78,400 shares) or conversion of Debentures  (400,000
     shares).
2    Assumes maximum gross proceeds from the exercise of all Warrants,  net of
     estimated  legal,  printing,   accounting,  blue  sky  and  miscellaneous
     offering expenses of $30,000.
3    The  Company's  Common  Stock  has been  traded  on The  NASDAQ  SmallCap
     Market(TM)  since January 1994 and prior thereto was quoted on The NASDAQ
     National  Market  System  beginning  in  December  1981.  There can be no
     assurance  that the  Company  will be able to  continue  to  satisfy  the
     requirements  for  quotation  on  NASDAQ  or that  any  market  for  such
     securities will be sustained.  (See "Risk Factors".) The Warrants are not
     traded on NASDAQ.

</FN>
</TABLE>

                                      -5-

<PAGE>



                                 RISK FACTORS



     In addition to the other  information in this  Prospectus,  the following
should be considered  carefully in evaluating  the Company  before  exercising
Warrants to purchase Common Stock.


Dependence Upon Government Business

     A  substantial  part of the  Company's  revenues  has been  derived  from
contracts  with  departments  or  agencies  of the United  States  Government,
primarily involving defense,  space and energy programs.  In 1995,  government
prime contracts and  subcontracts  represented  82% of total revenues,  and in
1994, government prime contracts and subcontracts represented 88% of the total
revenues  of  the  Company.  While  the  Company  is  seeking  to  expand  its
non-governmental   business,   management   believes   that  the  success  and
development  of a  substantial  portion of its  business  will  continue to be
dependent upon its ability to participate in government programs.

Risks of Government Business

     The Company's  business with the United States Government is, in general,
subject to various risks, including:  termination of contracts or subcontracts
for the convenience of the government; termination, reduction, or modification
of  contracts  or  subcontracts  in the event of changes  in the  government's
requirements or budgetary  constraints;  increased or unexpected costs causing
losses or reduced profits under fixed-price  contracts and  time-and-materials
contracts;  award of potential contracts or renewals or extensions of existing
contracts  to  minority or  disadvantaged  businesses  designated  pursuant to
"set-aside"  programs  administered  by the Small Business  Administration  or
otherwise; and, when the Company participates as a subcontractor,  the failure
or  inability  of the prime  contractor  to  perform  its prime  contract.  In
addition,  under  cost-reimbursement   contracts,  the  Company's  recoverable
contract  costs are subject to adjustment as a result of audits by the Defense
Contract  Audit Agency  ("DCAA").  The Company's  records have been audited by
DCAA through December 1990 and results finalized.  Audits for subsequent years
are in preliminary  stages and no discussions  regarding  issues, if any, have
been held. A substantial  downward  adjustment in recoverable  costs resulting
from such an audit  would have a material  adverse  effect upon the income and
revenues of the Company.

     The Company's  revenues and  profitability  may be adversely  affected by
delays in funding and  performance  of government  contracts.  The Company may
incur costs not  recoverable  under any contract  while  waiting for orders to
proceed.  Profit on  cost-reimbursement  contracts  is limited  by  government
policy and because a substantial portion of the Company's contracts are of the
cost-reimbursement  type, it may be difficult or impossible for the Company to
recover cost overruns on such  contracts.  Unrecoverable  costs  therefore may
have a disproportionate impact on net income.

Dependence on Key Personnel

         The Company's success depends to a significant extent upon certain of
its officers, and key employees, including the Chairman of the Board and Chief
Executive  Officer,  Dr. Harry Letaw,  Jr. Dr. Letaw has been with the Company
since 1988.


                                      -6-

<PAGE>



     The  Company's  expertise  in the  fields  of  optoelectronic  processors
resides among a few key individuals. One of the individuals,  Terry M. Turpin,
Vice President and the Company's  Chief  Scientist,  has been with the Company
since 1984. Mr. Turpin was the inventor of the "Sequential  Image  Synthesizer
(ImSyn(TM))"  technology  for which the Company  received  its first patent in
January 1992.

     The loss of any of these key  personnel  could have a materially  adverse
effect on the Company.  The Company  does not maintain any  "key-man" or other
insurance protecting the Company against loss of any executive officers or key
employees. The Company has no employment agreements or other arrangements with
such key persons which would prevent them from leaving the Company.

Obligations Under Landlord Settlement

     The  Company is  obligated  to its former  landlord  to make  substantial
payments of  potentially  up to $349,000  out of its future cash flow  through
December 31, 2004 (including up to $212,000 of the funds generated as proceeds
from the exercise of the Warrants). (See "Landlord Settlement Obligations" and
"Use of  Proceeds".)  The  financial  obligations  of the  Company  under  the
settlement  agreement with its former landlord represent a substantial advance
commitment  of the  Company's  cash  resources  which  adversely  affects  the
financial prospects of the Company.

Business Risks Related to Optoelectronic Processors


     As described  in this  Prospectus,  the  Company's  business  development
efforts  and  recent  expenditures  of  funds  and  planned   expenditures  of
substantial portions of the proceeds from the exercise of the Warrants are and
will be principally to further  development of its  optoelectronic  processors
(the   "Technology").   The  following  business  risks  are  related  to  the
development  of the  Technology  as a  profitable  line  of  business  for the
Company.


    A. No Assurance of Successful  Development of Technology  Related Products
While basic  research and  development on the Technology has been conducted to
date and a  prototype  is nearly  developed,  additional  systems  and product
development  is still to be  completed.  There  can be no  assurance  that the
Company will be able to complete the development of any such products. Even if
products embodying the Technology are successfully developed,  there can be no
assurance   that   commercial   products   utilizing  the  Technology  can  be
successfully  developed.  The successful development of any such products will
require,  in addition to technical  advances,  demonstration that the products
are effective and economically feasible.


    B. Use and Acceptance of Company's New  Commercial  Products The Company's
new  optoelectronic  processor  products are geared for usage both directly by
end-users and by original  equipment  manufacturers.  These processor products
serve to replace computational functions now performed by other means that are
more  expensive  or  in  speeds   significantly   slower  than  the  Company's
processors.  The Company's products are state of the art and therefore untried
and untested in mass commercial  applications.  There can be no assurance that
products  can be  developed  or  licensed,  or  that  products  utilizing  the
Technology   can  be   commercialized   profitably.   Even  if  products   are
commercialized  profitably,  the initial losses  incurred in  development  may
never be recovered.



                                      -7-

<PAGE>



    With respect to  end-users,  the Company's  products  must be  functional,
affordable and able to be used  automatically by moderately trained personnel.
With  respect  to  original  equipment  manufacturers  (OEMs),  the  Company's
products must be acceptable and then integrated into such third-party systems.
Because these products have been  demonstrated only in prototype form and have
not been produced in quantity,  no firm orders in quantity have been received,
and there can be no assurance  that such  products  will achieve  sufficiently
wide acceptance in the targeted markets to produce profitable revenue volumes.


    C. Importance of the  Technology;  Requirements  for Additional  Funds The
Company  expects that funds to complete  development of the Technology will be
obtained from customer  financing,  from the Company's  operating revenues and
from the exercise of Warrants, but there can be no assurance that such funding
will be available or that any Warrants will be exercised.


    D. No Assurance of  Successful  Marketing  Even if products  utilizing the
Technology are  developed,  there can be no assurance that the products can be
successfully  marketed.  The Company has no significant  commercial  marketing
capability in this product area.  The Company will need to develop  commercial
marketing capabilities for such products. If it is determined that the Company
will rely on third-party  marketing,  there is no assurance  that  third-party
arrangements  can be successfully  negotiated,  or that any such  arrangements
will be available on  commercially  reasonable  terms.  Even if acceptable and
timely  marketing  proves to be available,  there is no assurance the products
incorporating the Technology will be accepted in the marketplace.


    E.  Unpredictability  of Patent and Intellectual  Property  Protection The
Company expects that patent protection will be important in the optoelectronic
industry.  Therefore,  the Company's  success may depend in part upon it being
able to obtain strong patent  protection for the  Technology.  The Company has
been issued four patents in the United States, No. 5,079,555 and No. 5,384,573
for the ImSyn(TM) and No.  5,202,776 and No. 5,390,046 for the True Time Delay
technologies,  respectively, which expire in January 2009, January 2012, April
2010 and  February  2012,  respectively.  In  addition,  Canadian  patent  No.
2,058,209,  corresponding  to U.S.  patent no.  5,079,555  was issued and will
expire November 25, 2011.  Patent  applications for the first ImSyn(TM) patent
are pending in Japan,  United Kingdom,  France,  Germany and Italy and for the
second in Canada,  Japan,  United Kingdom,  France,  Germany and Italy.  Third
patents for both  technologies  are  pending in the U.S.  and all of the above
countries.  The Company has abandoned its applications for the two issued True
Time Delay U.S.  Patents in all foreign  countries.  Other than those detailed
above,  no additional  U.S.  patents are pending.  The Company expects to make
additional  filings during the next twelve  months.  There can be no assurance
that any additional  patents will be issued,  or that any existing  patents or
patents issued in the future will be of commercial benefit. In addition, it is
impossible  to anticipate  the breadth or degree of  protection  that any such
patents will afford.


    Although a patent has  statutory  presumption  of  validity  in the United
States, the issuance of a patent is not conclusive as to such validity and the
enforceability  of a patent  after its  issuance by the United  States  Patent
Office can be challenged in litigation. There can be no assurance that patents
covering the Technology will not be infringed or successfully  avoided through
design innovation.

    If the Company relies on unpatented proprietary  technology,  there can be
no  assurance  that  others may not  independently  develop or obtain  similar
technologies or products.

                                      -8-

<PAGE>




    To protect its  intellectual  property  the Company also relies in part on
agreements with strategic  employees and consultants  which typically  include
provisions concerning  confidentiality and ownership of work product.  Despite
these precautions, there can be no assurance that such agreements will provide
the  Company  with  meaningful  remedies  in the event of an  improper  use or
disclosure of proprietary information.  In addition, there can be no assurance
that third parties will not assert  infringement claims against the Company in
the future or that the Company will be able to resolve such claims or disputes
on terms acceptable to the Company.


Revenues; Losses; Working Capital

    The  Company's  revenues  declined  from  $24.2  million  in 1990 to $14.2
million in 1995.  During the 1995 fiscal year, the Company reported a net loss
of approximately  $1,427,000.  For the 1994 and 1993 fiscal years, the Company
reported net losses of approximately $466,000 and $1.9 million,  respectively.
For  1994,  the  Company's  reported  loss of  $466,000  included  a charge of
$685,000  in  connection  with the  settlement  of a  lawsuit  with its  prior
landlord.  (See "Landlord  Settlement  Obligations").  For 1995, the Company's
reported  loss of  $1,427,000  included  charges of  $1,254,000  for ImSyn(TM)
prototype  development and $284,000 for lawsuit prosecution expenses against a
competitor.  As of December  31,  1995,  the  Company  had working  capital of
$327,000 and a retained deficit of approximately $3.6 million. The Company had
positive  stockholders'  equity of $2.0 million as of December 31, 1995.  (See
"Management's  Discussion  and Analysis or Plan of Operation"  and  "Financial
Statements".)


Extent of Control by Affiliates


    Officers and  directors  of the Company own Common  Stock and  exercisable
options and warrants to purchase Common Stock totalling  1,150,424  shares (or
approximately  22.15% of the total  outstanding  stock  assuming  exercise  of
management's  options and warrants) and,  consequently,  current management is
able to generally  direct the management  and policies of the Company  through
the shares of Common  Stock  owned (or  obtainable  through  exercise of stock
options and warrants) by officers and directors. (See "Principal Stockholders"
and "Executive  Compensation - Options to Purchase  Securities.")  Included in
such Affiliate  ownership are 60,250 shares represented by 2,410 Warrants held
by  officers  and  directors  of the Company  which were  acquired in The 1995
Offering. (See "The 1995 Offering".)


Outstanding Options, Warrants and Convertible Debentures


    The  Company  has  issued  options  to a former  landlord  (the  "Landlord
Options")  to purchase  125,000  shares of the  Company's  Common  Stock at an
exercise  price of $2.00 per share,  exercisable  through  December  31, 2004,
subject to  adjustment  to prevent  dilution  in  certain  circumstances  (see
"Landlord Settlement Obligations"). The Company also has approximately 960,850
shares of Common Stock  reserved for issuance  under  various stock option and
stock bonus plans including  outstanding options to purchase 672,869 shares of
Common  Stock at  prices  ranging  from  $2.50  per  share to $3.50  per share
variously  exercisable  through 2000 (the "Plan  Options").  Additionally,  in
connection  with The 1995  Offering,  the  Company  issued  Placement  Agent's
Warrants  entitling  the  holder  to  purchase  up to  175,000  shares  of the
Company's  Common  Stock at an exercise  price of $2.30 per share  exercisable
until December 1, 1999.  The Company issued 28,571 and 78,400  Warrants to the
Placement Agent and Debenture Holders,  respectively,  at an exercise price of
$3.50 per share until November 30, 2000 in connection with the 10% Convertible
Collateralized Debentures Due 2000 ("Debentures") which are convertible


                                      -9-

<PAGE>



into an aggregate of 400,000 shares. For the life of the Landlord Options, the
Plan Options,  the Debentures and the various  Placement  Agent's Warrants and
Debenture  Holder Warrants  (collectively,  the "Options and  Warrants"),  the
holders  thereof are given the opportunity to profit from a rise in the market
price of the Company's  Common  Stock,  if any,  without  assuming the risk of
ownership with resulting  dilution of the interest of other  stockholders.  So
long as the Options and Warrants remain unexercised, and the Debentures remain
outstanding,  the  Company  may find it more  difficult  to  raise  additional
capital  financing  under terms  satisfactory  to the Company.  Moreover,  the
holders of the Options and Warrants may be expected to exercise them at a time
when the Company  would,  in all  likelihood,  be otherwise able to obtain any
needed  capital by a new offering of its  securities  on terms more  favorable
than those provided by such Options and Warrants.

Potential Future Sales of Securities; Registration Rights


     The Company has granted  certain  "demand" and  "piggyback"  registration
rights to the former Landlord  covering  125,000 shares of Common Stock and to
seventeen  (17) holders of  approximately  140,000  shares of Common Stock who
purchased  such  Common  Stock  in 1993  and 1994  (See  "Landlord  Settlement
Obligations"  and "Shares  Eligible for Future  Sale").  Also, the Company has
granted  registration  rights to the Placement Agent for registration of up to
175,000  shares of Common  Stock  issuable on the  exercise  of the  Placement
Agent's  Warrants  in  connection  with  The  1995  Offering  (See " The  1995
Offering").  Furthermore,  the Company granted certain registration rights for
28,571 shares and 78,400 shares to the Placement Agent and Debenture  Holders,
respectively,  in connection with the issuance of the Debentures.  Exercise of
these registration rights by such holders could involve substantial expense to
the  Company  and may  affect  the terms  upon  which the  Company  may obtain
additional  financing.  The Company is unable to predict the effect that sales
made under the  registration  rights may have upon the then prevailing  market
price of the Common Stock.  Nevertheless,  the  possibility  that  substantial
amounts of Common Stock may be sold in the public market may adversely  affect
prevailing market prices for the Company's Common Stock.

Current Prospectus and Blue Sky Restrictions

    Holders of Warrants will have the right to exercise the Warrants only if a
current  prospectus  relating to the shares underlying the Warrants is then in
effect,  and only if such shares  purchased  upon exercise of the Warrants are
exempted or qualified for sale under  applicable  state securities laws of the
states in which the various  holders of the Warrants reside or are exempt from
such  qualification.  There can be no  assurance  that the Company will not be
prevented by  financial or other  considerations  from  maintaining  a current
Prospectus.  The Company qualified the sale of the Warrants in certain states,
although  certain  exemptions in the  securities  ("Blue Sky") laws of certain
states might have  permitted the Warrants to be  transferred  to purchasers in
states other than those in which the Warrants were  initially  qualified.  The
Company  will be prevented  from issuing  Common Stock in such states upon the
exercise of the Warrants unless an exemption from  qualification  is available
or unless the  issuance  of Common  Stock upon  exercise  of the  Warrants  is
qualified.  The  Company  may  decide not to seek or may not be able to obtain
exemption or  qualification of the issuance of such Common Stock in all of the
states in which the ultimate purchasers of the Warrants reside. The holders of
Warrants  may be deprived of any value if a current  prospectus  covering  the
Shares  issuable  upon exercise of the Warrants is not  available,  or if such
shares  are not  qualified  or exempt in the  states in which  holders  of the
Warrants reside.

                                     -10-

<PAGE>




Possible Call for Exercise of Warrants

    If a current  prospectus is  available,  the Warrants may be called by the
Company for early exercise under certain  circumstances.  (See "Description of
Securities  -  Warrants").  The holder may be unable (for  financial  or other
reasons  including Blue Sky restrictions) to exercise the Warrants at the time
the holder  receives  notice of such call.  If the  Company  gives a notice of
early  exercise of the  Warrants,  the holders could be forced to exercise the
Warrants and pay the exercise  price at a time when it may be  disadvantageous
for them to do so, or to sell the Warrants at the current market price for the
Warrants (if a market exists for the Warrants and if the Warrants can be sold)
when they might otherwise wish to hold the Warrants.

Discretion Over Use of Proceeds

    Although  the  Company  intends to apply the  proceeds,  if any,  from the
exercise of the Warrants as described  in "Use of  Proceeds,"  the Company has
significant discretion over a substantial amount of the proceeds.

No  Assurance  of  Continued  Public  Market or NASDAQ  Listing;  Penny  Stock
Regulations

    There can be no  assurance  that a regular  trading  market for the Common
Stock will be  sustained.  If for any reason the Common  Stock is not eligible
for continued listing or a public trading market does not develop,  purchasers
of the Shares may have  difficulty  selling their Shares should they desire to
do so.

    The  Company's  Common  Stock is listed on NASDAQ.  Under the rules of the
National Association of Securities Dealers, Inc. ("NASD"), in order to qualify
for continued listing, a company,  among other things, must have $2,000,000 in
total assets,  $1,000,000  in total capital and surplus,  $1,000,000 in market
value of public float and a minimum bid price of $1.00 per share. There can be
no  assurance,  however,  that  the  Company  will  be  able  to  satisfy  the
requirements  for  continued  quotation on NASDAQ.  If the Common Stock is not
listed on NASDAQ,  an investor may find it more difficult to dispose of, or to
obtain accurate quotations as to the price of, the Shares.

    In addition, if the Common Stock was not listed on NASDAQ, it would become
subject to the Commission's  "penny stock" rules.  These regulations  define a
"penny  stock" to be any equity  security that has a market price (as defined)
of less  than  $5.00 per  share,  subject  to  certain  exceptions,  including
securities  listed on NASDAQ.  For any  transaction  involving a penny  stock,
unless exempt, these rules require the delivery, prior to the transaction,  of
a disclosure  schedule prepared by the Commission  relating to the penny stock
market. The broker-dealer  also must disclose the commissions  payable to both
the broker-dealer and the registered  underwriter,  current quotations for the
securities,  information  on the  limited  market in penny  stocks and, if the
broker-dealer is the sole marketmaker,  the  broker-dealer  must disclose this
fact and the  broker-dealer's  presumed control over the market.  In addition,
the broker-dealer must obtain a written acknowledgement from the customer that
such disclosure  information was provided and must retain such acknowledgement
for at least three years.  Monthly  statements must be sent disclosing current
price  information  for the penny stock held in the  account.  The penny stock
rules also require that  broker-dealers  engaging in a transaction  in a penny
stock make a special  suitability  determination for the purchaser and receive
the purchaser's written consent to the transaction prior to the purchase.

                                     -11-

<PAGE>




    These rules may  materially  and  adversely  affect the  liquidity for the
market  of  the   Company's   securities   by   restricting   the  ability  of
broker-dealers to sell the Company's  securities and the ability of holders of
such securities to obtain accurate price quotations.  Such rules may therefore
impede  the  ability  of  subsequent  holders  (including,  specifically,  the
purchasers  in this  Offering) of the Common Stock to sell such  securities in
the secondary market.

Competition

    Competition  for  U.S.  Government  professional  and  technical  services
contracts has grown in intensity and proposals have become increasingly costly
during the past several  years.  Many of the  Company's  competitors  for such
government  contracts are larger and possess greater financial,  technical and
other resources than the Company.  In addition,  the Company faces competition
from diverse  sources in connection with its efforts at  commercialization  of
its  products  and  services.  There  can  be  no  assurance  that  additional
competitors  will not enter markets  served by the Company or that the Company
will be able to compete with such entities. (See "Business--Competition".)

Absence of Dividends

    The  Company  has  not  paid  any  dividends  on any  of  its  outstanding
securities  to date  and does  not  anticipate  paying  any  dividends  on its
securities in the foreseeable  future. The Company currently intends to retain
all working  capital and  earnings,  if any, to finance the  operations of its
business  and to  expand  its  businesses.  (See  "Dividen Policy.")


                                     -12-

<PAGE>



                                USE OF PROCEEDS

    If all of the Warrants are exercised, the net proceeds to the Company will
be $1,844,700 after deducting  estimated offering expenses of $30,000.  If 25%
of the Warrants are  exercised,  net proceeds  after such  estimated  offering
proceeds  would be $438,675;  and if 50% of the Warrants  are  exercised,  net
proceeds  after  such  estimated  offering  expenses  would  be  $907,350.  No
assurance can be given that all or any of the Warrants will be exercised.

    The expected application of the net proceeds assuming the exercise of
25%, 50% and 100% of the Warrants is as follows:


<TABLE>
<CAPTION>
                                                         Assuming Number of
Warrants Exercised is -
                     Description                               25%             
 50%             100%
   ----------------------------------------------        --------------   
- -------------     --------
<S>                                                   <C>                 <C>  
             <C>

   Completion of development of ImSyn(TM)
   optoelectronic processor and other commercial
   applications/products                                 $      204,807    $   
 426,615     $     832,995

   Initiate manufacture of resulting commercial
   products                                                     100,000        
 200,000           400,000

   Sales and marketing efforts                                   75,000        
 150,000           300,000

   Landlord Settlement Obligations                               33,868        
  80,735           211,705

   Protection of intellectual property (patent
   filings, etc.)                                                12,500        
  25,000            50,000

   Research and development for other
   applications                                                  12,500        
  25,000            50,000
                                                         --------------   
- -------------     -------------
                                                         $      438,675    $   
 907,350     $   1,844,700
                                                         ==============   
=============     =============
</TABLE>

      The exact use of any proceeds  from the  exercise of the  Warrants  will
depend  upon  the  amount  received  and the time of  receipt,  as well as the
discretion of management.  Proceeds will not be escrowed  pending use but will
be made immediately  available to the Company. To the extent that proceeds are
not  promptly  expended,   they  may  be  invested  by  the  Company  in  bank
certificates of deposit, treasury bills, commercial paper or other high grade,
short-term investment instruments.

      While there can be no assurance  given,  assuming the Company's  current
level of  revenue  remains  relatively  constant,  the  Company  believes  the
proceeds from the exercise of the Warrants,  amounts  available under its line
of credit and  internally  generated  funds will be  adequate  to satisfy  the
Company's working capital needs for the next twelve (12) months.

      Under the Landlord Settlement Obligations,  assuming the exercise of all
Warrants  pursuant this  Prospectus,  the Company would be required to pay the
former Landlord  approximately  $211,705 towards satisfaction of the remaining
$309,000  potential  contingent  liability  related to stock or asset sales or
from  future  earnings.  See  "Landlord  Settlement  Obligations"  for further
discussion of the Company's obligations in this regard.


                                     -13-

<PAGE>



                                CAPITALIZATION

      The  following  table sets forth the  capitalization  of the  Company at
December 31, 1995,  and as adjusted to give effect to the  application  of the
net  proceeds  from the exercise of 25,000  Warrants at the exercise  price of
$75.00 per  Warrant,  in the net amount of  $1,845,000.  However,  there is no
assurance any of the outstanding Warrants will be exercised.

<TABLE>
<CAPTION>

                                                                         As of

                                                      December 31, 1995        
 As Adjusted
                                                                    (In
thousands)
<S>                                                 <C>                      <C>

Debt:
    Current portion of Industrial Revenue Bond        $           80          $
        80
    Current portion of capital leases                            148           
       148

Long-term debt:
    Industrial Revenue Bond                                      233           
       233
    10% Collateralized Convertible Debentures                    535           
       535
    Capital Leases, net of current portion                       143           
       143
                                                      --------------           
  --------
        Total debt                                             1,139           
     1,139
                                                          ----------           
  --------

Stockholders' equity:
    Common Stock, $0.10 par value; 10,000,000 shares
    authorized; 3,585,973 issued and outstanding
    (4,210,973 shares as adjusted for maximum) 1, 2             359            
       421

    Contributions in excess of par value 1, 2                 5,215            
     6,998

    Retained deficit                                         (3,614)           
    (3,614)
                                                          ----------           
   --------

        Total stockholders' equity                            1,960            
     3,805
                                                          ----------           
  --------

Total capitalization                                   $      3,099            
  $  4,944
                                                          ==========           
  ========

<FN>
- --------
1 Excludes  approximately 960,850 shares of Common Stock reserved for issuance
pursuant to outstanding  Stock Option and Stock Bonus Plans and 125,000 shares
of Common Stock reserved for issuance to the former Landlord.  (See "Executive
Compensation - Options to Purchase Securities",  "Financial Statements - Notes
9 and 10 of Notes to Financial  Statements in the Company's 1995 Annual Report
on Form 10-KSB";  and "Risk  Factors -  Outstanding  Options and Warrants" and
"Landlord Settlement Obligations".)
2 Excludes  203,571 shares  reserved in connection  with issuance of Placement
Agent's  Warrants and  proceeds  therefrom  and;  400,000  shares  reserved in
connection with conversion of Debentures and  reclassification of amounts from
Long-term  Debt;  and 78,400 shares  reserved in  connection  with issuance of
Debenture Holders Warrants and proceeds therefrom.

</FN>
</TABLE>
                                    -14-

<PAGE>



                                   BUSINESS

    The Company was  incorporated in Virginia in 1969 to provide  professional
engineering and scientific services to support U.S. Government defense,  space
and  energy  programs.  The  Company  is  embarked  on a  vigorous  program of
development  of  proprietary   optoelectronic   processors  with   significant
performance  advantages over conventional  computers.  The Company has not yet
brought such computers to commercial markets.

    Substantially  all of the current revenues of the Company are derived from
its traditional,  core services business in the following  principal fields of
interest:

      o Simulators, Trainers and Interactive Training Materials
      o Systems Engineering, Logistics and Information Technology
      o Mechanical and Electromechanical Assembly
      o Human Performance Measurement and Human Error Avoidance

    The Company's  Systems  Effectiveness  Division,  headquartered in McLean,
Virginia,  and  its  Federal  Systems  Division,  headquartered  in  Columbia,
Maryland,  operate in both government and commercial  markets.  They apply the
capabilities of the Company in various  combinations to solve problems in such
business areas as Aerospace,  Security,  Military  Operations  Other than War,
Ship and Submarine Maintenance Planning, and Satellite  Communications Systems
Engineering.

    In 1988,  the new  Company  management  recognized  that its core  support
business,  although self-sustaining,  depended heavily on declining government
budgets.  Accordingly,  the  Company's  strategic  plan  for  growth  in  both
government  and   industrial   sectors  was  focused  upon:  (1)  fields  with
better-than-average    potential   and   (2)    development   of   proprietary
high-technology  products. With respect to products, the Company determined to
identify  and enter a field that  provided  both growth and  relative  ease of
discrimination.

Optoelectronic Business Sector

    In mid-1989 in furtherance of its product objectives, the Company acquired
a small company with core capabilities in systems  engineering and high-speed,
relatively  low-cost,  signal processors for the Intelligence  Community.  The
Company's technical team has designed,  developed and sold such optoelectronic
processors  for more than a decade.  This  experience  was  gained  largely in
performing  classified  military  research and development.  While the Company
continues to perform such critical  work,  its internal  resources are largely
devoted to industrial,  medical and other applications useful in both military
and  commercial  sectors.  The  combination  of  optoelectronics  and  systems
engineering is a powerful discriminator in many markets.

    Optoelectronic  processors are compact,  integrated systems of optical and
electronic devices that perform specific,  commercially-valuable  mathematical
calculations  at very  high  speeds.  This  technology  has  many  advantages,
including:   (1)  use  of  simple,   rugged,   off-the-shelf   hardware;   (2)
high-performance  implementation  of  demanding  signal  and image  processing
computations;  and (3) providing such desirable characteristics in economical,
compact,  low power consuming  packages.  In the opinion of the Company,  this
technology  provides  the  Company  strong,   well-discriminated   proprietary
capabilities to supply  state-of-the-art  products in such important fields as
imaging, holography, pattern recognition, communications and signal

                                     -15-

<PAGE>



processing. New products are considered only for markets to which they bring a
10-fold to 100- fold performance  advantage in either throughput or throughput
per watt of power used.

ImSyn(TM)  Processor - The Company has diligently  pursued  application of its
proven laser-based  optoelectronic  technologies toward the realization of the
patented  ImSyn(TM)   processor.   The  ImSyn(TM)  processor   implements  the
well-known  Fourier  transform  formula  that is basic to  numerous  image and
signal processing  applications.  Further,  it does so with a performance that
often far exceeds  conventional  technology  which  relies on the fast Fourier
transform (FFT) algorithm (computer program) to maximize performance.

    The name  ImSyn(TM),  which  stands for "image  synthesis",  was  selected
because the processor is useful in many image processing modalities,  although
its utility extends beyond such applications.  Image processing can be grouped
into  two  categories:  (1)  image  reconstruction  (or  synthesis),  and  (2)
post-processing  image  enhancement  (or  analysis).  The first  refers to the
computation  of an image from data  measured by a particular  sensor such as a
radar  or  MRI  (magnetic  resonance  imaging)  device.  The  second  involves
improving the image,  identifying  important features and otherwise exploiting
the picture.

    For certain  image  reconstruction  applications,  particularly  synthetic
aperture  radar  (SAR)  and fast  MRI,  conventional  technology  is too slow,
expensive,  and often too bulky and energy  inefficient.  This problem affects
the  overall  utility  of such  applications  and limits  their use.  The high
throughput,  flexibility,  compact  size  and low  power  requirements  of the
ImSyn(TM)  processor  allow its use in fast MRI and SAR. The SAR market niches
include  aerospace  platforms  and  transportable  ground  systems where size,
weight  and  power  are  most  critical,  as well as  fixed  workstations.  In
addition,  ImSyn(TM) technology enables new applications in digital holography
and synthetic  aperture  microscopy (SAM),  ultrasound and sonar, that are not
otherwise  practical.  Synthetic  aperture  microscopy  was  invented  by  the
Company.

    A  prototype   ImSyn(TM)   Processor  is  now  in  test  and   evaluation.
Concurrently,  three such prototypes are being  constructed,  one for delivery
under contract for U.S. Army end use.  Performance of the prototype is rapidly
improving as technical  adjustments are made. The Company anticipates making a
product announcement to applicable markets in 1996.

ImSyn(TM) Processor Commercialization - The Company has identified many market
niches for image  processing  applications.  In any given market niche,  there
will  be  end-users   with  direct   applications   and   original   equipment
manufacturers  (OEMs)  that  can  incorporate  ImSyn(TM)  processors  in their
products to improve  performance or reduce cost. The Company is  concentrating
on the OEM sector  because  it is readily  accessible  and less  expensive  to
serve, and because most users prefer to buy fully integrated  systems.  In the
case of MRI, however, market entry is controlled by the prominent MRI research
institutions  upon which the OEMs  depend  for new  product  and  applications
information. Accordingly, the Company is keeping the OEM community informed on
its progress while actively contacting "luminary" researchers in approximately
200 sites. Contacts have been made with both OEMs and research institutions to
inform potential users and begin generation of sales leads.

    In this  connection,  the State of Maryland has made a  cooperative  grant
with the Company to the  Radiology  Department  of the  University of Maryland
Medical School under the Maryland Industrial  Partnerships (MIPS) program. The
purpose  of the  grant is to  finance  application  studies  by the  Radiology
Department to determine the most effective uses of the ImSyn(TM)

                                     -16-

<PAGE>



processor in reconstructing MR images. The principal  direction of the work in
process is toward  real-time  processing of very fast MRI to permit doctors to
evaluate  dynamic  parts of the body such as the  beating  heart and  thinking
brain. One fast MRI technique, EPI (echo-planar imaging), is now being offered
by major OEMs such as GE Medical Systems,  Siemens Medical Systems and Picker,
but without the high-performance processing required for real-time imagery.

    The  Company's  marketing  strategy  is designed to allow each niche to be
covered by five or fewer sales  representatives  or consultants.  They will be
supported by a tailored  public  relations  campaign for purposes of education
and lead  generation.  Essex is now  retaining a  technically  advanced  sales
consultant  with an  extensive  marketing  background  in the medical  imaging
marketplace.  Military end-use  marketing and sales continue to be carried out
by key employees who have conducted such efforts  successfully,  both directly
to government  agencies and  indirectly  through  aerospace  electronic  prime
contractors.

Other  Optoelectronic  Engines - In addition to the ImSyn(TM)  processor,  the
Company's  other work in process  include Radar Signal  Processors,  Image and
Data  Correlators,  and  Telecommunications  Switching  Arrays.  Each of these
computing  engines  can be used in a  variety  of  applications.  However,  in
contrast to desktop and other familiar "general purpose"  computers applied to
computing, word processing and other applications,  they are "special purpose"
units,  albeit very  flexible  ones.  Note that only the  Company's  ImSyn(TM)
Processor has advanced to the commercial prototype phase.

    A    proof-of-principle     model    of    the    Company's    Hawkeye(TM)
acousto-optic/digital  radar signal processor was constructed  under the terms
of a $1.8 million U.S. Army contract. Its principal discriminating  capability
is that it can  process  high-definition  radar  returns  from  advanced  wide
bandwidth   radars   with  high   computational   efficiency   in  a  compact,
light-weight,   inexpensive  package.  Such  real  time  computation  of  high
resolution  images from  instantaneously  wideband signals requires  extremely
high analog to digital  conversion rates and data processing  throughput which
tends to be  impractical  with  state-of-the-art  digital  electronics.  It is
potentially  applicable  to fixed,  mobile and  shipboard  anti-missile  radar
systems.

    Under the Company's Egret(TM)  correlator program, the ImSyn(TM) processor
technology is being used to demonstrate the pattern recognition  capability of
optoelectronic processors to the U.S. Air Force. This program is financed by a
$730,000 U.S. Air Force  technology  demonstration  contract.  The goal of the
resulting system is to be able to identify  individual  objects such as tanks,
mobile  missile  launchers,  or  other  known  objects  in an  image.  Similar
discriminations  could be useful in medical  radiology  or  pathology.  In the
future,  the Company hopes to build a much higher speed  correlator  that will
perform the functions of the demonstration system.

    Under  its  Iris(TM)  program,  the  Company  is in the  early  stages  of
developing  a family of  optoelectronic  telecommunications  channelizers  and
switches. These products will be targeted at the mobile wireless and satellite
telecommunications  markets.  The  advantages  of  optoelectronic  processors,
especially their size and energy efficiency,  are expected to be attractive to
these  markets.  The  technology  can be  implemented  for TDMA (Time Division
Multiple  Access),  FDMA (Frequency  Division  Multiple  Access) or CDMA (Code
Division Multiple Access)  modulation  schemes.  Iris(TM)  technology is being
studied for use on a planned satellite under a small research contract.


                                     -17-

<PAGE>



    Several other  optoelectronic  processors  are under study or  preliminary
development by the Company.  Related applications and exploratory  development
activities  are being  conducted  under the terms of  several  commercial  and
government contracts. The latter consist of a mixture of direct contracts from
agencies  of  the  U.S.  Government  and  subcontracts  from  major  aerospace
electronics   companies.   Additional   government   contracts  and  strategic
partnerships with companies active in applicable markets are being sought.

Core Business Sector

    In accordance with its business strategy, the Company has focused its core
business  activities  increasingly  upon  commercial and  government  business
opportunities  expected  to  provide  significant  growth  and  above  average
comparative   profitability.   Business   development   resources   are  being
judiciously  applied to  concentrate,  enhance  the  quality  and  improve the
performance of the Company in new and historically  served business areas. The
Company  continues to provide  professional  services composed of a variety of
technologies.  Several business areas and key programs expected to have better
than average growth potential are described below.

Humanitarian  Demining - The Company is well  respected  by the  international
community as a source of solutions  to the  critical  challenge  posed by more
than 100 million land mines strangling  economic  development in 60 countries.
Because  people are unwilling to risk life and limb under such  conditions,  a
small number of  antipersonnel  mines that may cost only a dollar or two each,
distributed over a wide area, can impede farming,  mining and  transportation.
Under contract, the Company developed rapidly accessible compact disk programs
to  facilitate  interactive  training on the land mine  threat.  Now in use in
Bosnia, earlier versions were used in Desert Storm. The Company's products are
multilingual  and feature not only detailed  information  on all such mines of
the world,  but also means to produce  posters,  T-shirts,  scarves  and other
public information materials. These are used by U.S. Special Forces in-country
teams to create  awareness  of the  threat to which  women  and  children  are
particularly  vulnerable when gathering firewood and performing other domestic
tasks. The Company offers related logistic support and training  services with
a variety of partners for long-term demining campaigns.

Maintenance  Trainers - Under terms of a $3.6 million U.S. Navy contract,  the
Company is in the process of designing,  manufacturing  and delivering a total
of 172  trainers  of eight  types  for use in  training  aircraft  maintenance
personnel. The trainers are designed to provide valid, hands-on experience for
trainees with simplicity and low cost in the forefront.  Various  combinations
of mechanical,  electromechanical,  electronic and computer  technologies  are
used to meet those  objectives.  The  Company's  extensive  experience in this
field includes  trainers for NASA mission  specialists,  advanced  maintenance
trainers for U.S. Navy  reconnaissance  aircraft and other  applications.  The
Company  also  operates  as a  subcontractor  to  major  aerospace  electronic
contractors.

Satellite  Telecommunications  Engineering  -  In  1990,  the  Company  became
Motorola's first Industrial Partner on the IRIDIUM(R) satellite  constellation
that will provide global wireless  communications  to handheld  telephones and
pagers. The Company's  employees have been named on more than a dozen Motorola
patent disclosures. Built upon the extensive base of related business with the
U.S.  Government,  this activity includes  performance of systems analysis and
development of computer  software to model  performance and plan the operation
of the  satellite  constellation.  The  Company  has long  provided  excellent
systems engineering services in signal and image processing and communications
to industrial, commercial and

                                     -18-

<PAGE>



government  customers.  Such  capability  is  pivotally  important in matching
products  to  real  world  applications.  The  Company's  systems  engineering
capability  is a major asset and key  discriminator  in its programs to design
and apply its optoelectronic computers.

Logistic Support - The Company has provided  logistic  engineering  support to
the U.S. Navy submarine program for nearly two decades. Currently, the Company
performs maintenance planning,  configuration  control, human error avoidance,
and information  management  analysis for database  architecture  and support.
Logistic and training  support are being  provided to the U.S.  Department  of
Energy to help assure  safe,  protected  transportation  of  military  nuclear
assets.  The  Company  has  developed   extensive   expertise  in  reliability
engineering,  training  materials  and trainer  development,  CD/ROM  document
compaction,  configuration management, safety, human error reduction, material
support and other  specialties.  The Company's  fabrication  support  facility
permits rapid acquisition and, if required,  special  modification of required
material.  It recently  began  performing a major new U.S. Navy contract which
was awarded in August 1995 at $16.2 million spread over five years, to provide
unique  manufacturing and technical support for weapons systems and associated
materials.  The  Company is skilled in  planning,  scheduling  and  supporting
maintenance   activities  in  complex  systems  for  industrial   enterprises,
particularly  power  utilities  and was awarded in  February  1995 a five-year
program for $6.2 million from the U.S. Navy for  engineering  and  maintenance
support.
                                     * * *

Contract Mix

    Services of the Company are performed  under  cost-reimbursement  (59% and
63% of revenues in 1995 and 1994),  fixed-price (19% and 24% in 1995 and 1994)
or  time  and  material  (22%  and  13%  in  1995  and  1994)   contracts  and
subcontracts.  (See Risk Factors -  "Dependance upon Government  Business" and
"Risks of Government  Business".)  Fixed-price contracts have a greater degree
of risk and higher potential reward than cost-type contracts since the Company
is  obligated  to provide  specific  deliverables  within the  confines of the
contracted price.

Government Programs

    The  major  portion  of the  Company's  revenues  has  been  derived  from
contracts,  or subcontracts  thereunder,  with  departments or agencies of the
United  States   Government,   primarily  the  military   services  and  other
departments and agencies of the Department of Defense (DoD). (See Risk Factors
- - "Dependence on Government Business" and "Risks of Government  Business".) In
1995 and 1994, approximately 82% and 88%, respectively, of the Company's total
revenues were derived from government contracts or subcontracts. Revenues from
contracts or subcontracts from DoD programs were 48% and 52% of total revenues
in 1995 and 1994,  respectively.  Government  military  programs  include work
principally with the Navy, and to a lesser extent with the Army, Air Force and
other DoD  entities.  The  Company  is also  under  contract  to the  National
Aeronautics and Space  Administration  (NASA), the Department of Energy (DoE),
the Federal Highway Administration, the Federal Aviation Agency, the Office of
Personnel  Management and the National  Science  Foundation.  The Company also
works  with  industrial   companies,   architectural  and  engineering  firms,
equipment manufacturers and research institutions.

    The Company's largest contract is to support the Transportation Safeguards
Division,  DoE,  Kirtland Air Force Base,  NM. This contract is to develop and
conduct training for nuclear materials  couriers.  The Company  previously had
this contract but it ended in November 1991

                                     -19-

<PAGE>



as the  succeeding  contract  was  awarded  to  another  party.  In 1991  this
operation  accounted for 15% of revenues.  The Company contested this award by
protesting to the General  Accounting Office (GAO). DoE admitted to GAO that a
flawed  process  was  applied  by  DoE in  this  procurement.  The  previously
successful bidder was disqualified and a reprocurement was won by the Company.
In  September  1993,  a $1.4  million  letter  contract  was executed and work
commenced.  A contract for $16.3 million for the entire project was negotiated
and  definitized in March 1994.  This contract is funded on an annual basis by
the DoE. The Company is in the third year of the initial three year period for
renewed support of DoE Transportation  Safeguards Division, with two following
option years expected.  The contract  accounted for 19% ($2.7 million) and 21%
($3.2 million) of total revenues for 1995 and 1994, respectively.

    In 1994, the Company was  competitively  awarded a $3.6 million program to
design  and  build  aviation  trainers  for the  U.S.  Navy.  The  Company  is
performing  mechanical,   electrical  and  software  design,  engineering  and
production of a total of 172 trainers of eight types for delivery to the Naval
Air  Station in  Pensacola,  Florida.  Revenues  from this  program  were $1.6
million (11%) in 1995 and $0.9 million (6%) in 1994. This program is scheduled
for completion in 1996.

    The Company has contracts  with the U.S. Navy to provide  engineering  and
logistics support for various undersea  programs.  Revenues derived from these
programs were 14% ($2.0  million) and 6% ($1.0  million) of total revenues for
1995 and 1994, respectively.

    The Company  continues a major subcontract with Teledyne Brown Engineering
in  Huntsville,  Alabama for support to NASA.  This  contract has been ongoing
since 1978 to provide  simulation  and training for Space Shuttle flight crews
and  science  teams in support of all  Spacelab  Missions.  Additionally,  the
Company  provides  concept  development,  research  and final  production  for
brochures,  reports,  training  aids  and  historical  documentation  for  the
Spacelab Program and Microgravity  Experiment  Projects.  This effort provided
approximately  5% ($0.7  million) of the Company's  1995 revenues and 5% ($0.8
million) in 1994.

    The Company is in negotiation on other key contracts for human performance
research, optical systems development,  equipment manufacturing,  and training
materials production.

Commercial Programs and Products

    The  Company  is  endeavoring  to expand  the  commercial  portion  of its
business.  The  Company  expects  that  significant  personnel  and  financial
resources  will  continue to be applied to the  targeted  commercial  products
areas. The Company's efforts to date have been focused in the following areas.

    The  Company  continues  work  which  began in 1990 with  Motorola,  Inc.,
assisting in the design of the Iridium(R)  satellite  constellation  that will
provide global wireless  communications to handheld telephones and pagers. The
Company's   engineers   develop  and  use  software  to  model  satellite  and
intersatellite   communications   links  to   assess   system   capacity   and
availability,  and help develop  channel-assignment  algorithms for maximizing
system capacity. The Company's engineers are named on several pending Motorola
patents which are integral to Iridium(R)  system  performance.  The Company is
also involved in modeling the paging component of the system and user location
determination  systems.  The Company's contract to perform such work generated
over 16% ($2.3 million) of revenues in 1995 and 9% ($1.5 million) in 1994.


                                     -20-

<PAGE>



    The Company is developing acousto-optic hardware utilizing its proprietary
ImSyn(TM)  processor  and other units.  These  products  are both  stand-alone
commercial  items for end users,  and units to be sold to  original  equipment
manufacturers  (OEM) for inclusion in their  products.  The Company intends to
directly  market such products using  employee and outside sales  personnel to
make OEM and other  customer  contacts.  It will also obtain such  contacts by
using direct mail and other traditional  advertising  approaches,  such as new
product  releases,  technical and trade journal  articles and features,  space
advertising,  participation in trade shows, participation in trade missions as
appropriate and other opportunities deemed by the Company to be cost-effective
and consistent with the professional nature of the Company's products. As such
products are generally  compact in size and weight,  distribution to customers
would  be  through  normal  third-party  shipping  means  from  the  Company's
facilities.  The Company's products are offered not only to improve capability
but also to improve size, cost and power consumption. Such OEMs generally have
established  marketing  and  distribution  channels  for products in which the
Company's devices would be utilized.


    The  Company  has begun to  establish a  commercial  line of training  and
testing  products  in  specific  areas.  These  products  capitalize  upon the
experience   which  the  Company  has  developed  in  human   performance  and
fitness-for-duty  studies.  During 1991, the Company completed development and
released in 1992 its research version  fitness-for-duty  measurement  software
product.  In early 1994, the Company  released its human  performance  testing
system,  Delta/WP(TM),  which is designed to measure workplace  impairment and
assess  fitness-for-duty.  Commercial  sales of this  product to date have not
been significant.

Patents

    On January 7, 1992, the Company was awarded its first patent,  "Sequential
Image  Synthesizer".  On January 24, 1995,  another patent,  "Image  Synthesis
Using Time Sequential  Holography",  was issued. These patents are for the new
image processing technology which the Company calls ImSyn(TM).


    Based on an optical signal processing approach,  the invention enables the
generation of imagery data at throughput rates which can be ten to one hundred
times  faster than  conventional  technology.  These  patents are the first of
several  patents that the Company  expects to obtain  covering  ImSyn(TM)  and
related  imaging  technology.  The  Company  has begun to apply the  ImSyn(TM)
technology to speeding  image  construction  in two diverse  fields:  magnetic
resonance  imaging (MRI) and synthetic  aperture  radar (SAR).  The Company is
also  developing a synthetic  aperture  microscope  first patented in the 1995
patent  and  extended  in a  patent  pending.  The  microscope  relies  on the
ImSyn(TM) technology in addition to a new sensing procedure.  The Company also
plans to apply the ImSyn(TM)  technology to  ultrasonic,  acoustic,  sonar and
seismological imaging modalities. These technologies have broad application in
medicine, earth resources and industrial non-destructive testing.

    In SAR,  the  Company is testing  systems  with  substantial  benefits  in
rapidly forming imagery from aircraft, earth resources satellites, or remotely
piloted vehicles.  The major advantages of ImSyn(TM) systems are that they are
relatively  inexpensive,  rugged,  small,  light in weight and consume  little
power.


    A patent for the  invention  of the True Time Delay Beam Former  (TTD) was
issued to the Company in March 1993. TTD enables accurate  electronic steering
of  exceedingly  broadband  array antennas for aircraft,  space,  maritime and
ground systems.

                                     -21-

<PAGE>




         See  "Risk  Factors  -  Business  Risks  Related  to   Optoelectronic
Processors: Unpredictability of Patent and Intellectual Property Protection".

Competition
    Competition  for  U.S.  Government  professional  and  technical  services
contracts has grown in intensity and proposals have become increasingly costly
during the past several  years.  This  stimulated  the Company to initiate its
program to develop  proprietary  products and  services.  As such  proprietary
items are developed,  the Company has relied  increasingly  upon offers of its
specialized  capabilities,  sharply reducing  resources applied in response to
proposals  for   professional  and  technical   services.   Examples  of  such
proprietary  items  include  ImSyn(TM)  processor  products,  and products and
services directed toward  Containing Human Error in the Workplace(sm)  such as
Delta(TM).  The  Company  endeavors  to  control  human  error in a variety of
settings by  applying  its  well-established  capabilities  in  Human-Centered
Systems   Engineering(sm),    such   as   CD/ROM-Interactive    Training   and
Documentation,  Human Factors Technology,  Human Performance Measurement,  and
Integrated   Logistic   Support.   The  Company  expects  to  gain  increasing
competitive  advantage  in its  chosen  fields as a result of its  proprietary
products and services,  although  larger  companies  with more  resources will
continue to provide competition to the Company's business.

Backlog


    As of December  31,  1995,  the Company  had a total  backlog  (funded and
unfunded)  of $41.4  million as compared  with $25.5  million at December  25,
1994. Of these amounts, funded backlog was $6.7 million and unfunded was $34.7
million at yearend  1995 as  compared  to $8.4  million  and $17.1  million at
yearend 1994.  Funded  backlog  generally  consists of the sum of all contract
amounts of work for which funding has been approved and contracts signed, less
the value of work performed under such  contracts.  Even though such contracts
are  fully  funded  by  appropriations,  they may be  subject  to other  risks
inherent in government  contracts,  such as termination for the convenience of
the government.

Employees

         As of February 29, 1996, the Company had approximately 262 employees,
of which 216 were full-time employees.

                                  PROPERTIES

Office Facilities

    The Company leases most of its offices and other facilities. The Company's
corporate  headquarters  and  offices  for  certain of its  operations  of its
Federal  Systems  Division  (FSD) are located in a one-story  building at 9150
Guilford Road, Columbia,  Maryland.  The Company occupies approximately 18,000
square  feet  under  a lease  agreement  extending  through  early  1999.  The
headquarters  and  offices  for its  Commercial  Products  Division  (CPD) are
located in an adjacent  one-story  building at 9130 Guilford  Road,  Columbia,
Maryland. CPD occupies approximately 7,000 square feet under a lease extending
through early 1999.

    In addition to these offices,  the Company maintains offices and plants in
connection  with the  performance  of its  business  in  Huntsville,  Alabama;
Goleta, California;  Orlando, Florida; Indian Head, Maryland;  Portsmouth, New
Hampshire;  Mechanicsburg,  Pennsylvania and McLean, Virginia. The Company has
assigned certain of its personnel to customer-owned  facilities in Fort Rucker
and Huntsville, Alabama and Kirtland Air Force Base, New Mexico.


                                     -22-

<PAGE>




    The  Company's  Huntsville,  Alabama  facility  was  constructed  under  a
lease-purchase  agreement  pursuant to which the Company would,  for a nominal
percentage of original  construction costs,  acquire title to such property at
the conclusion of the lease in 1999. All of the Company's other facilities are
leased under standard rental agreements. The Company believes that its present
facilities are adequate for its current business needs.

Equipment


    The  Company  owns a variety of  computer  workstations,  test  equipment,
microcomputers, printers and reproduction equipment at several of its offices.
The Company  leases  computer  workstations  in support of customer  work. The
Company  also  owns  or  leases  various  precision  metalworking   equipment,
including  certain  computer  numeric-controlled   machinery.  Other  computer
hardware and  software,  test  equipment,  word  processing  and  reproduction
equipment used by the Company is leased.


Video Laboratory

    A  videotape-videodisc  design  laboratory  is  located  in the  Company's
McLean, Virginia office, in which broadcast-quality  videotape and interactive
videodisc products are developed.

Image Synthesis Laboratory


    The Company  completed  the  initial  construction  of an  Optoelectronics
Laboratory  in 1991  and  since  then  has  added  equipment  as  needed.  The
laboratory  consists of  externally  purchased  optical  hardware and computer
software,  as well as internal  labor and related costs for  construction  and
assembly. The Laboratory includes the physical property which demonstrates and
tests the capabilities of the Company's patented Image Synthesizer (ImSyn(TM))
technology.


Fabrication Facility


    The Company's Huntsville,  Alabama facility provides engineering,  quality
assurance,  machine shop, high-bay  fabrication,  and surface finishing areas.
The  Company's  engineering  area  occupies  approximately  8,000 sq.  ft. The
Company's machine shop, high-bay  fabrication and paint shop occupy 25,000 sq.
ft.  The  machine  shop  contains  standard  machine  tools as well as certain
precision, computer numeric-controlled machine tools. The high-bay fabrication
area is  equipped  with a 5-ton  traveling  overhead  crane  and has  vertical
clearance  of 30 feet that is  adequate  for  fabricating  Space  Shuttle  Bay
payload  training mockups such as Hubble Telescope and Space Station units, as
well as undersea  warfare  equipment.  Quality  assurance  equipment  includes
coordinate measuring machinery,  profile projectors,  surface plates and other
standard  measuring  equipment  which is calibrated and maintained to exacting
military and industrial standards.














                                     -23-

<PAGE>



                                  MANAGEMENT

    The Directors* and executive officers elected by the Board are:
<TABLE>
<CAPTION>

         Name                           Age    Position
         <S>                            <C>    <C> 

         Harry Letaw, Jr.               69     Chairman; Director; Chief
Executive Officer and President
         Joseph R. Kurry, Jr.           45     Vice President; Treasurer and
Chief Financial Officer
         Anthony L. Ward                56     Vice President; Chief
Administrative Officer
         Leonard E. Moodispaw           53     Secretary and Corporate Counsel
         Martin G. Every                56     Senior Vice President
         Matthew S. Bechta              42     Vice President
         Robert S. Kennedy              60     Vice President
         Jeffrey R. Lapides             41     Vice President
         Craig H. Price                 46     Vice President
         Terry M. Turpin                53     Vice President
         Frank E. Manning               76     Chairman Emeritus; Director
         Harold P. Hanson               74     Director (3)
         Robert W. Hicks                58     Director (1)
         Samuel Hopkins                 82     Director (2)
         Ray M. Keeler                  64     Director (2)
         A. William Perkins             70     Director (1)(3)

<FN>
     * All Directors are elected  annually at the Company's  Annual Meeting of
     Stockholders.  (1)  Member  of  the  Audit  Committee  of  the  Board  of
     Directors;  (2)  Member  of the  Compensation  Committee  of the Board of
     Directors  and  (3)  Member  of the  Ethics  Committee  of the  Board  of
     Directors.
</FN>

</TABLE>

         Harry Letaw,  Jr. was elected a Director of the Company in June 1988.
He  is  Chairman  of  the  Board,   President  and  Chief  Executive  Officer.
Previously,  he was a Director of the  Company  and a member of the  Executive
Committee  of its  Board  from  July  1981 to  September  1983.  Dr.  Letaw is
President  and  founder  of Severn  Communications  Corporation,  a  technical
software  firm, and President and founder of Intellinet  Corporation,  a motor
control  system  manufacturer,  both based in Maryland.  In addition Dr. Letaw
served in senior management and marketing positions with Raytheon, Bunker-Ramo
and  Martin-Marietta.  He performed  military service during World War II. Dr.
Letaw  received a Bachelor of Science degree in Chemistry in 1949, a Master of
Science  degree  in  Chemistry  in 1951 and a Doctor of  Philosophy  degree in
Physical Chemistry in 1952, all from the University of Florida.  Dr. Letaw has
an employment  contract with the Company  extending  month-to-month  by mutual
agreement.  Dr. Letaw  devotes his full  business  time to the business of the
Company  and his  affiliations  with other  corporations  do not  involve  any
substantial  expenditures of time nor do these  positions  involve any real or
potential conflicts of interest.

         Joseph R.  Kurry,  Jr.  joined  Essex  Corporation  in March  1985 as
Treasurer and Chief Financial  Officer and was appointed Vice President in May
1987. He was  controller of ManTech  International  Corporation  from December
1979 to March  1985.  Mr.  Kurry  received  a Bachelor  of  Science  degree in
Business Administration in 1972 from Georgetown University,  Washington,  D.C.
and is a Certified Public Accountant.

         Anthony L. Ward joined Essex in February  1991. He is currently  Vice
President, Chief Administrative Officer, Director of Corporate Development and
Assistant  Secretary.  Additionally,  Mr. Ward is the  General  Manager of the
Federal  Systems  Division.  Prior to  employment  with the Company,  Mr. Ward
served as Vice  President of C3  Operations in the ARC  Professional  Services
Group,  a position he held since 1987.  He was with ARC (or ARC  subsidiaries)
for a total of 13 years with varied roles in  engineering,  advanced  programs
and  management  oriented  to the DoD C3I arena.  From 1972 - 1977 he was with
Litton Data

                                     -24-

<PAGE>



Systems and held software  engineering  and  management  positions on key U.S.
Navy and U.S.  Army  programs.  Mr. Ward served  honorably in the U.S.  Marine
Corps from 1958 - 1971.  Mr.  Ward holds a Bachelor of Arts degree in Business
Administration  from Chapman  College in Orange,  California and has completed
all course work for a Masters of Science in Financial Systems Management.

     Leonard E. Moodispaw was an active partner in the law firm of Dalnekoff &
Mason from February 1993 through  September  1993 and was a partner in the law
firm of Blumenthal, Wayson, Downs and Offutt from 1978 to 1988, both firms are
located in Annapolis,  Maryland and specialize in  litigation.  From September
1993 to April 1994,  Mr.  Moodispaw  served as  Executive  Vice  President  of
ManTech International Corporation, a privately held company. Since April 1994,
he  has  served  as  President  of  ManTech  Advanced  Systems   International
Corporation. He was a Director of the Essex subsidiary, System Engineering and
Development  Corporation  (SEDC)  from  its  inception  in 1980  until  it was
acquired  by Essex in 1989.  In 1988,  he joined  SEDC as Vice  President  and
Corporate  Counsel.  From June 1989 until  September  1991,  he served as Vice
President,  Corporate  Counsel and Chief  Administrative  Officer of Essex and
from  July  1989 has  served  as  Secretary  to the  Board of  Directors.  Mr.
Moodispaw also serves as Director of the MVM Group,  Inc., a small  consulting
firm in Maryland since 1991 and as Founder and General Counsel of the Security
Affairs Support  Association,  a not-for-profit  organization since 1990. From
September  1991 to February 1993 Mr.  Moodispaw was Director of  International
Business with GTE  Government  Systems.  Mr.  Moodispaw  received a Bachelor's
degree in Business  Administration from American University in 1965, a Masters
Degree in Business  Administration  in 1969 and a Juris Doctor  degree in 1977
from the  University of Baltimore.  Mr.  Moodispaw  spends less than 5% of his
business time in his capacities with the Company,  and his  affiliations  with
other corporations do not involve any real or potential conflicts of interest.

         Martin  G.  Every  joined  the  Company  in  October   1983.  He  was
subsequently promoted to the position of Director,  Security/Special  Military
Operations  Group of the  Company and elected  Senior  Vice  President  of the
Company in  December  1986.  Mr.  Every has  served as General  Manager of the
Company's Systems Effectiveness Division since mid 1990. In 1992 Mr. Every was
named to the Board of Directors of James Madison University (JMU) Research and
Development  Center,  Inc. and is the Essex  manager for the Center for Crisis
Prevention,   an   Academic-Industrial   Coventure   between  JMU  and  Essex.
Previously,  Mr. Every was with BioTechnology,  Inc. From 1961-1966, he served
with the U.S. Navy, first as an operations officer aboard an ocean minesweeper
and later as a member of a Navy Special  Warfare  Team.  Mr. Every  received a
Bachelor  of  Science  degree in  Biochemistry  from  Notre Dame in 1961 and a
Master of Science degree in Oceanography from Texas A & M University in 1968.

     Matthew S. Bechta was elected  Vice  President  in October  1993.  As the
Director of the Columbia  Operations within the Federal Systems Division,  Mr.
Bechta is responsible  for technical  operations and business  development for
programs for Satellite  Communications  Engineering and Optoelectronic  Signal
Processing. Mr. Bechta joined Essex in 1989 with the merger of Essex and SEDC.
As one of the founders of SEDC, he served in various  technical and management
capacities  since  incorporation  in 1980. From 1975-1980 Mr. Bechta worked at
the  National   Security  Agency  (NSA)  as  a  systems  engineer  on  several
collection,  signal processing and communications projects. Mr. Bechta holds a
Bachelor  of Science  degree in  Electrical  Engineering  from  Spring  Garden
College,  Pennsylvania and a Master of Science degree in Computer Science from
the Johns Hopkins University.

                                     -25-

<PAGE>




     Robert S. Kennedy has been a Vice  President of the Company  since August
1987.  Dr.  Kennedy  joined  the  Company  in  January  1981 and has served as
principal  investigator  for over  twenty  five  scientific  studies  in human
factors  engineering,   human  performance  measurement,  and  simulation  and
training.  He was an aviation research psychologist in the U.S. Navy from 1959
to 1981.  Dr.  Kennedy  received a  Bachelor  of Arts  degree in  English  and
Philosophy  from Iona College in 1957, a Master of Arts degree in Experimental
Psychology  from Fordham  University  in 1959,  and a Doctor of  Philosophy in
Experimental Psychology from the University of Rochester in 1972.



     Jeffrey  R.  Lapides  has  been a Vice  President  of  Essex,  Commercial
Products since October 1990. Dr. Lapides held a variety of positions including
President at Alleco,  Inc.,  formerly a national  commercial services firm. He
also  held the  position  of  president  of its  largest  subsidiary,  Service
America.  He has held research  positions  both at NASA's Goddard Space Flight
Center and the National  Institutes of Health. Dr. Lapides received a Bachelor
of Arts degree from Clark University and a Master of Science degree and Doctor
of  Philosophy  degree in Physics from the  University  of Maryland at College
Park.



         Craig H. Price was elected  Vice  President in October  1993.  As the
Director of Engineering  for the Commercial  Products  Division,  Dr. Price is
responsible  for all products,  development  and research within the Division.
Dr.  Price  joined  Essex in 1989 as a result of the merger of Essex and SEDC.
Dr. Price had joined SEDC in 1985,  with varied  assignments  in  engineering,
analysis  and  advanced  technologies.   Previously,  he  served  in  numerous
technical and project positions in the U.S. Air Force during the period 1974 -
1985 during which he was awarded the  Distinguished  Service Medal.  Dr. Price
holds a Bachelor of Science degree in Electrical Engineering from Kansas State
University,  a Master of Science degree in Electrical  Engineering from Purdue
University and a Doctor of Philosophy  degree also in Electrical  Engineering,
from Stanford University.

     Terry M.  Turpin is Vice  President  and  Science  Advisor  of  Essex,  a
position he has held since the  acquisition  of SEDC in June 1989. He was Vice
President and Chief  Scientist of SEDC from  September 1984 through June 1989.
From December 1983 to September  1984 he was an independent  consultant.  From
1963 through  December  1983, Mr. Turpin was employed by NSA. For the last ten
years of this  period,  he was Chief of the Advanced  Processing  Technologies
Division.  He  holds  patents  for  optical  computers  and  adaptive  optical
components.  Mr. Turpin represented NSA on the Tri-Service  Optical Processing
Committee  organized  by the Under  Secretary  of  Defense  for  Research  and
Engineering.   He  received  a  Bachelor  of  Science   degree  in  Electrical
Engineering  from the University of Akron in June 1966 and a Master of Science
in Electrical Engineering from Catholic University in Washington, D.C. in June
1970.

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

     Harold  P.  Hanson,  formerly  executive  director  of the  Committee  on
Science,  Space  and  Technology  of the U.S.  House of  Representatives  from
1980-1982 and  1984-1990,  was elected a Director of the Company in June 1990.
Dr.  Hanson is now  adjunct  professor  of  physics,  University  of  Florida,
Gainesville  and the editor and  publisher of DELOS,  a non-profit  journal of
translation.  He is a member of the Essex  Scientific  Advisory  Board,  and a
Fellow of the

                                     -26-

<PAGE>



American Physical Society and a National Science Foundation Franklin medalist.
Dr.  Hanson  was  previously  provost  of Wayne  State  University  and Boston
University.  He was an executive vice  president,  vice president for academic
affairs,  dean  of  the  Graduate  School  and  professor  of  physics  of the
University of Florida,  Gainesville. He was also chairman of the Department of
Physics and  director,  Center for  Structural  Studies,  University of Texas,
Austin.  A naval  officer  during World War II, Dr.  Hanson served as research
physicist at the Naval Ordnance  Laboratory and was later a Fulbright research
fellow in 1961-1962.  Dr. Hanson earned graduate  degrees at the University of
Wisconsin.

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

     Samuel Hopkins was elected a Director of the Company in August 1988. From
January 1970 until  retirement in October 1987 he was a partner of Alex. Brown
& Sons (investment  bankers) in Baltimore,  Maryland.  Since 1976, Mr. Hopkins
has been a Director of American  Maritime  Cases,  Inc.  (legal  publisher) in
Baltimore,  Maryland.  He  received a Bachelor  of Science  degree in Business
Economics from Johns Hopkins University in 1934 and a Juris Doctor degree from
the  University  of Maryland  in 1938.  Mr.  Hopkins is a Chartered  Financial
Analyst.

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

     A.  William  Perkins  has  been a  Director  of  the  Company  since  its
organization  in 1969.  He is  President  of  Perkins  Warehouse  Company,  of
Alexandria,  Virginia.  He is retired from 23 years in the printing  industry,
having  served as  President  and  Chairman of the Board of  Directors  of Old
Dominion  Printing Co. Mr. Perkins served in the U.S. Navy during World War II
and the Korean Conflict.


     There are no family relationships  between any present executive officers
and directors. Each officer of the Company is chosen by the Board of Directors
and holds his  office  until his  successor  shall  have been duly  chosen and
qualified  or until  his  death or until he  shall  resign  or be  removed  as
provided by the By-Laws.


                                     -27-

<PAGE>



                            EXECUTIVE COMPENSATION

Summary Compensation Table

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

<TABLE>
<CAPTION>
                                                                               
     Long-Term Compensation
                                               Annual Compensation             
Awards                 Payouts

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

                                                               Other       
Restricted    Securities     All          Other
                                                               Annual         
Stock      Underlying    LTIP          Compen-
 Name and                                                      Compensation   
Award(s)  Options/SARs   Payouts       sation
Principal Position         Year      Salary($)(1)   Bonus ($)     ($)(2)       
($)(3)       (#)         (#)           ($)
- --------------------------------------------------------------------------------
- ----------------------------------------------------

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

Harry Letaw, Jr.            1995       113,920       10,000           0        
  0              0         0           0
Chairman and CEO            1994       107,536            0           0        
  0              0         0           0
                            1993       111,672            0           0        
  0              0         0           0



Anthony L. Ward             1995       107,680        7,500       3,235        
  0          8,000         0           0
Vice President and CAO      1994       105,040            0       3,151        
  0              0         0           0
                            1993       109,080            0       3,282        
  0          2,000         0           0




Joseph R. Kurry, Jr.        1995       106,400        7,500       3,198        
  0          5,000         0           0
Treasurer, Vice President   1994       104,000            0       3,123        
  0         20,000         0           0
and CFO                     1993       100,500            0       3,018        
  0          2,000         0           0



Terry M. Turpin             1995       102,848        7,500       3,095        
  0          8,000         0           0
Vice President              1994       100,006            0       3,009        
  0         17,778         0           0
                            1993       103,853            0       3,124        
  0          2,000         0           0



Martin G. Every             1995       102,640        5,000       3,094        
  0          5,000         0           0
Senior Vice President       1994       100,360            0       3,025        
  0              0         0           0
                            1993        90,360            0       2,717        
  0          2,000         0           0


- ------------------------------------
<FN>


(1)  The  decrease  in  salaries   shown  for  1994  from  1993  is  primarily
     attributable to one additional pay period which occurred during 1994. The
     increase in salary for Mr. Kurry and Mr. Every in 1994 is attributable to
     raises in their annual  compensation.  Includes  amounts  deferred at the
     election of the named executive officer pursuant to Section 401(k) of the
     Internal Revenue Code ("401(k)").

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

(3)  No  restricted  stock  awards  were made for the periods  indicated.  The
     number and value of the aggregate restricted stock holdings for the named
     executive  officers  at the end of the  1995  fiscal  year,  based on the
     closing  bid price of the Common  Stock on NASDAQ on December  29,  1995,
     without giving effect to the  consideration  paid by the named  executive
     officer, were as follows: Dr. Letaw, 211,357 shares,  $475,553 value; Mr.
     Ward,  17,331 shares,  $38,994 value; Mr. Kurry,  29,859 shares,  $67,182
     value; Mr. Turpin,  72,781 shares,  $163,757 value; and Mr. Every,  6,037
     shares, $13,583 value.

</FN>
</TABLE>
                                     -28-

<PAGE>


Defined Contribution Retirement Plan

    The Company has a qualified  defined  contribution  retirement  plan,  the
Essex  Corporation  Retirement Plan and Trust,  which includes a 401(k) salary
reduction  feature  for its  employees.  The Plan  calls  for a  discretionary
contribution as determined by the Board of Directors, and an employer matching
contribution of up to 3% of eligible  employee  compensation  under the salary
reduction feature.  Discretionary contributions are determined annually by the
Board of Directors.  No discretionary  contribution was made by the Company to
the Retirement  Plan for 1995.  The total  authorized  contribution  under the
matching contribution feature of the Plan was approximately  $145,000 in 1995.
All  employee   contributions  are  100%  vested  at  all  times  and  Company
contributions  vest  based on  length of  service.  Vested  contributions  are
distributable and benefits are payable only upon death, disability, retirement
or break in service.  Participants  may request  that their  accrued  benefits
under the  Section  401(k)  portion  of the Plan be  allocated  among  various
investment options established by the Plan administrator.


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

Employee Incentive Performance Award Plan


    The Company has an Employee  Incentive  Performance Award Plan under which
bonuses are  distributed  to employees.  All employees are eligible to receive
such awards  under  flexible  criteria  designed to  compensate  for  superior
division  and  individual  performance  during  each fiscal  year.  Awards are
generally  recommended  annually by  management  and  approved by the Board of
Directors.  Such awards may be  constrained by overall  Company  performances.
There were 93 awards in 1995  totaling  $144,000.  There was one award in 1994
for $500.  The  incentive  awards  under the  Performance  Award  Plan for the
persons  referred to in the Summary  Compensation  Table are  included in that
Table.


Restricted Stock Bonus Plan

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


         During  1995,  the  Board  awarded  a total of  12,000  shares to six
directors.  During 1993,  the Board awarded 2,000 shares and none were awarded
in  1994.  There  are  approximately  22,050  shares  remaining  in the  Essex
Corporation Restricted Stock Bonus Plan as of December 31, 1995.


                                     -29-

<PAGE>




Employment Agreements

     Since 1988,  the Company has had an  Agreement of  Employment  with Harry
Letaw, Jr., Chairman of the Board,  President and Chief Executive Officer. Dr.
Letaw's annual  compensation  was  originally  established at $120,000 but was
reduced,  at his  recommendation  to the annual  amounts  shown in the Summary
Compensation  Table. Dr. Letaw's annual compensation was increased to $135,200
effective  October  2,  1995.  The term of this  Agreement  is  extended  on a
month-to-month basis by mutual agreement.


    The Company has an Agreement of Employment with Frank E. Manning, Chairman
Emeritus and Member of the Essex Board of Directors,  whereby Mr. Manning is a
part-time employee of the Company with duties to provide advice and counsel to
the management of Essex.  The Agreement may be terminated by either party with
60 days advance  notice.  Mr. Manning also receives  reimbursement  of medical
costs not covered by Medicare. Mr. Manning received compensation of $30,000 in
fiscal  year 1995 for his  services  as an employee of the Company and medical
reimbursement of $1,250.


    The above agreements  restrict the individuals' rights to compete with the
Company and prohibit  misappropriation  of proprietary  rights of the Company,
both during and after the term of employment.

Options to Purchase Securities


    The  Company has an Option and Stock  Appreciation  Rights Plan (The "OSAR
Plan").  The OSAR Plan as  presently  in effect  provides for the grant of tax
qualified  Incentive  Stock  Options  ("ISOs")  and  options  that are not tax
qualified ("NSOs") and Stock Appreciation  Rights ("SARs") which rights may be
related to, but not  necessarily  be granted in tandem with,  options  granted
under the OSAR Plan.  Persons  eligible to receive  awards of options and SARs
under the OSAR Plan  include  officers,  directors,  key  employees  and other
persons who provide valuable services to the Company.  SARs entitle the holder
to cash or Company  Common  Stock  measured by the increase in market value of
the Company's Common Stock from the date of grant to the date of exercise. The
exercise  price of an ISO  under  the OSAR  Plan may not be less than the fair
market value of the Company stock on the date of grant;  the exercise price of
NSOs and the appreciation  base price of SARs are determined in the discretion
of the Board of Directors except that the SAR appreciation  base price may not
be less than 50% of the fair  market  value of a share of Common  Stock on the
grant date with  respect to awards to persons who are officers or directors of
the Company. As originally  adopted,  the OSAR Plan reserved 400,000 shares of
the Company's Common Stock for issuance. At the 1989 and 1994 Annual Meetings,
Company  stockholders  approved  increases  in the  number of shares of Common
Stock  subject  to  the  OSAR  Plan  by  250,000  shares  and  200,000  shares
respectively,  making  850,000 the total number of shares subject to the Plan.
As of February 29, 1996,  there remain  232,639  shares  available  for future
grants of options or SARs.

    The Company had an Incentive  Stock Option Plan which expired on March 12,
1992 with no shares  available  for future  grants.  As of February  29, 1996,
options for 88,800  shares of the  Company's  Common Stock remain  outstanding
under this Plan and are fully exercisable at prices ranging from $2.52 - $3.00
including  options held by officers  and  directors of the Company to purchase
64,000 shares.



                                     -30-

<PAGE>



    The following  Table shows for the fiscal year ended December 31, 1995 for
the persons named in the Summary Compensation Table,  information with respect
to options to purchase  Common Stock granted  during 1995 under the OSAR Plan.
No options or stock appreciation  rights granted under the OSAR Plan have been
exercised by the persons listed below.

<TABLE>
<CAPTION>

                                                 STOCK OPTIONS GRANTS TABLE
                                            FOR FISCAL YEAR ENDED DECEMBER 31,
1995


                                  Number of
                                  Securities
                                  Underlying          % Of Total Options/
                                   Options              SARs Granted to        
   Exercise or
                                   Granted               Employees in          
    Base Price           Expiration
            Name                    (#)(1)                Fiscal Year          
      ($/Sh)                Date
================================================================================
=========================================
<S>                                <C>                      <C>                
    <C>                  <C>              

Harry Letaw, Jr.                     ---                      ---              
       ---                  ---

Anthony L. Ward                     8,000                     7.4              
       3.08               09/10/99

Joseph R. Kurry, Jr.                5,000                     4.7              
       3.08               09/10/99

Terry M. Turpin                     8,000                     7.4              
       3.08               09/10/99

Martin G. Every                     5,000                     4.7              
       3.08               09/10/99




- ------------------------------------
<FN>
(1) Such options become exercisable beginning September 11, 1996.

</FN>
</TABLE>



















                                     -31-

<PAGE>



    The following  Table shows for the fiscal year ended December 31, 1995 for
the persons named in the Summary Compensation Table,  information with respect
to  option/SAR   exercises  and  fiscal   year-end   values  for   unexercised
options/SARs.

<TABLE>
<CAPTION>
                         AGGREGATED OPTION/SAR EXERCISES AND FY-END OPTION/SAR
VALUES TABLE
                                         FOR FISCAL YEAR ENDED DECEMBER 31, 1995


                                                                               
  Number of
                                                                               
 Securities                   Value of
                                                                               
 Underlying                 Unexercised
                                                                               
 Unexercised                In-the-Money
                                                                              
Options/SARs at            Options/SARs at
                                                                               
 FY-End (#)                  FY-End($)
            Name                     Shares                Value
                                  Acquired on            Realized              
Exercisable/                Exercisable/
                                  Exercise (#)              ($)                
Unexercisable              Unexercisable
================================================================================
================================================
<S>                                  <C>                  <C>                 
<C>                             <C>

Harry Letaw, Jr.                      None                  ---               
238,091/61,909                   0/0

Anthony L. Ward                       None                  ---                
30,000/8,000                    0/0

Joseph R. Kurry, Jr.                  None                  ---                
43,500/5,000                    0/0

Terry M. Turpin                       None                  ---                
25,778/8,000                    0/0

Martin G. Every                       None                  ---                
29,500/5,000                    0/0


</TABLE>


Remuneration of Directors

    The  Company's  Directors  generally  meet  quarterly.  Additionally,  the
By-Laws  provide for special  meetings and, as also permitted by Virginia law,
Board action may be taken without a meeting upon unanimous  written consent of
all Directors.  Board members not employed by the Company receive a maximum of
$750 for each Board or Board Committee Meeting  attended.  In order to improve
the Company's  cash  position,  the Company's  outside  Directors,  during the
1995-1996 term year, relinquished cash payments for certain board meetings. In
1995 the Board held three  meetings;  the entire  membership  of the Board was
present at all meetings of the Board of Directors  except for one meeting when
one Director was absent from the meeting.


                                     -32-

<PAGE>



                            PRINCIPAL STOCKHOLDERS

    The following  table and  accompanying  notes set forth as of February 29,
1996,  information  with respect to the beneficial  ownership of the Company's
Common Stock by (i) each person or group who  beneficially own more than 5% of
the Common Stock, (ii) each of the directors of the Company, (iii) each of the
officers of the Company named in the Summary  Compensation Table, and (iv) all
directors and executive officers of the Company as a group.

<TABLE>
<CAPTION>
                                                                               
  Percent of Class
                                                 Amount and Nature
              Name and Address                     of Beneficial              
Before           After
            of Beneficial Owner*                   Ownership (1)             
Offering       Offering(2)
     ---------------------------------       -----------------------      
- -------------    ------------
     <S>                                            <C>                        
<C>              <C>         
     Harry Letaw, Jr. (3)                             480,698                  
10.46             9.21
     Frank E. Manning (4)                             106,275                  
 2.31             2.04
     Terry M. Turpin (5)                               98,059                  
 2.13             1.89
     Joseph R. Kurry, Jr. (6)                          60,909                  
 1.33             1.17
     Anthony L. Ward (7)                               49,331                  
 1.07               **
     Samuel Hopkins (8)                                42,875                  
   **               **
     Robert W. Hicks (9)                               39,200                  
   **               **
     Harold P. Hanson (10)                             30,500                  
   **               **
     Ray M. Keeler (11)                                15,250                  
   **               **
     A. William Perkins (12)                           15,100                  
   **               **
     Martin G. Every (13)                              15,537                  
   **               **


     All Directors and Executive Officers
     as a Group (16 persons) (14)                   1,150,424                  
25.04            22.04

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



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

     **  Less than 1%

     (1) Under  the  rules of  the  Commission,  a  person  is  deemed  to  be
         a "beneficial  owner" of a  security if that person has or shares the
         power to vote or to direct  the voting of such security, or the power
         to dispose or to direct  the  disposition of such security.  A person
         is also deemed to be a  beneficial  owner of any  securities of which
         that  person has the right  to acquire  beneficial  ownership  within
         sixty (60) days. Under these rules, more than one person may be deemed
         to be a beneficial  owner of the same securities and  a person may be
         deemed to be a beneficial  owner of securities as  to which he has no
         record ownership  interest.  The shares listed  above include options
         and rights to acquire shares within sixty (60)days and  shares held of
         record by the Essex Corporation  Retirement Trust as to  which shares
         the respective  participant has  disposition and voting  rights.  The
         percentage  ownership  is  computed  based upon the number  of shares
         which  would  be   outstanding  if  such  options  and   rights  were
         exercised.

     (2) Assumes  exercise of all 25,000 warrants but does not assume exercise
         or  conversion  of any other  outstanding  options or warrants or the
         Debentures.

     (3) Dr. Harry Letaw,  Jr. is Chairman of the Board,  President and Chief
          Executive Officer of the Company. Of the 480,698 shares beneficially
          shown as owned by Dr.  Letaw,  269,341  shares  represent  presently
          exercisable rights to acquire Common Stock through stock options and
          warrants.

     (4) Mr.  Frank  E.  Manning  is  the  record  and  beneficial   owner  of
         approximately 2.04% of the outstanding shares of the Company (106,275
         shares),  including  presently  exercisable options to purchase 1,500
         shares.  Mr.  Manning is the Chairman  Emeritus and a Director of the
         Company. Does not include 40,000 shares of the Company's Common Stock
         owned of record and beneficially by Mrs. Eva L. Manning,  wife of Mr.
         Frank E. Manning.  Also does not include 147,500 shares  beneficially
         owned by six separate family trusts of which Mrs. Manning is the sole
         trustee  and  over  which  trusts  she  has   exclusive   voting  and
         dispositive power.


                                     -33-

<PAGE>




     (5) Terry M. Turpin is a Vice  President  of the  Company.  Of the shares
         shown as beneficially owned,  25,278 represent presently  exercisable
         rights to acquire common stock through stock options and warrants.

     (6) Joseph  R.  Kurry,  Jr.   is  Vice  President,  Treasurer  and  Chief
         Financial   Officer   of  the   Company.   Of  the  shares  shown  as
         beneficially owned, 31,050  represent presently exercisable rights to
         acquire common stock through stock options and warrants.

     (7) Anthony L. Ward is Vice President,  Chief Administrative  Officer and
         Assistant   Secretary  of  the  Company.   Of  the  shares  shown  as
         beneficially owned, 32,000 represent presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (8) Samuel Hopkins is a Director of the Company.  Of the shares shown as
         beneficially owned, 9,125 represent presently exercisable rights to
         acquire common stock through stock options and warrants.

     (9) Robert W. Hicks is a Director of the Company.  Of the Shares shown as
         beneficially owned, 6,000 represent presently exercisable rights to
         acquire common stock through stock options and warrants.

     (10)Harold P. Hanson is a Director of the Company. Of the Shares shown as
         beneficially owned, 7,500 represent presently exercisable rights to
         acquire common stock through stock options and warrants.

     (11)Ray M. Keeler is a Director of the Company. Of the Shares shown as 
         beneficially owned, 5,250 represent presently exercisable rights to
         acquire common stock through stock options and warrants.

     (12)A. William Perkins is a Director of the Company.Of the Shares shown as
         beneficially owned, 3,500 represent presently exercisable rights to
         acquire common stock through stock options and warrants

     (13)Martin G. Every is a Senior Vice President  of the  Company.  Of the
         shares  shown  as  beneficially  owned,  9,500   represent presently
         exercisable rights to acquire common stock through stock options.

     (14)Of  the  shares  shown  as  beneficially  owned,   512,781  represent
         presently  exercisable  rights to acquire  common stock through stock
         options and warrants.


</TABLE>

                                  -34-

<PAGE>



           MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

    Essex  Corporation is a diversified,  technology-based  company  providing
quality products and professional  services to government and industry.  Essex
specializes  in  Human-Centered  Systems  Engineering(sm)  and  Optoelectronic
Engineering.  The Company  allocates its operations to the following  business
units.

    o    Systems Effectiveness Division (SED)
    o    Federal  Systems  Division (FSD)[formerly Space and Defense Division
         (SDD) and Information Systems Division (ISD)]
    o    Commercial Products Division (CPD)

     The  discussion  that follows speaks to the changes,  where  significant,
that occurred in the business operations of the Company.

1995 Compared to 1994

     Successful  financing efforts and expenditures for ImSyn(TM)  development
dominated  1995  activity and results of  operations.  The Company  raised the
entire $2.5  million of its Stock  Offering  by the end of July 1995.  The net
proceeds were  approximately $2 million before payments to the former landlord
of  approximately  $240,000.  The funds  improved  liquidity  and  temporarily
reduced costly accounts receivable  financing.  The principal usage of the net
proceeds of the Offering have been for development of the prototype  ImSyn(TM)
optoelectronic  processor.  In  anticipation  of  the  success  of  the  Stock
Offering,  the  Company  began  modest  efforts  on  development  of its first
ImSyn(TM)  processor  prototype  in late  1994 and full  fledged  work on such
development  in  1995.  In  accordance  with  generally  accepted   accounting
principles  governing  such  development  expenses,   costs  of  approximately
$1,254,000  have been  recognized  through the  Company's  1995  statement  of
operations as 1995 period expenses and $102,000 in 1994.

     Additional  funding  is  necessary  for  commercial  products'  inventory
buildup,  marketing and further  development  of commercial  applications  and
products.  In December 1995, the Company  issued  $535,000 of 10%  Convertible
Collateralized   Debentures.  The  net  proceeds  will  be  used  for  initial
commercial product  development,  to initiate commercial  inventory production
and for marketing.

     As 1995 began, the Company continued to have a relatively high backlog of
approximately  $25.5 million.  In 1995, the Company won or added approximately
$30.1 million in new contract  business.  During 1995, the Company's  contract
backlog  reached a record $43.2 million ($7.7 million funded and $35.5 million
unfunded) at the end of September  1995.  At December 31, 1995,  the Company's
contract  backlog was $41.4  million  ($6.7  million  funded and $34.7 million
unfunded). Included in this backlog are two contracts with remaining values of
$798,000 for delivery of initial  ImSyn(TM) units and related services to U.S.
Government  end users and one contract with a remaining  value of $543,000 for
government-sponsored   research  utilizing  an  ImSyn(TM)  unit  in  synthetic
aperture microscope applications.

     Funded  contract  backlog  generally  consists of the sum of all contract
amounts for which  funding has been approved and  contracts  signed,  less the
value of work  performed  under  such  contracts.  Unfunded  contract  backlog
generally  is the amount of work on  contracts  which has not yet been  funded
(such as for  option  years,  open  purchase  orders and  indefinite  quantity
contracts). The costs of completing such contracts in backlog are estimated to
be 92-94% of such backlog and generally result in gross profit margins of 6-8%
before such costs as interest

                                     -35-

<PAGE>



expense,  amortization  of  intangibles,  volume  variance  and income  taxes.
However,  there can be no assurances that revenues from this contract  backlog
or the  gross  margins  therefrom  will  ultimately  be  realized.  The mix of
contracts in this total backlog of approximately $41 million is approximately:
$34 million (83%) in  cost-plus-fee  type contracts;  $4 million (10%) in time
and material  and $3 million (7%) in  fixed-price  type  contracts.  Costs are
charged  to  contracts  as  incurred  as the  Company is  generally  providing
labor-based  services  and  therefore  does not normally  accumulate  or stock
inventory.  The  Company  utilizes  the  percentage-of-completion   method  of
accounting for revenue recognition. Anticipated losses, if any, are recognized
as soon as they become known.

     While  high   contract   backlog  and  proposal   activity  are  positive
indicators,  the  Company  has  experienced  net  losses  since  1989 and must
demonstrate  the ability to complete such contract  backlog within budget cost
constraints,  both for direct and indirect operating costs.  Although the high
backlog supported a continuation of the 1994 revenue levels into 1995, revenue
levels  were  lower  during  1995  compared  to  1994.  The  Company   devoted
significant labor effort to the ImSyn(TM) prototype development.  This lowered
revenue  levels on some  customer  work and  generated  charges of  $1,254,000
against  earnings.  During the first nine months of 1995,  revenues  were $9.8
million or  approximately  $3.3 million per quarter.  The Company expects that
the increased  revenue  levels  demonstrated  in the fourth quarter of 1995 of
approximately $4.4 million will continue into 1996.

     In the Commercial Products area, the Company is working toward completion
of the initial  ImSyn(TM)  prototype  unit and has begun work on initial units
for inventory in anticipation of sales orders.  Selling and marketing  efforts
are continuing as are product refinements and further product development. The
Company also continues to work with its patent attorneys in obtaining domestic
and  international  patents on proprietary  technology.  The Company initially
plans to sell in magnetic  resonance  imaging (MRI) and advanced radar imaging
markets. The prototype development costs were approximately $1,254,000 in 1995
and $102,000 in 1994.

     The Company's  revenues for 1995 were $14,193,000,  which were $1,171,000
or  7.6%  lower  than  the  $15,364,000  for  1994.  In SED,  revenues  on the
multi-year  DoE  Transportation  Safeguards  program were $2.7 million in 1995
compared to $3.2 million in 1994,  which  accounts for $500,000 of the overall
decline. ISD revenues were also lower by $545,000 (13%) in 1995 as compared to
1994.  This revenue  decrease is due to the  ImSyn(TM)  prototype  development
being staffed  primarily by ISD personnel which lowered revenue levels on some
customer work.

     While  total  direct  costs  have  remained  fairly   proportional  as  a
percentage  of  revenues  (65% in 1995  and 68% in  1994),  there  has been an
increase in direct labor and related expenses as a percentage of revenues (47%
in 1995  compared to 40% in 1994) and a  significant  decrease in other direct
costs as such  costs  declined  as a  percentage  of  revenue  from 28%  ($4.3
million) in 1994 to 18% ($2.5  million) in 1995.  The decrease in other direct
costs as a percentage of revenue is primarily  due to the  completion or lower
usage on certain contracts of outside  subcontractors  and consultants.  Also,
increased  material purchases on new contract work that was scheduled for 1995
was delayed  until late 1995 and into 1996,  whereas there was a higher degree
of such purchases in 1994.

     The Company  incurred a net loss in 1995 of $1,427,000 or $0.49 per share
as compared  to a net loss of  $466,000 or $0.26 per share in 1994.  For 1995,
excluding expenses totaling $1,538,000 for ImSyn(TM) development  ($1,254,000)
and lawsuit prosecution ($284,000), the Company would have an operating profit
of $111,000 ($0.04 per share based on 2,913,000

                                     -36-

<PAGE>



shares).  For 1994,  excluding  the  landlord  settlement  expense of $685,000
(discussed later in this section), Essex would have earned $219,000 ($0.12 per
share  based on  1,821,000  shares).  The net  results in the 1995  period are
computed on a higher weighted average number of share outstanding  (2,913,000)
compared to the 1994 period (1,821,000 shares outstanding).

     While revenue  levels  decreased  7.6% in 1995 from 1994, the Company was
still able to cover most of the variable expenses such as business development
and fixed expenses such as facility  costs.  However,  underabsorbed  indirect
expenses  due to the lower  revenue  volume  account  for the  decline in 1995
operating  profit  as  compared  to  1994,  excluding  charges  for  ImSyn(TM)
development, lawsuit prosecution and legal settlement.

     Throughout  1995, the Company  incurred  expenses in connection  with the
development of the ImSyn(TM) prototype. The Company has expensed $1,254,000 in
1995 and $102,000 in 1994. The Company  expects that this initial  development
will be completed during 1996. Such development expenses have continued beyond
original   targets  as  the  Company  has  experienced   deficiencies  in  the
performance  of components  supplied by outside  vendors.  The  replacement or
correction of such components created additional costs and time delays.

     The Company incurred  expenditures for lawsuit prosecution of $284,000 in
1995 and  $100,000 in 1994.  The Company and a corporate  defendant  agreed to
reach an out-of-court  settlement.  Under the proposed terms of the Settlement
Agreement, the Company expects to net approximately $2.2 million after payment
of  contingent  attorney's  fee and related  expenses.  Until full  payment is
received  by the  Company,  it is  Management's  opinion  that there can be no
certainty concerning payment to the Company.

     In  1994,  the  Company  increased  its  expense  provision  estimate  in
connection with the now concluded rent dispute with its former  landlord.  The
Company made a provision of $685,000  ($0.38 per share) in 1994 in  connection
with this  matter.  See Note 6 of Notes to  Financial  Statements  for further
discussion of this matter.  There were no additional  expenses for this matter
in 1995.

     In 1995, the Company's interest costs declined as the Company was able to
temporarily  utilize the  proceeds  from the Stock  Offering to reduce  costly
outside  financing.  Total  interest  costs were  $63,000 in 1995  compared to
$174,000 in 1994.

     While the Company  recognized  the majority of its  remaining tax benefit
amount recoverable from the carryback of net operating losses prior to 1994, a
small income tax refund was received and credited in 1995. The Company is in a
net operating loss (NOL)  carryforward  position.  Otherwise,  no provision or
benefit from income taxes has been recognized for 1995 or 1994.









                                     -37-

<PAGE>



Liquidity and Capital Reserves

     The Company evaluates its liquidity  position using various factors.  The
following  represents  some of the more  important  factors  based upon actual
results through yearend 1995.

<TABLE>
<CAPTION>
                     SELECTED FINANCIAL DATA ($ Thousands)
                        
                                                                             
AS OF
                                                                December 31,   
  December 25,
                                                                   1995        
          1994
                                                           ------------------  
   -----------
<S>                                                       <C>                  
  <C>    

         Total Assets                                      $            6,351  
   $            4,209

         Working Capital                                   $              327  
   $             (409)

         Current Ratio                                                 1.09:1  
               0.82:1

         Current and Long-Term Debt                        $              313  
   $              393
         Current and Long-Term Capital Leases                             291  
                   --
         Bank Note Payable (in 1995)/Accounts
           Receivable Financing (in 1994)                                 917  
                  839
         10% Convertible Debentures                                       535  
                   --
                                                           ------------------  
   ------------------
           Total Debt/Financing                            $            2,056  
   $            1,232
                                                           ==================  
   ==================

         Stockholders' Equity                              $            1,960  
   $            1,329
                                                           ==================  
   ==================
</TABLE>

     The Company experienced an improvement in its working capital dollars and
ratio due to receipt of the net proceeds of  approximately  $500,000  from the
sale of the debentures. The stockholders' equity increased by approximately $2
million of net proceeds from the Stock  Offering and decreased by the 1995 net
loss of $1.4 million, a net improvement of approximately $0.6 million.

     The  1995  net  loss  was  primarily   attributable  to  expenditures  in
connection with development of the ImSyn(TM) prototype and lawsuit prosecution
expenses.  The net cash used in  operations  was  approximately  $2.8 million,
including the net loss of $1.4 million and increase in accounts receivables of
$1.4 million. Such operating expenditures were funded from the proceeds of the
Stock  Offering.  Of  the  increase  in  accounts  receivables,  approximately
$839,000 is due to the  repurchase  of  receivables  by the  Company  from its
previous working capital lender.  Accounts receivable are no longer sold to an
outside  third party lender but are  financed as described  below by a line of
credit with a local bank.

     Under  the  settlement  agreement  reached  with  the  landlord,  certain
payments are to be spread over future  periods or are triggered  only by other
future cash inflows.  There is a $70,000  remaining  balance  payable  ratably
through July 1996. The Company expects that the results of operations from its
total contracts backlog of approximately $41 million will generate  sufficient
positive  cash flow over the remaining  period of this  obligation to make the
required  payments.   The  contingent  portions  of  the  landlord  settlement
obligation,  of which $309,000 remain after December 31, 1995, are not payable
until future  earnings (as defined),  operating  asset sales or equity capital
funding occur. When such future events  transpire,  only a portion of the cash
flows or proceeds generated are payable.

     Beginning  October  1995 and  revised in November  1995 to  increase  the
amount and extend the term,  the Company  entered into an accounts  receivable
financing arrangement with a local bank. The current loan arrangement provides
for a line of credit up to $1,500,000 for financing

                                     -38-

<PAGE>


at the bank's  prime rate plus 3%. The Company can  utilize  certain  accounts
receivable  and obtain a  percentage  advance  as a loan  under the  financing
arrangement.  At December 31, 1995,  the funds  advanced  were  $917,000,  the
maximum  available based upon the eligible  accounts  receivable.  The current
arrangement extends through November 30, 1996.

     The line of credit is secured by all  accounts  receivables  and  certain
general  intangibles  (excluding  patents).  The Company is subject to certain
operating  restrictions,  such as  acquisitions  or  mergers;  or  creation or
incurrence  of new debt.  Such  restrictions  have been  waived by the Bank in
connection with the issuance of the Company's convertible debentures.

     The Company was able to temporarily  curtail the requirement for accounts
receivable  financing during 1995 due to the proceeds  received from the Stock
Offering.  This reduced  interest  expense from $174,000 in 1994 to $63,000 in
1995.

     In  March  1996,  the  Company   completed  a  private  placement  of  an
aggregate of  $1.4 million in 10%  Convertible  Collateralized  Debentures Due
2000 (the "Debentures"),  $535,000 of which had been placed as of December 31,
1995. The Debentures  are  convertible  into an aggregate of 400,000 shares of
Common Stock at $3.50 per share,  are  collateralized  by certain  current and
fixed assets and inventory,  and mature November 30,  2000. In connection with
the  private  placement,  the  Company  also  issued  warrants  to purchase an
aggregate  of 78,400  shares  of  Common  Stock  and  issued  warrants  to the
placement agent to purchase an aggregate of 28,600 shares of Common Stock. All
of such warrants are exercisable through December 1,  2000 at $3.50 per share,
subject  to  adjustment.   The  net  proceeds  of  the  private  placement  of
approximately  $1,270,000 have been allocated to general  business and working
capital purposes including reducing accounts payable and increasing  inventory
as well as providing funds for sales and marketing efforts.


     In  1996,  the  Company  plans  to  make  significant   expenditures  for
commercial  product  inventory,   commercial  marketing  and  certain  capital
expenditures. The Company expended $183,000 for inventory in 1995. The Company
purchased  $301,000 of property  and  equipment,  mostly  computers  and other
special  equipment,  through  direct cash  purchase  during 1995.  The Company
further  acquired  approximately  $477,000 of similar  equipment under capital
leases  having  terms  which  spread  out  monthly  payments  from  twelve  to
thirty-six  months.  The Company  intends to utilize  leasing  arrangements to
finance  capital  expenditures to the extent  practical.  The Company may sell
certain  assets  which  are  underutilized  or  not  part  of  its  mainstream
operations;  there are, however, no definitive arrangements for any such sale.
The Company has stock  warrants  outstanding  with  potential cash proceeds of
$1.9 million  which are callable  for  exercise  beginning  April 1, 1996 upon
certain conditions,  such as when the last price of the Company's common stock
exceeds  $5 per share  for ten (10)  consecutive  trading  days.  The  Company
believes that its anticipated needs for working capital will be adequately met
by the  combination  of its  projected  cash  flow  from its 1996  operations,
utilization of available  credit from its secured asset lending  agreement and
access to public and private financing markets.

Inflation

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

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


                                     -39-

<PAGE>



                           DESCRIPTION OF SECURITIES
Common Stock

    The authorized  capital stock of the Company consists of 10,000,000 shares
of Common  Stock,  $.10 par value,  of which  3,586,073  shares are issued and
outstanding as of February 29, 1996. Each share of Common Stock is entitled to
one vote with respect to all matters voted upon by stockholders, including the
election of  directors.  The holders of Common  Stock are  entitled to receive
such  dividends  as may be  declared  by the Board of  Directors  and are also
entitled  to  share  pro  rata in the  distribution  of the  Company's  assets
available  for such  purpose  in the event of  liquidation.  Holders of Common
Stock of the Company have no  preferential  or  preemptive  right to subscribe
for, purchase or receive any additional shares of Common Stock of the Company,
or any options or warrants for such shares.

Warrants

    Each  Warrant   entitles  the   registered   holder  thereof  to  purchase
twenty-five (25) shares of Common Stock from the Company at a price of $75.00,
subject to adjustment in certain circumstances,  at any time, and subject to a
required early exercise (see below), up to and including June 30, 1998.
Warrants must be exercised in their entirety.

    The Warrants  were issued in  registered  form  pursuant to the terms of a
Warrant  Agreement  (the "Warrant  Agreement")  between the Company and Mellon
Bank as Warrant Agent.  Reference is made to the Warrant  Agreement  (which as
been  filed  as an  exhibit  to  the  Registration  Statement  of  which  this
Prospectus  is a part) for a complete  description  of the terms and condition
thereof and the  description  herein is qualified in its entirety by reference
thereto.

    The Company may require  that the  Warrants be  exercised at any time from
April 1, 1996  through  June 30, 1998 at the price of $75.00 per Warrant  (the
"Exercise  Price") if the last price of the Company's  stock exceeds $5.00 per
share for ten (10) consecutive  trading days (the "Early Exercise Event").  If
the Company elects to require early exercise of the Warrants,  it will contact
the Warrant  Agent by the second  business day  following  the Early  Exercise
Event.  By  virtue  of the  Warrant  Agreement,  the  Warrant  Agent  shall be
authorized  to notify the Warrant  Holder that the Company is  exercising  its
early  exercise  right.  The Warrant  Holder  shall  receive a thirty (30) day
notice of exercise from the date of the Early Exercise  Event.  IF THE WARRANT
HOLDER HAS NOT  EXERCISED  ITS  WARRANT(S)  PRIOR TO THE  TERMINATION  OF SUCH
THIRTY (30) DAY PERIOD, THE WARRANT(S) SHALL CEASE TO BE EXERCISABLE.

    The Warrants may be exercised upon surrender of the Warrant certificate on
or prior to the expiration date at the offices of the Warrant Agent,  with the
exercise form on the reverse side of the  certificate  completed as indicated,
accompanied by full payment of the Exercise Price (by certified  check payable
to the  Company)  to the  Warrant  Agent  for the  number  of  Warrants  being
exercised. The Warrant holders do not have the rights or privileges of holders
of Common Stock.

    No Warrant will be exercisable  unless at the time of exercise the Company
has filed with the Commission a current  prospectus  covering shares of Common
Stock  issuable  upon  exercise  of such  Warrant  and such  shares  have been
registered  or qualified or deemed to be exempt under the  securities  laws of
the  state  of  residence  of the  holder  of such  Warrant.  There  can be no
assurance  that the  Company  will  keep  this  Prospectus  or any  prospectus
covering such shares current. (See "Risk Factors".)

                                     -40-

<PAGE>




    No  fractional  shares  will be  issued  upon  exercise  of the  Warrants.
However,  if a Warrant  holder  exercises all Warrants then owned of record by
him, the Company will pay to such Warrant  holder,  in lieu of the issuance of
any  fractional  shares which is otherwise  issuable,  an amount in cash based
upon the market  value of the  fractional  shares of Common  Stock on the last
trading day prior to the exercise date.

    The exercise  price or number of shares of Common Stock  issuable upon the
exercise  of each  Warrant is subject to  adjustment  in the event the Company
pays  a  dividend  on  its  Common  Stock  in  Common  Stock,  subdivides  its
outstanding  shares of Common Stock into a greater number of shares,  combines
its  outstanding  shares of Common  Stock into a lesser  number of shares,  or
issues by reclassification of its Common Stock any other shares of its capital
stock.  However,  the Warrants are not subject to adjustment  for issuances of
Common Stock at prices below the Exercise  Price of the  Warrants.  In case of
consolidation, merger or sale of all or substantially all of the assets of the
Company,  the holder of each  outstanding  Warrant shall have the right to the
kind and amount of securities,  cash or other assets; if any,  receivable by a
holder of the number of shares of Common Stock into which such  Warrants  were
exercisable immediately prior thereto.

Placement Agent's Warrants

    1995 Offering
    The  Company  has  issued  to the  Placement  Agent and  selected  dealers
warrants to purchase  175,000 shares of the Company's Common Stock sold by the
Company  through  the  efforts  of the  Placement  Agent or  Selected  Dealers
pursuant  to the  Placement  Agency  Agreement  at a price of $2.30  per share
exercisable from August 1, 1996 until December 1, 1999 (the "Placement Agent's
Warrants").  The Placement Agent's Warrants are non-transferable  until August
1,  1996,  except  that they may be  assigned  by the  Placement  Agent to its
officers. The Placement Agent's Warrants contain provisions for adjustments of
the  number of shares  and the  purchase  price per share in  certain  events,
including  combinations,  subdivisions or  reclassifications  of the Company's
Common Stock.  The Company has agreed to prepare and process to  effectiveness
any new registration  statements required to permit the public offering of the
shares  issuable  upon  exercise  of  the  Placement   Agent's  Warrants  when
requested,  one time upon demand,  at any time ending December 1, 1999, by the
holders  of at  least  66-2/3%  thereof,  and to pay the  costs  of  such  new
registration  statement.  In addition, the holders of the shares issuable upon
exercise  of the  Placement  Agent's  Warrants  will  have the  right,  at the
Company's expense, to require inclusion of the shares underlying the Placement
Agent's Warrants in certain registration statements filed by the Company under
the Securities Act within the period ending December 1, 1999.

    Debenture Placement
    The  Company  has  issued  to the  Placement  Agent and  selected  dealers
warrants to purchase 28,571 shares of the Company's Common Stock at a price of
$3.50 per share exercisable at any time until 5:00PM, Columbia,  Maryland time
on November 30, 2000. The exercise price and shares issuable upon exercise are
subject to  adjustment  upon the  occurrence of certain  events.  There are no
demand  registration  rights,  but the  holders  of the shares  issuable  upon
exercise will have the right, at the Company's  expense,  to require inclusion
of the shares underlying the warrants in certain registration  statement filed
by the Company under the Securities Act within the period ending  November 30,
2000.



                                     -41-

<PAGE>



    For the life of the Placement  Agent's  Warrants,  the holders thereof are
given,  at nominal cost,  the  opportunity to profit from a rise in the market
price of the  underlying  shares of Common Stock with a resulting  dilution to
the other  stockholders of the Company.  For the life of the Placement Agent's
Warrants,  the terms on which the Company could obtain additional  capital may
be adversely  affected,  and the holders of the Placement Agent's Warrants may
be  expected  to  exercise  them at a time  when  the  Company  would,  in all
likelihood,  be able to obtain equity  capital,  if it needed  capital at that
time, by sale of its Common Stock on terms more  favorable than those provided
by the Placement Agent's Warrants.

    The holders of the Placement Agent's Warrants have no voting,  dividend or
other rights as shareholders of the Company with respect to shares  underlying
the Placement Agent's Warrants unless the Placement Agent's Warrants have been
exercised.

Debenture Holder Warrants

    The  Company  has  issued  to  the  holders  of  the  Debentures  warrants
("Debenture  Holder  Warrants")  to purchase  78,400  shares of the  Company's
Common  Stock at a price of $3.50  per  share  exercisable  at any time  until
5:00PM,  Columbia,  Maryland time on November 30, 2000. The exercise price and
shares issuable upon exercise are subject to adjustment upon the occurrence of
certain events.  There are no demand  registration  rights, but the holders of
the  shares  issuable  upon  exercise  will have the right,  at the  Company's
expense, to require inclusion of the shares underlying the warrants in certain
registration  statement  filed by the Company under the  Securities Act within
the period ending November 30, 2000.


Transfer Agent

    The transfer agent for the Common Stock and Warrants is Chemical Mellon.


                   MARKET FOR THE COMMON EQUITY AND RELATED
                              STOCKHOLDER MATTERS


    The  Company's  Common Stock is traded on The Nasdaq  SmallCap  Market(sm)
tier of the Nasdaq Stock  Market(sm)  under the symbol  "ESEX".  The following
table  sets forth the range of high and low sales  prices of the Common  Stock
for the periods indicated.  Sales prices represent prices between dealers, may
not reflect  mark-ups,  mark-downs or commissions and may not represent actual
transactions.
<TABLE>
<CAPTION>
                                                                 1995          
            1994
                                                     ------------------------  
   ----------------------
                                                           High          Low   
      High           Low
<S>                                                 <C>            <C>         
<C>           <C>    

First quarter....................................    $     1.63    $     1.13  
$     2.63    $     1.50
Second quarter...................................          1.63          1.00  
      1.63          1.00
Third quarter ...................................          3.63          1.25  
      1.88          1.63
Fourth quarter...................................          3.38          2.13  
      2.00           .88
</TABLE>

         At February  29,  1996,  there were  approximately  1,200  beneficial
owners of the Company's Common Stock which includes 306 holders of record.






                                     -42-

<PAGE>



                                DIVIDEND POLICY

    The Company has never  declared or paid any cash  dividends  on its Common
Stock.  The Board of  Directors  presently  intends to retain all  earnings to
support  the  growth  of the  Company's  business  and,  therefore,  does  not
anticipate paying any cash dividends in the foreseeable future.

                        SHARES ELIGIBLE FOR FUTURE SALE


     The shares of Common Stock  issuable  upon  exercise of Warrants  will be
freely tradable (except by "affiliates" of the Company) without restriction or
further  registration  under  the  Securities  Act.  (See  Risk  Factors-  "No
Assurance  of  Continued   Public  Market  or  NASDAQ  Listing;   Penny  Stock
Regulations").  Upon  completion  of this  Offering,  the  Company  will  have
4,210,973  shares of Common Stock issued and  outstanding  assuming all of the
Warrants are  exercised.  The Company also has  approximately  960,850  shares
reserved for issuance under various qualified and  non-qualified  stock option
and stock bonus plans,  125,000  shares  reserved for issuance  under  options
issued to the former Landlord,  up to 203,571 shares issuable upon exercise of
the Placement Agent's Warrants,  and 478,400 shares reserved for conversion of
the Debentures and Debenture Holder Warrants. (See "Risk Factors - Outstanding
Options,   Warrants  and  Convertible  Debentures"  and  "Landlord  Settlement
Obligations").

    As of the date of this Prospectus,  approximately 140,000 shares of Common
Stock  which  were  sold to  seventeen  (17)  persons  in 1993  and  1994  are
"Restricted Securities" as defined in Rule 144 under the Securities Act ("Rule
144"). In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated) who has beneficially owned Restricted  Securities
for more  than two years or  persons  who may be  deemed  "affiliates"  of the
Company,  as that term is defined under the Securities  Act, would be entitled
to sell within any  three-month  period a number of shares of such  Restricted
Securities that does not exceed the greater of (i) 1% of the then  outstanding
shares of the  Company's  Common Stock  (42,110  shares  assuming  sale of all
Shares  offered by this  Prospectus) or (ii) the average weekly trading volume
in the public market for the  Company's  Common Stock during the four calendar
weeks  preceding  the filing of the notice of such sale.  Sales under Rule 144
are also subject to certain manner of sale provisions, notice requirements and
the availability of current public information about the Company.


    Of the above described Restricted Securities, all such shares have certain
rights to require the Company to register such shares for sale.  Additionally,
the  persons who will be holders of the  328,571  shares of Common  Stock upon
exercise  of  the  Landlord  Options  and  Placement   Agent's  Warrants  have
registration   rights.   (See  "Risk  Factors  -  Potential  Future  Sales  of
Securities; Registration Rights").

    The Company has on file a registration  statement under the Securities Act
which  registers  shares of Common Stock issued or reserved for issuance  upon
the  exercise  of options  which have been or may be granted  pursuant  to the
Company's  Stock Option Plans.  As of the effective date of such  registration
statement,  shares acquired upon the exercise of such options may generally be
sold  without  restriction  in the public  market,  subject to Rule 144 notice
requirements and volume limitations for stockholders who are affiliates of the
Company.


                                     -43-

<PAGE>



                             PLAN OF DISTRIBUTION

    The shares of Common Stock issuable upon exercise of outstanding  Warrants
will be issued by the Company  subsequent  to the date hereof upon exercise of
such  Warrants  and the Company will  receive the net  proceeds  thereof.  The
exercise price of the Warrants was  determined  arbitrarily by the Company and
the Placement Agent and is not necessarily related to the asset, book value or
net worth of the Company or any other  established  criteria of value. None of
the securities being offered hereby are being offered on an underwritten basis
or through  or by any  underwriter.  Consequently,  no sales  commissions  are
expected to be paid in connection with the offer and sale of such securities.

    In order to  facilitate  the  exercise of the  Warrants,  the Company will
furnish,  at its  expense,  such  number of copies of this  Prospectus  to the
recordholder  of the Warrants as the  recordholder  may request  together with
instructions  that  such  copies  of  this  Prospectus  be  delivered  to  the
beneficial  owners of the Warrants.  Persons who wish to exercise the Warrants
must deliver the executed warrant  certificates  with the purchase forms, duly
executed,  accompanied by payment in the form of a certified or bank cashier's
check or money  order  payable  to the  Company  for the  number  of  Warrants
exercised to Chemical Mellon,  13th Floor,  120 Broadway,  New York, New York.
All such payments must be received prior to termination of the exercise period
thereof.   The  Company  shall  then  issue  and  sell  such  fully  paid  and
non-assessable  shares of Common  Stock to the Warrant  Holder as specified on
the  warrant  certificates  so  tendered.  Warrants  not  exercised  prior  to
termination  of  the  exercise  period  will  expire.   (See  "Description  of
Securities".)

                               THE 1995 OFFERING

    The  Company's  offering  of Units  commenced  December  1, 1994 as a best
efforts minimum/maximum  offering of rights (the "Rights") to security holders
of the Company to purchase  Units (the "Rights  Offering").  The  subscription
period for the Rights  terminated  on January  16, 1995  during  which  period
eligible  holders  of  Rights,   including  certain  officers  and  directors,
exercised  their  subscription  privileges for 6,054 Units.  Subsequently,  an
additional 1,446 Units were subscribed for in the Company's public offering of
Units and, with respect to the remaining  17,500 Units  registered for sale by
the Company,  the Company  entered into a Placement  Agency  Agreement with J.
Michael  Reisert,  Inc. for the sale of such remaining Units on a best efforts
basis.  Each Unit was  immediately  separable  and  consisted  of 70 shares of
Common  Stock and one  Warrant.  The initial  offering  price of each Unit was
$100.00.  The  Company  received  net  proceeds  from the sale of the Units of
approximately  $2  million  after  deduction  of  underwriting  discounts  and
commissions and expenses relating to the 1995 Offering.  The exercise price of
the Warrants was arbitrarily determined by the Company and J. Michael Reisert,
Inc.  (previously defined as the "Placement Agent"),  which firm served as the
Placement  Agent  for  17,500  of the Units on a "best  efforts"  basis.  Such
exercise  price was not  necessarily  related to the  Company's  asset or book
value, net worth or any other established criteria of value.

                        LANDLORD SETTLEMENT OBLIGATIONS

    The  Company  was in a legal  dispute  with  the  landlord  of its  former
corporation headquarters and Information Systems Division facility.  Effective
July 1994,  the parties  entered  into a Settlement  Agreement  ("Agreement").
Under the Agreement, the Company agreed to make deferred rent cash payments of
$250,000;  contingent rent payments up to $550,000 from future earnings and/or
proceeds from common stock sales or asset sales; an additional contingent

                                     -44-

<PAGE>



payment up to $250,000  from any net proceeds  awarded from  settlement  of an
outstanding lawsuit; and issued an option (previously defined as the "Landlord
Options")  to  purchase  up to  125,000  shares of the  Company's  stock at an
exercise price (subject to adjustment) of $2 per share. The landlord  released
the Company from outstanding and future rent or other obligations arising from
the leases.

    Starting  July 1994,  the  Company  began to make the  deferred  cash rent
payments over 25 months at  $10,000/month.  As additional rent, the Company is
obligated  to make  contingent  cash  payments of 25% of future  earnings  (as
defined)  or  10-15%  of the  net  proceeds  from  the  sale of  common  stock
(including  the shares of Common Stock issuable upon exercise of the Warrants)
or operating  assets,  the total of such payments not to exceed $550,000.  The
Landlord  Options are exercisable  through  December 31, 2004 and have certain
registration rights upon exercise thereof. Prior to 1995, the Company expensed
$800,000  toward  amounts  potentially  due  under  the  above  terms  of this
Agreement  and  recognized a $35,000  expense for the  estimated  value of the
option.

    Contingent  amounts due, if any, are to be paid quarterly.  The period for
computation of such contingent  payments ends December 2004.  Through December
31,  1995,  contingent  amounts  totalling  approximately  $241,000  have been
earned, paid and charged against the accrual. The $379,000 total accrual as of
December  31, 1995 is  comprised of $70,000 to be paid ratably over the next 7
months and the remaining  contingent portion which is probable to be paid over
the applicable consideration period.

    Also  under the  Agreement,  the  Company  agreed to pay 20% not to exceed
$250,000  from  the net  award  or  settlement  from  the  lawsuit  against  a
competitor  described  below.  (See  "Legal  Proceedings".)  When  this  legal
proceeding is concluded,  then the  appropriate  amount  payable to the former
landlord will be calculated and expensed.

    The Company has issued a stock  option to the former  Landlord to purchase
up to 125,000 shares of the Company's Common Stock at an option price of $2.00
per share.  The option is for a period of ten years,  and it has  registration
rights (both "demand  rights" and  "piggyback  rights") with respect to Common
Stock issuable upon exercise of the option.  (See "Shares  Eligible for Future
Sale".)

                               LEGAL PROCEEDINGS


    On March 1, 1996, the Company and a corporate defendant agreed to reach an
out-of-court  settlement  of the  Company's  previously  reported 1994 lawsuit
pending in the United States  District Court in  Albuquerque,  New Mexico.  On
March  28,  1996,  settlement  was  reached,  and  the  express  terms  of the
settlement,  including terms regarding the  confidentiality of the settlement,
were definitized.  Full payment was received by the Company on March 29, 1996.
Under the terms of the settlement,  the Company  expects to net  approximately
$2.2 million from this legal settlement after payment of contingent attorney's
fees and related  expenses  and such amount will be shown as gain from lawsuit
settlement in the 1996 first quarter statement of operations.  The Company had
previously expensed  approximately $500,000 in legal fees and related expenses
since 1994 when the suit was originally filed.


    The  Company was a party to a legal  dispute  which arose in mid 1993 with
its former  landlord.  This  matter was  settled in July 1994 and  resulted in
certain  obligations for the Company.  See "Landlord  Settlement  Obligations"
section for further discussion of this matter.


                                     -45-

<PAGE>



    The  Company  is not  currently  a party  to any  pending  material  legal
proceedings.

                                 LEGAL MATTERS

    Certain legal matters in connection  with the issuance of the Common Stock
being offered hereby have been passed upon for the Company by Fisher, Wayland,
Cooper, Leader and Zaragoza,  LLP., 2001 Pennsylvania Avenue, N.W., Suite 400,
Washington, D.C.

                                    EXPERTS

    The financial  statements included in this Prospectus have been audited by
Arthur Andersen LLP,  independent  public  accountants,  as indicated in their
report with  respect  thereto,  and are included  herein in reliance  upon the
authority of said firm as experts in giving said reports.

           DISCLOSURE OF COMMISSION POSITION ON INDEMNIFICATION FOR
                          SECURITIES ACT LIABILITIES

     Insofar as indemnification  for liabilities  arising under the Securities
Act may be permitted to  directors,  officers and  controlling  persons of the
Company pursuant to the foregoing  provisions,  or otherwise,  the Company has
been advised that in the opinion of the  Commission  such  indemnification  is
against public policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.

    In the event a claim for  indemnification  against such liabilities (other
than the  payment by the  Company of expense  incurred  or paid by a director,
officer, or controlling person of the Company in the successful defense of any
action,  suit or  proceeding)  is  asserted  by  such  director,  officer,  or
controlling  person of the Company in  connection  with the  securities  being
registered,  the Company 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  Securities  Act and will be governed by the final
adjudication of such issue.

    The Virginia Stock  Corporation  Act ("Act")  permits  indemnification  of
directors and officers of a corporation  under certain  conditions and subject
to certain limitations.  Articles (h) and (i) of the Articles of Incorporation
of the Company  contain  provisions for the  indemnification  of directors and
officers and limitations of their liability for their actions on behalf of the
Company within the limitations permitted by the Act. In addition,  the Company
has entered  into  indemnity  agreements  with  certain of its  directors  and
officers which provide the maximum indemnification allowed by the Act.

                            ADDITIONAL INFORMATION


     The Company has filed with the  Commission,  Washington,  D.C.  20549,  a
Registration  Statement on Form SB-2 under the  Securities Act with respect to
the Common Stock offered  hereby.  This Prospectus does not contain all of the
information  set forth in the  Registration  Statement  and the  exhibits  and
schedules thereto. For further information with respect to the Company and the
Common  Stock,  reference  is  hereby  made  to such  Registration  Statement,
exhibits and schedules which may be obtained from the  Commission's  principal
office  in  Washington,  D.C.,  upon  payment  of the fees  prescribed  by the
Commission.


                                     -46-

<PAGE>



                               ESSEX CORPORATION

                         INDEX TO FINANCIAL STATEMENTS

Annual Audited Financial Statements - Fiscal Year Ended December 31, 1995

Report of Independent Public Accountants                                  F-2
Balance Sheet                                                             F-3
Statements of Operations                                                  F-4
Statements of Changes in Stockholders' Equity                             F-5
Statements of Cash Flows                                                  F-6
Notes to Financial Statements                                        F-7/F-21
                                      F-1

<PAGE>



                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Essex Corporation:

             We  have  audited  the   accompanying   balance  sheet  of  Essex
Corporation as of December 31, 1995, and the related statements of operations,
changes in  stockholders'  equity and cash flows for the years ended  December
31,  1995  and  December  25,  1994.   These  financial   statements  are  the
responsibility of the Company's  management.  Our responsibility is to express
an opinion on these financial statements based on our audits.

             We conducted our audits in  accordance  with  generally  accepted
auditing standards.  Those standards require that we plan and perform an 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  financial  statements  referred  to  above
present  fairly,  in all material  respects,  the financial  position of Essex
Corporation  as of December 31, 1995 and the results of its operations and its
cash flows for the years ended  December 31, 1995 and  December  25, 1994,  in
conformity with generally accepted accounting principles.



                                                      /s/ Arthur Andersen LLP



Washington, D.C.,
March 8, 1996

                                      F-2

<PAGE>

<TABLE>
<CAPTION>
                               ESSEX CORPORATION
                                 BALANCE SHEET
                            AS OF DECEMBER 31, 1995
                                    ASSETS
<S>                                                      <C>

Current Assets                                                      
  Cash                                                       $      822,065
  Accounts receivable, net                                        2,655,046
  Inventory                                                         183,421
  Prepayments and other current assets                              146,183
                                                             --------------
                                                                  3,806,715
Property and Equipment
  Land                                                              195,175
  Buildings and improvements                                      1,622,255
  Production and special equipment                                1,908,586
  Furniture and equipment                                         1,427,125
                                                             --------------
                                                                  5,153,141
  Accumulated depreciation and amortization                      (3,060,370)
                                                                  2,092,771
Other Assets
  Goodwill, net                                                     204,299
  Patents, net                                                      175,226
  Deferred debenture financing                                       21,470
  Other                                                              50,057
                                                             --------------
                                                                    451,052
TOTAL ASSETS                                                 $    6,350,538
- ------------                                                 ==============
</TABLE>
<TABLE>
<CAPTION>

                     LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                       <C>

Current Liabilities                                                            
                 
  Current portion of Industrial Revenue Bond                 $       80,001
  Current portion of capital leases                                 148,351
  Bank line of credit                                               917,010
  Accounts payable                                                  770,614
  Accrued wages and vacation                                        392,372
  Accrued retirement contribution                                   144,500
  Accrued lease settlement                                          378,941
  Other accrued expenses                                            647,834
                                                             --------------
                                                                  3,479,623
Long-term Debt
  Industrial Revenue Bond, net of current portion                   233,320
  10% Collateralized Convertible Debentures Due 2000                535,000

  Capital Leases, net of current portion                            142,677
                                                             --------------
         Total Liabilities                                        4,390,620

Commitments and Contingencies (Note 6)

Stockholders' Equity
  Common stock $0.10 par value; 10 million shares
    authorized; 3,585,973 shares issued and outstanding             358,597
  Contributions in excess of par                                  5,214,966
  Retained deficit                                               (3,613,645)
                                                             --------------
                                                                  1,959,918
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $    6,350,538
- ------------------------------------------                   ==============
<FN>

The accompanying notes are an integral part of this statement.

</FN>
</TABLE>
                                     F-3

<PAGE>

<TABLE>


                               ESSEX CORPORATION
                           STATEMENTS OF OPERATIONS
            FOR THE 53-WEEK FISCAL YEAR ENDED DECEMBER 31, 1995 AND
                THE 52-WEEK FISCAL YEAR ENDED DECEMBER 25, 1994
<CAPTION>

                                                  1995                 1994
                                           ---------------       ---------------
<S>                                       <C>                   <C>

REVENUES                                   $    14,192,934       $    15,363,871
                                           ---------------       ---------------

COSTS AND EXPENSES

 Direct Costs:
  Direct labor and related expenses              6,644,201             6,113,618
  Other direct costs                             2,536,946             4,286,216
                                           ---------------       ---------------
    Total Direct Costs                           9,181,147            10,399,834
                                           ---------------       ---------------

 Indirect Expenses:
  Operating expenses                             4,404,167             3,991,915
  Depreciation and amortization                    440,508               376,944
                                           ---------------       ---------------
    Total Indirect Expenses                      4,844,675             4,368,859
 Lease settlement                                       --               685,000
 ImSyn(TM)prototype development expenses         1,254,247               101,807
 Lawsuit prosecution expenses                      283,997                99,661
                                           ---------------       ---------------
    Operating Loss                              (1,371,132)            
(291,290)

 Interest expense                                   63,368               174,305
                                           ---------------       ---------------

LOSS BEFORE INCOME TAXES                        (1,434,500)            
(465,595)
                                           ---------------      
- --------------- 

 Benefit from income taxes                           7,046                    --
                                           ---------------       ---------------

NET LOSS                                   $    (1,427,454)      $     
(465,595)
                                           ================      ===============

WEIGHTED AVERAGE NUMBER OF
 SHARES OUTSTANDING                              2,913,139             1,821,394
                                           ===============       ===============

NET LOSS PER SHARE                          $         (0.49)      $        
(0.26)
                                            ===============      
===============



The accompanying notes are an integral part of these statements.

</TABLE>

                                      F-4

<PAGE>
<TABLE>



                                                 ESSEX CORPORATION
                                   STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                               FOR THE PERIOD DECEMBER 26, 1993 TO DECEMBER 31,
1995


<CAPTION>

                                                                               
     Contri-                                   Total
                                                         Common Stock          
     butions                                  Stock-
                                                     Shares                    
   In Excess           Retained             holders'
                                                     Issued          Amount    
    Of Par              Deficit              Equity

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

BALANCE, DECEMBER 26, 1993                           1,816,328       $181,633  
    $3,280,916       $(1,720,596)        $1,741,953
                                                                               
                                        -----------

Private placement issuance                               7,145            714  
        15,361                --             16,075
Lease settlement stock option                               --             --  
        35,000                --             35,000
Other                                                      500             50  
         1,075                --              1,125

Net loss for 1994                                           --             --  
            --          (465,595)          (465,595)
                                                     ---------       --------  
    ----------       -----------        -----------

BALANCE, DECEMBER 25, 1994                           1,823,973        182,397  
     3,332,352        (2,186,191)         1,328,558
                                                                               
                                        -----------

Common stock offering                                1,750,000        175,000  
     1,846,854                --          2,021,854
Common stock bonus                                      12,000          1,200  
        35,760                --             36,960

Net loss for 1995                                           --             --  
            --        (1,427,454)        (1,427,454)
                                                     ---------       --------  
    ----------       -----------        -----------

BALANCE, DECEMBER 31, 1995                           3,585,973       $358,597  
    $5,214,966       $(3,613,645)        $1,959,918
- ----------------------------------------------       =========       ========  
    ==========       ===========        ===========
<FN>

The accompanying notes are an integral part of these statements.

</FN>
</TABLE>

<PAGE>

<TABLE>
<CAPTION>


                               ESSEX CORPORATION
                           STATEMENTS OF CASH FLOWS
          FOR THE YEARS ENDED DECEMBER 31, 1995 AND DECEMBER 25, 1994


                                                                             
1995              1994
                                                                        
- --------------        --------------
<S>                                                                      <C>   
               <C>   
Cash Flows From Operating Activities:                       
Net Loss                                                                
$(1,427,454)            $(465,595)
Adjustments to reconcile Net Loss to Net Cash
(Used In) Provided By Operating Activities:

Depreciation and amortization                                               
440,508               376,944
Gain on sale/retirement of fixed assets                                     
(11,802)               (6,341)
Stock awards                                                                 
36,960                 1,125
Lease settlement stock option                                                  
  --                35,000

Change in Assets and Liabilities:
Accounts receivable                                                      
(1,441,510)              199,480
Inventory                                                                  
(183,421)                   --
Refundable income taxes                                                      
18,600               213,200
Prepayments and other assets                                                
(55,316)              133,389
Accounts payable                                                             
18,127              (262,579)
Accrued lease settlement                                                   
(361,059)              590,000
Other liabilities                                                           
190,442                66,622
                                                                        
- -----------             ---------

Net Cash (Used In) Provided By Operating Activities                      
(2,775,925)              881,245
                                                                        
- -----------             ---------

Cash Flows From Investing Activities:
Purchases of property and equipment                                        
(300,523)             (113,110)
Proceeds from sale of fixed assets                                           
18,542                 9,015
                                                                        
- -----------             ---------

Net Cash Used In Investing Activities                                      
(281,981)             (104,095)
                                                                        
- -----------             ---------

Cash Flows From Financing Activities:
Short-term borrowings (repayments), net                                     
917,010              (350,000)
Repayment of long-term debt                                                 
(80,001)              (80,001)
Sale of common stock                                                      
2,500,000                16,075
Stock offering costs                                                       
(286,952)             (191,194)
Issuance of convertible debentures, net of financing costs                  
513,530                    --
Payment of capital lease obligations                                       
(186,416)                   --
                                                                        
- -----------             ---------

Net Cash Provided by (Used In) Financing Activities                       
3,377,171              (605,120)
                                                                        
- -----------             ---------

Cash And Cash Equivalents
Net Increase                                                                
319,265               172,030

Balance - Beginning of year                                                 
502,800               330,770
                                                                        
- -----------             ---------

Balance - End of year                                                      
$822,065              $502,800
                                                                        
===========             =========
<FN>

The accompanying notes are an integral part of these statements.


                                      F-6

<PAGE>



                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

1.   Summary of Significant Accounting Policies and Other Important Factors

     These statements cover Essex Corporation (the "Company"). Certain amounts
     for  prior  years  have  been   reclassified   to  conform  to  the  1995
     presentation.

     Reporting Year

     The  Company is on a 52/53 week  fiscal  year  ending the last  Sunday in
     December.  1995 was a 53-week  fiscal year and 1994 was a 52-week  fiscal
     year.

     Use of Estimates

     The  preparation  of financial  statements in conformity  with  generally
     accepted accounting  principles requires management to make estimates and
     assumptions  that affect the reported  amounts of assets and  liabilities
     and  disclosure of contingent  assets and  liabilities at the date of the
     financial  statements  and the reported  amounts of revenues and expenses
     during  the  report  period.  Actual  results  could  differ  from  those
     estimates.

     Important Business Risk Factors 

     The Company has  historically  been  principally  a supplier of technical
     services under contracts or subcontracts  with departments or agencies of
     the  U.S.   Government,   primarily  the  military   services  and  other
     departments and agencies of the Department of Defense.

     Beginning in 1989, the Company has expended significant internal funds to
     transition   into   the   commercial   marketplace,    particularly   the
     productization   of  its  proprietary   technologies  in   optoelectronic
     processors,  testing and evaluation. The long-term success of the Company
     in this area is  dependent  on its  ability to  successfully  develop and
     market products related to its optoelectronic  computing processors.  The
     success  of  these   efforts  is   subject  to   changing   technologies,
     availability of financing, competition, and ultimately market acceptance.

     The Company has  experienced  net losses  since 1989.  In 1995,  revenues
     decreased and its net loss  increased as compared to 1994 as  substantial
     resources were utilized in commercial product development.  Management is
     continuing  to maintain the cost  controls  implemented  as it rightsized
     core business operations.

     Contract Accounting

      Revenues consist of services rendered on fixed-price, time and materials
      and   cost-plus-fixed-fee  contracts   and   are   recognized   on   the
      percentage-of-completion   method.   Revenue  on  fixed-price  contracts
      (approximately  19% and 24% of  contract  revenues  in  1995  and  1994,
      respectively)  is recognized on the  percentage-of-completion  method of
      accounting  based on costs  incurred in relation to the total  estimated
      costs. Revenue on cost-plus-fixed- fee contracts  (approximately 59% and
      63% of contract  revenues in 1995 and 1994,  respectively) is recognized
      to the  extent  of costs  incurred  plus a  proportionate  amount of fee
      earned.  Revenue on time and materials contracts  (approximately 22% and
      13% of contract  revenues in 1995 and 1994,  respectively) is recognized
      to the extent of billable  rates  multiplied  by hours  delivered,  plus
      materials expense incurred. Anticipated losses are

                                      F-7

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

     recognized  as soon as they become  known.  In  accordance  with industry
     practice,   accounts  receivable  relating  to  long-term  contracts  are
     classified as current assets, although an indeterminable portion of these
     amounts is not  expected to be realized  within one year.  A  substantial
     portion of the Company's business is with agencies of the U.S. Government
     and such  contracts  are subject to audit by cognizant  government  audit
     agencies.   Furthermore,   while  such  contracts  are  fully  funded  by
     appropriations, they may be subject to other risks inherent in government
     contracts, such as termination for the convenience of the government.

     Income Taxes

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

     Inventory

     Inventory  costs  included   purchased  parts,  labor  and  manufacturing
     overhead.  Inventories are stated at the lower of cost or market. Cost is
     determined using the first-in,  first-out (FIFO) method.  Inventory costs
     are all related to the Company's ImSyn(TM)  optoelectronic  processor for
     which initial production began in late 1995.

                                                    1995
                                              -------------
     Purchased Parts                          $     97,280
     Systems in-process                             86,141
                                              -------------
                                              $    183,421

     Property and Equipment

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

     Buildings and improvements                     Life of lease or 40 years
     Production and special equipment               3 to 10 years
     Furniture and equipment                        3 to 10 years

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





                                      F-8

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

     Intangible Assets

     The  excess of cost over the fair  value of assets  acquired  (goodwill)
     resulting  from  an  acquisition  in  1989  is  being   amortized  on  a
     straight-line basis over 10 years. Such amortization amounted to $60,000
     in 1995 and 1994.  Other  intangible  assets related to the  acquisition
     were being expensed over the lives of the respective assets and ended in
     1994. Such amortization expense was $12,000 in 1994.

     Patent costs include legal and filing fees covering the various  patents
     each have been issued to the Company.  Patent costs are amortized  over
     their  respective  lives (15 - 20 years) and amortization was $12,000 in
     1995 and $9,000 in 1994.

     Deferred debenture financing costs ($21,470 at December 31, 1995) will be
     amortized over the life of the debentures.

      Impairment of Long-Lived Assets

      Long-lived assets and identifiable  intangibles  (including goodwill) to
      be held and used are reviewed for impairment  whenever events or changes
      in circumstances  indicate that the carrying amount should be addressed.
      Impairment is measured by comparing the carrying  value to the estimated
      undiscounted future cash flows expected to result from use of the assets
      and their  eventual  disposition.  During  1994,  the  Company  expensed
      approximately $140,000 of capitalized software development costs related
      to the Company's  fitness-for- duty software. The Company has determined
      that as of  December  31,  1995,  there  has been no  impairment  in the
      carrying value of long-lived assets.

      Net Loss Per Share

      Net loss per  share  has been  calculated  by  dividing  net loss by the
      weighted average number of common shares  outstanding during each of the
      years presented.  There were no dilutive common stock equivalents during
      any years presented.

      Statements of Cash Flows

      Supplemental disclosures of cash flow information are as follows:


                                                   1995            1994
                                                ------------     --------
      A. Cash paid during the year for-
            Interest                        $     78,000     $    189,000
            Income taxes                    $      5,700     $     15,000

      B. In 1995, the Company issued 12,000 shares of common stock with a
         market value of $36,960 under its  Restricted  Stock Bonus Plan.
         In 1994, the Company had a private placement of its unregistered
         common stock.  The Company sold 7,145 shares of its unregistered
         common stock with a market value of $16,075.  Also in 1994,  the
         Company issued 500 shares of common stock with a market value of
         $1,125.

      C. Capital lease bligations of $477,000 (net present value) were
         incurred during 1995 when the Company entered into various leases
         for new equipment.

                                      F-9

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS


       D. At December 25, 1994 the gross amount of open accounts receivable
          purchased by Capitol Resource  Funding,  Inc. was $1,049,000.  Funds
          received were $839,000. See Note 3 for further information.

      Fair Value of Financial Instruments

      Statement  of   Financial   Accounting   Standards   ("SFAS")  No.  107,
      "Disclosures  About  Fair  Value  of  Financial  Instruments",  requires
      disclosures  of fair  value  information  about  financial  instruments,
      whether  or not  recognized  in  the  balance  sheet,  for  which  it is
      practicable to estimate that value.  In cases where quoted market prices
      are not  available,  fair values are based on  estimates  using  present
      values or other valuation techniques. Those techniques are significantly
      affected by the assumptions used,  including discount rate and estimates
      of future cash flows.  In that regard,  the derived fair value estimates
      cannot be  substantiated  by comparison to  independent  markets and, in
      many  cases,  could  not be  realized  in  immediate  settlement  of the
      instrument.

      The carrying amount reported in the balance sheet  approximates the fair
      value for cash, accounts receivable, accounts payable and other variable
      rate debt (including borrowings under the line of credit agreement).

      The carrying amount of the Company's fixed rate  convertible  debentures
      reported in the balance sheet at December 31, 1995 approximates the fair
      value of the  instrument  as the  debentures  were issued in December of
      1995.

      Recent Accounting Pronouncements

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

      SFAS No. 123 allows an entity to  continue  to use the  intrinsic  value
      method. However,  entities electing to remain with the accounting in APB
      Opinion  No.  25 must  make pro  forma  disclosures  of net  income  and
      earnings per share,  as if the fair value based method of accounting had
      been applied.

      SFAS No.  123  accounting  disclosure  requirements  are  effective  for
      financial statements for fiscal years beginning after December 15, 1995,
      or for an earlier  fiscal  year for which this  Statement  is  initially
      adopted for recognizing compensation cost. Management will continue

                                     F-10

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

      to  use the intrinsic  value method of APB Opinion No. 25, but will make
      the  necessary   disclosure   requirements  in  the  1996  financial

      statements.

2.    Accounts Receivable

      Accounts receivable consist of the following:
                                                                      1995
                                                                --------------
       U.S. Government:
         Amounts billed, excluding retainages                   $    1,799,988
         Recoverable costs and accrued profits not yet
         billed, including retainages                                  786,301
                                                                     2,586,289
       Commercial and Other                                            274,757
       Contract reserves and allowances for doubtful accounts         (206,000)

     U.S.  Government  receivables arise from U.S.  Government prime contracts
     and subcontracts.  Unbilled receivables  represent revenue recognized for
     work  performed  prior  to  yearend,  which  had  not  been  billed.  The
     government  unbilled  receivables  can be  invoiced  in  accordance  with
     funding on cost-type contracts or upon attaining certain milestones under
     fixed-price contracts.

     Retainages,  of  approximately  $209,000 at December  31,  1995,  will be
     collected  upon job  completion  or  settlement  of audits  performed  by
     cognizant U.S. Government audit agencies.  Company cost records have been
     audited  through  1990. In the year an audit is settled,  the  difference
     between  audit  adjustments  and  previously   established   reserves  is
     reflected in income. Management anticipates that a substantial portion of
     the December 31, 1995 unbilled retainages will not be billed or collected
     until after 1996.

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

3.   Accounts Receivable Financing

     Beginning  October  1995 and  revised in November  1995 to  increase  the
     amount  and extend  the term,  the  Company  entered  into a  receivables
     financing  arrangement with Signet Bank. This arrangement is evidenced by
     a Loan Agreement,  $1.5 million  Promissory Note and Commercial  Security
     Agreement  ("Agreements").  Under the  Agreements,  the Bank will advance
     funds against certain accounts  receivable.  The funds advanced ($917,000
     at December  31,  1995,  the maximum  available  based upon the  eligible
     accounts  receivable)  constitute proceeds under the note which will bear
     interest  at an annual  rate of prime plus 3% (total  rate  approximately
     11.50%  at  December  31,  1995).  The  Company  must  also  pay  certain
     administrative  and  commitment  fees which are  expected to be less than
     $1,000/month. This agreement expires November 1996.


                                     F-11

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

     This $1.5 million  line of credit is secured by all accounts  receivables
     and  certain  general  intangibles  (excluding  patents).  The Company is
     subject to certain  restrictions,  such as  acquisitions  or mergers;  or
     creation or incurrence of new debt. Such restrictions have been waived by
     the Bank in  connection  with the issuance of the  Company's  convertible
     debentures.

     Previously,   the  Company  had  a  Purchase  and  Assignment   Agreement
     (Agreement)  regarding  its accounts  receivable  with  Capitol  Resource
     Funding,  Inc.  (Capitol).  Under the  Agreement,  Capitol would purchase
     certain of the  Company's  accounts  receivable.  The  Company  generally
     received  80% of the  invoice  amount  at the  time of  purchase  and the
     balance  when the invoice  was paid.  The Company was charged an interest
     fee on the funded  amount at an  annualized  rate of 20%,  payable at the
     time each invoice was paid.

4.   Long-Term Debt

     Long-term debt consists of the following.

     A)  Industrial Revenue Bond
                                                            1995
                                                       ------------
              Industrial Development First
                 Mortgage Revenue Bond                $     313,321
              Less:  Current portion                         80,001
                                                      -------------

              Long-term debt                          $     233,320
                                                      =============

      In 1984,  in  connection  with the  construction  of an office and plant
      facility in Huntsville,  Alabama,  the Company  entered into a financing
      agreement with the Industrial  Development  Board (Board) of the City of
      Huntsville and AmSouth Bank,  N.A. Under the terms of the agreement,  an
      Industrial  Development  First Mortgage Revenue  Bond-Series 1984 in the
      amount of  $1,200,000,  with  interest at a floating  rate of 75% of the
      bank's  prime rate,  was issued by the Board to AmSouth  Bank,  N.A. and
      guaranteed by the Company. The construction was completed in March 1985.

      Repayments  of  principal  began  in  1985,  with  monthly  payments  of
      approximately  $6,667  ($80,001 per annum) plus  interest.  The interest
      rate at December  31,  1995 and  December  25, 1994 was 6.4%.  After the
      Revenue Bond is fully repaid in the year 1999,  the Company is obligated
      to pay an  additional  $18,000  and take  legal  title to the  facility.
      Accordingly,  the Company  has  capitalized  the assets  related to this
      agreement. (See Note 6).







                                     F-12

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS


     Future payments of this debt are summarized as follows:

                   1996                                      $      80,001
                   1997                                             80,001
                   1998                                             80,001
                   1999                                             73,318
                                                             -------------

                    Total                                    $     313,321
                                                             =============

      B) 10% Convertible Collateralized Debentures

      In December 1995, the Company  effected a private  placement of $535,000
      of  10%  Convertible   Collateralized  Debentures   ("Debentures").   An
      additional $438,000 of these Debentures were sold through March 8, 1996.
      The  Debentures  pay  interest   quarterly  at  10%  per  year  and  are
      convertible  into common stock at a conversion  price per share of $3.50
      of face  value.  The  Debentures  may be called  for  redemption  by the
      Company after December 1, 1997 at premiums  ranging from 103% to 105% of
      face  value.  Beginning  December  1,  1996,  the  Company  can  require
      conversion  if the  Company's  common  stock  trades  at or above  $5.50
      (subject to future  adjustment) for 10 consecutive  trading days.  Other
      restrictions  or  requirements  for  conversion,  such  as an  effective
      registration  statement,  also apply. The holders of the Debentures have
      certain demand and other registration rights upon conversion.

      The Debentures are  collateralized  with certain  current assets (except
      accounts  receivable)  and  certain  fixed  assets,  subject to existing
      mortgage  and  lease  obligations.  As of the  last  day of each  fiscal
      quarter the collateral shall have a value of at least 150% of the amount
      of the outstanding  obligations and meet certain other requirements.  As
      of  December  31,  1995,  the  Company  was  in  compliance  with  these
      collateral requirements.

      The Company is subject to default  provisions for not meeting collateral
      requirements,  failure  to  make  timely  interest  payments  and  other
      standard  representations  and  covenants.  The Company is in compliance
      with such terms and conditions.

      The  Debentures  are due  November  30, 2000 if not  converted or called
      prior to maturity.

      C) Capital Leases

      The  Company  leases a variety of computer  hardware  and  software  and
      special  equipment for its Image Synthesis and video  laboratories,  and
      other office  equipment  under  capital  leases.  The fixed assets under
      capital leases are shown in Note 6.

      The  following  is a schedule of future  minimum  lease  payments  under
      capital leases  together with the present value of the net minimum lease
      payments as of December 31, 1995:




                                     F-13

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS


              Year
              1996                                 $    185,331
              1997                                       79,382
              1998                                       64,739
              1999                                       20,383
              2000                                       14,586
                                                    ------------

      Total minimum lease payment                       364,421

      Less: Amount representing interest                 73,393

      Present value of net minimum lease payments  $    291,028
                                                   ============

5.    Major Customer Information

      The  Company  operates  primarily  in one  segment,  which is  technical
      services consulting.  A major portion of the Company's revenues has been
      derived from contracts, or subcontracts thereunder,  with departments or
      agencies of the U.S.  Government,  primarily  the military  services and
      other  departments  and agencies of the Department of Defense.  Contract
      revenues   from   programs  for  the  U.S.   Government   accounted  for
      approximately 82% for 1995 and 88% for 1994 of total revenues.

      The  Company's  largest  contract  is  to  support  the   Transportation
      Safeguards  Division,  Department  of Energy  (DoE),  Kirtland Air Force
      Base,  NM. This contract is to develop and conduct  training for nuclear
      materials  couriers.  The Company  previously  had this  contract but it
      ended in November 1991 as the succeeding contract was awarded to another
      party.  In 1991,  this  operation  accounted  for 15% of  revenues.  The
      Company  contested  this award by protesting  to the General  Accounting
      Office (GAO).  DoE admitted to GAO that a flawed  process was applied by
      DoE  in  this   procurement.   The  previously   successful  bidder  was
      disqualified  and a reprocurement  was won by the Company.  In September
      1993, a $1.4 million letter contract was executed and work commenced.  A
      contract for $16.3  million for the entire  project was  negotiated  and
      definitized in March 1994. This contract is funded on an annual basis by
      the DoE.  The  Company  is in the third year of the  initial  three year
      period for renewed support of DoE  Transportation  Safeguards  Division,
      with two following  optional years. The contract accounted for 19% ($2.7
      million)  and 21% ($3.2  million) of total  revenues  for 1995 and 1994,
      respectively.

      The  Company  continues  work which  began in 1990 with  Motorola,  Inc.
      assisting in the design of the Iridium(R)  satellite  constellation that
      will provide global wireless  communications to handheld  telephones and
      pagers. The Company's contract to perform such work amounted to over 16%
      ($2.3 million) of revenues in 1995 and 9% ($1.5 million) in 1994.


                                     F-14

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

      The Company has contracts with the U.S. Navy to provide  engineering and
      logistics support for various undersea  programs.  Revenues derived from
      these  programs were 14% ($2.0  million) and 6% ($1.0  million) of total
      revenues for 1995 and 1994, respectively.

      In 1994, the Company was competitively awarded a $3.6 million program to
      design and build  aviation  trainers for the U.S.  Navy.  The Company is
      performing mechanical,  electrical and software design,  engineering and
      production of a total of 172 trainers of eight types for delivery to the
      Naval Air Station in Pensacola, Florida. Revenues from this program were
      $1.6 million  (11%) in 1995 and $0.9 million (6%) in 1994.  This program
      is scheduled for completion in 1996.

      The  Company   continues  a  major   subcontract   with  Teledyne  Brown
      Engineering  in Huntsville,  Alabama for support to NASA.  This contract
      has been ongoing since 1978 to provide simulation and training for Space
      Shuttle  flight  crews and  science  teams in  support  of all  Spacelab
      Missions.   Additionally,  the  Company  provides  concept  development,
      research and final production for brochures,  reports, training aids and
      historical  documentation  for the  Spacelab  Program  and  Microgravity
      Experiment  Projects.   This  effort  provided  approximately  5%  ($0.7
      million) of the Company's 1995 revenues and 5% ($0.8 million) in 1994.

6.    Commitments and Contingencies
      Lease Obligations

      Leases that meet  the criteria  requiring  capitalization  as specified
      in Statement  of  Financial  Accounting  Standards  No. 13  "Accounting
      for Leases" are capitalized. Such assets  and  the  related liabilities
      (See  Note  4)  are   included  in   the   accompanying  balance  sheet.
      Property   and    equipment   includes  the    following   amounts  for
      capitalized leases.

                                                                      1995
              Land                                          $        195,175
              Buildings and improvements                           1,059,625
              Production and special equipment                       336,765
              Furniture and equipment                                 85,878
                                                            ----------------
                                                                   1,677,443
              Less-depreciation taken                                397,735
                                                            $      1,279,708

      The  Company  leases  equipment  and  certain  office  facilities  under
      operating leases  generally  ranging from one to five years with options
      to  renew.  The  leases  contain  provisions  to pay  for  proportionate
      increases  in  operating  costs  and  property  taxes.  The  Company  is
      committed to pay aggregate rentals under these leases as follows:






                                     F-15

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

                           1996                        $      450,227
                           1997                               414,123
                           1998                               276,270
                           1999                                42,805
                                                       --------------

                                                       $    1,183,425

     Rental  expense  charged to  operations,  including  payments  made under
     short-term leases,  amounted to $844,000 and $1,617,000 in 1995 and 1994,
     respectively.

     Lease Settlement

     The  Company  was in a legal  dispute  with the  landlord  of its  former
     corporation  headquarters  and  Information  Systems  Division  facility.
     Effective  July 1994,  the parties  entered into a  Settlement  Agreement
     ("Agreement").  Under the Agreement,  the Company agreed to make deferred
     rent cash payments of $250,000;  contingent  rent payments up to $550,000
     from future  earnings  and/or  proceeds  from common stock sales or asset
     sales;  an  additional  contingent  payment up to  $250,000  from any net
     proceeds awarded from settlement of an outstanding lawsuit; and issued an
     option to  purchase  up to 125,000  shares of the  Company's  stock at an
     exercise  price  (subject to  adjustment)  of $2 per share.  The landlord
     released  the  Company  from   outstanding   and  future  rent  or  other
     obligations arising from the leases.

     Starting  July 1994,  the Company  began to make the  deferred  cash rent
     payments over 25 months at $10,000/month. As additional rent, the Company
     is obligated to make  contingent  cash payments of 25% of future earnings
     (as defined) or 10-15% of the net proceeds  from the sale of common stock
     or operating  assets,  the total of such payments not to exceed $550,000.
     The Company  issued an option for the  landlord to purchase up to 125,000
     shares of the Company's  unregistered  common stock at an option price of
     $2 per share. The option is exercisable through December 31, 2004 and has
     certain  registration rights upon exercise of the option.  Prior to 1995,
     the Company  expensed  $800,000 toward amounts  potentially due under the
     above terms of this  Agreement and  recognized a $35,000  expense for the
     estimated value of the option.

     Contingent amounts due, if any, are to be paid quarterly.  The period for
     computation  of such  contingent  payments  ends December  2004.  Through
     December 31, 1995,  contingent amounts totalling  approximately  $241,000
     have been  earned,  paid and charged  against the  accrual.  The $379,000
     total  accrual as of December 31, 1995 is comprised of $70,000 to be paid
     ratably over the next 7 months and the remaining contingent portion which
     is probable to be paid over the applicable consideration period.

     Also under the  Agreement,  the  Company  agreed to pay 20% not to exceed
     $250,000  from the net award or  settlement  from the  lawsuit  against a
     competitor described below. When this legal proceeding is concluded, then
     the appropriate  amount payable to the former landlord will be calculated
     and expensed.



                                     F-16

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

     Legal Proceeding

     On March 1, 1996, the Company and a corporate  defendant  agreed to reach
     an  out-of-court  settlement  of the Company's  previously  reported 1994
     lawsuit pending in the United States  District Court in Albuquerque,  New
     Mexico. No Settlement Agreement has been executed,  and the express terms
     of   the   Settlement   Agreement,    including   terms   regarding   the
     confidentiality of the settlement,  remain to be definitized.  Until full
     payment is received by the Company, it is Management's opinion that there
     can be no certainty concerning payment to the Company. Under the proposed
     terms of the settlement,  the Company expects to net  approximately  $2.2
     million from this legal settlement after payment of contingent attorney's
     fees  and  related   expenses.   The  Company  had  previously   expensed
     approximately $500,000 in legal fees and related expenses since 1994 when
     the suit was originally filed.

7.   Retirement Plan

     The Company has a qualified  defined  contribution  retirement  plan, the
     Essex  Corporation  Retirement  Plan and Trust,  which  includes a salary
     reduction  401(k)  feature  for its  employees.  The  Plan  calls  for an
     employer  matching   contribution  of  up  to  3%  of  eligible  employee
     compensation  under  the  salary  reduction  feature  and  allows  for  a
     discretionary  contribution.  Discretionary  contributions are determined
     annually by the Board of Directors.  Total authorized contributions under
     the matching contribution feature of the Plan were approximately $145,000
     in 1995 and 1994.  There  were no  discretionary  contributions  in these
     years.

     In  accordance  with the  retirement  plan and trust,  as  amended,  such
     authorized  contributions and the resulting annual expense can be reduced
     by  forfeitures  by  terminated  employees  of unvested  amounts of prior
     years'  contributions.  For 1994,  such  forfeitures  were  approximately
     $7,000.  The  1994  retirement  contribution  payable  and  corresponding
     expense  was  reduced  accordingly  to  $138,000.   There  were  no  such
     forfeitures utilized in 1995.

8.   Income Taxes

     The  Company  records  income  taxes  in  accordance  with  Statement  of
     Financial  Accounting  Standards  No. 109 ("SFAS 109"),  "Accounting  for
     Income  Taxes".  The  components  of the Company's net deferred tax asset
     account are as follows as of December 31, 1995 and December 25, 1994:











                                     F-17

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS


                                                      1995              1994
                                               --------------         ---------
Acquisition NOL and tax credit carryforward     $    340,100     $     479,000
NOL carryforward                                     692,700           208,700
Tax credit carryforward                              105,000           116,000
Allowance for doubtful accounts                       72,100            78,300
Depreciation and amortization                       (153,100)          (40,900)
Accrued employee benefit costs                        92,100           135,000
Lease settlement accrual                             132,700           281,200
Other                                                (66,200)            8,200
Valuation Reserve                                 (1,215,400)       (1,265,500)
                                               --------------     -------------
Net Deferred Tax Asset                          $        -0-     $         -0-
                                               ==============     =============

     As a result of an  acquisition,  the Company has net operating loss (NOL)
     and tax credit carryforwards of $726,000 and $86,000, respectively,  that
     are available,  subject to certain limitations, to offset future book and
     taxable  income and taxes  payable.  The net  operating  loss and the tax
     credits   begin  to  expire  in  2001  and  1997,   respectively.   These
     carryforwards, when utilized, will be used partially to offset previously
     recorded goodwill.

     The  Company  also  has a  regular  NOL  of  $1,979,000  and  tax  credit
     carryforwards  of  $105,000  that  are  available,   subject  to  certain
     limitations,  to offset book income and future taxes payable. The NOL and
     tax credit carryforwards expire through 2011 and 2007, respectively.

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

     The Company  recorded no benefit or  provision  for income taxes in 1994.
     The  components of the benefit from income taxes in 1995 consisted of the
     following:

                                                 1995
Currently Payable
         Federal                            $      (12,797)
         State                                       5,751
                                            ---------------
                                                    (7,046)
     Deferred
         Federal                                        --
         State                                          --
                                                        --
         Total                              $       (7,046)
                                            ===============




                                     F-18

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

9.   Stock Option and Stock Bonus Plans; Other Stock Options

     The Company has an Option and Stock Appreciation Rights (SAR) Plan and an
     Incentive Stock Option Plan. No SARs are outstanding.

     The Option and Stock Appreciation  Rights Plan was adopted in March 1988.
     This Plan reserves  850,000 shares of the Company's  unissued  shares for
     option and SAR grants.  Options,  which may be tax  qualified  (ISOs) and
     non-qualified  (NSOs),  are exercisable for a period of up to 10 years at
     prices at or below market price as established on the date of grant.  The
     activity in this plan for the last two years is as follows.


                             Number of Shares              Price Per Share

 Outstanding, 12/26/93          573,811               $   2.46   -   $   3.43
   Granted                      166,811               $   2.50   -   $   2.52
   Canceled/Expired            (126,811)              $   2.46   -   $   3.43
                              -------------
 Outstanding, 12/25/94          613,811               $   2.50   -   $   3.00
   Granted                      107,550               $   3.08   -   $   3.50
   Canceled/Expired             (48,500)              $   2.50   -   $   2.52
                              -------------
 Outstanding, 12/31/95          672,861               $   2.50   -   $   3.50
                              =============
 Exercisable, 12/31/95          485,932
                              =============

     There are 177,139 shares  available for future grants of options or SARs.
     This Plan results in a charge to expense  when options are granted  below
     market  price.  Upon the  exercise  of a stock  appreciation  right,  the
     recipient  will receive  payment in the form of stock,  cash, or both, as
     determined  by the  Company,  equal to the  appreciation  in value of the
     shares as to which the rights were  awarded.  In addition,  increases and
     decreases  in the market  price of the stock also cause an increase in or
     reduction to plan  expense to record the impact of the SARs  outstanding.
     For 1995 and 1994,  there was no impact on the results of operations  for
     options or SARs outstanding under this plan.

     The  Incentive  Stock Option Plan expired in March 1992 and no additional
     options  can be  granted.  The  Plan  reserves  shares  of the  Company's
     unissued  shares for options  previously  granted.  At December 31, 1995,
     there were 154,900  options granted at prices ranging from $2.52 to $3.25
     per share, as follows:

                                           Shares           Option Price
 Outstanding at December 26, 1993          169,400      $  2.52   -   3.25
         Expired                            (6,000)     $  2.52
                                        ------------
Outstanding at December 25, 1994           163,400      $  2.52   -   3.25
         Expired                            (8,500)     $  2.52   -   3.00
                                        ------------
Outstanding and exercisable
 at December 31, 1995                      154,900      $  2.52   -   3.25
                                        ============


                                     F-19

<PAGE>


                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

     The Company has a Restricted  Stock Bonus Plan covering key employees and
     directors  of the  Company.  The Plan can  reserve  up to  50,000  of the
     Company's  unissued shares for awards. The Board awarded 12,000 shares in
     1995 and no shares in 1994.  As of December 31,  1995,  there were 22,050
     shares available for award under the Plan.

     In July  1994,  the  Company  issued  an  option  for  125,000  shares of
     unregistered  common  stock  under a lease  settlement  (see Note 6). The
     option is exercisable  through  December 31, 2004 at an exercise price of
     $2.00  per  share.  The  option  price is  subject  to  adjustment  under
     anti-dilution  provisions of the option agreement. The optionholders have
     certain registration rights for these shares of common stock.

10.  Common Stock Offerings; Warrants

     In July 1995,  the Company  successfully  completed a $2.5 million  Stock
     Offering  ("Offering").  The Company sold 25,000 Units for $2,500,000 and
     received  such  proceeds  less  offering  costs.   The  net  proceeds  of
     approximately  $2 million are recognized as increases to the common stock
     and contributions in excess of par value accounts.  Through the Offering,
     the Company sold 25,000 Units consisting of 1,750,000 newly issued shares
     of common stock and warrants  (expiring June 30, 1998 and  exercisable at
     $75.00  for 25  shares)  to  obtain an  additional  625,000  new  shares.
     Proceeds from the Offering have been used for general  business  purposes
     including,  principally,  development of commercial products.  During the
     fiscal year ended December 31, 1995, approximately $1,254,000 as shown in
     the  statement  of  operations,  was  expended  for  ImSyn(TM)  prototype
     development  and  $183,000  for parts  inventory.  A  portion  of the net
     proceeds   ($241,000)  was  used  to  partially  satisfy  the  contingent
     obligation to the landlord.

     In  connection  with the Offering,  the Company  entered into a Placement
     Agency  Agreement  with a registered  broker/dealer.  In addition to cash
     compensation,  the broker/dealer  received warrants for 175,000 shares of
     common stock. The warrants are exercisable  through December 1, 1999 at a
     price of $2.30 per  share,  subject  to  adjustment  under  anti-dilution
     provisions  of the Warrant  Agreement.  The warrant  holders have certain
     registration rights for these shares of common stock.

     In  connection  with the issuance of the 10%  Convertible  Collateralized
     Debentures  Due 2000,  the Company  will  reserve  approximately  400,000
     shares of common  stock for  conversion.  In  addition,  the  Company has
     issued  Warrants to the  broker/dealer  for 15,300 shares of common stock
     through  December  31,  1995,  and  issued  warrants  for  13,300  shares
     subsequent to yearend.  The warrants are exercisable  through December 1,
     2000  at a  price  of  $3.50  per  share,  subject  to  adjustment  under
     anti-dilution  provisions of the Warrant  Agreement.  The warrant holders
     have certain  registration  rights for these shares of common stock.  The
     Company has also issued  warrants for 30,000 shares to the  purchasers of
     the  Debentures  under  essentially  the same terms and conditions as the
     Warrants issued to the broker/dealer  through December 31, 1995, and will
     issue warrants for up to 48,400 shares subsequent to yearend.


                                     F-20

<PAGE>

                               ESSEX CORPORATION
                         NOTES TO FINANCIAL STATEMENTS


     The  Company  has  reserved   approximately  1,307,000  shares of common
     stock  in  connection with  the  possible  exercise of all such warrants.


</FN>
</TABLE>
                                     F-21


<PAGE>



     No dealer,  salesperson  or other person has been  authorized to give any
information or to make any representations not contained in this Prospectus in
connection  with the  offer  contained  herein  and,  if  given or made,  such
information  or  representations  must  not be  relied  upon  as  having  been
authorized by the Company.  This  Prospectus  does not  constitute an offer to
sell or a solicitation of an offer to buy any securities other than the shares
of Common  Stock to which it relates,  nor does it  constitute  an offer to or
solicitation of any person in any  jurisdiction in which such  solicitation or
offer would be unlawful. All information contained in this Prospectus is as of
the date of this  Prospectus.  Neither the delivery of this Prospectus nor any
sale made hereunder  shall,  under any  circumstances,  create any implication
that  there has been no change in the  affairs of the  Company  since the date
hereof or that the  information  contained  herein is  correct  as of any time
subsequent to the date hereof.

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

                               TABLE OF CONTENTS
                                                                          Page

Prospectus Summary...........................................................3
Risk Factors.................................................................6
Use of Proceeds.............................................................13
Capitalization..............................................................14
Business....................................................................15
Properties..................................................................22
Management..................................................................24
Executive Compensation......................................................28
Principal Stockholders......................................................33
Management's Discussion and Analysis........................................35
Description of Securities...................................................40
Market for the Common Equity and Related
 Stockholder Matters .......................................................42
Dividend Policy.............................................................43
Shares Eligible for Future Sale.............................................43
Plan of Distribution........................................................44
The 1995 Offering...........................................................44
Landlord Settlement Obligations.............................................44
Legal Proceedings...........................................................45
Legal Matters...............................................................46
Experts.....................................................................46
Disclosure of Commission
     Position on Indemnification
     for Securities Act Liabilities.........................................46
Additional Information......................................................46
Financial Statements.......................................................F-1


                               -----------------
<PAGE>


                               ESSEX CORPORATION












                        624,900 Shares of Common Stock











                                  PROSPECTUS









                                  May 8, 1996









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