ESSEX CORPORATION
10KSB/A, 1998-09-14
ENGINEERING SERVICES
Previous: TELEVIDEO SYSTEMS INC, 10-Q, 1998-09-14
Next: ADAIR INTERNATIONAL OIL & GAS INC, 10KSB, 1998-09-14




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

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

For the fiscal year ended December 28, 1997         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 NO X

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. $4,011,589

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. $1,914,439 as of June 30, 1998

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 JUNE 30, 1998
Common Stock, par value $0.10 per share                        4,397,861

                       DOCUMENTS INCORPORATED BY REFERENCE
                                        None

===============================================================================
A list of the Exhibits and Financial  Statement Schedules in this Report on Form
10-KSB/A No. 1 appears on page 34.

Transitional Small Business Disclosure Format                      YES  X    NO

                                        1

<PAGE>



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



                                     PART I
Item No.                                                                  Page

 --   INTRODUCTORY STATEMENT...............................................  3
 1.   DESCRIPTION OF BUSINESS..............................................  3
 2.   DESCRIPTION OF PROPERTIES............................................ 14
 3.   LEGAL PROCEEDINGS.................................................... 15
 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.................. 15

                                                      PART II

 5.   MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS............. 16
 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION............ 16
 7.   FINANCIAL STATEMENTS................................................. 22
 8.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
      FINANCIAL DISCLOSURE................................................. 22

                                                     PART III

 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
      COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.................... 23
10.   EXECUTIVE COMPENSATION............................................... 27
11.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT....... 32
12.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS....................... 33
13.   EXHIBITS AND REPORTS ON FORM 8-K..................................... 34


                                        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 ("legacy support business").  Since 1988, Company management
has recognized  that its (former) heavy  dependence  upon such program areas had
become  vulnerable to sharp declines in government  budgets for its legacy human
factors and training  business and to increasing  competition  from entities far
larger than the Company for its logistic support engineering business.

     Accordingly,  the Company  created a strategic plan for both government and
commercial  market  sectors  with  better-than-average  growth  potential in (1)
service  activities in which the Company has a clear positional  advantage,  and
(2) readily  discriminated  proprietary  high-technology  products. In 1989, the
Company  determined  that growth,  positional  advantage  and  relative  ease of
discrimination were forwarded by acquiring a small,  high-technology  venture in
Columbia,  MD.  As a  result,  the  Company  now  has  capabilities  in  systems
engineering, signal processing and the design of high-speed, relatively low-cost
optoelectronic processors.

     The Company's signal processing engineering team had been heavily committed
to  performing  systems   engineering  and  signal  processing   activities  for
reconnaissance  systems  under  contract  to the U.S.  Government  and its prime
contractors.  High skills in  mathematics  and  engineering  enabled the team to
produce creative solutions to daunting problems.  This capability led in 1990 to
initiation of the Company's continuing  eight-year  association with Motorola as
its first Industrial Partner on the Iridium(R) global  communications  satellite
system.

     The Company's optoelectronics team has designed, developed and sold special
purpose optoelectronic  processors for fifteen years. This experience was gained
in military research and development. The Company performs, and seeks to expand,
such work; however,  its internal resources are now largely applied to designing
"dual-use"  commercial products,  such as its unique ImSyn(TM)  Processor,  that
also fulfill military needs.

     The  Company  embarked  on  a  vigorous  program  to  develop   proprietary
optoelectronic   processors  with   significant   performance   advantages  over
conventional   computers  and  specialized  image  processing  devices  in  such
applications as radar imaging,  magnetic resonance imaging (MRI), microscopy and
ultrawideband signal processing.  A number of patents have issued to the Company
and others are in prosecution.  The Company is now bringing such  optoelectronic
processors to commercial and government markets.

     In mid-1997,  the Company's  Board of Directors  voted to  discontinue  the
legacy support business, focusing upon optoelectronic equipment and services and
systems  and  software  engineering.  During  late 1997,  the sale of the legacy
support  business  operations was completed.  The proceeds are being used in the
Company's continuing operations.

                                        3

<PAGE>




SYSTEMS AND SOFTWARE ENGINEERING

     The  Company  has long  provided systems  engineering  services  in  signal
processing  and  telecommunications  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  also a
major  asset  and  key  discriminator  in  its  programs to design and apply its
optoelectronic computers.

     The Company has performed modeling, simulation, analysis and software tasks
on commercial and  reconnaissance  satellite systems for more than 15 years. The
Company's  engineering teams perform systems engineering,  simulation,  modeling
and software  development for the Motorola Iridium(R) and Celestri(TM)  systems.
Experience  includes low earth orbit,  medium earth orbit,  high earth orbit and
geosynchronous  earth orbit  constellations  such as  Iridium(R),  Celestri(TM),
MILSTAR, TDRSS, Intelsat and other systems.

     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  twenty  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  developed  software  for mission  planning,  payload  data
processing,   geolocation,   payload  test  and  evaluation,   on-board  channel
management and data routing.  System modeling and simulation supports the entire
system life-cycle,  including system  definition,  performance  analysis,  space
segment  definition and ground segment design.  The Company has developed custom
models for the design and analysis of mobile voice and  wideband  data  systems,
and has developed algorithms for communications system operations.

     The  Company's  satellite  system  models  consist  of  several  integrated
software packages hosted on a Silicon Graphics computer network.  MISSMOD models
the  coverage  and  performance  aspects  of  multiple  vehicle  constellations,
including  single  or  statistical  events,  motion  and  pointing  effects  and
comparisons  of  constellations.   It  deals  with  passive  geolocation,   time
difference  of  arrival,  frequency  difference  of  arrival,  time of  arrival,
frequency of arrival,  angle of arrival and numerous error sources, and provides
automated link budget  computation.  GEOGRAPH plots parameter  versus  parameter
outputs  from  other  modules.   GEOMAP  plots  data  and  contours  from  other
computational  modules on map backgrounds.  It provides selectable  projections,
user-specified levels of detail and various antenna patterns.

     The Company has also been tasked by Motorola to perform  engineering design
services for the next generation Iridium(R) and the Celestri(TM) constellations.
The first is an improved mobile voice and paging system,  while the second is an
"internet in the sky" design.  Recently,  Motorola has become the  Teledesic(TM)
System integration contractor. That system will be merged with Celestri(TM) into
a single design. The Company expects to continue in the effort.

     From  time to time,  the  Company  has  provided  production  software  for
Motorola systems.  Recently, the Company participated in a competitively awarded
effort to supply production software for a communications analysis console to be
used in managing the Iridium(R)

                                        4

<PAGE>



constellation. The underlying engineering had not been performed by the Company.
Accordingly, this is viewed  by the Company as penetration of a new segment of
this market.

OPTOELECTRONIC PRODUCTS AND SERVICES

BACKGROUND  - The Company  solves  commercially  valuable  equations by creating
algorithms  (computer  programs) that can be performed with great  efficiency by
optoelectronic  processors.  The Company  designs  optoelectronic  architectures
optimized for executing such  algorithms.  They are constructed by use of proven
optical and electronic components. The strength of the Company's optoelectronics
team lies in its ability to visualize  applications and, using readily available
components,   to  coalesce  them  into  unique,   economical,   robust   optical
architectures that provide substantial benefits.

     A  1997  U.S.  Small  Business  Administration  (SBA)  Tibbetts  Award  for
Technical Excellence  recognizes the Company as "one of the best of the best" in
the context of our powerful,  developing family of optoelectronic products. They
are  focused  upon   applications  for  which  all-  electronic   solutions  are
technically  inadequate or  economically  unacceptable.  The Company's  patented
products  combine  laser  optics and digital  electronics  to compute in faster,
better  ways,  enabling  entirely  new  levels of  performance  to be  achieved.
Spanning signal  processing,  these applied  technologies  also point the way to
telecommunications  products that can increase capacity, thus increase revenues,
with reductions in size, weight and power consumption.

     The Company has invested  heavily in commercial  optoelectronic  technology
and  products  since  1989.  During  the past 15  years,  the  Company  has also
benefitted from substantial  product development funding by agencies of the U.S.
Government.  The leaders and key members of the  Company's  optoelectronic  team
invented  and  fielded  successful  products  still  in use by the  Intelligence
Community  before  joining  the  Company  in 1983.  They  were  applied  to U.S.
Government programs until the Company initiated commercial development in 1989.

     The Company's efforts to become the principal  developer of top-of-the-line
commercial  and  military  optoelectronic   processors  stands  upon  these  key
elements:

o   Management commitment to commercial optoelectronics since 1989.
o   A core optoelectronics team that has worked as a unit far longer than any
    other such technical team known to the Company.
o   The team possesses extraordinary knowledge of classified and unclassified
    branches of optoelectronics.
o   The team has been afforded creative flexibility: to learn and to make
    mistakes, thereby to improve both processes and products.
o   Activity funding during the past 15 years approaches $35 million in Company
    and customer investment.

     The Company's innovative and productive optoelectronic team is led by Chief
Technical  Officer Terry  Turpin.  Mr. Turpin spent the first two decades of his
career  in  the  National  Security  Agency  (NSA).  His  assignments   included
developing cryptologic and computing engines of the highest capability.  He also
funded and  oversaw  numerous  research  programs  in  industrial  and  academic
laboratories. Most of his career in NSA was spent in leading the

                                        5

<PAGE>

optoelectronic  team  in  designing  and  fielding  engines  to  perform  signal
processing tasks well beyond the capabilities of conventional technology.

     The  fields of  Electronics  and Optics are  complementary.  The  Company's
special-purpose  optoelectronic  processors  make  use of  the  best  of  proven
technology in both fields.  Algorithms developed for carefully selected problems
are designed to run optimally in  state-of-the-art  optical  architectures.  The
Company's design strategy assures processors that are optimized for ease of use,
speed  and low  power  consumption.  Practical  solutions  of many  commercially
valuable processing problems demand economical  computing power provided only by
this technology,  either in stand-alone products or as fully compatible elements
of digital systems.

     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.  New  products  are
considered  for  markets  to  which  they  bring a 10- to  100-fold  performance
advantage over conventional  technologies in either throughput or throughput per
watt of power used.  Although quite flexible in application,  processors require
relatively  little costly software and software  maintenance.  In the opinion of
the Company,  this technology provides 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.

     The baseline  functionality  of  optoelectronics  is very powerful.  Better
optics and improved faster  semiconductor  electronics will provide  performance
gains. The ImSyn Processor has the digital-equivalent  optical computing rate of
1.6  trillion  floating  point  operations  per second  (1.6Tfl)  in  performing
discrete  Fourier  transforms  (DFT) that are highly  desirable in many medical,
industrial and military imaging  applications.  Optical module power is about 25
Watts (W), or 15W/Tfl.  The effective  processing rate of the ImSyn Processor is
limited by  electronic  Input/Output  (I/O) rates.  It will  increase as optical
interconnects and microchips improve. Note, purely for rate comparisons,  that a
$55 million  general  purpose  supercomputer,  recently  placed in  service,  is
reported to currently  compute at the rate of 1.4 Tfl and is capable of reaching
1.8Tfl.  This very  large computer is a  powerful tool for solving many problems
unsuitable for the Company's optoelectronic engines;  however,  the more compact
ImSyn Processor is a more economical means of  performing important computations
in medical, industrial and military applications.

     The  optoelectronics  industry is huge, with revenues  nearing $100 billion
per year. A  substantial  number of  institutions  and  companies  are active in
optoelectronic  signal  processing.  Among  them are  Lockheed  Martin,  Litton,
Harris, Hughes, Pacific Sierra Research and several universities, all far larger
than the Company.  The Company focuses upon a corner of the business,  computing
engines for  processing  signals.  The Company  has built  powerful,  high-speed
signal and image  processors for more than fifteen  years.

IMSYN(TM)  PROCESSOR - The Company has  diligently  pursued  application  of its
optoelectronic  technologies to realize the patented ImSyn  processor.  The name
"ImSyn," which stands for "image  synthesis," was selected because the processor
is useful in many image processing

                                        6

<PAGE>

applications,  although  its  utility  extends  beyond  such  applications.  The
processor  implements the well-known  DISCRETE  Fourier  transform (DFT) that is
basic  to many  image  and  signal  processing  applications.  Furthermore,  its
performance  often far exceeds that of conventional  technology  which must rely
upon the FAST Fourier transform (FFT) algorithm  (computer  program) to maximize
performance.  This  technology is making  holography into a digital  science,  a
capability that enables the ImSyn processor to reconstruct images from nonlinear
data sets at  supercomputing  speeds.  Such data sets occur in key  applications
such as high-speed MRI, forward-squinting synthetic aperture radar (SAR) systems
and in SAR radars for imaging objects through foliage and under the ground.

     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 non-linear SAR
and fast MRI, conventional  technology is often too slow,  expensive,  bulky and
energy inefficient. This problem limits the utility of all-electronic systems in
such applications. The high throughput,  flexibility, compact size and low power
requirements  of the ImSyn  processor  allow its use in fast MRI and  non-linear
SAR. The SAR market niches include aerospace platforms and transportable  ground
systems where size, weight,  power and processing  complexity are most critical,
as well as in accelerating  workstations.  In addition, ImSyn technology enables
new  applications  in  digital  holography,  as in  the  patented  Virtual  Lens
Microscope(TM)  (VLM),  invented by the Company,  ultrasound and sonar, that are
not otherwise practical.

     A prototype ImSyn Processor was completed in mid 1996.  Three initial units
were assembled and two were delivered  under  contracts in January 1997. A small
number of  additional  units  based on this  initial  design were  released  for
manufacture  and  were  nearing  completion  by the  end of  1997.  Key  optical
components are lasers,  lenses, CCD cameras and Bragg cells. Of these items, the
Bragg cells are designed by the Company in accordance with commercial  practice.
They are, therefore,  special order items for which there are 2-3 suppliers (one
national  supplier)  which the  Company  has used for the  initial  build of the
specified  cells.   Digital  circuit  boards  include  both   off-the-shelf  and
company-designed  units  fabricated  by several  different  local  circuit board
manufacturers.  Completion  of the  program  has been  delayed,  principally  by
deficiencies  in commercial  components  discovered  long  after  they  had been
selected  and  incorporated  into the  processors.  The ImSyn  Processor clearly
performs  in  the  fashion  expected,  fully  confirming  the  Company's  design
concepts.   The  known  component  deficiencies  slow  its  operations  in  some
applications  and reduce the  reliability  of the  initial  units.  The  Company
expects to deal with these problems as it is able to develop financial resources
to do so and is, in technical terms, fully capable of resolving these electronic
circuit problems.

IMSYN(TM) PROCESSOR  COMMERCIALIZATION  -  The  Company  has identified  several
potential markets and market niches for image processing  applications.  Markets
for these patented products include medical,  industrial and  military  imaging,
microscopy   and   signal   processing.   Key  product   features  are   digital
compatibility,   affordability,   high-speed,  simplified  software,  low  power
consumption and compact packaging.

                                        7

<PAGE>

     In any given market niche, there are end-users with direct applications and
original equipment manufacturers (OEMs) that can incorporate ImSyn processors in
their products to improve performance or reduce cost. In the case of MRI, market
entry is controlled by the prominent MRI research  institutions  upon which 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 to inform  potential
users and begin generation of sales leads.

     In this connection,  the State of Maryland has joined the Company in making
several  cooperative  grants 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 processor
in  reconstructing  MR  images  for  functional  MRI  and MRI  fluoroscopy.  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.  Increasingly  fast MRI techniques are now
being offered by major OEMs such as GE Medical Systems,  Siemens Medical Systems
and  Picker.  The  Company  believes  that  when  its  ImSyn  Processor  becomes
available, it will improve the capabilities of such modalities.

     The Company  expects its patented ImSyn Processor to become the linchpin of
practical  ground-penetrating radar systems. Such systems can be used to inspect
roads, bridge decks, tunnels and runways.  They can help prevent excavation cuts
of PVC gas pipe, fiberoptic cable and other utilities. Such radar tools are also
efficient  sensors for detecting  land mines,  explosive  ordnance and hazardous
materials.

     Until now, processing  ground-penetrating  radar signals has been expensive
and  time-consuming  because it is a highly  computationally  intensive task. An
engineer  at a national  laboratory  observed  that the use of this  modality to
inspect roads and bridge decks is feasible except that supercomputer  capability
is needed. The ImSyn Processor is a supercomputer in this context,  although far
less  costly,  and its low weight,  size and power  consumption  enable it to be
mounted in a stepvan.  The ImSyn can also provide  high-speed  pattern  matching
capability    for    automatic    fault    identification.    It    reconstructs
ground-penetrating  radar images in near real time. For example, radar images of
buried land mines were reconstructed by ImSyn in less than 30 seconds, while the
conventional workstation used took about four hours.

     Since  1989,  one of  the  principal  objectives  of  the  Company's  ImSyn
Processor  development  has  been to  support  synthetic  aperture  radar  (SAR)
imaging.  This is a means of producing nearly photographic  quality images using
radar signals instead of light.  Because of its great  computational  power, the
ImSyn  Processor is able to  reconstruct  SAR images of moving targets in a U.S.
Navy development  program. It also reconstructs images from  foliage-penetrating
radars.  An ImSyn Processor,  initially  purchased by the U.S. Army for use in a
developmental  mobile  ground-based SAR processing  system, is now in use by the
Department  of Defense as an element of a hybrid  optical-digital  SAR equipment
system development.

     Under the Company's Egret correlator  program,  ImSyn Processor  technology
demonstrated the pattern recognition capability of optoelectronic  processors to
the U.S. Air Force.  This program was partially  financed by a $730,000 U.S. Air
Force  technology  demonstration  contract entered into in 1994 and completed in
1997. The resulting system is able to identify individual

                                        8

<PAGE>

objects such as tanks,  mobile missile  launchers,  or other known objects in an
image.  The Company  received a prestigious  Tibbetts  Award from the U.S. Small
Business  Administration  for  exemplary  performance  of  this  Small  Business
Innovative  Research (SBIR) contract.  Similar  discriminations may be useful in
medical  radiology or  pathology.  The Company is seeking  program  financing to
build a much higher speed correlator.

     The  Company's  marketing  strategy  is  constrained  by limited  financial
resources  to the use of internal  staff and a few sales  consultants.  Military
end-use  marketing  and sales  continue to be carried out by key  employees  and
outside sales consultants,  both directly to government  agencies and indirectly
through prime contractors,  through the submissions of proposals. Such proposals
may be in response to customer  requests while others are unsolicited  proposals
by the Company to potential customers to solicit new work.

VIRTUAL LENS  MICROSCOPE(TM) - The Virtual Lens Microscope (VLM) is a completely
new kind of  microscope,  invented  and  patented by the  Company.  The VLM is a
coherent imaging device that produces high resolution, high dynamic range, fully
complex 3D imagery. In essence,  the VLM is an engine that converts holograms to
digital signals.  It originates from the principles of SAR. A large virtual lens
is synthesized by combining Fourier  information  gathered by many small lenses.
The complex-valued  image is reconstructed by an inverse Fourier transform using
the ImSyn Processor. The proof-of-principal instrument allows a high resolution,
submicron  image  to be  obtained  at a large  working  distance,  the  order of
centimeters, using visible light lasers, with a large field of view.

     The VLM provides the  characteristics  of dark field,  bright field,  phase
contrast and other  classes of  microscopes.  It can use any coherent  radiation
source including ultraviolet or infrared,  x-rays, electrons and microwaves. The
principal application of this technology now being pursued by the Company is for
semiconductor  device  inspection.  Experts  have  also  mentioned  that VLM has
potential  biomedical  applications.  Among the more  interesting of these is IN
VIVO microscopy in real-time support of medical procedures. The VLM requires far
less light  intensity  than does the laser confocal  microscope  and, as stated,
provides a substantial working distance above the object or subject.

     The 3D,  real-time,  fully  complex  capacities  of the  VLM and its  great
working  distances  lend  themselves to the new world of  Micro-Nano  Technology
(MNT) or Microelectromechanical Systems (MEMS). This technology was developed in
building  semiconductor chips,  including advanced packaging techniques,  and is
now being used to create smart  instruments that are  infinitesimal in size. The
future of this new industry is unknown, but immensely promising. On the basis of
the  Company's   exploration  of  applications  of  the  VLM  to   semiconductor
microscopy,  the Company  believes  the VLM may be well suited to play a role in
the development or in-process inspection of MNT/MEMS devices.

     Scaling the  wavelength  used in the VLM to millimeter  waves,  the Company
believes that it can be used to measure  changes over time in such structures as
aircraft.  In a proper  arrangement,  a structure can be scanned with millimeter
waves and returned to service.  The digital holograms collected can be stored in
a magnetic or optical memory.  Later,  the structure can again be scanned in the
same  apparatus.  When  the  holograms  collected  at two  different  times  are
compared,  changes are highlighted.  The Company envisions  scanning aircraft or
other structures  periodically,  comparing digital holograms  collected from one
time to the next and

                                        9

<PAGE>

measuring structural changes, or  "stressprinting."  Experiments with structures
have not been conducted; however, the process of detecting surface displacements
occurring between collects by holographic means is well established.

OTHER OPTOELECTRONIC ENGINES - In addition to the ImSyn processor, the Company's
other   work   in   process   includes    Ultrawideband    Signal    Processors,
Telecommunications  Channelizer-Switches  and  True  Time  Delay  Antenna  Array
steering  networks.  Each of these computing engines can be used in a variety of
applications,  for example,  the signal  processors  can be used either as radar
processors or  stand-alone  signal  processors.  In contrast to general  purpose
computers, however, they are special purpose, albeit very flexible, units.

     The Company's  Labyrinth(TM)  Signal Processors are improvements of earlier
designs developed for the U.S. Government.  These are wideband and ultrawideband
signal  processors that use  optoelectronics  for rapid computation of quadratic
functions to characterize  complex  waveforms.  They have high dynamic range and
processing  gain,  and provide  near  real-time  auto-channel  or  cross-channel
processing.  Equipped with a Motif interface, they have instantaneous bandwidth,
the wideband unit being rated at 30 MHz, and the  ultrawideband  unit at 250 MHz
to 1 GHz. The processing algorithms include Ambiguity Function,  Cyclic Spectra,
Lag  Product,   Wigner   Distribution,   Directional   Fourier   Transforms  and
Time-Varying Doppler. The product can be packaged for difficult environments.

     The proof-of-principle model of the Company's Wideband Range Doppler Imager
(WRDI)  acousto-optic/digital  radar signal  processor is an  adaptation  of the
Labyrinth processor. It was constructed under the terms of ongoing U.S. Army and
Ballistic Missile Defense  Organization  contracts covering testing,  evaluation
and  upgrade.  It  has  significant   advantages  over  traditional   processing
architectures.  Its principal  discriminating  capability is that its ultra-wide
analog  front-end  enables  processing  of  high-definition  radar  returns from
advanced wide bandwidth radars without analog-to-digital  conversion. Its output
is in digital FFT format.  It has high  computational  efficiency  in a compact,
light-weight, inexpensive package. Such real time computation of high-resolution
images from  ultrawideband  signals  using  digital  technology  alone  requires
extremely high analog to digital conversion rates and data processing throughput
which is impractical with state-of-the-art digital electronics.

     The WRDI has higher dynamic range on true arbitrary  waveforms and provides
automatic range-walk correction.  The high-performance  processor is modular and
reconfigurable while operating. It is low in cost and easily maintainable. These
attributes  provide  solid  benefits such as high  probability  of intercept and
excellent jamming immunity,  including multi-radar  operations within a confined
region. The Company believes that this modular,  common wideband radar processor
has utility in NMD-GBR, THAAD, AEGIS and tactical missile defense systems.

     Under its Iris(TM) program, the Company has proposed to develop a family of
optoelectronic telecommunications channelizers and switches. These products will
be  targeted at the  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.

                                       10

<PAGE>

Iris technology has been studied for  use on  a planned satellite  under a small
research contract.  Additional funding and a strategic partner are  being sought
to further develop this technology.

     Iris  is  a  non-blocking,   reversible  switch  that  uses  optoelectronic
processing technology to provide a small,  low-power package at reasonable cost.
Its design  can  increase  satellite  capacity,  thus  providing  added  revenue
potential  with no power  penalty.  It can  operate  on 10 to 50  signals,  each
composed of 100 to 500 FDMA or CDMA voice-grade channels and route those signals
to appropriate buffers for transmission.  Iris provides non-blocking  switching,
bandwidth of 5 to 50 MHz per signal, low-latency processing,  over 43 dB dynamic
range and rapid  reconfiguration.  It is ideal for  spacecraft  because of small
size, weight and power. Gold and related codes for CDMA are easily  implemented,
and  FDMA  filter  shapes  are  readily  controlled.  It is modifiable, simple,
redundant and highly reliable.

     Chronos(TM) is an  acousto-optic  processor that generates and controls the
set of time delays  required for TRUE TIME DELAY beam steering of wide aperture,
ultrawideband  radio  frequency (RF) antenna arrays.  The time delay  controller
scans an RF array beam  rapidly  over a  continuum  of angles and  provides  the
proper  relative  phases between the carriers of the time delayed signals at the
RF of the antenna array.  Using time delays rather than phase delays between the
array elements eliminates beam dispersion.  This product avoids beam broadening,
easily  controls  signal  delays and provides  continuous  high  precision  beam
steering.

     Several  other  optoelectronic  processors  are under study by the Company.
Related applications and exploratory  development activities are limited by lack
of funding.  Additional  government  contracts and strategic  partnerships  with
companies active in applicable markets are being sought.

CONTINUING OPERATIONS

Certain  amounts  or  calculations  for prior  year have  been  reclassified  or
recalculated to conform to the 1997  presentation  of continuing  operations and
discontinued  operations.   For  further  discussion,  see  Part  II  Item  6  -
Management's Discussion and Analysis.

CONTRACT MIX
     Services of the Company are performed  under time and material (58% and 45%
of revenues in 1997 and 1996), cost-reimbursement (26% and 25% in 1997 and 1996)
or  fixed-price  (16%  and 30% in 1997 and  1996)  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 1997 and 1996, approximately
51% and 43%,  respectively,  of the Company's  total  revenues were derived from
government  contracts or  subcontracts.  Revenues from contracts or subcontracts
from  DoD  programs  were  43% and 34% of  total  revenues  in  1997  and  1996,
respectively.  Government  military  programs include work principally with both
the Navy and Army in 1997,  and to a lesser  extent with the Air Force and other
DoD  entities.  The Company

                                       11

<PAGE>

also works with industrial companies, engineering firms, equipment manufacturers
and research institutions.

     The Company has  proposals  outstanding  on other key contracts for optical
systems development and equipment design and assembly.

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  product  and service
sectors.  The  application  of  personnel  and  financial  resources  is greatly
constrained  by  the  Company's liquidity  problems and  lack of capital and the
limited  access to capital that the Company presently has.

     The  Company's  efforts to date have been  focused  in support of  Motorola
communications  satellites and in optoelectronic products. 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 48% ($1.9  million) of
revenues in 1997 and 56% ($2.1 million) in 1996.

     The Company is developing  acousto-optic hardware utilizing its proprietary
ImSyn(TM)  processor  and  other  units.  These  products  are both  stand-alone
commercial  items  for end  users,  and units to be sold to  original  equipment
manufacturers  (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 seek to 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 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.

PATENTS
     The Company has established a patent portfolio to cover the  optoelectronic
processing  techniques employed in its products.  There is an ImSyn(TM) group of
patents  and a set  of  patents  covering  an  optoelectronic  True  Time  Delay
Beamformer.  The majority of the current  products are governed by the claims in
the ImSyn(TM) set of patents.

     There are currently four  ImSyn(TM)  patents which have issued in the U.S..
The first three patents cover the optoelectronic architecture and application of
the product ImSyn(TM) including accelerating image reconstructions for synthetic
aperture radar and magnetic resonance  imaging.  The claims in the fourth patent
employ the sensing and reconstruction techniques of ImSyn(TM) to

                                       12

<PAGE>

the application  of  the Virtual  Lens  Microscope  (VLM)  product.  The VLM has
application  for  semiconductor  inspection,  biomedical  microscopy,  and  non-
destructive testing.

     The first ImSyn(TM) U.S. Patent 5,079,555,  "Sequential Image Synthesizer",
includes 20 claims and expires  January 7, 2009.  The  corresponding  patent No.
2,058,209,  issued in Canada, expires November 25, 2011. The European version of
this  patent has been  allowed in Europe and the patent  will be issued in Great
Britain and Germany.

     The second ImSyn(TM) patent,  U.S. Patent No.  5,384,573,  "Image Synthesis
Using Time Sequential Holography" includes 157 claims and expires on January 24,
2012. The European and Canadian versions are in process.

     The  third  ImSyn(TM)  patent  issued  in the U.S.  on April 7, 1998 with 8
claims.  The fourth  ImSyn(TM) patent issued in the U.S. on May 12, 1998 with 21
claims.  The title of these patents is "Image  Synthesis  Using Time  Sequential
Holography".

     Three U.S.  patents  for the  invention  of the True Time Delay  Beamformer
(TTD) have been issued to the  Company.  U.S.  Patent No.  5,202,776  expires on
April 13, 2010.  U.S.  Patent No.  5,390,046  expires on February 14, 2012. U.S.
Patent No. 5,623,620 expires on April 22, 2014. 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 solely  professional  and  technical  services.  Examples of such
proprietary items include ImSyn(TM) processor  products.

     When performing desired functions using  conventional technology  takes too
long or costs too much, designers  do not  specify those  functions.  When Essex
offers cost-effective means of providing such functions,  system integrators can
state, correctly, that there is "no requirement"  for them.   That means that no
expenditure is justified, no  matter what  the gain in  system effectiveness may
be.  Such design limitations, laid down for good reasons at the time, are a  key
obstacle to market penetration by the  Company's products.   Electronic  systems
integrators are gigantic in size and control an  immense portion of the  markets
of interest to Essex.  They  are customers  as  well as  competitors.   Lockheed
Martin,  Boeing,  Motorola,  Raytheon, TRW, General  Electric,  Siemens,  Hughes
Telecom and many others are far larger  than  Essex.  As  integrators,  they are
specifiers.  General Electric decides what goes into GE MRI equipment;  Lockheed
Martin, what  goes into  certain aircraft systems;  Boeing,  what  goes into its
commercial,  military  and  space  products.   Such  companies  determine  which
suppliers' products become a part of military and other systems.   Essex is just
beginning to express itself outside the development  laboratory  and is  not yet
firmly in the market.  As far as the world of systems integration  is concerned,
Essex  products  are  not  yet  available.   When  Essex products become readily
available  and well  known, integrators  will  have an  opportunity  to consider
specifying them.

                                       13

<PAGE>

     There are many manufacturers of digital signal processors (DSP) boards that
are broadly used in many applications.  Virtually all Essex hardware is equipped
with such circuit boards.  Mercury Computer Systems is  a principal  supplier of
such hardware for radar imaging.  Mercury is a commercial company with  products
well accepted by Department of Defense communities.   There is  no evidence that
Mercury is interested in entering the optoelectronic processor market.   Mercury
is  highly  profitable,  well  managed,  exceedingly  aggressive  and  a  strong
competitor.
     
     As is the case with DSP boards, many companies are in optoelectronics.  The
vast majority so identified are not direct  competitors,  but are  in the fiber-
optic telecommunications business.  Many others are vendors building  components
that  the  Company  purchases.   A  few,  however,  do  compete,  such as Harris
Corporation, which is highly  active in the  Defense Sector.   While the Company
seeks  a  competitive  advantage  in  its  chosen  fields  as  a  result  of its
proprietary  products and services, larger companies with more resources provide
competition and barriers to entry for such business.

BACKLOG
     As of  December  28,  1997,  the Company  had a total  backlog  (funded and
unfunded) of  $1,981,000  as compared  with  $2,259,000 at December 29, 1996. Of
these  amounts,  backlog was $1.9  million  funded and $.1  million  unfunded at
yearend  1997 as compared  to $1.7  million  funded and $.5 million  unfunded at
yearend  1996.  Funded  backlog  generally  consists of the sum of all  contract
amounts of work for which funding has been approved and contracts  signed,  less
the value of work performed under such contracts. Even though such contracts are
fully  funded by  appropriations,  they are subject to other  risks  inherent in
government and commercial contracts,  such as termination for the convenience of
the customer.

EMPLOYEES
     As of June 30, 1998, the Company had approximately 50 employees, of whom 34
were full-time employees.

2.   DESCRIPTION OF PROPERTIES

OFFICE FACILITIES
     The Company leases its offices.  The Company's  corporate  headquarters and
offices are located in a one-story  building at 9150  Guilford  Road,  Columbia,
Maryland.  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. The Company has assigned
certain of its personnel to customer-owned facilities in Chandler,  Arizona. The
Company  believes  that its  present  facilities  are  adequate  for its current
business  needs.  The  Company  has  also  begun,  where  applicable,  to  use a
home-based telecommuting arrangement for certain employees.

     The Company  closed its  Huntsville,  Alabama  facility in late 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 was
sold in June 1998 and a portion of the sales proceeds

                                       14

<PAGE>

were used to pay off the remaining  balance under the lease-purchase  agreement.
(See Note 2 Discontinued Operations in the Notes to Financial Statements.)

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

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 Virtual Lens Microscope(TM).

3.   LEGAL PROCEEDINGS

     The Company was a party to a legal dispute with its former  landlord.  This
matter was  settled in July 1994 and  resulted  in certain  obligations  for the
Company.  (See Note 8 Commitments  and  Contingencies  in the Notes To Financial
Statements.)

4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On  November  17,  1997,  the  Company  held its  1996  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.                  3,111,179             138,427
           Frank E. Manning                  3,124,334             125,272
           Harold P. Hanson                  3,124,534             125,072
           Robert W. Hicks                   3,124,634             124,972
           Ray M. Keeler                     3,124,534             125,072
           A. William Perkins                3,124,634             124,972
           Terry M. Turpin                   3,117,667             131,939
<FN>

       (Note:  In March 1998, Mr. Perkins retired from the Board.  In June 1998,
       Mr. Leonard E. Moodispaw was elected by the Board to fill the vacancy.)
</FN>
</TABLE>

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

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

           FOR    3,171,774    AGAINST    76,270    ABSTAIN    1,562
                  ---------               ------               -----

(Note: In June 1998,  Arthur Andersen was released from service and was replaced
by Stegman & Company, Certified Public Accountants.)

                                       15

<PAGE>



                                     PART II

5.    MARKET FOR THE COMMON EQUITY AND RELATED STOCKHOLDER
      MATTERS

PRICE RANGE OF COMMON STOCK
      Since June 1997, the Company's  common stock is quoted and trades executed
through  the OTC  Bulletin  Board  under  the  symbol  "ESEX".  Previously,  the
Company's common stock was traded on The Nasdaq SmallCap  Market(sm) tier of the
Nasdaq Stock Market(sm).

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

                                                  1997                 1996
                                         ------------------  ------------------
                                             HIGH      LOW       HIGH       LOW

<S>                                      <C>       <C>       <C>       <C>     
  First quarter........................  $   1.88  $   0.59  $   3.50  $   2.25
  Second quarter.......................      1.06      0.25      3.63      2.63
  Third quarter .......................      0.81      0.41      3.00      2.00
  Fourth quarter.......................      1.06      0.50      2.50      0.94
</TABLE>
     
      At June 30, 1998, there were approximately  1,350 beneficial owners of the
Company's Common Stock which includes 360 holders of record.

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 FUTURE RESULTS AND TRENDS MAY DIFFER  MATERIALLY FROM WHAT IS
FORECAST IN FORWARD-LOOKING STATEMENTS DUE TO A VARIETY OF FACTORS. CERTAIN RISK
FACTORS  DISCUSSED IN  THIS SECTION  AND ELSEWHERE  IN THIS  FORM 10-KSB/A NO. 1
INCLUDE BUT ARE NOT LIMITED TO: CONCENTRATION OF CURRENT SALES WITH ONE COMPANY,
LACK OF CONTRACT BACKLOG, DELAYS IN COMMERCIALIZATION AND SALES OF IMSYN OPTICAL
PROCESSOR  UNITS AND ASSOCIATED  INVENTORY REALIZABILITY ISSUES, LACK OF WORKING
CAPITAL, IMPORTANCE OF PATENT PROTECTION AND ENFORCEMENT AND FUTURE CASH PAYMENT
OBLIGATIONS TO A FORMER LANDLORD.

     Historically,  Essex  Corporation has been a diversified,  technology-based
company providing  quality products and professional  services to government and
industry.  Essex  operated in two  business  segments:  Technical  Services  and
Products;  and Optoelectronic  Products and Services.

                                       16

<PAGE>

     The Company allocated its operations to the following business units:

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

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

     In June 1997, the Board of Directors unanimously authorized the sale of the
SED  and  the   FSD   operations   (except   for  the   telecommunications   and
government-related   optoelectronics   businesses).   The  historical  technical
services business areas were too diverse and competitive relative to the size of
the Company.  On August 4, 1997, the Company sold the FSD operations (except for
the telecommunications and  government-related  optoelectronics  businesses) for
approximately  $300,000  in  cash  and  assumption  of  certain  liabilities  of
approximately  $60,000.  Effective  October 1, 1997,  the  Company  sold the SED
operations for approximately  $1,475,000.  The Company received $525,000 cash at
closing and took a note receivable for $325,000 which was paid off in June 1998.
The balance of $625,000 was received  from escrow  through  February 1998 as the
respective  contracts of SED were novated to the  acquiror.  Effective  June 29,
1997,  the Company has presented the results of these SED and FSD  operations as
"discontinued  operations".  Prior years'  figures have been restated to reflect
the amounts of such discontinued operations.

     Continuing  operations  reflect  the  results  of the  Commercial  Products
Division  which  provides  optoelectronic  products  and  services,  as  well as
telecommunications  engineering  services.  Continuing  operations  also include
related  optoelectronic  products and services revenues provided to ongoing U.S.
Government  customers which were previously provided through the Federal Systems
Division.  The Company  intends to concentrate  all its efforts and resources in
commercializing  its  optoelectronics   and   telecommunications   products  and
services.

STATUS

     The Company delayed filing its 1997 Form 10-KSB due to continuing liquidity
problems  as a result of delays in  receipt  of  anticipated  new  business  and
follow-on  work.  There were also concerns  relating to the lack of a backlog of
orders for the Company's ImSyn(TM) processors and the corresponding valuation of
its  ImSyn(TM)  inventory.  Backlog and order  issues will  continue to be major
concerns until substantial improvements have been achieved.

     The Company's backlog of work in the telecommunications and optoelectronics
business areas has always been funded incrementally. The telecommunications work
is principally with one major customer,  Motorola,  and is approximately  50% of
the  Company's   revenues  from  continuing   operations  for  1997.  While  the
telecommunications  work has  been  consistently  forthcoming  over the last few
years, the optoelectronics  work has been sporadic.  The Company has been unable
to  maintain  programs  of  sufficient  volume and expand such work to achieve a
breakeven or better level of operations on such revenues.

     Since early 1997, the Company has continued development and initial product
improvement of its ImSyn(TM)  optoelectronic  processor to the extent  possible.
The processor is a combination

                                       17

<PAGE>

of digital and optical componentry.  Problems in the reliability and performance
of   certain   digital   components   as  well  as  the   combination   of  such
state-of-the-art  subassemblies  have caused delays in the  availability  of the
ImSyn(TM)  processor to potential  initial users and  customers.  Such initially
produced  processors  were  expected to be  available in early 1997 but are only
beginning to become available in late 1998. The  first-designed  units are being
upgraded with more  effective  electronic  componentry,  requiring  hardware and
software  changes and  retesting  and  recalibrating  of unit  performance.  The
Company established in 1997 significant reserves against its ImSyn(TM) inventory
for such changes and delays in the  introduction of these first units.

     The lack of  available units for  initial user testing  and evaluation  has
hindered  potential sales and revenues,  and delayed  inventory  turnover.  Such
delays have  prolonged the outflow of cash  resources to maintain core staff and
make additional inventory replacement  component purchases.  The outflow of cash
in the optoelectronics area was significantly greater than the cash inflows from
all  operations in 1996 and 1997,  but has moderated  somewhat  during the first
half of 1998. Net cash used in operating activities was $1.6 million in 1997 but
has declined to $333,000 in the first half of 1998.

     The Company is working to reduce the deficit from optoelectronic operations
and to improve its cash flows.  The Company  has made  available  initial  Imsyn
processors to potential users in mid-1998 on a trial basis with the intention of
turning  such use into  revenues by late 1998  through the sale or lease of such
processors.  The  Company  continues  to pursue  new work and  expansion  of its
existing  contracts  for  telecommunications  and  optoelectronics  products and
services with Government and commercial customers.

1997 COMPARED TO 1996
CONTINUING OPERATIONS

     Revenues from continuing operations were $4,012,000 and $3,692,000 for 1997
and 1996,  respectively,  an increase of 9%. The Company's  work for Motorola on
its Iridium cellular  satellite  communication  system accounted for revenues of
$1.9 million and $2.1 million in 1997 and 1996,  respectively.  This represented
48% and 56% of revenues for 1997 and 1996, respectively.  There was a decline in
revenues from this program between 1996 and 1997 as tasks were completed for the
initial satellite  system.  The Company continues to perform work on the current
and successor  satellite  systems and has a yearend 1997 backlog on the Motorola
program  of   approximately   $1.8  million.   The  Company  has  a  backlog  of
approximately  $150,000  on  programs  related  to  optoelectronic  devices  and
services.

     The decline in revenues on the Motorola  contract was  partially  offset by
the sale of one Imsyn(TM) unit for $250,000 during the first quarter of 1997 for
U.S.  Government  end-use under a development  and  applications  contract.  The
Company had no firm orders for ImSyn(TM) units as of July 23, 1998.

     There were operating  losses from  continuing  operations of $1,264,000 and
$2,939,000  in 1997 and  1996,  respectively.  Cost of goods  sold and  services
provided for 1996 was 61.2% as compared to 58.2% in 1997.  In 1996,  significant
additional  costs in excess of amounts which could be recovered were incurred on
two contracts for delivery of initial optoelectronic processor devices. In 1997,
cost of goods sold includes a charge of $400,000 to establish a reserve  against

                                       18

<PAGE>

ImSyn(TM) processor inventory to provide for design changes and the delay in the
introduction of these first units.

     Selling,  general and administrative expenses ("SG&A") were $3.6 million in
1996  compared to $2.4 million in 1997 on a slightly  higher  revenue  volume in
1997.  The $1.2 million of such higher SG&A expenses  contributed  to the larger
loss in 1996. Overall,  SG&A expenses remain high relative to the revenue volume
as the Company seeks to commercialize its optoelectronic products and  services.
The Company has reduced  expenses  between the 1996  and  1997 periods  and  has
curtailed  expenditures  where  possible  while  retaining  essential  technical
capabilities  and   personnel  in  the  optoelectronics  and  telecommunications
businesses.

DISCONTINUED OPERATIONS

     There was a loss from  discontinued  operations of $101,000 and $243,000 in
1997  and  1996,  respectively.  In  1997,  the  Company  recognized  a gain  of
$1,236,000  from the  disposal of certain  assets of the  Systems  Effectiveness
Division and the Federal Systems Division.

     Discontinued operations are comprised of the Systems Effectiveness Division
and  the  Federal  Systems  Division  (except  for  the  telecommunications  and
government-related  optoelectronics  businesses).  During 1997 and 1996, the SED
operations   had  sales  of   approximately   $4.8  million  and  $5.2  million,
respectively,  and produced income of approximately $503,000 and $577,000 during
the applicable  periods of 1997 and 1996,  respectively.  As of October 1, 1997,
the SED operations were sold.

     The FSD  discontinued  operation's  revenues  were $2.3 million in 1997 and
$4.1 million in 1996.  There was a loss from operations of FSD of  approximately
$493,000  in 1997  compared to a loss of  approximately  $819,000  during  1996.
During 1996, FSD was working on several programs, including a program to produce
aviation maintenance trainers (the "Trainers Program"),  which were estimated to
be on budget and provided volume to recover indirect expenses. In late 1996, the
Trainers Program incurred  performance  difficulties which produced  significant
losses on this  program  in the last  quarter  of 1996.  Additional  significant
completion  problems were  encountered  in the first half of 1997 which produced
additional  losses. FSD was unable to secure additional new business on a timely
basis  resulting in the  decision to close the  Huntsville,  Alabama  production
facility in September 1997  concurrent  with the  substantial  completion of the
Trainers  Program.  The sale of certain other FSD technical  service  operations
located  elsewhere  was  completed  in  early  August  1997 and the net gain was
recognized  in 1997. As of December 28, 1997,  there were net current  assets of
discontinued  operations of $31,000 and net noncurrent  assets of $977,000 shown
on the balance sheet which were sold and proceeds received in 1998.

CORPORATE MATTERS

     There  was a gain  in 1996  on  settlement  of  lawsuit  of  (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).  The basic income (loss) per
share results are computed on weighted  average shares  outstanding of 3,617,000
in 1996.

                                       19

<PAGE>

     The Company and a corporate  defendant reached an out-of-court  settlement.
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 $234,000.  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 previously described lawsuit.

     In  1997,   the  Company's   interest   expense  and  debenture   financing
amortization  costs increased due to the increased average  borrowings under its
line of credit and the accelerated write off of debenture financing costs due to
the early pay down on the  debentures.  Total  interest  expense  and  debenture
financing  amortization  costs were $311,000 in 1997 compared to $143,000 in the
same period of 1996.

     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.  No significant
provision or benefit from income taxes was recognized in 1997 or 1996.

YEAR 2000 ASSESSMENT
     The  Company  has made a  preliminary  review of the  computer  systems and
software  utilized  in both  operations  and  administration.  The  Company  has
determined  that most of its systems and software  are either  already Year 2000
compliant or are vendor-supported  under warranty or maintenance  agreements and
are expected to be brought into compliance on a timely basis.

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 28,    December 29,
                                                             1997                      1996
                                                      ------------------        ------------------
<S>                                                   <C>                       <C>               
Total Assets                                          $            3,191        $            4,708
                                                      ==================        ==================

Working Capital                                       $              466        $              113
                                                      ==================        ==================

Current Ratio                                                     1.36:1                    1.05:1

Current and Long-Term Capital Leases                  $               65        $              176
Bank Line of Credit                                                  164                       900
Convertible Debentures                                             1,233                     1,400
                                                      ------------------        ------------------
     Total Debt/Financing                             $            1,462        $            2,476
                                                      ==================        ==================

Stockholders' Equity                                  $              666        $              729
                                                      ==================        ==================
</TABLE>

     The Company's working capital and ratio increased  primarily as a result of
the proceeds from the sale of discontinued  operations in 1997. At yearend 1997,
the Company has working  capital of  approximately  $466,000 and a stockholders'
equity  of  approximately  $666,000.
                                      20

<PAGE>

During mid 1997, certain insiders and directors invested $245,000 in convertible
unsecured notes payable and $120,000 in redeemable preferred stock. The $245,000
was converted into common stock in December 1997. At year end 1997,the preferred
stock was  considered equity  since it was  converted into  common stock  in the
second quarter of 1998.

     The Company has incurred  significant  losses over recent years,  primarily
due  to the  development  and  marketing  of its  optoelectronics  products  and
services.  The  optoelectronics  products  and  services  business is  currently
experiencing  net cash  expenditures (including all  general and  administrative
expenses) over  receipts in  the range of $75,000 - $100,000  per  month.   When
combined with the telecommunications operations, the net cash  outflow is in the
range of $25,000 - $50,000 per month.  The Company has  taken steps to  increase
revenue volume and reduce expenditures. The Company has cut back on research and
development for 1998 where possible while retaining essential staff  and   other
capabilities  in the  optoelectronics  and  telecommunications  businesses.   If
current conditions remain unchanged,  the Company would  not be able  to sustain
its overall business operations without  additional working  capital  or further
cost reductions.

     The Company settled on the sale of its Huntsville, Alabama facility in June
1998.  The facility  served as a portion of the  collateral  on the  convertible
debentures. The proceeds from the sale were therefore restricted and used to pay
down approximately $860,000 of debentures.

     The Company continues to seek additional funds under appropriate terms from
private financing sources to finance  development 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.  Significant delays in the commercialization
of the Company's optoelectronic products, failure to commercialize such products
or  failure  to  raise  substantial  additional  working  capital  would  have a
significant  adverse effect on the Company's future operating results and future
financial position.

     The Company has approximately $400,000 of inventory in current assets. This
inventory is comprised of ImSyn(TM)  optoelectronic  processors  and consists of
finished  goods and  work-in-process.  Sales of such units will be  necessary in
order to maintain working capital liquidity.  There are no firm orders for sales
of such units as of July 23, 1998.

     The receivable  financing  arrangement  for a line of credit up to $500,000
expired May 31, 1998.  The Company is negotiating to replace this financing with
an accounts receivable factoring  organization.  The terms and conditions of the
factoring  agreement  are  expected  to be slightly  more  costly but  otherwise
comparable.

     Under the settlement agreement reached with the landlord,  certain payments
are  triggered  only by  other  future  cash  inflows.  The  remaining  $282,000
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  sales  of  the  discontinued   operations  of  the  Company  requires  that
approximately  $100,000 of the remaining $282,000 be paid from the proceeds from
such sales beginning in July 1998.

                                       21

<PAGE>

     The  Company  believes  that it will be  able  to  meet  its  1998  funding
requirements  and  obligations  from the  aforementioned  sources of revenue and
capital, and if necessary, by further cost reductions.  However, there can be no
assurances in this regard and the  Company expects that it will need significant
additional financing in the future.

     THE PRECEDING PARAGRAPHS 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.

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.

     The Company began limited assembly and manufacturing operations in 1997. As
the Company  expands these  operations,  the Company will consider the impact of
inflation in the cost of such operations.


7.   FINANCIAL STATEMENTS

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

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

     In June 1998,  the  Company  selected  Stegman & Company  as its  principal
accountants  to audit the  Company's  financial  statements  for the 1997 fiscal
year. Stegman & Company replaced Arthur Andersen LLP as the Company's  principal
accountants.  Arthur Andersen LLP had been the Company's auditors since 1992 and
were dismissed  for business  considerations  entirely  unrelated to  accounting
standards or practices.

     The Company had no  disagreement  with Arthur Andersen LLP on any matter of
accounting  principles or practices,  financial statement  disclosure,  internal
controls,  or auditing scope or procedure,  in connection with the audits of the
1996 or 1995 fiscal years or any subsequent interim period in 1997.

     The  Company's  financial  statements  for each of the 1996 and 1995 fiscal
years did not contain an adverse  opinion or a disclaimer  of opinion,  and were
not qualified as to  uncertainty,  audit scope,  or accounting  principles.  The
decision  to  change  accountants  was  recommended  unanimously  by  the  Audit
Committee of the Company's Board of Directors.



                                       22

<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.      71   Chairman and Chief Executive Officer
      Leonard E. Moodispaw  55   President; Chief Operating Officer and 
                                 Director
      Terry M. Turpin       55   Senior Vice President; Chief Technical Officer
                                 and Director
      Joseph R. Kurry, Jr.  48   Senior Vice President; Treasurer and Chief
                                 Financial Officer
      Matthew S. Bechta     44   Vice President
      Craig H. Price        49   Vice President
      Gerald J. Davieau     42   Vice President
      Kimberly J. DeChello  36   Chief Administrative Officer and Secretary
      Frank E. Manning      79   Chairman Emeritus; Director (2)
      Harold P. Hanson      76   Director (3)
      Robert W. Hicks       60   Director (1)
      Ray M. Keeler         67   Director (1)(2)(3)

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

     (1) Member of the Audit Committee of the Board of Directors.
     (2) Member of the Compensation Committee of the Board of Directors.
     (3) Member of the 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 and Chief  Executive  Officer.  Dr. Letaw is President and
founder of Intellinet Corporation, a motor control system manufacturer, based in
Maryland. He previously served in senior management and marketing positions with
Raytheon,  Martin Marietta and Bunker Ramo. Dr. Letaw performed military service
during World War II, 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. He was
Research  Assistant  Professor of Electrical  Engineering  at the  University of
Illinois, 1952 to 1955. Dr. Letaw devotes his full business time to the business
of the Company and his affiliations  with other  corporations do not involve any
substantial  expenditures  of time nor do these  positions  involve  any real or
potential conflicts of interest.

     Leonard E. Moodispaw,  President,  Chief Operating  Officer and Director of
the  Company,  rejoined  Essex  in  1998.  Mr.  Moodispaw  was an  employee  and
consultant  with Essex during 1988 to 1993.  From 1988 to 1993, he was President
of the former Essex subsidiary,  System Engineering and Development  Corporation
(SEDC), and later served as Essex Chief  Administrative  Officer.  Mr. Moodispaw
was Secretary of the Company and has currently been

                                       23

<PAGE>



Corporate Counsel. From April 1994 to April 1998, Mr. Moodispaw was President of
ManTech  Advanced  Systems  International,  Inc. (MASI), a subsidiary of ManTech
International  Corporation.  Mr. Moodispaw will continue his  relationship  with
ManTech as a member of its Advisory Board and will serve as a consultant to MASI
and to MASI UK Limited  where he serves on the board of its joint  venture  with
Vosper-Thornycroft.  Early in his career, Mr. Moodispaw was engaged in a private
practice  of law,  and from 1965 to 1978 was a senior  manager  in the  National
Security  Agency  (NSA).  He is the  Founder  of the  Security  Affairs  Support
Association  (SASA)  that  brings  government  and  industry  together  to solve
problems of mutual interest.

     Terry M. Turpin was elected a Director of the Company in January  1997.  He
is Senior Vice President and Chief Technical Officer for the Company.  He joined
Essex through merger with SEDC where he was Vice  President and Chief  Scientist
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 the NSA.  He was  Chief  of the  Advanced  Processing  Technologies
Division  for ten years.  He holds  patents for optical  computers  and adaptive
optical  components.  Mr.  Turpin  represented  NSA on the  Tri-Service  Optical
Processing  Committee  organized by the Under  Secretary of Defense for Research
and  Engineering.  He  received  a  Bachelor  of  Science  degree in  Electrical
Engineering  from the  University  of Akron in 1966 and a Master of  Science  in
Electrical Engineering from Catholic University in Washington, D.C. in 1970.

     Joseph  R.  Kurry,  Jr.  joined  Essex  Corporation  in March  1985.  He is
Treasurer,  Chief  Financial  Officer and Senior Vice  President.  Mr. Kurry 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,  in  Washington,  D.C.  and is a Certified
Public Accountant.

     Matthew S. Bechta was elected Vice  President in October  1993. As Director
of Programs,  Mr. Bechta is  responsible  for technical  operations and business
development for Optoelectronics  and 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 was employed by NSA as a systems engineer. 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.

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

                                       24

<PAGE>



     Gerald J.  Davieau  joined  Essex as a result of the  merger of Essex  with
SEDC,  which he joined in 1987, and was elected Vice President in November 1997.
As technical director of satellite systems engineering  operations,  Mr. Davieau
is responsible for design and analysis of wireless satellite applications. He is
listed on more than 20 Motorola patent  disclosures  from work on Iridium(R) and
Celestri(TM)  satellite  programs.  Mr.  Davieau  was  employed  by  SPACECOM in
Gaithersburg,  Maryland, 1982-1987. He served in the U.S. Army, 1978 - 1982. Mr.
Davieau holds a Bachelor of Science degree in Electrical Engineering from Lehigh
University  and a Master of Science  degree in Electrical  Engineering  from the
University of Maryland.

     Kimberly  J.  DeChello  joined  Essex in May 1987 and has served in various
administrative and management capacities. She was appointed Chief Administrative
Officer in November 1997 and Corporate  Secretary in January 1998. Ms.  DeChello
is responsible  for  administration,  human  resources,  investor  relations and
industrial  insurance.  Ms.  DeChello  holds  an  Associate  of Arts  degree  in
Accounting and a Bachelor of Science degree in Criminal Justice/Criminology. She
is currently a Master of Science Degree Candidate at the University of Maryland.

     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
was a principal officer and stockholder in Asset Management & Recovery,  Inc., a
consulting  firm  which  primarily   provided   services,   directly  and  as  a
subcontractor,  to the Resolution Trust Corporation and law firms engaged by the
Resolution  Trust  Corporation.  Mr. Hicks is also a Director and the  Corporate
Secretary of the Kirby Lithographic Company, Inc.

     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
                                       25

<PAGE>



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

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 28, 1997.


                                       26

<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.           1997       135,200          0              0              0              0             0            0
Chairman and CEO           1996       135,200       35,000            0              0              0             0            0
                           1995       113,920       10,000            0              0              0             0            0



Terry M. Turpin            1997       122,720          0            3,540            0            35,000          0            0
Senior Vice President      1996       115,120       15,000          3,465            0             8,000          0            0
and Director               1995       102,848        7,500          3,095            0             8,000          0            0



Joseph R. Kurry, Jr.       1997       114,400          0            3,300            0            30,000          0            0
Treasurer, Senior Vice     1996       114,400       25,000          3,439            0            23,500          0            0
President and CFO          1995       106,400        7,500          3,198            0             5,000          0            0


Craig H. Price             1997       102,960          0            2,970            0            29,000          0            0
Vice President             1996       102,960       15,000          3,094            0             8,500          0            0
                           1995        95,760        5,000          2,878            0             5,000          0            0


Matthew S. Bechta          1997       102,960          0            2,970            0            25,500          0            0
Vice President             1996       102,960       15,000          3,089            0             8,500          0            0
                           1995        95,760        5,000          2,876            0             8,500          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 1997 fiscal year, based on the closing
     bid price of the Common Stock on OTC  Bulletin  Board on December 26, 1997,
     without  giving  effect to the  consideration  paid by the named  executive
     officer,  were as follows: Dr. Letaw,  668,559 shares,  $376,064 value; Mr.
     Turpin,  75,781 shares,  $42,627 value; Mr. Kurry,  36,359 shares,  $20,452
     value;  Dr. Price,  14,342 shares,  $8,067 value;  and Mr.  Bechta,  39,198
     shares, $22,049 value.
</FN>
</TABLE>



                                       27

<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
1997. The total authorized  contribution under the matching contribution feature
of the Plan was approximately  $125,500 in 1997. 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 no awards in 1997 to
persons  employed in the  continuing  operations  of the Company.  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 1997 or 1996.  There  are  approximately  22,050  shares
remaining in the Essex  Corporation  Restricted  Stock Bonus Plan as of December
28, 1997.




                                       28

<PAGE>



EMPLOYMENT AGREEMENTS
    Since 1988, the Company has had an Agreement of Employment with Harry Letaw,
Jr.,  Chairman of the Board and Chief  Executive  Officer.  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
Agreement  restricts  the  individual's  rights to compete  with the Company and
prohibits 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 263,200 shares  outstanding at prices ranging from $1.00 -
$3.00,  including  options  for 112,000  shares  held by  officers or  directors
(options for 160,975 shares are exercisable,  including exercisable options held
by officers and directors of 63,400).  As of June 30, 1998,  there remain 36,800
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 June 30,  1998,  options for 658,750  shares of the  Company's  Common  Stock
remain  outstanding under this Plan. Of this amount,  options for 583,920 shares
are exercisable at prices ranging from $2.50 - $3.08  including  options held by
officers and directors to purchase  545,000 shares (of which options for 493,940
shares are exercisable).



                                       29

<PAGE>



    The  following  Table shows for the fiscal year ended  December 28, 1997 for
the persons named in the Summary Compensation Table, information with respect to
options to purchase Common Stock granted during 1997 under the OSAR Plan and the
1996 Plan.  No options  granted  under the stock  plans  were  exercised  by the
persons listed below in 1997.

<TABLE>



                           STOCK OPTIONS GRANTS TABLE
                     FOR FISCAL YEAR ENDED DECEMBER 28, 1997
<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.                ---                  ---                  ---              ---


Terry M. Turpin                20,000                5.1                  3.00           01/30/07
                               15,000                3.8                  1.00           11/16/07



Joseph R. Kurry, Jr.           22,000                5.6                  3.00           01/30/07
                                8,000                2.0                  1.00           11/16/07



Craig H. Price                 21,500                5.4                  3.00           01/30/07
                                7,500                1.9                  1.00           11/16/07



Matthew S. Bechta              18,000                4.6                  3.00           01/30/07
                                7,500                1.9                  1.00           11/16/07



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



(1) Such options became exercisable beginning June 30, 1997.
</FN>
</TABLE>









                                       30

<PAGE>




    The  following  Table shows for the fiscal year ended  December 28, 1997 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 28, 1997
<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.                 ---                ---                290,000/0                  0/0

Terry M. Turpin                  ---                ---              21,400/29,600                0/0

Joseph R. Kurry, Jr.             ---                ---              22,100/36,400                0/0

Craig H. Price                   ---                ---              15,900/26,600                0/0

Matthew S. Bechta                ---                ---              17,170/25,330                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.  Such  compensation  was
suspended for 1997. In 1997 the Board held seven meetings; the entire membership
of the Board was present at all of the  meetings  except two where one  director
was absent.


                                       31

<PAGE>



11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

    The following  table and  accompanying  notes set forth as of June 30, 1998,
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>                        <C>  
     Harry Letaw, Jr. (2)                       989,809                    15.72
     Terry M. Turpin (3)                        313,593                     4.98
     Frank E. Manning (4)                       129,275                     2.05
     Leonard E. Moodispaw (5)                   122,650                     1.95
     Joseph R. Kurry, Jr. (6)                    75,009                     1.19
     Matthew S. Bechta (7)                       70,368                     1.12
     Harold P. Hanson (8)                        69,344                     1.11
     Robert W. Hicks (9)                         59,200                       **
     Craig H. Price (10)                         40,742                       **
     Ray M. Keeler (11)                          33,250                       **

     All Directors and Executive Officers
     as a Group (12 persons) (12)             2,118,836                    33.67

- ------------------------------------
<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 and Chief  Executive
         Officer  of the Company.  Of the 989,809 shares  beneficially  shown as
         owned  by Dr. Letaw,  321,250 shares  represent  presently  exercisable
         rights to acquire Common Stock through stock options and warrants.

     (3) Terry M. Turpin is a Director and Senior Vice President of the Company.
         Of the shares shown as beneficially  owned,  34,900 represent presently
         exercisable  rights to acquire  common stock  through stock options and
         warrants.

     (4) Mr.   Frank  E.  Manning  is  the  record  and   beneficial   owner  of
         approximately  2.05% of the outstanding  shares of the Company (129,275
         shares),  including  presently  exercisable  options to purchase 31,500
         shares.  Mr.  Manning is the  Chairman  Emeritus  and a Director of the
         Company.  Does not include 40,000 shares of the Company's  Common Stock
         owned of record and  beneficially  by Mrs. Eva L. Manning,  wife of Mr.
         Frank E. Manning.  Also does not include  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) Leonard E.  Moodispaw  is  President,  Chief  Operating  Officer  and a
         Director of the  Company.  Of the shares shown as  beneficially  owned,
         65,500 represent  presently  exercisable rights to acquire common stock
         through stock options.

                                       32

<PAGE>




     (6) Joseph R. Kurry,  Jr. is Senior  Vice  President,  Treasurer  and Chief
         Financial Officer of the Company.  Of the shares shown as beneficially 
         owned, 38,650 represent presently exercisable rights to acquire common 
         stock through stock options and warrants.

     (7) Matthew S. Bechta is Vice President of the Company. Of the shares shown
         as beneficially owned, 31,170 represent presently exercisable rights to
         acquire common stock through stock options and warrants.

     (8) Harold P. Hanson is a Director of the  Company.  Of the shares shown as
         beneficially owned,  20,500 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (9) Robert W. Hicks is a Director of the  Company.  Of the shares  shown as
         beneficially owned,  19,000 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (10)Craig H. Price is Vice President of the Company. Of the shares shown as
         beneficially  owned, 26,400 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (11)Ray M.  Keeler is a Director  of the  Company.  Of the shares  shown as
         beneficially owned,  18,250 represent  presently  exercisable rights to
         acquire common stock through stock options and warrants.

     (12)Of the shares shown as beneficially owned,  621,640 represent presently
         exercisable  rights to acquire  common stock  through stock options and
         warrants.
</FN>
</TABLE>

12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     None.


                                       33

<PAGE>


<TABLE>
<CAPTION>

13.  EXHIBITS AND REPORTS ON FORM 8-K

     <S>                                                                                          <C>                      
     (a)  (1)  Financial Statements
               Report of Independent Auditors                                                          37
               Balance Sheet                                                                           38
               Statements of Operations                                                                39
               Statements of Changes in Stockholders' Equity                                           40
               Statements of Cash Flows                                                                41
               Notes to Financial Statements                                                      42 - 55
               Report of Independent Auditors - 1996                                                   56

          (2)  Exhibits

               (i)   Exhibit 2 - Plan of Acquisition, Reorganization,
                     Arrangement, Liquidation and Succession

                     2.2     Asset Purchase Agreement dated October 16, 1997
                             between Essex Corporation and Star Mountain, Inc.                          H

               (ii)  Exhibit 3(i) - Articles of Incorporation and Amendments                            B
                     thereto
                     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

               (iii) 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                           E
                     4.7     Form of Series B Warrant                                                   E
                     4.8     Specimen of Preferred Stock - Series A                                     G

               (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
                     10.6    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                               C
                             Rumsey Associates Limited Partnership                      
                     10.11   Option Agreement between the Company and Rumsey                            C
                             Associates Limited Partnership
                     10.13   Registration Rights Agreement                                              C
                     10.15   1996 Stock Option and Appreciation Rights Plan                             F
                     10.16   Subscription Agreement between the Company and
                             Harry Letaw, Jr. and Joyce Letaw                                           G

                                       34

<PAGE>



                     10.17   Subscription Agreement between the Company and Samuel Hopkins              G
                     10.18   Subscription Agreement between the Company and Harold P. Hanson            G
                     10.19   8% Convertible Note Payable - Harry Letaw, Jr. and Joyce Letaw             G
                     10.20   8% Convertible Note Payable - Samuel Hopkins                               G
                     10.21   8% Convertible Note Payable - Harold P. Hanson                             G

               (iv)  Exhibit 23 - Consents of Experts and Counsel

                     23.1    Consents of Independent Auditors                                           56

               (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
G     Filed as Exhibit to Form 10-QSB dated August 11, 1997
H     Filed as Exhibit to Form 8-K/A No. 1 dated November 21, 1997
</FN>
</TABLE>



                                       35

<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)

                              /s/ Harry Letaw, Jr.
           By:  ------------------------------------------------------
                                Harry Letaw, Jr.
               Chairman of the Board and Chief Executive Officer;
                           Principal Executive Officer
                                September 14, 1998


                            /s/ Joseph R. Kurry, Jr.
          By:  --------------------------------------------------------
                              Joseph R. Kurry, Jr.
          Senior Vice President, Treasurer and Chief Financial Officer;
                   Principal Financial and Accounting Officer
                               September 14, 1998

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


  /s/ Harold P. Hanson                      /s/ Frank E. Manning
- ------------------------------            ------------------------------
  Harold P. Hanson, Director                Frank E. Manning, Director
     September 14, 1998                        September 14, 1998


  /s/ Robert W. Hicks                       /s/ Leonard E. Moodispaw
- ------------------------------            ------------------------------
  Robert W. Hicks, Director                 Leonard E. Moodispaw, Director
     September 14, 1998                          September 14, 1998


  /s/ Ray M. Keeler                         /s/ Terry M. Turpin
- ------------------------------            ------------------------------
  Ray M. Keeler, Director                   Terry M. Turpin, Director
   September 14, 1998                          September 14, 1998


  /s/ Harry Letaw, Jr.
- ------------------------------ 
  Harry Letaw, Jr., Director
    September 14, 1998



                                       36

<PAGE>
 
                         REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and Stockholders of Essex Corporation:

      We have audited the accompanying  balance sheet of Essex Corporation as of
December  28,  1997,  and the  related  statements  of  operations,  changes  in
stockholders'  equity and cash flows for the year then  ended.  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 audit.

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

      In our opinion, the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Essex  Corporation  as of
December 28, 1997 and the results of its  operations  and its cash flows for the
year then ended in conformity with generally accepted accounting principles.



                                Stegman & Company



Baltimore, Maryland
July 23, 1998

                                       37

<PAGE>


<TABLE>

                                                 ESSEX CORPORATION
                                                   BALANCE SHEET
                                              AS OF DECEMBER 28, 1997

<CAPTION>
                                                      ASSETS
CURRENT ASSETS
<S>                                                                             <C>           
  Cash                                                                          $      367,136
  Accounts receivable, net                                                             469,427
  Inventory                                                                            399,488
  Note receivable and other                                                            411,742
  Prepayments and other                                                                 65,483
  Net current assets of discontinued operations                                         31,098
                                                                                --------------
                                                                                     1,744,374
                                                                                --------------
PROPERTY AND EQUIPMENT
  Production and special equipment                                                     875,983
  Furniture, equipment and other                                                       592,428
                                                                                --------------
                                                                                     1,468,411
  Accumulated depreciation and amortization                                         (1,227,806)
                                                                                -------------- 
                                                                                       240,605
                                                                                --------------
OTHER ASSETS
  Net noncurrent assets of discontinued operations                                     977,256
  Patents, net                                                                         175,374
  Deferred debenture financing                                                          20,928
  Other                                                                                 32,445
                                                                                --------------
                                                                                     1,206,003
                                                                                --------------
TOTAL ASSETS                                                                    $    3,190,982
- ------------                                                                    ==============

                                       LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Current portion of capital leases                                             $       51,835
  Bank line of credit                                                                  163,874
  Accounts payable                                                                     301,195
  Accrued wages and vacation                                                           151,887
  Accrued lease settlement                                                             281,531
  Other accrued expenses                                                               328,442
                                                                                --------------
                                                                                     1,278,764
LONG-TERM DEBT
  10% Convertible Collateralized Debentures                                          1,233,100
  Capital Leases, net of current portion                                                13,140
                                                                                --------------
         Total Liabilities                                                           2,525,004
                                                                                --------------

COMMITMENTS AND CONTINGENCIES (NOTE 8)

STOCKHOLDERS' EQUITY
  Common stock $0.10 par value; 25 million shares
    authorized; 4,134,065 shares issued and outstanding                                413,406
  Redeemable Preferred stock $0.01 par value; 1 million total shares
    authorized; 2,500 shares of Series A authorized, $100 liquidation
    value, 8% dividend rate; 1,200 shares outstanding                                  120,000
  Contributions in excess of par                                                     5,519,496
  Retained deficit                                                                  (5,386,924)
                                                                                --------------
         Total Stockholders' Equity                                                    665,978
                                                                                --------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                      $    3,190,982
- ------------------------------------------                                      ==============
<FN>

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

                                       38

<PAGE>


<TABLE>

                                             STATEMENTS OF OPERATIONS
                                        FOR THE FIFTY-TWO WEEK FISCAL YEARS
                                   ENDED DECEMBER 28, 1997 AND DECEMBER 29, 1996

<CAPTION>

                                                                              1997                      1996
                                                                       -----------------         -----------------

<S>                                                                    <C>                       <C>              
Revenues                                                               $        4,011,589        $       3,691,719
Cost of goods sold and services provided                                       (2,332,956)              (2,260,442)
Engineering and product development expenses                                     (582,400)                (743,662)
Selling, general and administrative expenses                                   (2,360,107)              (3,626,180)
                                                                       ------------------        -----------------

    Operating Loss                                                             (1,263,874)              (2,938,565)

Gain on settlement of lawsuit,
  net of related expenses of $1,759,450 in 1996                                        --                2,240,550
Lease settlement                                                                       --                 (250,000)
Interest expense, net and debenture financing
  amortization                                                                   (310,566)                (142,991)
                                                                       ------------------        -----------------

Loss from Continuing Operations
  Before Income Taxes                                                          (1,574,440)              (1,091,006)

Benefit from income taxes                                                              --                       --
                                                                       ------------------        -----------------

Loss from Continuing Operations                                                (1,574,440)              (1,091,006)
                                                                       ------------------        -----------------

Discontinued Operations (Note 2):

    Loss from operations                                                         (100,973)                (242,678)

    Gain on disposal                                                            1,235,818                       --
                                                                       ------------------        -----------------

Income (Loss) from Discontinued Operations                                      1,134,845                 (242,678)
                                                                       ------------------        -----------------

Net Loss                                                               $         (439,595)       $      (1,333,684)
                                                                       ==================        =================

Weighted Average Number of Shares
  Outstanding                                                                   3,649,775                3,616,519
                                                                       ==================        =================

Basic Earnings (Loss) Per Share:
  Continuing Operations                                                $            (0.43)       $           (0.30)
  Discontinued Operations                                                            0.31                    (0.07)
                                                                       ------------------        -----------------
                                                                       $            (0.12)       $           (0.37)
                                                                       ==================        =================

<FN>

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

                                       39

<PAGE>

<TABLE>


                                                          ESSEX CORPORATION
                                            STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 FOR THE FISCAL YEARS ENDED DECEMBER 28, 1997 AND DECEMBER 29, 1996

<CAPTION>

                                                                                         Contri-                         Total
                                             COMMON STOCK          PREFERRED STOCK      butions                          Stock-
                                      Shares                    Shares                 In Excess        Retained        holders'
                                      ISSUED        AMOUNT      ISSUED    AMOUNT        OF PAR           DEFICIT         EQUITY
                                   ----------    -----------    ------   --------    ------------     ------------    ------------


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

 Stock options exercised                1,000            100        --         --           2,420               --           2,520

 Common stock issued upon conversion
  of convertible note                 507,967         50,796        --         --         203,188               --         253,984

 Preferred stock issued                    --             --     1,200    120,000              --               --         120,000

 Net loss                                  --             --        --         --              --         (439,595)       (439,595)
                                   ----------    -----------    ------   --------    ------------     ------------    ------------

BALANCE, DECEMBER 28, 1997          4,134,065    $   413,406     1,200   $120,000    $  5,519,496     $ (5,386,924)   $    665,978
                                   ==========    ===========    ======   ========    ============     ============    ============
<FN>

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

                                       40

<PAGE>


<TABLE>

                                                 ESSEX CORPORATION
                                             STATEMENTS OF CASH FLOWS
                        FOR THE FISCAL YEARS ENDED DECEMBER 28, 1997 AND DECEMBER 29, 1996
<CAPTION>

                                                                                      1997              1996
                                                                                 --------------    --------------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                              <C>               <C>            
  Net Loss                                                                       $     (439,595)   $   (1,333,684)
  Adjustments to reconcile Net Loss to Net Cash
  (Used In) Provided By Operating Activities:

    Depreciation and amortization                                                       476,427           476,512
    Gain on sale/retirement of fixed assets                                              (1,555)          (73,707)
    Gain on sale of discontinued operations                                          (1,235,818)               --
    Allowance for bad debts                                                             (82,000)               --
    Inventory valuation reserve                                                         400,000                --

  Change in Assets and Liabilities:
    Accounts receivable                                                                  44,443           308,704
    Inventory                                                                          (317,171)         (298,896)
    Prepayments and other                                                                40,725           (85,477)
    Accounts payable                                                                     22,911          (138,218)
    Accrued lease settlement                                                            (26,706)          (70,704)
    Other liabilities                                                                  (436,256)          149,752
    Non-cash charges and working capital changes of
     discontinued operations                                                            (52,121)        1,187,311
                                                                                 --------------    --------------

  Net Cash (Used In) Provided By Operating Activities                                (1,606,716)          121,593
                                                                                 --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                                   (21,511)         (101,946)
  Proceeds from sale of fixed assets                                                     23,279               810
  Proceeds from sales of discontinued operations                                      1,088,258                --
                                                                                 --------------    --------------

  Net Cash Provided By (Used In) Investing Activities                                 1,090,026          (101,136)
                                                                                 --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Short-term repayments of bank line of credit, net                                    (736,126)          (17,010)
  Issuance of preferred stock                                                           120,000                --
  Proceeds from issuance of convertible notes                                           256,504                --
  Proceeds from exercises of stock options                                                   --           102,835
  Issuance of convertible debentures, net of financing costs                                 --           756,594
  Repayment of convertible debentures principal                                        (166,900)               --
  Payment of capital lease obligations                                                  (97,255)         (177,338)
                                                                                 --------------    --------------

  Net Cash (Used In) Provided By Financing Activities                                  (623,777)          665,081
                                                                                 --------------    --------------

CASH AND CASH EQUIVALENTS
    Net increase (decrease)                                                          (1,140,467)          685,538

    Balance - beginning of year                                                       1,507,603           822,065
                                                                                 --------------    --------------

    Balance - end of year                                                        $      367,136    $    1,507,603
                                                                                 ==============    ==============
<FN>
The accompanying notes are an integral part of these statements.
</FN>
</TABLE>

                                       41

<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  or recalculated to conform to the
      1997 presentation.

      REPORTING YEAR
      The Company is on a 52-week fiscal year ending the last Sunday in December
      for 1996 and 1997.

      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.  Estimates  are used when  accounting  for
      uncollectible  accounts receivable,  inventory obsolescence and valuation,
      depreciation and amortization,  intangible assets,  employee benefit plans
      and  contingencies,  among others.  Actual results could differ from those
      estimates.

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

      Beginning  in  1989,  the  Company  has  expended   significant  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 last five years, primarily due to
      the  development  and  marketing  of  its  optoelectronics   products  and
      services.  The Company  also  experienced  difficulty  in  sustaining  and
      expanding  revenue  volume in certain areas of the Technical  Services and
      Products   business   segment   which  it   discontinued   in  1997.   The
      Optoelectronics  Products and  Services  business  area,  which is part of
      continuing operations,  was experiencing net cash expenditures  (including
      all general and  administrative  expenses) over receipts of  approximately
      $100,000 per month.

      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  1998  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

                                       42

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      significant  adverse effect on the Company's future operating  results and
      future  financial  position;  however,  the Company  believes that in such
      event it could  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.

      CONTRACT ACCOUNTING
      Revenues consist of services  rendered on fixed-price,  time and materials
      and  cost-plus-  fixed-fee  contracts.   Revenue  on  time  and  materials
      contracts  (approximately  58% and 45% of total revenues in 1997 and 1996,
      respectively)  is recognized to the extent of billable rates multiplied by
      hours delivered,  plus materials expense incurred.  Revenue on fixed-price
      contracts  (approximately  16% and 30% of total revenues in 1997 and 1996,
      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 26% and 25%
      of total  revenues in 1997 and 1996,  respectively)  is  recognized to the
      extent  of costs  incurred  plus a  proportionate  amount  of fee  earned.
      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.
      Because  of  the  inherent  uncertainties  in  estimating  costs  and  the
      potential for audit  adjustments  by U.S.  Government  agencies,  it is at
      least reasonably possible that the estimates will change in the near term.

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

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






                                       43

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      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  was  being   amortized  on  a
      straight-line  basis at $60,000 per year. In 1997, the Company  determined
      that the  entire  remaining  amount  of  $144,000  should  be  immediately
      amortized.

      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 $17,000 in
      1997 and $32,000 in 1996. The  amortization  in 1996 was higher due to the
      write off of costs for a patent which is no longer being processed.

      Deferred debenture  financing costs ($21,000 at December 28, 1997) will be
      amortized ratably over the remaining 3-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  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  $1,050,000  and is
      included  in  "Noncurrent  assets of  discontinued  operations,  net".  An
      impairment  charge of  approximately  $50,000 was  recorded in 1996 and an
      additional $150,000 was recorded in 1997 related to this facility and such
      charges  are  recognized  in the  discontinued  operations  section of the
      accompanying Statements of Operations.

      BASIC EARNINGS (LOSS) PER SHARE
      The financial  statements  are presented in accordance  with SFAS No. 128,
      "Earnings per Share".  Basic earnings (loss) per common share are computed
      using the weighted average number of common shares  outstanding during the
      period.  Diluted  earnings per common share  incorporate  the  incremental
      shares issuable upon the assumed exercise of stock

                                       44

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      options and warrants. Diluted earnings per share are not presented because
      inclusion of common stock equivalents would result in anti-dilution.

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

                                                       1997            1996
                                                   -----------    -------------
      A.      Cash paid during the year for-
                           <S>                     <C>            <C>         
                           Interest                $    91,000    $    109,600
                           Income taxes            $     4,000    $     23,500
</TABLE>

     B.       Capital lease  obligations of $143,000 (net present value) were
              incurred during 1996,  when  the  Company  entered  into  various
              leases  for new  equipment.  There were  no new capital leases in 
              1997.

     C.       Notes payable plus accrued interest in the amount of $256,504 were
              converted into common stock in December 1997.

2.    DISCONTINUED OPERATIONS

      In June 1997, the Board of Directors unanimously approved,  effective June
      29, 1997, the disposition of the Systems  Effectiveness  Division  ("SED")
      and  operations of the Federal  Systems  Division  ("FSD")  except for the
      telecommunications and government-related optoelectronics businesses which
      are  comprised of different  customers,  a separate  location in Columbia,
      Maryland  and  distinguishable  operations.  The  discontinued  operations
      comprised  the majority of the Company's  Technical  Services and Products
      business operations.

      On August 4, 1997, the Company completed the sale of certain of the assets
      and operations of FSD for approximately $225,000 in cash and assumption of
      certain  liabilities  of  approximately  $60,000.  There was an additional
      contingent cash payment of $73,000 which was received in early 1998.

      Another portion of the operations of FSD which were performed primarily in
      the  Company's  facility in  Huntsville,  Alabama were  discontinued.  The
      Huntsville  facility  was  placed  for  sale  and is  included  in the net
      noncurrent assets shown in the balance sheets.

      Effective October 1, 1997, the Company sold the business and net assets of
      SED.  The  aggregate  sale  price was  $1,475,000.  The  Company  sold the
      accounts receivable, contracts, fixed assets and certain other assets. The
      acquiring company assumed certain  liabilities,  such as accounts payable,
      accrued vacation and certain operating and capital lease obligations.

      The  Company  received  $525,000  in  cash  at  closing  and  took  a note
      receivable  for $325,000  which was paid off in June 1998.  The balance of
      $625,000 was placed in escrow and was received  through  February  1998 as
      the respective contracts of SED were novated to the

                                       45

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      acquiror.  The sale price is subject to  adjustment  for any change in the
      net assets and to certain  indemnifications  and warranties by the Company
      which could affect the ultimate amount of proceeds received.

      Summarized  results of operations for the  discontinued  operations are as
follows:
<TABLE>
<CAPTION>

                                   FISCAL YEAR DECEMBER 28, 1997
                                 REVENUES           NET INCOME (LOSS)
<S>                         <C>                     <C>            
                  SED       $       4,811,000       $       503,000

                  FSD       $       2,313,000       $      (493,000)
</TABLE>
<TABLE>
<CAPTION>

                                   FISCAL YEAR DECEMBER 29, 1996
                                 REVENUES           NET INCOME (LOSS)
<S>                         <C>                     <C>            
                  SED       $       5,162,000       $       577,000

                  FSD       $       4,086,000       $      (819,000)
</TABLE>

       Net current assets and noncurrent  assets of discontinued  operations are
       comprised of the following:
<TABLE>
<CAPTION>

       NET CURRENT ASSETS                               As of
                                                  DECEMBER 28, 1997
<S>                                            <C>                    
         Receivables, net                      $               183,399
         Industrial Revenue Bond - current                     (80,001)
         Other accrued liabilities                             (72,300)
                                               -----------------------
                                               $                31,098
                                               =======================

       NET NONCURRENT ASSETS

         Property, plant and equipment, net    $             1,050,574
         Industrial Revenue Bond                               (73,318)
                                               -----------------------
                                               $               977,256
                                               =======================
</TABLE>

       The  noncurrent  assets  of  discontinued   operations  consists  of  the
       Huntsville,  Alabama  facility stated at estimated net realizable  value,
       less the associated long-term liabilities as described below.
<TABLE>
<CAPTION>

                                                          1997
              Industrial Development First
<S>                                                  <C>          
                 Mortgage Revenue Bond               $     153,319
              Less:  Current portion                        80,001
                                                     -------------

              Long-term portion                      $      73,318
                                                     =============
</TABLE>


                                       46

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

      In  1984,  in  connection  with  the   construction  of  the  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.

      Until the facility was sold in June 1998,  monthly repayments of principal
      were approximately $6,667 ($80,001 per annum) plus interest.  The interest
      rate at December 28, 1997 was 6.375%. (See Note 8).

3.    ACCOUNTS RECEIVABLE

      Accounts receivable consist of the following:
<TABLE>
<CAPTION>
                                                                    1997
                                                               ------------
       U.S. Government:
<S>                                                            <C>         
         Amounts billed, excluding retainages                  $    122,116
         Recoverable costs and accrued profits not yet billed,
           including retainages                                      66,028
                                                               ------------
                                                                    188,144

       Commercial and other                                         379,809
       Contract reserves and allowances for doubtful accounts       (98,526)
                                                               ------------ 
                                                               $    469,427
                                                               ============
</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  $63,000  at  December  28,  1997,  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.

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

4.   ACCOUNTS RECEIVABLE FINANCING

     In 1997, the Company had a receivables  financing  arrangement with a bank.
     This  arrangement  was evidenced by a Loan  Agreement,  Promissory Note and
     Commercial  Security Agreement  ("Agreements").  Under the Agreements,  the
     Bank advanced funds against certain accounts receivable. The funds advanced
     ($164,000 at December 28, 1997

                                       47

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     and  $900,000 at December  29, 1996)  constituted  proceeds  under the note
     which  bears  interest at an annual rate of prime plus 4.0% for 1997 (total
     rate  approximately  12.50%)  and prime  plus  1.50% for 1996  (total  rate
     approximately 9.75%). The maximum borrowings available based upon the level
     of accounts  receivable  were $184,000 and  $1,308,000 at year-end 1997 and
     1996,  respectively.  The  Company  also paid  certain  administrative  and
     commitment fees which were less than $1,000/month. This agreement ended May
     31, 1998.

     The  Company  is  negotiating  a  replacement   working  capital  financing
     arrangement with an accounts receivable factoring organization. The Company
     expects to have such an  agreement  in place under terms which are slightly
     more costly but otherwise comparable.

     This line of credit was  secured by all  accounts  receivables  and certain
     general intangibles (excluding patents). The Company was subject to certain
     restrictions, such as acquisitions or mergers; or creation or incurrence of
     new debt.

5.   INVENTORY

     Inventory costs are all related to the Company's  ImSyn(TM)  optoelectronic
processor.
<TABLE>

                                                        1997
                                                   ------------
<CAPTION>
<S>                                                <C>         
                Purchased Parts                    $    218,732
                Systems In-Process                      183,696
                Finished Goods                          397,060
                                                   ------------
                                                        799,488
                Valuation Reserve                      (400,000)
                                                   ------------ 
                                                   $    399,488
                                                   ============
</TABLE>

      Due to the use of estimates in calculating the value of the inventory,  it
      is at least  reasonably  possible that  management's  view of the ultimate
      realizable value of inventory will change in the near term.

6.    LONG-TERM DEBT

      Long-term debt consists of the following:

      A) 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 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.

                                       48

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


      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.  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 28, 1997, the Company was in
      compliance with such terms and conditions.

      The  Company  offered and the  holders  agreed in 1997 to a  repayment  of
      $167,000 of principal  plus accrued  interest as collateral was liquidated
      in  connection  with  the sale of  discontinued  operations.  The  Company
      offered  and  the  holders  agreed  in the  second  quarter  of  1998 to a
      repayment of $857,000 of principal plus accrued interest as collateral was
      liquidated  in  connection   with  the   additional   sale  of  assets  of
      discontinued  operations.  The remaining  Debentures  are due November 30,
      2000 if not converted or called prior to maturity.

      B) CAPITAL LEASES
      The Company leases a variety of computer hardware and software and special
      equipment for its Image  Synthesis laboratory,  and other office equipment
      under capital leases.  The fixed assets under capital leases are  shown in
      Note 8.

      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 28, 1997:

<TABLE>
<CAPTION>
              YEAR
              <S>                                                 <C>         
              1998                                                $     75,000
              1999                                                       5,000
                                                                  ------------
              Total minimum lease payments                              80,000
              Less:  Amount representing interest                       15,000
                                                                  ------------
              Present value of net minimum lease payments         $     65,000
                                                                  ============
</TABLE>

7.    MAJOR CUSTOMER INFORMATION

      The  Company's  largest  customer is  Motorola,  Inc. for whom the Company
      performs work on the design and other aspects of the Iridium(R)  satellite
      constellation that will provide global wireless communications to handheld
      telephones  and  pagers.  This  work  was  begun in  1990.  The  Company's
      contracts to perform such work amounted to 48% ($1.9  million) of revenues
      in 1997 and 56% ($2.1 million) in 1996.

8.    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 6) are
      included in the accompanying balance sheet. The balance sheet includes the
      following amounts for capitalized leases.

                                       49

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

                                                                     1997
                                                              ----------------
<S>                                                           <C>             
              Noncurrent assets of discontinued operations    $      1,254,800
              Production and special equipment                         134,890
              Furniture, equipment and other                            33,477
                                                              ----------------
                                                                     1,423,167
              Less-depreciation taken                                 (404,499)
                                                              ---------------- 
                                                              $      1,018,668
                                                              ================
</TABLE>

      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>           
                           1998                        $      236,000
                           1999                                44,000
                                                       --------------
                                                       $      280,000
</TABLE>

     Rental expense charged to continuing  operations,  including  payments made
     under  short-term  leases,  amounted to $374,000  and  $359,000 in 1997 and
     1996, 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 28, 1997, contingent amounts totaling  approximately $268,000 have
     been earned, paid and charged against the accrual.  The $282,000 accrual as
     of December 28, 1997 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.

                                       50

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


     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 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.

9.   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  $125,000  in 1997 and  $163,000 in
     1996. There were no discretionary contributions in these years.

     In  accordance  with  the  retirement  plan and  trust,  as  amended,  such
     authorized contributions and the resulting annual expense can be reduced by
     forfeitures  by  terminated  employees of unvested  amounts of prior years'
     contributions.  Forfeitures  of $13,000 and $20,000 were utilized to reduce
     annual expenses in 1997 and 1996, respectively.

10.  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 28, 1997 and December 29, 1996:
<TABLE>
                                                             1997              1996
                                                        --------------     -------------
<CAPTION>
<S>                                                     <C>                <C>          
          Acquisition NOL and tax credit carryforward   $      317,100     $     328,600
          NOL carryforward                                   1,114,400           835,800
          Tax credit carryforward                              139,000           120,000
          Allowance for doubtful accounts                       34,500            82,600
          Depreciation and amortization                       (156,000)         (142,600)
          Inventory valuation reserve                          140,000                --
          Accrued employee benefit costs                        35,400            93,300
          Lease settlement accrual                              98,500           107,900
          Other                                                 18,300           109,100
          Valuation Reserve                                 (1,741,200)       (1,534,700)
                                                        --------------     -------------
             Net Deferred Tax Asset                     $          -0-     $         -0-
                                                        ==============     =============
</TABLE>


                                       51

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     As a result of an  acquisition,  the Company has net operating loss ("NOL")
     and  tax  credit  carryforwards  of  approximately  $726,000  and  $63,000,
     respectively, that are available, 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  $3,184,000   and  tax  credit
     carryforwards   of  $139,000  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 2011, 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 1997 or
1996.

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

     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. 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.  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.   There  are  no  SARs
     outstanding.
<TABLE>
<CAPTION>

                               NUMBER OF SHARES         PRICE PER SHARE
                               ----------------         ---------------

<S>                                    <C>          <C>            <C>     
     Outstanding, 12/29/96                   0      $      -
         Granted                       265,000      $   1.00   -   $   3.00
         Canceled                      (20,000)     $   1.00   -   $   3.00
                                 -------------
     Outstanding, 12/28/97             245,000      $   1.00   -   $   3.00
                                 =============
     Exercisable, 12/28/97             134,975      $   1.00   -   $   3.00
                                 =============
</TABLE>

     The weighted  average price for options  outstanding  and  exercisable  was
     $1.41 and  $1.35,  respectively.  The  weighted  average  life for  options
     outstanding and exercisable was 8.6 years and 7.7 years, respectively.


                                       52

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     An Option and Stock  Appreciation  Rights Plan,  which was adopted in March
     1988,  expired in January 1997.  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.  The  activity in this plan for the last two years is as
     follows.
<TABLE>
<CAPTION>

                              NUMBER OF SHARES       PRICE PER SHARE
                              ----------------       ---------------

<S>                                   <C>        <C>            <C>     
     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
         Granted                      130,100    $   3.00
         Canceled/Expired            (282,861)   $   2.50   -   $   3.50
         Exercised                     (1,000)   $   2.52
                                -------------
     Outstanding, 12/28/97            676,850    $   2.50   -   $   3.08
                                =============
     Exercisable, 12/28/97            529,325    $   2.50   -   $   3.08
                                =============
</TABLE>

     The weighted  average price for options  outstanding  and  exercisable  was
     $2.98 and  $2.97,  respectively.  The  weighted  average  life for  options
     outstanding  and  exercisable  was 3.6 years and 3.5  years,  respectively.
     Since this Plan expired in January 1997,  there are no shares available for
     future grants of options or SARs. There are no SARs outstanding.

     There was an Incentive  Stock Option Plan which expired in March 1992.  The
     remaining activity for the plan is shown below.
<TABLE>
<CAPTION>

                                           SHARES            OPTION PRICE
                                           ------            ------------

<S>                                          <C>          <C>           <C> 
     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 at December 29, 1996          2,000      $  3.00
         Canceled/Expired                     (2,000)     $  3.00
                                        ------------
     Outstanding and exercisable
      at December 28, 1997                         0      $     -
                                        ============
</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.  No shares were  awarded in 1996 or
     1997. As of December 28, 1997, there were 22,050 shares available for award
     under the Plan.

     In  July  1994,  the  Company  issued  an  option  for  125,000  shares  of
     unregistered common stock under a lease settlement (see Note 8). 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.

                                       53

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS


     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 proforma compensation costs may not be representative of the cost
     to be expected in future years. Accordingly, net income (loss) and earnings
     (loss) 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>       
          1997      $     (439,515)  $   (0.12)   $    (773,026)   $   (0.21)

          1996      $   (1,333,684)  $   (0.37)   $  (1,446,101)   $   (0.40)
</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 1997 and  1996;  no  dividend  yield,  70  percent  volatility,
      risk-free interest rates  approximating 6 percent and expected lives of 10
      years  for 1997  calculation  and 3 to 5 years for 1996  calculation.  The
      weighted  average grant date fair value of the options  issued in 1997 and
      1996 was approximately $1.68 and $1.75, respectively.

11.  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  December 31, 1999 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

                                       54

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS

     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   outstanding   10%  Convertible   Collateralized
     Debentures Due 2000, the Company has reserved  approximately 352,000 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.

     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. In June 1997,  the Board  designated  2,500  shares of such  preferred
     stock as Series A with a $100 liquidation  value and an 8% annual dividend.
     Such  shares  were  redeemable  before 1 year from date of  issuance at the
     option of the holder.  These preferred  shares were convertible into shares
     of Essex  common  stock at $0.50  per  share  or  market  value,  whichever
     greater, and have certain other conversion protection features.  There were
     1,200 shares of  preferred  stock  issued and  outstanding  at December 28,
     1997.  The  Company  has  reserved  240,000  shares  of  common  stock  for
     conversion.  The  preferred  stock was  converted  into common stock in the
     second quarter of 1998.

     The Company has reserved approximately  1,499,000 shares of common stock in
     connection  with the  convertible  debentures  and preferred  stock and the
     possible exercise of all such warrants.


                                       55

<PAGE>


                               ESSEX CORPORATION
                         REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and Stockholders of Essex Corporation:

     We  have  audited  the  accompanying  statements of  operations, changes in
stockholders' equity  and  cash flows of  Essex Corporation  for the  year ended
December 29, 1996.   These financial  statements  are  the responsilibity of the
Company's management.  Our responsibility  is  to  express  an  opinion on these
financial statements based on our audit.

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

     In our opinion, the  statements  of  operations, changes  in  stockholders'
equity  and cash  flows referred  to  above  present  fairly,  in  all  material
respects, the results of operations and cash flows of Essex Corporation  for the
year ended December 29, 1996 in  conformity  with generally  accepted accounting
principles.

                                Stegman & Company


Baltimore, Maryland
September 9, 1998


                         CONSENTS OF INDEPENDENT AUDITORS


     As  independent  auditors,  we hereby consent to the  incorporation  of our
report  dated  July  23,  1998,   included  in  this  Form  10-KSB,  into  Essex
Corporation's  previously  filed  Registration  Statement on Form S-8,  File No.
33-47900.

                                Stegman & Company


Baltimore, Maryland
July 23, 1998


     As  independent  auditors,  we  hereby  consent to the incorporation of our
report dated September 9, 1998, included in this Form 10-KSB/A No. 1, into Essex
Corporation's  previously  filed  Registration  Statement  on Form S-8, File No.
33-47900.

                                Stegman & Company


Baltimore, Maryland
September 10, 1998


                                                        56


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-28-1997
<PERIOD-START>                  DEC-30-1996
<PERIOD-END>                    DEC-28-1997
<CASH>                            367
<SECURITIES>                        0
<RECEIVABLES>                     469
<ALLOWANCES>                      (99)
<INVENTORY>                       399
<CURRENT-ASSETS>                1,744
<PP&E>                          1,468
<DEPRECIATION>                 (1,228)
<TOTAL-ASSETS>                  3,191
<CURRENT-LIABILITIES>           1,279
<BONDS>                         1,246
             120 
                         0
<COMMON>                          413
<OTHER-SE>                        133
<TOTAL-LIABILITY-AND-EQUITY>    3,191
<SALES>                         4,012
<TOTAL-REVENUES>                4,012
<CGS>                           2,915
<TOTAL-COSTS>                   5,275
<OTHER-EXPENSES>                    0
<LOSS-PROVISION>                  112
<INTEREST-EXPENSE>                311
<INCOME-PRETAX>                  (440)
<INCOME-TAX>                        0
<INCOME-CONTINUING>            (1,574)
<DISCONTINUED>                  1,135 
<EXTRAORDINARY>                     0
<CHANGES>                           0
<NET-INCOME>                     (440)
<EPS-PRIMARY>                    (.12)
<EPS-DILUTED>                    (.12)
        


</TABLE>


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