ESSEX CORPORATION
10KSB, 1997-03-28
ENGINEERING SERVICES
Previous: CONTINENTAL CABLEVISION INC, 10-K, 1997-03-28
Next: DFA INVESTMENT DIMENSIONS GROUP INC, 485BPOS, 1997-03-28







                                   FORM 10-KSB
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

For the fiscal year ended December 29, 1996         Commission File No. 0-10772

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

9150 Guilford Road, Columbia, Maryland                                    21046
(Address of principal executive offices)                              (Zip Code)
Issuer's telephone number: (301) 939-7000

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

         SECURITIES REGISTERED UNDER SECTION 12(g) OF THE EXCHANGE ACT:
                     COMMON STOCK, PAR VALUE $0.10 PER SHARE
                              (Title of Each Class)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days. YES X NO

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of Regulation S-B is not contained in this form,  and no disclosure  will be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. X

State issuer's revenues for its most recent fiscal year. $12,939,341

State the  aggregate  market  value of the voting  stock held by  non-affiliates
computed by reference  to the price at which the stock was sold,  or the average
bid and asked  prices of such stock,  as of a specified  date within the past 60
days. $2,775,938 as of February 28, 1997

     State the number of shares  outstanding of each of the issuer's  classes of
common equity, as of the latest  practicable date.
           CLASS                                OUTSTANDING AT FEBRUARY 28, 1997
Common Stock, par value $0.10 per share                       3,626,098

                       DOCUMENTS INCORPORATED BY REFERENCE
DOCUMENT                                     PART OF REPORT ON FORM 10-KSB INTO
                                                 WHICH DOCUMENT IS INCORPORATED


Portions of Exhibits filed with (i) Registration Statement on
Form SB-2 (No. 33-82920); (ii) 1995 Form 10-KSB; and
(iii) Form 8-K dated November 13, 1996                   Part III, Item 13(a)(2)
=====================================================
A list of the Exhibits and Financial  Statement Schedules in this Report on Form
10-KSB appears on page 33.

                                        1

<PAGE>



Table of Contents
FORM 10-KSB
Essex Corporation



                                     PART I
Item No.                                                                   Page

 --      INTRODUCTORY STATEMENT..............................................  3
 1.      DESCRIPTION OF BUSINESS... .........................................  3
 2.      DESCRIPTION OF PROPERTIES........................................... 10
 3.      LEGAL PROCEEDINGS................................................... 11
 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS................. 11

                                     PART II

 5.      MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS............ 13
 6.      MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION........... 13
 7.      FINANCIAL STATEMENTS................................................ 20
 8.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE................................................ 20

                                    PART III

 9.      DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
         COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT................... 21
10.      EXECUTIVE COMPENSATION.............................................. 26
11.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...... 31
12.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...................... 32
13.      EXHIBITS AND REPORTS ON FORM 8-K.................................... 33


                                        2

<PAGE>



                                     PART I

INTRODUCTORY STATEMENT

     The information contained in this report pertains to the registrant,  Essex
Corporation (the "Company").

1.   DESCRIPTION OF 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  and  specialized  image
processing  devices.  The Company is  endeavoring  to bring such  optoelectronic
processors to commercial markets.

     Substantially  all of the current  revenues of the Company are derived from
its traditional,  core technical services and products 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.

     Since  1988,  Company  management  has  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   has   been   focused   upon:   (1)   fields   with
better-than-average   potential  for  market  growth  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 PRODUCTS AND SERVICES BUSINESS SECTOR

     In mid-1989 in furtherance of its product objectives,  the Company acquired
a small  company  with  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  special  purpose
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,  hardware  incorporating proven, mature,
reliable components; (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.

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 was completed in mid 1996.  Three initial
units were assembled and two were delivered  under contracts in January 1997. An
additional  10  units  based on this  initial  design  have  been  released  for
manufacture  and 3-5 units are  expected  to be  completed  in the first half of
1997.

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

                                        4

<PAGE>



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.  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 two cooperative  grants
with the  Company to the  Radiology  Department  of the  University  of Maryland
Medical School under the Maryland Industrial  Partnerships  (MIPS) program.  The
purpose of these  grants is to  finance  application  studies  by the  Radiology
Department to determine the most  effective  uses of the ImSyn(TM)  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 has retained 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  and
outside sales  consultants  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 includes 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 production phase.

     A    proof-of-principle     model    of    the    Company's     Hawkeye(TM)
acousto-optic/digital  radar signal processor was constructed under the terms of
an ongoing U.S. Army contract  covering  testing,  evaluation  and upgrade.  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  wideband  signals  using  digital
technology alone 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  partially
financed by a $730,000 U.S. Air Force technology  demonstration contract entered
into in 1994 and now  scheduled  for  completion  in  mid-1997.  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

                                        5

<PAGE>



in medical  radiology or pathology.  In the future,  the Company intends to seek
program  financing to build a much higher speed correlator that will out 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 has been
studied for use on a planned satellite under a small research contract.

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

CORE TECHNICAL SERVICES AND PRODUCTS 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 impeding  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 - 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

                                        6

<PAGE>



electronic contractors.  Various combinations of mechanical,  electromechanical,
electronic and computer technologies are used to meet those objectives.

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 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 is skilled in planning, scheduling and supporting maintenance activities
in complex systems for industrial enterprises,  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 (63% and 59%
of  revenues  in 1996 and 1995),  fixed-price  (16% and 19% in 1996 and 1995) or
time and material  (21% and 22% in 1996 and 1995)  contracts  and  subcontracts.
Fixed-price  contracts have a greater degree of risk and higher potential reward
than  cost-type  contracts  since the Company is obligated  to provide  specific
deliverables within the confines of the contracted price.

GOVERNMENT PROGRAMS
     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). In 1996 and 1995, approximately
83% and 82%,  respectively,  of the Company's  total  revenues were derived from
government  contracts or  subcontracts.  Revenues from contracts or subcontracts
from  DoD  programs  were  50% and 48% of  total  revenues  in  1996  and  1995,
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

                                        7

<PAGE>



Energy  (DoE),  the  Federal  Highway   Administration,   the  Federal  Aviation
Administration,  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.  Begun in late 1993, 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 fourth year (first  option year) for renewed  support of DoE  Transportation
Safeguards Division, with one following option year expected.  There will be the
normal competitive procurement process which the Company will participate in for
the  continuation  of this  contract  in late 1997 - early  1998.  The  contract
accounted for 19% ($2.5  million) and 19% ($2.7  million) of total  revenues for
1996 and 1995, respectively.

     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 15% ($2 million) and 14% ($2 million) of total  revenues for 1996
and 1995, 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 completing
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 $490,000 (4%) in 1996 and
$1.6 million (11%) in 1995.  This program is scheduled  for  completion in early
1997.

     The Company has  proposals  outstanding  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% ($2.2
million) of revenues in 1996 and 16% ($2.3 million) in 1995.

     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

                                        8

<PAGE>



to be sold to original  equipment  manufacturers  (OEMs) for  inclusion in their
products.  The Company is directly  marketing  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.

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"  ("1995  patent"),  was  issued.  Foreign  patent
applications  covering the major industrial  nations are pending.  These patents
are for the new image  processing  technology which the Company calls ImSyn(TM).
U.S. patents generally expire 17 years from the date of issue.

     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.

     U.S.  patents for the  invention  of the True Time Delay Beam Former  (TTD)
have been issued to the Company.  TTD enables  accurate  electronic  steering of
exceedingly  broadband array antennas for aircraft,  space,  maritime and ground
systems.


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)

                                        9

<PAGE>



processor  products,  and  products and services  directed  toward  Humanitarian
Demining databases and training. 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  is  looking  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  29,  1996,  the Company  had a total  backlog  (funded and
unfunded) of $20.1  million as compared with $41.4 million at December 31, 1995.
Of these amounts, funded backlog was $5.9 million and unfunded was $14.2 million
at yearend 1996 as compared to $6.7 million and $34.7  million at yearend  1995.
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.  Unfunded
backlog  declined  by  approximately  $15  million  due to the mutual  agreement
between the Company and the U.S.  Government  to terminate the remaining 4 years
of a  manufacturing  and  technical  support  contract  as actual and  projected
revenue volumes were significantly  below those anticipated by the Company under
the contract.

EMPLOYEES
     As of February 28, 1997, the Company had  approximately  231 employees,  of
which 160 were full-time employees.

2.   DESCRIPTION OF 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; Orlando,
Florida;  Portsmouth,  New  Hampshire;  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.

     The Company plans to close its Huntsville,  Alabama facility in early 1997.
This 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.  This
facility is for sale and a portion of the sales proceeds will be used

                                       10

<PAGE>



to pay off the remaining balance under the lease-purchase agreement. (See Note 4
- -  Industrial  Revenue Bond in the Notes to  Financial  Statements.)  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.  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 laboratory consists of optical hardware and computer software,  optical
benches and test equipment.  The laboratory includes the physical property which
demonstrates  and  tests  the  capabilities  of  the  Company's  patented  Image
Synthesizer  (ImSyn(TM))  technology as well as other optoelectronic devices and
applications such as the Synthetic Aperture Microscope(TM).

3.   LEGAL PROCEEDINGS

     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 Note 6 in the Notes To  Financial  Statements
section for further discussion of this matter.

4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On November 13, 1996, the Company held its Annual Meeting of  Shareholders.
At the meeting, each member of the Board of Directors was elected to serve until
the next  annual  meeting  or  until  their  successors  are  duly  elected  and
qualified. The votes cast and withheld for each such director were as follows:

<TABLE>
<CAPTION>
                                               FOR               WITHHELD
           <S>                               <C>                    <C> 
           Harry Letaw, Jr.                  3,189,503              23,745
           Frank E. Manning                  3,188,323              24,925
           Harold P. Hanson                  3,189,898              23,350
           Robert W. Hicks                   3,190,098              23,150
           Samuel Hopkins                    3,185,772              27,476
           Ray M. Keeler                     3,185,872              27,376
           A. William Perkins                3,190,098              23,150
           E. Ted Prince                     3,190,098              24,968
</TABLE>


                                       11

<PAGE>



           In  addition,  the  Company's  shareholders  approved  the  following
proposals:

           Amendment of the Company's  Articles of  Incorporation to authorize a
           class of preferred stock (1 million shares), the series and rights of
           which may be designated  from time to time by the Board of Directors,
           as follows:

           FOR     2,440,940     AGAINST     294,510     ABSTAIN      50,889
                   ---------                 -------                  ------

           Amendment of the Company's  Articles of Incorporation to increase the
           number of authorized shares of Common Stock to 25,000,000  shares, as
           follows:

           FOR    2,988,590      AGAINST     195,727     ABSTAIN      25,272
                  ---------                  -------                  ------

           The  adoption  of  the  Essex   Corporation  1996  Stock  Option  and
           Appreciation  Rights Plan  providing  for the  issuance of  incentive
           stock options,  non-qualified  options and stock appreciation  rights
           with respect to up to 300,000 shares of Common Stock, as follows:

           FOR   1,748,538       AGAINST     195,727     ABSTAIN      25,272
                 ---------                   -------                  ------

           The  ratification  of  the  appointment  of  Arthur  Andersen  LLP as
           independent public accountants, as follows:

           FOR   3,186,889       AGAINST      22,620     ABSTAIN      10,080
                 ---------                    ------                   ------



                                       12

<PAGE>



                                     PART II

5.    MARKET FOR THE COMMON EQUITY AND RELATED STOCKHOLDER
      MATTERS

PRICE RANGE OF COMMON STOCK
      The  Company's  Common Stock is traded on The Nasdaq  SmallCap  Market(sm)
tier of the Nasdaq Stock  Market(sm)  under the symbol  "ESEX".  However,  as of
December 29, 1996 the Company is no longer in  compliance  with  certain  Nasdaq
continuing  maintenance criteria which may result in Nasdaq ceasing to quote the
Company's  securities.  While there can be no assurance,  management  intends to
undertake efforts to repair compliance with the maintenance  criteria as soon as
practicable.

      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>
                                                          1996                    1995
                                                  --------------------   --------------------
                                                     HIGH       LOW         HIGH       LOW

         <S>                                      <C>         <C>        <C>         <C>     
         First quarter........................    $   3.50    $   2.25   $   1.63    $   1.13
         Second quarter.......................        3.63        2.63       1.63        1.00
         Third quarter .......................        3.00        2.00       3.63        1.25
         Fourth quarter.......................        2.50        0.94       3.38        2.13
</TABLE>

    At February 28, 1997, there were  approximately  1,300 beneficial  owners of
the Company's Common Stock which includes 298 holders of record.

    The Company sold an additional  $865,000 of 10%  Convertible  Collateralized
Debentures in 1996 to 20 accredited  and  non-accredited  investors  pursuant to
Regulation D under the Securities Act of 1933.

    The Company paid an 8%  commission  on  debentures  placed by the  Placement
Agent,  J. Michael  Reisert,  Inc. and issued 28,571 warrants in connection with
the placement of such  debentures.  See Notes 4 and 10 in the Notes to Financial
Statements.  All investors  represented that they were purchasing for investment
and the securities were appropriately legended.

6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OR PLAN  OF  OPERATION  AND  OTHER
SECTIONS  CONTAIN  FORWARD-LOOKING  STATEMENTS  THAT ARE  BASED ON  MANAGEMENT'S
EXPECTATIONS,  ESTIMATES,  PROJECTIONS AND ASSUMPTIONS. WORDS SUCH AS "EXPECTS",
"ANTICIPATES",  "PLANS", "BELIEVES",  "ESTIMATES",  VARIATIONS OF SUCH WORDS AND
SIMILAR  EXPRESSIONS  ARE INTENDED TO IDENTIFY SUCH  FORWARD-LOOKING  STATEMENTS
THAT INCLUDE, BUT ARE NOT LIMITED TO, PROJECTIONS OF REVENUES, EARNINGS, SEGMENT
PERFORMANCE, CASH FLOWS AND CONTRACT AWARDS. SUCH FORWARD-LOOKING STATEMENTS ARE
MADE PURSUANT TO THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995.  THESE  STATEMENTS ARE NOT GUARANTEES OF FUTURE  PERFORMANCE
AND INVOLVE  CERTAIN  RISKS AND  UNCERTAINTIES  THAT ARE  DIFFICULT  TO PREDICT.
THEREFORE, ACTUAL

                                       13

<PAGE>



FUTURE  RESULTS  AND TRENDS  MAY  DIFFER  MATERIALLY  FROM WHAT IS  FORECAST  IN
FORWARD-LOOKING STATEMENTS DUE TO A VARIETY OF FACTORS.

     Essex  Corporation is a  diversified,  technology-based  company  providing
products  and  professional  services  to  government  and  industry.  Essex has
determined  that it operates in two business  segments:  Technical  Services and
Products;  and Optoelectronic  Products and Services.  The Company allocates its
operations to the following business units.

     o   Systems Effectiveness Division (SED)
     o   Federal Systems Division (FSD)
     o   Commercial Products Division (CPD)

     SED operates in the Technical  Services and Products segment;  CPD operates
in the Optoelectronics  Products and Services segment;  and FSD operates in both
segments.

1996 COMPARED TO 1995

TECHNICAL SERVICES AND PRODUCTS

     At December 29, 1996, the Technical  Services and Products contract backlog
was $18.5  million  ($4.8 million  funded and $13.7  million  unfunded).  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  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  $18.5
million is approximately:  $15.9 million (86%) in cost-plus-fee  type contracts;
$1.3 million (7%) in time and material and $1.3 million (7%) in fixed-price type
contracts.  Costs are charged to contracts as incurred as the Technical Services
and Products segment is generally providing  labor-based  services and therefore
does not normally accumulate or stock inventory.  The percentage-of-  completion
method of accounting is utilized for revenue recognition. Anticipated losses, if
any, are recognized as soon as they become known.

     The Company has experienced  difficulty in sustaining and expanding revenue
volume in  certain  areas of this  diverse  business  segment.  This  segment is
essentially  comprised  of  revenues  in such  areas  as  training  for  nuclear
materials  couriers for the  Department of Energy ($2.5 million in 1996 and $2.7
million in 1995);  engineering  and  logistics  support for the U.S.  Navy ($2.0
million in 1996 and 1995); modeling and simulation support on satellite cellular
communications systems for Motorola, Inc. ($2.2 million in 1996 and $2.3 million
in 1995);  developing,  testing and  assembly of  humanitarian  mobile  demining
computer  support  systems for the U.S. Army (new work of $0.7 million in 1996);
and  designing  and  manufacture  of assembly of aviation  maintenance  trainers
("Trainers  contract")  for the U.S. Navy ($0.5 million in 1996 and $1.6 million
in 1995).

                                       14

<PAGE>




     The majority of such work is done on  cost-plus-fixed-fee  contracts  which
generate modest  profits,  which was the case for operations in 1995. Some work,
such as the Trainers  contract,  is done on a fixed-price  basis.  In 1996,  the
fixed-price work on the Trainers contract experienced significant cost overruns.
Such cost  overruns  exceeded the modest  profits from other  components of this
business segment resulting in an overall loss for this segment in 1996.

REVENUES

     This segment's revenues for 1996 totaled $11,535,000,  which was $1,671,000
(13%) less than the  $13,206,000  reported  during 1995.  Revenues for 1996 were
approximately  $5.2  million in SED and $6.3  million in FSD.  The  decrease  in
revenues was primarily  attributable  to the lack of new work in Federal Systems
Division  (Huntsville,  AL location).  The final portion of  approximately  $1.1
million of the $3.6 million  contract to design and build  aviation  maintenance
trainers  ("Trainers  contract") was to be completed by  FSD-Huntsville in 1996.
The Trainers contract fell behind schedule and is over budget, resulting in cost
overruns and revenue  recognition of approximately  $500,000 in 1996 as compared
to revenues of $1.6 million in 1995.
This contract is scheduled for completion during early 1997.

     Overall,  this segment is  experiencing a slowdown in receipt of new awards
and funding on existing contracts with U.S. Government customers.  This slowdown
is likely to continue as these  customers deal with  budgetary  matters and post
election year issues.

INCOME/LOSS

     This  segment  had an  operating  loss of  $621,000  (5.4% loss) in 1996 as
compared with $766,000 (5.8% gross profit) in 1995. In this segment, the Company
experienced  overruns in the final phase of the three year $3.6 million Trainers
contract to provide training devices to a U.S. Government customer. This segment
recognized  approximately  $1 million  of loss on this  program  during  1996 as
compared  to income  of  $123,000  in 1995.  This  program  is  scheduled  to be
completed in early 1997.

     Direct costs have increased as a percentage of revenues  (71.0% in 1996 and
65.3% in 1995).  The increase in direct costs in 1996 compared to 1995 is due to
the higher over budget expenditures on the Trainers contract. The indirect costs
increased  primarily  due to  declining  coverage of such  expenses on the lower
revenue volume experienced in the Federal Systems Division.

OPTOELECTRONIC PRODUCTS AND SERVICES

     In  mid-1996,  the  Company  completed  initial  development  of its  first
ImSyn(TM)  processor  prototype.  The Company has entered the synthetic aperture
radar (SAR) imaging and magnetic  resonance  imaging (MRI)  markets.  In January
1997, the Company delivered two  pre-production  ImSyn(TM)  Processors,  one for
Northrop  Grumman  and one for the U.S.  Navy.  During  late 1996,  the  Company
initiated  production plans to build ten additional  ImSyn(TM)  Processors which
were released to manufacture in early 1997. One field sales engineer is assigned
to each of the SAR and MRI markets.  The SAR market  consists of aerospace prime
contractors,  subcontractors and government  laboratories,  while the MRI market
consists of luminary medical research centers.

                                       15

<PAGE>



In addition,  the Company is continuing to present both its ImSyn(TM)  Processor
and its  Synthetic  Aperture  Microscope  design  model  to  original  equipment
manufacturers for their consideration.

     The Company  has  ongoing  efforts  for  further  product  development  and
applications  engineering.  In accordance  with  generally  accepted  accounting
principles  governing  such  engineering  and  development  expenses,  costs  of
approximately  $744,000 have been recognized through the Company's statements of
operations as 1996 period expenses. Such expenses were $1,254,000 in 1995.

     Additional funding is necessary for commercial products' inventory buildup,
marketing and further  development of commercial  applications and products.  In
order to partially fund such  requirements,  the Company issued $865,000 in 1996
and $535,000 in 1995 (totaling $1.4 million) of 10%  Convertible  Collateralized
Debentures.  The net  proceeds  were used for  commercial  product  development,
commercial inventory production and marketing.

     At December 29, 1996, the Optoelectronic  Products and Services segment has
a backlog of  approximately  $1.6 million ($1.1 million  funded and $0.5 million
unfunded) which is comprised of cost-plus-fixed-fee  (79%) and fixed-price (21%)
contracts  from the U.S.  Government.  There is a contract which was received in
July 1996  included in this backlog with a value of  approximately  $572,000 for
delivery of an  optoelectronic  processor  utilizing  ImSyn(TM)  technology  and
related services to U.S. Government end-users. Another contract with a remaining
value of $246,000 is for  government-sponsored  research  utilizing an ImSyn(TM)
unit in  synthetic  aperture  microscope  applications.  Additional  funding  of
approximately  $160,000 is  included in backlog  from  another  U.S.  Government
customer to  complete  the  prototype  optoelectronic  range-doppler  imager and
demonstrate new radar techniques to combat ballistic missile threat.

REVENUES

     This segment's revenues for 1996 totaled $1,404,000 as compared to $987,000
in 1995.  During 1995,  significant  resources were devoted to initial prototype
development. Sales orders and work on such orders was limited in 1995 due to the
status of such  development.  In 1996,  work on two  contracts was performed and
components were being assembled for delivery of an  optoelectronic  processor on
each contract using ImSyn(TM)  technology  together with related services.  Work
was also being performed on another contract for  government-sponsored  research
on the Company's  proprietary  synthetic aperture  microscope  technology.  This
technology  will utilize the  ImSyn(TM)  unit.  Another  order from a government
customer was received for an ImSyn(TM)  unit and was filled from  inventory  and
recognized as a product sale in the first quarter of 1997.

INCOME/LOSS

     This segment had an operating  loss of $2,560,000 in 1996 as compared to an
operating loss of $1,853,000 in 1995.  Initial revenues are comprised  primarily
of services  provided.  In 1995,  the cost of goods sold was a  relatively  high
percentage  of such  revenues  (83%) as there is a small gross margin on service
revenues.  For  1996,  the cost of goods  sold  exceeded  revenues  because  the
completion  status of the  fixed-price  contracts  to deliver an  optoelectronic
correlator  and on the  contract to deliver the first  optoelectronic  processor
were negatively impacted by

                                       16

<PAGE>



design and specification changes which caused cost overruns under the contracts.
This resulted in losses on these two jobs of $700,000 in 1996.

     Beginning  January 1, 1996, this segment began to establish a manufacturing
operation for  optoelectronic  products.  As the  manufacturing  operation is in
start-up  phase,  a portion of  manufacturing  overhead is  underabsorbed.  Such
additional  expenses were $226,000 in 1996 and are included in the cost of goods
and services provided.

     The segment  incurred  expenses in connection  with the  development of the
initial  ImSyn(TM)  prototype and further product  development and  applications
engineering. Such expenses were $744,000 in 1996 and $1,254,000 in 1995.

     In addition to the engineering and product development  expenditures,  this
segment is  increasing  expenditures  for  selling,  general and  administrative
expenses in order to achieve initial market penetration.  Such expenditures were
$1,069,000 and were 40% higher in 1996 compared to $765,000 expended in 1995.

CORPORATE MATTERS

     Total  revenues  were  $12,939,000  in 1996, a decrease of $1,254,000 or 9%
from the  $14,193,000 in 1995. The net loss of $1,334,000 or $0.37 per share for
1996 is comprised of several items.  There was the gain on settlement of lawsuit
(approximately $2,241,000, or $0.62 per share). This gain triggered a payment to
the former landlord and expense of $250,000  ($0.07 per share).  Excluding these
items,  results  from  total  operations  would  have  produced  a net  loss  of
$3,325,000  or $0.92 per share in 1996 compared with a net loss of $1,143,000 or
$0.39 per share in 1995.  The income  (loss) per share  results are  computed on
weighted  average shares  outstanding of 3,617,000 in 1996 compared to 2,913,000
in 1995.

     The Company and a corporate defendant reached an out-of-court settlement in
1996. Under the terms of the Settlement Agreement, the Company recognized a gain
of  approximately  $2.2 million after payment of contingent  attorney's  fees of
$1,525,000 and related  expenses of $235,000.  The Company had expensed in prior
years approximately  $385,000 in connection with this lawsuit. In addition,  the
Company  recognized an expense of $250,000 as part of the  previously  concluded
rent dispute with its former landlord. The Company was liable for such a payment
upon successful conclusion of the lawsuit.

     In 1996, the Company's interest costs increased due to the issuance of $1.4
million of 10%  convertible  debentures.  Total  interest costs were $143,000 in
1996 compared to $63,000 in 1995.

     The Company  recognized  the majority of its remaining  tax benefit  amount
recoverable  from the  carryback  of net  operating  losses  prior to 1994.  The
Company is in a net  operating  loss (NOL)  carryforward  position  for book and
income tax purposes. No significant benefit from income taxes for realization of
carryback or carryforward losses was recognized in 1996 or 1995.



                                       17

<PAGE>



LIQUIDITY AND CAPITAL RESOURCES
     The Company  evaluates its liquidity  position using various  factors.  The
following represents some of the more important factors.
<TABLE>
                                           SELECTED FINANCIAL DATA ($ Thousands)
<CAPTION>
                                                                           AS OF
                                                             December 29,         December 31,
                                                                 1996                 1995
                                                           ---------------      ---------------
         <S>                                               <C>                  <C>            
         Total Assets                                      $         5,940      $         6,351

         Working Capital                                   $           100      $           327

         Current Ratio                                              1.03:1               1.09:1

         Current and Long-Term Debt                        $           233      $           313
         Current and Long-Term Capital Leases                          241                  291
         Bank Line of Credit                                           900                  917
         10% Convertible Debentures Due 2000                         1,400                  535
                                                           ---------------      ---------------
           Total Debt/Financing                            $         2,774      $         2,056
                                                           ===============      ===============

         Stockholders' Equity                              $           729      $         1,960
                                                           ===============      ===============
</TABLE>

     At yearend 1996,  the Company has a decline in its working  capital and its
current  ratio due primarily to deferred  revenues and loss  reserves  resulting
from  certain loss  contracts in 1996.  The  stockholders'  equity  increased by
approximately  $100,000 from the proceeds from the exercise of stock options but
decreased by approximately $1.3 million from the 1996 net loss.

     The net cash provided by operating  activities was approximately  $200,000.
This  net  increase   primarily   resulted  from  the  collections  of  accounts
receivables of $1.1 million offset by approximately $.7 million of cash used for
inventory and payment of current liabilities.

     The Company has incurred losses over the past three years, primarily due to
the development and marketing of its optoelectronics  products and services. The
Company has also  experienced  difficulty  in sustaining  and expanding  revenue
volume in certain areas of the Technical Services and Products business segment.
The  Optoelectronics   Products  and  Services  business  segment  is  currently
experiencing  net cash  expenditures  (including all general and  administrative
expenses)  over  receipts  of  approximately  $200,000  per  month.  If  current
conditions  remain  unchanged,  the  Company  would not be able to  sustain  its
optoelectronics business without additional working capital.

     Some of the  alternatives the Company is considering to address the working
capital  shortfall  are asset  sales as well as  seeking  additional  funds from
public or private financing markets.  The Company may sell certain operations or
other assets which are  underutilized  or deemed not to be a part of its ongoing
operations.  The Company has placed its Huntsville,  Alabama  facility for sale.
However,  the  proceeds  from  the  sale of the  Huntsville  facility  would  be
restricted  as to the use of the  funds as the  facility  currently  serves as a
portion of the collateral on the convertible debentures. There are no definitive
arrangements for any such asset sales at this time.

                                       18

<PAGE>




     The Company is seeking  additional  funds from public or private  financing
markets to finance  operations and to achieve desired product  inventory  levels
and initial market  penetration.  The Company is also seeking to establish joint
ventures or strategic  partnerships with major industrial concerns to facilitate
these goals.  The Company believes that it will be able to meet its 1997 funding
requirements  from  the  aforementioned  sources,   although  there  can  be  no
assurances in this regard as it has no commitments for any such funding. Failure
to commercialize or significant delays in the commercialization of the Company's
optoelectronic products would have a significant adverse effect on the Company's
future operating  results and future financial  position;  however,  the Company
believes  that in such  event  it  will  successfully  manage  and  reduce  cash
requirements  for  operations  by  curtailing  expenditures  in  optoelectronics
operations (including general and administrative  expenses),  although there can
be no assurances in this regard.

     In the opinion of management,  if the Company successfully reduces the cash
requirements  of the  optoelectronics  segment,  the cash flow from its existing
technical  support  contracts  and  the  availability  of  accounts   receivable
financing  would  enable it to continue  operations  through  1997.  The current
receivable  financing  arrangement  is in place through May 31, 1997.  While the
Company  believes  the  financing  arrangement  should  be  renewed,  terms  and
conditions of succeeding  agreements may change.  If the current  arrangement is
not renewed,  the Company will obtain financing from other sources. In the event
working capital alternatives are not available,  the Company will reduce funding
its optoelectronics segment sufficient enough to ensure that it will continue to
operate through 1997.

     The preceding paragraphs contain forward-looking statements and the factors
affecting the ability of the Company to meet its funding requirements and manage
its cash  resources  include,  among other  things,  the magnitude and timing of
product sales and the magnitude of fixed costs.

     Under the settlement agreement reached with the landlord,  certain payments
are  triggered  only by  other  future  cash  inflows.  The  remaining  $308,000
contingent portion of the landlord settlement obligation (which has been accrued
and expensed in prior years), is 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.

     The Company has 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 at the bank's  prime rate plus 1.5%.  The Company can
utilize certain  accounts  receivable and obtain a percentage  advance as a loan
under the financing  arrangement.  At December 29, 1996, the funds advanced were
$900,000.  (The maximum  borrowings  available  based upon the level of accounts
receivable  was  $1,308,000.)  The  $900,000  of actual  borrowings  were repaid
immediately after yearend and reduced the Company's cash balance from $1,508,000
to approximately $600,000. The current arrangement extends through May 31, 1997.
The Company intends to renew this arrangement  upon  expiration,  although there
can be no assurances that this will occur or that it will occur on similar terms
and conditions.

     The 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  of or  mergers  with other  entities;  and
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.

                                       19

<PAGE>




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.

7.   FINANCIAL STATEMENTS

     See Item 13(a)(1) in Part III of this Form 10-KSB.

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

     None.


                                       20

<PAGE>



                                    PART III

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

     DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

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

         NAME                  AGE  POSITION
         ----                  ---  --------
         Harry Letaw, Jr.      70   Chairman; Director; Chief Executive Officer
                                    and President
         Terry M. Turpin **    54   Senior Vice President; Chief Technical
                                    Officer and Director
         Joseph R. Kurry, Jr.  46   Vice President; Treasurer and Chief
                                    Financial Officer
         Anthony L. Ward       57   Vice President; Chief Administrative Officer
                                    and Assistant Secretary
         Leonard E. Moodispaw  54   Secretary and Corporate Counsel
         Martin G. Every       57   Vice President
         Matthew S. Bechta     43   Vice President
         Robert S. Kennedy     61   Vice President
         Craig H. Price        47   Vice President
         Frank E. Manning      77   Chairman Emeritus; Director
         Harold P. Hanson      75   Director (3)
         Robert W. Hicks       59   Director (1)
         Samuel Hopkins        83   Director (2)
         Ray M. Keeler         65   Director (2)
         A. William Perkins    71   Director (1)(3)
         E. Ted Prince         49   Director

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

     **  Mr. Turpin was elected by the Board of Directors in January 1997.

     (1) Member of the Audit Committee of the Board of Directors.
     (2) Member of the Compensation Committee of the Board of Directors.
     (3) Member of the Ethics Committee of the Board of Directors.

     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.
                                       21

<PAGE>



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.

     Terry M. Turpin was elected a Director of the Company in January  1997.  He
is a Senior Vice President and the Chief Technical  Officer for the Company.  He
was  Vice  President  and  Chief  Scientist  of  the  Essex  subsidiary,  System
Engineering and Development  Corporation (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.

     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 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 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

                                       22

<PAGE>



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.

     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.

     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
                                       23

<PAGE>



from Purdue  University  and a Doctor of  Philosophy  degree also in  Electrical
Engineering, from Stanford University.

     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  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.

                                       24

<PAGE>



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.

     E. Ted Prince was elected a Director of the  Company in November  1996.  In
June 1995 he was  appointed  president  and  Chief  Executive  officer  of INSCI
Corporation, a publicly traded software company in optical data storage area. He
was elected  Chairman  of the Board of  Directors  in August 1995 and  appointed
Chief Financial and Accounting  Officer in May 1996 for INSCI  Corporation.  Dr.
Prince has been president of several software companies and is also President of
Perth Ventures, Inc., a New York City based investment banking firm specializing
in the emerging  technology  sector. Dr. Prince is an author and publisher of an
industry newsletter, THE TECHNOLOGY  FUNDAMENTALIST.  He also serves as director
for several  software  companies and has a degree in Political  Science from the
University of New South Wales  (Australia)  and a Master of Science and a Doctor
of Philosophy degrees from Monash University (Australia).

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

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

     Based  solely upon a review of Forms 3 and Forms 4 furnished to the Company
pursuant to Rule 16(a)-3  under the  Exchange Act during its most recent  fiscal
year and Forms 5 with  respect  to its most  recent  fiscal  year,  the  Company
believes that all such forms  required to be filed  pursuant to Section 16(a) of
the Exchange Act were timely filed,  as necessary,  by the officers,  directors,
and  security  holders  required  to file the same  during the fiscal year ended
December 29, 1996.


                                       25

<PAGE>



10.  EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE
     The following  table sets forth the aggregate  cash  compensation  paid for
services  rendered  to the  Company  during the last three  fiscal  years by the
Company's  Chief  Executive  Officer  and the  Company's  four other most highly
compensated  executive officers who served as such at the end of the last fiscal
year and whose total compensation exceeds $100,000.
<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.             1996     135,200        35,000           0              0                0             0          0
Chairman and CEO             1995     113,920        10,000           0              0                0             0          0
                             1994     107,536           0             0              0                0             0          0



Anthony L. Ward              1996     116,480        15,000         3,494            0             30,000           0          0
Vice President, Assistant    1995     107,680         7,500         3,235            0              8,000           0          0
Secretary and CAO            1994     105,040           0           3,151            0                0             0          0



Terry M. Turpin              1996     115,120        15,000         3,465            0              8,000           0          0
Senior Vice President and    1995     102,848         7,500         3,095            0              8,000           0          0
Director                     1994     100,006           0           3,009            0             17,778           0          0



Joseph R. Kurry, Jr.         1996     114,400        25,000         3,439            0             23,500           0          0
Treasurer, Vice President    1995     106,400         7,500         3,198            0              5,000           0          0
and CFO                      1994     104,000           0           3,123            0             20,000           0          0



Martin G. Every              1996     110,240        25,000         3,324            0             29,500           0          0
Senior Vice President        1995     102,640         5,000         3,094            0              5,000           0          0
                             1994     100,360           0           3,025            0                0             0          0


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


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

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

(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 1996 fiscal year, based on the closing
     bid price of the  Common  Stock on NASDAQ on  December  27,  1996,  without
     giving effect to the  consideration  paid by the named  executive  officer,
     were as follows:  Dr. Letaw,  222,905  shares,  $236,279  value;  Mr. Ward,
     20,831 shares,  $22,081 value; Mr. Kurry, 36,359 shares, $38,541 value; Mr.
     Turpin,  75,781 shares,  $80,328 value; and Mr. Every, 6,037 shares, $6,399
     value.
</FN>
</TABLE>



                                       26

<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
1996. The total authorized  contribution under the matching contribution feature
of the Plan was approximately  $162,700 in 1996. 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 35 awards in 1996
totaling $185,250. 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 and
none  were  awarded  in 1996 or 1994.  There  are  approximately  22,050  shares
remaining in the Essex  Corporation  Restricted  Stock Bonus Plan as of December
29, 1996.

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
                                       27

<PAGE>



     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 $30,350 in fiscal
year  1996  for  his  services  as  an  employee  of  the  Company  and  medical
reimbursement of $2,761 in 1996.

    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 a 1996 Stock Option and Appreciation  Rights Plan (the "1996
Plan").  The 1996  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 1996 Plan.  Persons eligible to receive awards of options and SARs under the
1996 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 1996 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.  The
1996 Plan reserves  300,000  shares of the Company's  Common Stock for issuance.
There are options for 81,000 shares  outstanding  at prices ranging from $2.30 -
$3.00,  including  options for 34,000 shares held by officers or directors (none
of which are  exercisable at this time).  As of February 28, 1997,  there remain
219,000 shares available for future grants of options or SARs.

    The Company had an Option and Stock  Appreciation  Rights Plan ("OSAR Plan")
which expired on January 31, 1997 with no shares available for future grants. As
of February 28, 1997,  options for 819,750 shares of the Company's  Common Stock
remain  outstanding under this Plan. Of this amount,  options for 529,724 shares
are exercisable at prices ranging from $2.50 - $3.50  including  options held by
officers and directors to purchase  674,000 shares (of which options for 452,274
shares are exercisable).





                                       28

<PAGE>



    The  following  Table shows for the fiscal year ended  December 29, 1996 for
the persons named in the Summary Compensation Table, information with respect to
options to purchase  Common  Stock  granted  during 1996 under the OSAR Plan.  A
total of 27,500  shares of  options  granted  under  the stock  plans  have been
exercised by the persons listed below in 1996.

<TABLE>

                               STOCK OPTIONS GRANTS TABLE
                         FOR FISCAL YEAR ENDED DECEMBER 29, 1996
<CAPTION>


                             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               10,000                3.9                3.00           12/31/02
                              10,000                3.9                3.00           12/31/03
                              10,000                3.9                3.00           12/31/04


Terry M. Turpin                4,000                1.5                3.00           12/31/02
                               4,000                1.5                3.00           12/31/03


Joseph R. Kurry, Jr.           8,000                3.1                3.00           12/31/02
                               8,000                3.1                3.00           12/31/03
                               7,500                2.9                3.00           12/31/04


Martin G. Every               10,000                3.9                3.00           12/31/02
                              10,000                3.9                3.00           12/31/03
                               9,500                3.7                3.00           12/31/04




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


(1) Such options become exercisable beginning March 15, 1997.
</FN>
</TABLE>











                                       29

<PAGE>



    The  following  Table shows for the fiscal year ended  December 29, 1996 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>

                              AGGREGATED OPTION/SAR EXERCISES AND FY-END OPTION/SAR VALUES TABLE
                                           FOR FISCAL YEAR ENDED DECEMBER 29, 1996
<CAPTION>


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

<S>                       <C>          <C>           <C>     <C>              <C>
Harry Letaw, Jr.          10,000       $1,900        262,104/27,896           0/0

Anthony L. Ward           3,500         2,135          4,700/35,300           0/0

Terry M. Turpin           3,000         1,830         22,478/13,300           0/0

Joseph R. Kurry, Jr.      6,000         3,660         23,700/26,800           0/0

Martin G. Every           5,000         3,050          3,700/32,800           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 $1,500
for each Board or Board Committee Meeting attended.  In 1996 the Board held five
meetings; the entire membership of the Board was present at all of the meetings.


                                       30

<PAGE>



11.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

    The  following  table and  accompanying  notes set forth as of February  28,
1997,  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>

                                                 Amount and Nature         Percentage of Outstanding
              Name and Address                     of Beneficial             Shares of Common Stock
            OF BENEFICIAL OWNER*                   OWNERSHIP (1)               BENEFICIALLY OWNED
     -----------------------------------        -------------------       ---------------------------
     <S>                                            <C>                              <C> 
     Harry Letaw, Jr. (2)                             516,877                          9.20
     Kennedy Capital Management (3)                   341,857                          6.09
     Frank E. Manning (4)                             123,275                          2.19
     Terry M. Turpin (5)                               86,981                          1.55
     Samuel Hopkins (6)                                52,875                            **
     Joseph R. Kurry, Jr. (7)                          49,609                            **
     Robert W. Hicks (8)                               49,200                            **
     Harold P. Hanson (9)                              39,500                            **
     Anthony L. Ward (10)                              37,031                            **
     A. William Perkins (11)                           24,500                            **
     Ray M. Keeler (12)                                24,250                            **
     Martin G. Every (13)                              19,737                            **
     E. Ted Prince (14)                                 5,000                            **

     All Directors and Executive Officers
     as a Group (16 persons) (15)                   1,373,184                         24.45

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


     *   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) Dr. Harry  Letaw,  Jr. is Chairman of the Board,  President  and Chief
         Executive Officer of the Company.  Of the 516,877 shares  beneficially
         shown  as owned  by Dr.  Letaw,  293,354  shares  represent  presently
         exercisable  rights to acquire  Common Stock through stock options and
         warrants.

     (3) Based  upon  representations  made in a  Schedule  13G  filed  with the
         Securities  and  Exchange  Commission  on or about  February  25, 1997,
         Kennedy Capital  Management,  Inc. is an investment  adviser registered
         under Section 203 of the Investment Advisers Act of 1940 which has sole
         power to vote or  direct  the vote  and  sole  dispositive  power as to
         341,857  shares,  including  215,857  shares  which it has the right to
         acquire.

     (4) Mr.   Frank  E.  Manning  is  the  record  and   beneficial   owner  of
         approximately  2.19% of the outstanding  shares of the Company (123,275
         shares),  including  presently  exercisable  options to purchase 28,500
         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

                                       31

<PAGE>



         ownedof record and  beneficially  by Mrs. Eva L. Manning,  wife of Mr.
         Frank E. Manning.  Also does not include  157,500 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.

     (5) Terry M. Turpin is a Director and Senior Vice President of the Company.
         Of the shares shown as beneficially  owned,  11,200 represent presently
         exercisable  rights to acquire  common stock  through stock options and
         warrants.

     (6) Samuel  Hopkins is a Director of the  Company.  Of the shares  shown as
         beneficially owned,  19,125 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (7) Joseph R. Kurry, Jr. is Vice President,  Treasurer and Chief Financial
         Officer of the  Company.  Of the shares shown as  beneficially  owned,
         13,250 represent presently  exercisable rights to acquire common stock
         through stock options and warrants.

     (8) Robert W. Hicks is a Director of the  Company.  Of the shares  shown as
         beneficially owned,  16,000 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (9) Harold P. Hanson is a Director of the  Company.  Of the shares shown as
         beneficially owned,  16,500 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (10)Anthony L. Ward is Vice  President,  Chief  Administrative  Officer and
         Assistant Secretary of the Company. Of the shares shown as beneficially
         owned, 19,700 represent presently  exercisable rights to acquire common
         stock through stock options and warrants.

     (11)A. William Perkins is a Director of the Company. Of the shares shown as
         beneficially owned,  13,500 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (12)Ray M.  Keeler is a Director  of the  Company.  Of the shares  shown as
         beneficially owned,  14,250 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,  13,700  represent  presently
         exercisable rights to acquire common stock through stock options.

     (14)E. Ted  Prince is a Director  of the  Company.  Of the shares  shown as
         beneficially  owned,  5,000 represent  presently  exercisable rights to
         acquire common stock through stock options.

     (15)Of the shares shown as beneficially owned,  523,024 represent presently
         exercisable  rights to acquire  common stock  through stock options and
         warrants.
</FN>
</TABLE>

12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     None.


                                       32

<PAGE>

<TABLE>
<CAPTION>


13.  EXHIBITS AND REPORTS ON FORM 8-K
<S>                                                                                  <C>                      
 (a)  (1)  Financial Statements
           Report of Independent Public Accountants                                        35
           Balance Sheet                                                                   36
           Statements of Operations                                                        37
           Statements of Changes in Stockholders' Equity                                   38
           Statements of Cash Flows                                                        39
           Notes to Financial Statements                                              40 - 54
      (2)  Exhibits
          (i)  Exhibit 3(i) - Articles of Incorporation and Amendments thereto              B
               Exhibit 3(ii) -By-Laws, as amended
               Filed as Exhibits 3(i) and 3(ii) to Registrant's
               Registration Statement on Form SB-2 filed October 17, 1994,
               Registration No. 33-82920
         (ii)  Exhibit 4 - Instruments defining the Rights of Holders
               4.1     Form of Warrant Agreement with Mellon Bank                           C
               4.2     Specimen of Warrant Certificate                                      C
               4.3     Specimen of Common Stock Certificate                                 C
               4.4     Warrant Agreement with J. Michael Reisert, Inc.                      D
               4.5     Specimen of Placement Agent's Warrant Certificate                    D
               4.6     Form of 10% Convertible Collateralized Debenture           
               4.7     Form of Series B Warrant                                             E
         (iii) Exhibit 10 - Material Contracts
              10.1    Employment Agreement dated April 8, 1988, between                     C
                      Dr. Harry Letaw, Jr. and Registrant
              10.3    Restricted Stock Bonus Plan                                           C
              10.4    Option and Stock Appreciation Rights Plan                             C
              10.5    Incentive Stock Option Plan                                           C
              10.6    Pension Plan and Trust Agreement                                      C
              10.7    Defined Contribution Retirement Plan                                  C
              10.8    Incentive Performance Award Plan                                      C
              10.9    Line of Credit Agreement with Signet Bank                             E
              10.10   Settlement Agreement between the Company and Rumsey Associates        C
                      Limited Partnership
              10.11   Option Agreement between the Company and Rumsey Associates            C
                      Limited Partnership
              10.13   Registration Rights Agreement                                         C
              10.14   Contract between the U.S. Department of Energy and the Company        C
              10.15   1996 Stock Option and Appreciation Rights Plan                        F
         (iv)  Exhibit 23 - Consents of Experts and Counsel
              23.1    Consent of Independent Public Accountants                            55
         (v)   Exhibit 27 - Financial Data Schedule
              27.1    Financial Data Schedule                                               A
  (b)  Reports on Form 8-K
       In  November  1996,  the Company  reported  results of its 1996 Annual
       Meeting. No financial statements were included.
- -----------------------
<FN>

A     Filed herewith
B     Incorporated by reference as indicated
C     Filed as Exhibit to Registrant's Registration Statement on Form SB-2 filed October 17, 1994,   Registration No. 33-82920
D     Filed as Exhibit to Registrant's Registration Statement on Form SB-2 filed February 17, 1995,  Registration No. 33-82920
E     Filed as Exhibit to Registrant's 1995 Form 10-KSB
F     Filed as Exhibit to Registrant's Form 8-K dated November 13, 1996

</FN>
</TABLE>
                                       33

<PAGE>



                                   SIGNATURES

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

                                ESSEX CORPORATION
                                  (Registrant)

                                Harry Letaw, Jr.
    By:     ------------------------------------------------------
                                Harry Letaw, Jr.
          Chairman of the Board, Chief Executive Officer and President;
                           Principal Executive Officer
                                 March 26, 1997

                              Joseph R. Kurry, Jr.
    By:     ------------------------------------------------------
                              Joseph R. Kurry, Jr.
             Vice President, Treasurer and Chief Financial Officer;
                   Principal Financial and Accounting Officer
                                 March 26, 1997

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

     Harold P. Hanson                        Frank E. Manning
 -----------------------------------     ----------------------------------- 
     Harold P. Hanson, Director              Frank E. Manning, Director      
           March 26, 1997                          March 26, 1997            
                                                                         
      Robert W. Hicks                        A. William Perkins     
 -----------------------------------     ----------------------------------- 
      Robert W. Hicks, Director              A. William Perkins, Director     
           March 26, 1997                          March 26, 1997            
                                                                         
      Samuel Hopkins                           E. Ted Prince           
 -----------------------------------     ----------------------------------- 
      Samuel Hopkins, Director                 E. Ted Prince, Director       
           March 26, 1997                          March 26, 1997            
                                                                         
       Ray M. Keeler                          Terry M. Turpin 
 -----------------------------------      ---------------------------------- 
       Ray M. Keeler, Director                Terry M. Turpin, Director      
           March 26, 1997                          March 26, 1997            
                                    
     Harry Letaw, Jr.
 -----------------------------------
     Harry Letaw, Jr., Director
           March 26, 1997




                                       
                                       
                                       


                                       
                                       
                                       


                                       
                                       
                                       


                                       
                                       
                                       


                                       34

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Essex Corporation:

      We have audited the accompanying  balance sheet of Essex Corporation as of
December  29,  1996,  and the  related  statements  of  operations,  changes  in
stockholders'  equity and cash flows for the years ended  December  29, 1996 and
December 31, 1995.  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 29, 1996 and the results of its  operations  and its cash flows for the
years  ended  December  29, 1996 and  December  31,  1995,  in  conformity  with
generally accepted accounting principles.



                                           Arthur Andersen LLP



Washington, D.C.,
March 21, 1997

                                       35

<PAGE>


<TABLE>

                                                 ESSEX CORPORATION
                                                   BALANCE SHEET
                                              AS OF DECEMBER 29, 1996

<CAPTION>
                                                      ASSETS
CURRENT ASSETS
<S>                                                                             <C>           
  Cash                                                                          $    1,507,603
  Accounts receivable, net                                                           1,482,118
  Inventory                                                                            482,317
  Prepayments and other                                                                156,041
                                                                                --------------
                                                                                     3,628,079
PROPERTY AND EQUIPMENT
  Production and special equipment                                                   1,596,491
  Furniture, equipment and other                                                     1,533,467
                                                                                     3,129,958
  Accumulated depreciation and amortization                                         (2,501,651)
                                                                                       628,307
OTHER ASSETS
  Assets held for sale, net                                                          1,205,409
  Patents, net                                                                         169,657
  Goodwill, net                                                                        144,486
  Deferred debenture financing                                                         104,880
  Other                                                                                 58,696
                                                                                --------------
                                                                                     1,683,128
TOTAL ASSETS                                                                    $    5,939,514
- ------------                                                                    ==============


                                       LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Current portion of Industrial Revenue Bond                                    $       80,001
  Current portion of capital leases                                                    111,895
  Bank line of credit                                                                  900,000
  Accounts payable                                                                     506,999
  Accrued wages and vacation                                                           350,099
  Deferred revenues and loss reserves                                                  640,000
  Accrued lease settlement                                                             308,237
  Other accrued expenses                                                               631,045
                                                                                --------------
                                                                                     3,528,276
LONG-TERM DEBT
  Industrial Revenue Bond, net of current portion                                      153,319
  10% Collateralized Convertible Debentures Due 2000                                 1,400,000
  Capital Leases, net of current portion                                               128,850
                                                                                --------------
         TOTAL LIABILITIES                                                           5,210,445

COMMITMENTS AND CONTINGENCIES (NOTE 6)

STOCKHOLDERS' EQUITY
  Common stock $0.10 par value; 25 million shares
    authorized; 3,625,098 shares issued and outstanding                                362,510
  Contributions in excess of par                                                     5,313,888
  Retained deficit                                                                  (4,947,329)
                                                                                --------------
                                                                                       729,069
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                      $    5,939,514
- ------------------------------------------                                      ==============
<FN>


The accompanying notes are an integral part of this statement.
</FN>
</TABLE>

                                       36

<PAGE>



<TABLE>
                                                 ESSEX CORPORATION
                                             STATEMENTS OF OPERATIONS
                              FOR THE 52-WEEK FISCAL YEAR ENDED DECEMBER 29, 1996 AND
                                  THE 53-WEEK FISCAL YEAR ENDED DECEMBER 31, 1995


<CAPTION>
                                                                          1996                      1995
                                                                   ------------------        ------------------
Technical Services and Products:
<S>                                                                <C>                       <C>               
  Revenues                                                         $       11,535,368        $       13,206,167
  Direct costs                                                             (8,173,064)               (8,620,664)
  Indirect costs                                                           (3,983,429)               (3,819,735)
                                                                   ------------------        ------------------

    Operating (Loss) Income - Technical
       Services and Products                                                 (621,125)                  765,768
                                                                   ------------------        ------------------

Optoelectronic Products and Services:
  Revenues                                                                  1,403,973                   986,767
  Cost of goods sold and services provided                                 (2,151,194)                 (820,211)
  Engineering and product development expenses                               (743,662)               (1,254,247)
  Selling, general and administrative expenses                             (1,069,235)                 (765,212)
                                                                   ------------------        ------------------

    Operating Loss - Optoelectronics
       Products and Services                                               (2,560,118)               (1,852,903)
                                                                   ------------------        ------------------

       Total Operating Loss                                                (3,181,243)               (1,087,135)

Gain on settlement of lawsuit/(expenses),
  net of related expenses of $1,759,450 in 1996                             2,240,550                  (283,997)
Lease settlement                                                             (250,000)                       --
Interest expense                                                             (142,991)                  (63,368)
                                                                   ------------------        ------------------

Loss Before Income Taxes                                                   (1,333,684)               (1,434,500)

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

Net Loss                                                           $       (1,333,684)       $       (1,427,454)
                                                                   ==================        ==================

Weighted Average Number of Shares
  Outstanding                                                               3,616,519                 2,913,139
                                                                   ==================        ==================

Loss Per Share                                                     $            (0.37)       $            (0.49)
                                                                   ==================        ==================

<FN>

The accompanying notes are an integral part of these statements.

</FN>
</TABLE>

                                       37

<PAGE>


<TABLE>

                                                          ESSEX CORPORATION
                                            STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 FOR THE FISCAL YEARS ENDED DECEMBER 29, 1996 AND DECEMBER 31, 1995



<CAPTION>
                                                                                                         
                                                      COMMON STOCK            Contri-                           Total
                                                      ------------            butions                           Stock- 
                                             Shares                          In Excess        Retained         holders'
                                             ISSUED          AMOUNT           OF PAR           DEFICIT          EQUITY
                                        --------------    -------------    -------------    -------------   --------------
<S>                                          <C>          <C>              <C>              <C>             <C>           
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                                           --               --               --       (1,427,454)      (1,427,454)
                                         -------------    -------------    -------------    -------------   --------------

BALANCE, DECEMBER 31, 1995                   3,585,973          358,597        5,214,966       (3,613,645)       1,959,918

 Stock options exercised                        39,000            3,900           98,560               --          102,460

 Warrants exercised                                125               13              362               --              375

 Net loss                                           --               --               --       (1,333,684)      (1,333,684)
                                         -------------    -------------    -------------    -------------   --------------

BALANCE, DECEMBER 29, 1996                   3,625,098    $     362,510    $   5,313,888    $  (4,947,329)  $      729,069
                                         =============    =============    =============    =============   ==============


<FN>



The accompanying notes are an integral part of these statements.

</FN>
</TABLE>
                                       38

<PAGE>

<TABLE>


                                                 ESSEX CORPORATION
                                             STATEMENTS OF CASH FLOWS
                        FOR THE FISCAL YEARS ENDED DECEMBER 29, 1996 AND DECEMBER 31, 1995
<CAPTION>

                                                                                      1996              1995
                                                                                 --------------    --------------

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                              <C>               <C>            
  Net Loss                                                                       $   (1,333,684)   $   (1,427,454)
  Adjustments to reconcile Net Loss to Net Cash
  Provided By (Used In) Operating Activities:

    Depreciation and amortization                                                       620,838           440,508
    Provision for loss reserves                                                         300,000                --
    Gain on sale/retirement of fixed assets                                             (23,708)          (11,802)
    Other                                                                                30,000            36,960

  Change in Assets and Liabilities:
    Accounts receivable                                                               1,142,928        (1,441,510)
    Inventory                                                                          (298,896)         (183,421)
    Prepayments and other                                                               (45,304)          (36,716)
    Accounts payable                                                                   (263,615)           18,127
    Accrued lease settlement                                                            (70,704)         (361,059)
    Other liabilities                                                                   136,438           190,442
                                                                                 --------------    --------------

  Net Cash Provided By (Used In) Operating Activities                                   194,293        (2,775,925)
                                                                                 --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                                  (170,801)         (300,523)
  Proceeds from sale of fixed assets                                                     92,498            18,542
                                                                                 --------------    --------------

  Net Cash Used In Investing Activities                                                 (78,303)         (281,981)
                                                                                 --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Short-term (repayments) borrowings, net                                               (17,010)          917,010
  Repayment of long-term debt                                                           (80,001)          (80,001)
  Sale of common stock                                                                       --         2,500,000
  Stock offering costs                                                                       --          (286,952)
  Proceeds from exercises of stock options and warrants                                 102,835                --
  Issuance of convertible debentures, net of financing costs                            756,594           513,530
  Payment of capital lease obligations                                                 (192,870)         (186,416)
                                                                                 --------------    --------------

  Net Cash Provided By Financing Activities                                             569,548         3,377,171
                                                                                 --------------    --------------

CASH AND CASH EQUIVALENTS
    Net Increase                                                                        685,538           319,265

    Balance - Beginning of year                                                         822,065           502,800
                                                                                 --------------    --------------

    Balance - End of year                                                        $    1,507,603    $      822,065
<FN>
                                                                                 ==============    ==============

The accompanying notes are an integral part of these statements.
</FN>
</TABLE>

                                       39

<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  1996
      presentation.

      REPORTING YEAR
      The  Company  is on a 52/53 week  fiscal  year  ending the last  Sunday in
      December.  The  year of 1996  was a  52-week  fiscal  year  and 1995 was a
      53-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  reporting  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  processors.  The success of
      these  efforts  is  subject  to  changing  technologies,  availability  of
      financing, competition, and ultimately market acceptance.

      The Company has incurred  losses over the past three years,  primarily due
      to the  development  and  marketing  of its  optoelectronics  products and
      services.  The Company has also  experienced  difficulty in sustaining and
      expanding  revenue  volume in certain areas of the Technical  Services and
      Products  business  segment.  The  Optoelectronics  Products  and Services
      business  segment  is  currently   experiencing   net  cash   expenditures
      (including  all  general and  administrative  expenses)  over  receipts of
      approximately  $200,000 per month. If current conditions remain unchanged,
      the  Company  would not be able to sustain  its  optoelectronics  business
      without additional working capital.

      Some of the alternatives the Company is considering to address the working
      capital shortfall are asset sales as well as seeking additional funds from
      public  or  private  financing  markets.  The  Company  may  sell  certain
      operations or other assets which are  underutilized  or deemed not to be a
      part of its ongoing  operations.  The  Company has placed its  Huntsville,
      Alabama  facility for sale.  However,  the  proceeds  from the sale of the
      Huntsville  facility would be restricted as to the use of the funds as the
      facility   currently  serves  as  a  portion  of  the  collateral  on  the
      convertible debentures.  There are no definitive arrangements for any such
      asset sales at this time.

                                       40

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


      The Company is seeking  additional funds from public or private  financing
      markets to finance  operations and to achieve  desired  product  inventory
      levels and initial  market  penetration.  The  Company is also  seeking to
      establish joint ventures or strategic  partnerships  with major industrial
      concerns to facilitate  these goals.  The Company believes that it will be
      able to  meet  its  1997  funding  requirements  from  the  aforementioned
      sources,  although  there can be no assurances in this regard.  Failure to
      commercialize  or  significant  delays  in  the  commercialization  of the
      Company's  optoelectronic products would have a significant adverse effect
      on the Company's future operating  results and future financial  position;
      however,  the  Company  believes  that in such event it will  successfully
      manage  and  reduce  cash   requirements   for  operations  by  curtailing
      expenditures  in   optoelectronics   operations   (including  general  and
      administrative expenses).

      In the opinion of management, if the Company successfully reduces the cash
      requirements  of the  optoelectronics  segment,  the  cash  flow  from its
      existing  technical  support  contracts and the  availability  of accounts
      receivable  financing would enable it to continue operations through 1997.
      The current receivable  financing  arrangement is in place through May 31,
      1997 (see Note 3). While the Company  believes the  financing  arrangement
      should be renewed,  terms and  conditions  of  succeeding  agreements  may
      change. If the current arrangement is not renewed, the Company will obtain
      financing from other sources.  In the event working  capital  alternatives
      are not  available,  the Company will reduce  funding its  optoelectronics
      segment  sufficient  enough to ensure  that it will  continue  to  operate
      through 1997.

      CONTRACT ACCOUNTING
      Revenues consist of services  rendered on fixed-price,  time and materials
      and  cost-plus-  fixed-fee  contracts.  Revenue on  fixed-price  contracts
      (approximately   16%  and  19%  of  total   revenues  in  1996  and  1995,
      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 63% and 59%
      of total  revenues in 1996 and 1995,  respectively)  is  recognized to the
      extent  of costs  incurred  plus a  proportionate  amount  of fee  earned.
      Revenue  on time and  materials  contracts  (approximately  21% and 22% of
      total revenues in 1996 and 1995, respectively) is recognized to the extent
      of billable rates  multiplied by hours delivered,  plus materials  expense
      incurred.  Anticipated losses are 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 a 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

                                       41

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

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

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

<TABLE>
<CAPTION>
                                                              1996
                                                          ------------
<S>                                                       <C>         
                Purchased Parts                           $     83,398
                Systems in-process                             398,919
                                                          ------------
                                                          $    482,317
</TABLE>

      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.

      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 1996 and 1995.

      Patent costs  include legal and filing fees covering  the various  patents
      which have been issued to the Company.   Patent costs are amortized  over
      their  respective  lives (15 - 20 years) and  amortization  was $32,000 in
      1996 and $12,000 in 1995.

      Deferred debenture financing costs ($104,880 at December 29, 1996) will be
      amortized ratably over the remaining 4-year 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

                                       42

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      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 late 1996, the Company placed its Huntsville,  Alabama facility for
      sale. The facility is currently recorded in the accompanying balance sheet
      at approximately  $1,205,000 and has been separately identified as "Assets
      held for sale,  net". An impairment  charge of  approximately  $50,000 was
      recorded in 1996  related to this  facility and is included as an indirect
      cost in the Technical  Services and Products  segment in the  accompanying
      Statements of Operations.

      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.  Common stock  equivalents  were  anti-dilutive  in both
      years.

      STATEMENTS OF CASH FLOWS
      Supplemental disclosures of cash flow information are as follows:
<TABLE>
<CAPTION>

                                                       1996            1995
                                                  ------------     -----------
      A.      Cash paid during the year for-
                           <S>                    <C>              <C>        
                           Interest               $   109,600      $    78,000
                           Income taxes           $    23,500      $     5,700

</TABLE>

      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.


      C.      Capital  lease  obligations  of $143,000  (net present  value) and
              $477,000 (net present  value) were incurred  during 1996 and 1995,
              respectively, when the Company entered into various leases for new
              equipment.

      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).

                                       43

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


      The carrying  amount of the Company's  fixed rate  convertible  debentures
      reported in the balance sheet at December 29, 1996  approximates  the fair
      value of the instrument as the debenture's  interest rate is comparable to
      other small security issuers and the debentures are collateralized.

2.    ACCOUNTS RECEIVABLE

      Accounts receivable consist of the following:
<TABLE>
<CAPTION>
                                                                                1996
                                                                           --------------
       U.S. Government:
       <S>                                                                 <C>           
         Amounts billed, excluding retainages                              $    1,321,277
         Recoverable costs and accrued profits not yet billed,
           including retainages                                                    86,661
                                                                                1,407,938
       Commercial and other                                                       310,180
       Contract reserves and allowances for doubtful accounts                    (236,000)
                                                                           -------------- 
                                                                           $    1,482,118
                                                                           ==============
</TABLE>

     U.S. Government  receivables arise from U.S. Government prime contracts and
     subcontracts.  Unbilled  receivables  represent revenue recognized for work
     performed  prior to  year-end,  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  $34,000  at  December  29,  1996,  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  1993.  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 29, 1996 unbilled retainages will not be billed until after 1997.

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

3.   ACCOUNTS RECEIVABLE FINANCING

     In 1996, the Company has 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 ($900,000 at December 29, 1996 and $917,000
     at  December  31,  1995)  constitute  proceeds  under the note which  bears
     interest at an annual  rate of prime plus 1.5%  (total  rate  approximately
     9.75% at December  29, 1996;  previously  the annual rate was prime plus 3%
     totaling  11.50% at December 31, 1995).  The maximum  borrowings  available
     based upon the level of accounts receivable were $1,308,000 and $917,000 at
     year-end 1996 and 1995, respectively. The

                                       44

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     Company must also pay certain  administrative and commitment fees which are
     expected to be less than  $1,000/month.  This agreement was revised in June
     1996 and extended through May 1997.

     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  were  waived  by the Bank in
     connection with the issuance of the Company's convertible debentures.

     In 1995, 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
<TABLE>
<CAPTION>
                                                             1996
                                                        -------------
              <S>                                       <C>
              Industrial Development First
                 Mortgage Revenue Bond                  $     233,320
              Less:  Current portion                           80,001
                                                        -------------

              Long-term debt                            $     153,319
                                                        =============
</TABLE>

      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.

      Monthly  repayments of principal  are  approximately  $6,667  ($80,001 per
      annum) plus  interest.  The  interest  rate at December 29, 1996 was 6.2%.
      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).





                                       45

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


      Future payments of this debt are summarized as follows:

<TABLE>
<CAPTION>

                   <S>                        <C>          
                   1997                       $      80,001
                   1998                              80,001
                   1999                              73,318
                                              -------------

                    Total                     $     233,320
                                              =============

</TABLE>


      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
      $865,000  of these  Debentures  were  sold in  1996.  The  Debentures  pay
      interest  quarterly  at 10% per year and are  convertible  into a share of
      common stock at a conversion  price of $3.50 per share. The Debentures may
      be called for redemption by the Company after December 1, 1997 at premiums
      ranging  from  103% to  105%  of  face  value.  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 29, 1996,  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.  As of December 29, 1996, 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.







                                       46

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


      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 29, 1996:
<TABLE>
<CAPTION>

          YEAR
          <S>                                                <C>         
          1997                                               $    145,000
          1998                                                    121,000
          1999                                                     32,000
          2000                                                     15,000
                                                             ------------

          Total minimum lease payments                            313,000

          Less:  Amount representing interest                      72,000

          Present value of net minimum lease payments        $    241,000
                                                             ============
</TABLE>

5.    BUSINESS SEGMENTS AND MAJOR CUSTOMER INFORMATION

      The Company operates in two segments; technical services and products; and
      optoelectronic  products and  services.  A major  portion of the Company's
      total  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  83% for  1996  and 82%  for  1995 of  total
      revenues.  The revenues  and  operating  income of each of these  business
      segments are separately reported in the Statements of Operations.

<TABLE>
<CAPTION>
                                         Technical        Optoelectronic
                                         Services            Products
                                            and                 and            Corporate/
                                         Products            Services             Other               Total
                                     ----------------    ----------------   ----------------    ---------------- 
                   1996
        -------------------------

        <S>                          <C>                 <C>                <C>                 <C>             
        Identifiable Assets          $      3,183,397    $      1,169,313   $      1,586,804    $      5,939,514

        Depreciation/Amortization    $        335,756    $        214,051   $         71,031    $        620,838

        Capital Expenditures         $         75,683    $        162,210   $         75,495    $        313,388


                   1995
        -------------------------

        Identifiable Assets          $      4,660,800    $        829,665   $        860,073    $      6,350,538

        Depreciation/Amortization    $        286,788    $        133,494   $         20,226    $        440,508

        Capital Expenditures         $        559,687    $        190,643   $         27,637    $        777,967


</TABLE>

                                       47

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

        TECHNICAL SERVICES AND PRODUCTS
        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.  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 fourth  year (first
        option  year)  for  renewed  support  of DoE  Transportation  Safeguards
        Division,  with one following  optional year. The contract accounted for
        22% ($2.5 million) and 20% ($2.7  million) of segment  revenues for 1996
        and 1995, 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 19%
        ($2.2  million) of segment  revenues  in 1996 and 17% ($2.3  million) in
        1995.

        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 17% ($2.0 million) and 15% ($2.0 million) of segment
        revenues for 1996 and 1995, respectively.

        OPTOELECTRONICS PRODUCTS AND SERVICES
        For 1996 and 1995,  substantially  all of the revenues were derived from
        subcontracts  from  the  Company's   Federal  Systems  Division,   whose
        customers  in turn  are  various  departments  or  agencies  of the U.S.
        Government.

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.  The balance
        sheet includes the following amounts for capitalized leases.

<TABLE>
<CAPTION>
                                                                  1996
                                                            ----------------

              <S>                                           <C>             
              Assets held for sale                          $      1,205,409
              Production and special equipment                       473,566
              Furniture, equipment and other                         145,446
                                                            ----------------
                                                                   1,824,421
              Less-depreciation taken                                659,950
                                                            ----------------

                                                            $      1,164,471
                                                            ================

</TABLE>


                                       48

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      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:
<TABLE>
<CAPTION>

                           <S>                         <C>           
                           1997                        $      476,000
                           1998                               276,000
                           1999                                43,000
                                                       --------------

                                                       $      795,000
                                                       ==============
</TABLE>

     Rental  expense  charged  to  operations,  including  payments  made  under
     short-term  leases,  amounted  to $741,000  and  $844,000 in 1996 and 1995,
     respectively.

     LEASE SETTLEMENT
     Effective  July 1994,  the Company  settled a legal  dispute  with a former
     landlord. Under the Settlement Agreement ("Agreement"),  the Company agreed
     to make deferred rent cash payments of $250,000;  contingent  cash payments
     of 25% of future  earnings (as defined) and 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;  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
     option  is   exercisable   through   December  31,  2004  and  has  certain
     registration  rights upon exercise of the option. The landlord released the
     Company from outstanding and future rent or other obligations  arising from
     the leases.  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.

     The Company has made the  deferred  rent cash  payments  of  $250,000.  The
     contingent  amounts due, if any, are to be paid  quarterly.  The period for
     computation  of  such  contingent  payments  ends  December  2004.  Through
     December 29, 1996, contingent amounts totaling  approximately $242,000 have
     been earned, paid and charged against the accrual.  The $308,000 accrual as
     of December 29, 1996 represents the remaining  contingent  portion which is
     probable to be paid over the applicable consideration period.

     Per the  Agreement,  the Company  agreed to pay 20% not to exceed  $250,000
     from the  settlement  from  the  lawsuit  described  below.  As this  legal
     proceeding was favorably  concluded in 1996, the amount payable of $250,000
     to the former landlord was expensed in this period and paid in 1996.

     LEGAL PROCEEDING
     In 1996,  the  Company and a corporate  defendant  reached an  out-of-court
     settlement of the Company's previously reported 1994 lawsuit pending in the
     United States District Court in Albuquerque,  New Mexico. The express terms
     of the settlement, including terms regarding

                                       49

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     the  confidentiality  of the settlement,  were definitized and full payment
     was received by the Company in 1996. Under the terms of the settlement, the
     Company  netted  in  1996   approximately  $2.2  million  from  this  legal
     settlement  after payment of contingent  attorney's  fees of $1,525,000 and
     related  expenses  incurred in 1996 of  $234,000.  The Company had expensed
     approximately $384,000 in legal fees and related expenses in prior years.

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  $163,000  in 1996 and  $145,000 in
     1995. There were no discretionary contributions in these years.

     In  accordance  with  the  retirement  plan and  trust,  as  amended,  such
     authorized contributions and the resulting annual expense can be reduced by
     forfeitures  by  terminated  employees of unvested  amounts of prior years'
     contributions.  Forfeitures  of  $20,000  were  utilized  to reduce  annual
     expenses in 1996. 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 29, 1996 and December 31, 1995:

<TABLE>
<CAPTION>
                                                                             1996              1995
                                                                        --------------     -------------

             <S>                                                        <C>                <C>          
             Acquisition NOL and tax credit carryforward                $      328,600     $     340,100
             NOL carryforward                                                  835,800           692,700
             Tax credit carryforward                                           120,000           105,000
             Allowance for doubtful accounts                                    82,600            72,100
             Depreciation and amortization                                    (142,600)         (153,100)
             Accrued employee benefit costs                                     93,300            92,100
             Lease settlement accrual                                          107,900           132,700
             Other                                                             109,100           (66,200)
             Valuation Reserve                                              (1,534,700)       (1,215,400)
                                                                        --------------     -------------

                Net Deferred Tax Asset                                  $          -0-     $         -0-
                                                                        ==============     =============
</TABLE>

     As a result of an  acquisition,  the Company has net operating loss ("NOL")
     and  tax  credit  carryforwards  of  approximately  $726,000  and  $75,000,
     respectively, that are available,

                                       50

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     subject to certain  limitations,  to offset future book and taxable  income
     and taxes payable.  The net operating loss begins to expire in 2001 and the
     tax credits expire through 2009. These carryforwards,  when utilized,  will
     be used partially to offset previously recorded goodwill.

     The  Company  also  has  a  regular  NOL  of  $2,388,000   and  tax  credit
     carryforwards   of  $120,000  that  are   available,   subject  to  certain
     limitations,  to offset book income and future taxes  payable.  The NOL and
     tax credit and carryforwards expire through 2012 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 1996. The
     components  of the  benefit  from  income  taxes in 1995  consisted  of the
     following:
<TABLE>
<CAPTION>

                                                              1995
                                                        ---------------
     CURRENTLY PAYABLE

         <S>                                            <C>             
         Federal                                        $       (12,797)
         State                                                    5,751
                                                        ---------------
                                                                 (7,046)
                                                        ---------------          
     DEFERRED

         Federal                                                     --
                                                        ---------------
         State                                                       --
                                                        ---------------

         Total                                          $        (7,046)
                                                        ===============

</TABLE>

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

     An Option and Stock  Appreciation  Rights  Plan was  adopted in March 1988.
     This Plan  reserved  850,000  shares of the Company's  unissued  shares for
     option and stock appreciation  rights ("SAR") grants.  This Plan expired in
     January  1997.   Options,   which  may  be  tax   qualified   ("ISOs")  and
     non-qualified  ("NSOs"),  are exercisable for a period of up to 10 years at
     prices at or above market price as  established  on the date of grant.  The
     activity in this plan for the last two years is as follows.




                                       51

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                         NUMBER OF SHARES                     PRICE PER SHARE
                                     ---------------------------          -----------------------
     <S>                                         <C>                      <C>            <C>     
     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
         Granted                                 259,500                  $   3.00
         Canceled/Expired                        (89,750)                 $   2.50   -   $   3.50
         Exercised                               (12,000)                 $   2.50   -   $   2.94
                                           -------------
     Outstanding, 12/29/96                       830,611                  $   2.50   -   $   3.08
                                           =============
     Exercisable, 12/29/96                       595,590                  $   2.50   -   $   3.08
                                           =============
</TABLE>

     The weighted  average price for options  outstanding  and  exercisable  was
     $2.97 and  $2.95,  respectively.  The  weighted  average  life for  options
     outstanding and exercisable was 3.7 years and 3.0 years,  respectively.  As
     of December 29, 1996 there were 7,389 shares available for future grants of
     options or SARs. There are no SARs outstanding.

     The 1996 Stock  Option  and  Appreciation  Rights  Plan  ("1996  Plan") was
     adopted in August 1996 and approved by the  shareholders  in November 1996.
     This plan  reserves  300,000  shares of the Company's  unissued  shares for
     option and SAR grants.  This plan  expires in 2006.  ISO or NSO options are
     exercisable  for a period up to 10 years at  prices  at or above  market as
     established  on the date of the  grant.  No shares  had been  granted as of
     December 29, 1996.  Upon the exercise of a stock  appreciation  right,  the
     recipient  will receive  payment in the form of stock,  cash,  or both,  as
     determined by the Company, equal to the appreciation in value of the shares
     to which the rights were  awarded.  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.

     The  Incentive  Stock Option Plan expired in March 1992.  The Plan reserves
     shares of the Company's unissued shares for options previously  granted. At
     December 29, 1996, there were 2,000 options granted at a price of $3.00 per
     share, as follows:

<TABLE>
<CAPTION>
                                                        SHARES            OPTION PRICE
                                                     ------------      ------------------
     <S>                                                  <C>          <C>           <C> 
     Outstanding at December 25, 1994                     163,400      $  2.52   -   3.25
         Expired                                           (8,500)     $  2.52   -   3.00
                                                     ------------
     Outstanding at December 31, 1995                     154,900      $  2.52   -   3.25
         Canceled/Expired                                (125,900)     $  2.52   -   3.25
         Exercised                                        (27,000)     $  2.52
                                                     ------------
     Outstanding and exercisable
      at December 29, 1996                                  2,000      $  3.00
                                                     ============
</TABLE>

     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 1996.  As of  December  29,  1996,  there were 22,050
     shares available for award under the Plan.

                                       52

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


     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.

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

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

<TABLE>
<CAPTION>
                      YEAR
                      ENDED                    AS REPORTED                          PRO FORMA
                     -------        --------------------------------    --------------------------------
                                                            PER                                 PER
                                       NET LOSS            SHARE           NET LOSS            SHARE
                                    ---------------   --------------    --------------    --------------  
                      <S>           <C>               <C>               <C>               <C>            
                      1996          $    (1,333,684)  $        (0.37)   $   (1,446,101)   $        (0.40)

                      1995          $    (1,427,454)  $        (0.49)   $   (1,470,241)   $        (0.50)
</TABLE>

      The fair value of each option is  estimated on the date of grant using the
      Black-Scholes option pricing model with the following assumptions used for
      grants  in 1996 and  1995;  no  dividend  yield,  70  percent  volatility,
      risk-free  interest rates  approximating 6 percent and expected lives of 3
      to 5 years.  The  weighted  average  grant date fair value of the  options
      issued in 1996 and 1995 was approximately $1.75 and $1.59, respectively.





                                       53

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

10.  COMMON STOCK OFFERING; WARRANTS; PREFERRED STOCK

     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.  Net proceeds of  approximately
     $2  million  were   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.  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 has reserved  approximately 400,000 shares
     of common  stock for  conversion.  In  addition,  the  Company  has  issued
     warrants  to the  broker/dealer  for  28,571  shares of common  stock.  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 78,400
     shares to the purchasers of the Debentures under essentially the same terms
     and conditions as the warrants issued to the broker/dealer.

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

     In  January  1997,  a  class  of  preferred   stock  was  approved  by  the
     shareholders.  The  Company's  Articles of  Incorporation  were  amended to
     authorize a class of preferred stock, 1 million shares, par value $0.01 per
     share,  the series and rights of which may be designated from  time-to-time
     by the Board of Directors in accordance with  applicable  state and federal
     law.

                                       54

<PAGE>


                                ESSEX CORPORATION
                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


     As independent public  accountants,  we hereby consent to the incorporation
of our report  dated March 21, 1997,  included in this Form  10-KSB,  into Essex
Corporation's  previously  filed  Registration  Statement on Form S-8,  File No.
33-47900.



                                                  Arthur Andersen LLP




Washington, D.C.,
March 21, 1997



                                       55

<TABLE> <S> <C>


<ARTICLE>                     5

                    
                      
<MULTIPLIER>                                   1,000

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-29-1996
<PERIOD-START>                  JAN-01-1996
<PERIOD-END>                    DEC-29-1996           

<CASH>                                1,508
<SECURITIES>                              0
<RECEIVABLES>                         1,482
<ALLOWANCES>                           (236)
<INVENTORY>                             482
<CURRENT-ASSETS>                      3,628
<PP&E>                                3,130
<DEPRECIATION>                       (2,502)
<TOTAL-ASSETS>                        5,940
<CURRENT-LIABILITIES>                 3,528
<BONDS>                               1,682
                     0
                               0 
<COMMON>                                363   
<OTHER-SE>                              366   
<TOTAL-LIABILITY-AND-EQUITY>          5,940     
<SALES>                              12,939      
<TOTAL-REVENUES>                     12,939     
<CGS>                                11,068      
<TOTAL-COSTS>                        16,121     
<OTHER-EXPENSES>                      2,010              
<LOSS-PROVISION>                          0            
<INTEREST-EXPENSE>                      143         
<INCOME-PRETAX>                      (1,334)            
<INCOME-TAX>                              0        
<INCOME-CONTINUING>                  (1,334)            
<DISCONTINUED>                            0        
<EXTRAORDINARY>                           0        
<CHANGES>                                 0            
<NET-INCOME>                         (1,334)          
<EPS-PRIMARY>                          (.37)          
<EPS-DILUTED>                          (.37)          
        


</TABLE>


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