ESSEX CORPORATION
10KSB, 1999-03-30
ENGINEERING SERVICES
Previous: HOUSEHOLD INTERNATIONAL INC, 10-K, 1999-03-30
Next: TOPPAN PRINTING CO LTD /ADR/, 4, 1999-03-30





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

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

For the fiscal year ended December 27, 1998         Commission File No. 0-10772

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

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

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

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

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

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

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B is 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. $4,532,410

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. $1,533,642 as of March 2, 1999

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date.
              CLASS                               OUTSTANDING AT MARCH 12, 1999
              -----                               -----------------------------
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 appears on page 32.

Transitional Small Business Disclosure Format                      YES  X    NO

                                        1

<PAGE>



Table of Contents
FORM 10-KSB
Essex Corporation



                                     PART I
Item No.                                                                   Page

 --   INTRODUCTORY STATEMENT................................................  3
 1.   DESCRIPTION OF BUSINESS...............................................  3
 2.   DESCRIPTION OF PROPERTIES..............................................12
 3.   LEGAL PROCEEDINGS......................................................12
 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS....................12

                                     PART II

 5.   MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS...............14
 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION..............14
 7.   FINANCIAL STATEMENTS...................................................21
 8.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
      FINANCIAL DISCLOSURE...................................................21

                                    PART III

 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
      COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT......................22
10.   EXECUTIVE COMPENSATION.................................................26
11.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.........30
12.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.........................31
13.   EXHIBITS AND REPORTS ON FORM 8-K.......................................32


                                        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"). In 1989, the Company acquired a
small,  high-technology  venture in  Columbia,  MD which added  capabilities  in
signal processing, systems engineering and the design of high-speed,  relatively
low-cost optoelectronic processors.

     The Company's acquired 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  association  with Motorola as its first
Industrial Partner on the Iridium(R) global communications satellite system.

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

     In 1992,  the Company  embarked on a vigorous  internal  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.  Several patents have issued to the Company and
others  are in  prosecution.  By  1997,  the  Company  had  to  scale  back  its
development  programs  due to a lack of funds and  limited  sales to date of its
ImSyn(TM)  processor  units.  The Company  continues to make a limited number of
such optoelectronic  processors  available for sale to commercial and government
markets while seeking  strategic  partnerships  or outside  financing to further
develop these business applications into commercially viable operations.

     In mid-1997,  the Company's  Board of Directors  voted to  discontinue  the
legacy support business and to focus upon satellite  communications  systems and
software engineering and optoelectronic products and services. During late 1997,
the  sale of the  legacy  support  business  operations  was  completed  and the
proceeds were used in the Company's continuing operations.






                                        3

<PAGE>



SATELLITE COMMUNICATIONS SYSTEMS AND SOFTWARE ENGINEERING

     The Company provides systems engineering  services in signal processing and
telecommunications  to  industrial,  commercial and  government  customers.  The
Company's  engineering teams perform systems engineering,  simulation,  modeling
and software  development  for the Motorola  satellite  communications  systems.
Experience  includes low earth orbit,  medium earth orbit,  high earth orbit and
geosynchronous  earth orbit  constellations  such as Iridium(R),  Teledesic(sm),
MILSTAR, TDRSS, Intelsat and other systems.

     In 1990,  the Company became  Motorola's  first  Industrial  Partner on the
Iridium(R) satellite  constellation that provides global wireless communications
to handheld  telephones and pagers.  The Company's  employees have been named on
more than twenty Motorola patent disclosures. 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 modules hosted on a Silicon Graphics  computer  network.  The satellite
orbital  propagation  and  geometry  software  module  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.  The geographical  software module plots parameter versus parameter
outputs from other  modules.  The mapping  module  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 Teledesic(sm)  constellation,  an "internet in the sky" design.
From time to time, the Company has provided  software for Motorola  systems.  In
1998, the Company  completed a  competitively  awarded effort to supply software
for  a   communications   analysis   console  to  be  used  in  the   Iridium(R)
constellation.


                                        4

<PAGE>



OPTOELECTRONIC PRODUCTS AND SERVICES

BACKGROUND  - The Company  solves  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.

     A  1997  U.S.  Small  Business  Administration  (SBA)  Tibbetts  Award  for
Technical Excellence  recognized the Company as "one of the best of the best" in
the context of the powerful,  developing family of optoelectronic  products. The
Company's  patented  solutions  combine laser optics and digital  electronics to
compute in faster,  better ways,  enabling entirely new levels of performance to
be achieved.

     The Company has invested heavily in optoelectronic  technology and products
since 1989. 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 for use
by  the  Intelligence  Community  before  joining  the  Company.  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.  Most of his career in NSA was
spent in leading the  optoelectronic  team in designing and fielding  engines to
perform signal  processing  tasks well beyond the  capabilities  of conventional
computing 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  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,  Boeing,
Litton, TRW, Harris, Raytheon, Pacific-Sierra
                                        5

<PAGE>



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 sixteen years.

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

     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,
fast MRI and 3D imaging applications, 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(TM) 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(TM)  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(TM)  Processor was completed in mid 1996.  Three initial
units were  assembled and two were delivered  under  government R&D contracts in
January  1997.  Several  additional  units  based on this  initial  design  were
completed 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.

     Progress  in  the  ImSyn(TM)  program  has  been  delayed,  principally  by
deficiencies  in  commercial  components  discovered  long  after  they had been
selected  and  incorporated  into the initial  processors.  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

                                        6

<PAGE>



it is able to develop  financial  resources to do so and believes,  in technical
terms, that it is 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  industrial and military  imaging,  medical,
microscopy   and  signal   processing.   Key   product   features   are  digital
compatibility,   affordability,   high-speed,  simplified  software,  low  power
consumption and compact packaging.

     Ground-penetrating  radar  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 a compact  supercomputer
capability  is  needed.  The  ImSyn(TM)  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(TM) 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(TM) in less than
30 seconds, while the high end workstation used took about four hours.

     In any given market niche, there are end-users with direct applications and
original  equipment   manufacturers   (OEMs)  that  can  incorporate   ImSyn(TM)
processors in their products to improve  performance or reduce cost. 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  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  was  to  finance  development  of new
application  areas by the Radiology  Department to determine the most  effective
uses of the ImSyn(TM)  processor in  reconstructing MR images for functional MRI
and MRI  fluoroscopy.  A second medical  imaging  installation,  since September
1998, is on-going at the  University of  Pennsylvania  Medical  Center  (UPENN).
UPENN is developing new high-speed imaging techniques that take advantage of the
ImSyn(TM) processor's optical architecture.  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 an upgraded ImSyn(TM) Processor becomes available,  it will further improve
the capabilities of such modalities.


                                        7

<PAGE>



     Since 1989,  one of the principal  objectives  of the  Company's  ImSyn(TM)
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  visible  light.  Because of its great  computational
power,  the  ImSyn(TM)  Processor was able to  reconstruct  SAR images of moving
targets on a U.S. Navy development  program.  It also  reconstructs  images from
foliage- penetrating radars. An ImSyn(TM) 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.

     The  Company's  marketing  strategy  is  constrained  by limited  financial
resources to the use of internal staff.  Military end-use marketing continues to
be carried out by key  employees,  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(TM)  (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(TM)  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. Possible  applications include device inspection,  biomedical and
structural  identification  and  changes.  Government  contracts  and  strategic
partnerships with companies active in applicable markets are being sought.

OTHER  OPTOELECTRONIC  ENGINES - In addition  to the  ImSyn(TM)  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.

     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

CONTRACT MIX

     Services of the Company are performed  under time and material (80% and 58%
of revenues in 1998 and 1997), cost-reimbursement (11% and 26% in 1998 and 1997)
or  fixed-price  (9% and 16% in  1998  and  1997)  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.


                                        8

<PAGE>




GOVERNMENT PROGRAMS

     Until 1998,  the major portion of the  Company's  revenues had been derived
from contracts, or subcontracts thereunder,  with departments or agencies of the
U.S.  Government,  primarily  the military  services and other  departments  and
agencies of the Department of Defense (DoD). In 1998 and 1997, approximately 27%
and 51%,  respectively,  of the  Company's  total  revenues  were  derived  from
government  contracts or  subcontracts.  Revenues from contracts or subcontracts
from  DoD  programs  were  27% and 43% of  total  revenues  in  1998  and  1997,
respectively.  Government  military  programs include work principally with both
the Navy and Army in 1998,  and to a lesser  extent with the Air Force and other
DoD  entities.  The Company 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's  efforts to date have been  focused  in support of  Motorola
communications  satellite  programs.  The Company  continues work which began in
1990 with Motorola, Inc., assisting initially in the design and currently in the
operational  improvement of the Iridium(R) satellite constellation that provides
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 Motorola patents which are integral to
Iridium(R)  system  performance.  The Company is also  involved in modeling  and
simulation  support in the  design of the  Teledesic(sm)  "internet  in the sky"
satellite data  communications  systems for Motorola.  The Company's contract to
perform such work  generated over 70% ($3.2 million) of revenues in 1998 and 48%
($1.9 million) in 1997.

     The Company is endeavoring to expand the products portion of its commercial
business.  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 personnel to make OEM and other
customer  contacts.  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.  The
Company  expects that  personnel  and  financial  resources  as  available  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.






                                        9

<PAGE>



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 the application
of the Virtual Lens  Microscope(TM)  (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.  A request for  examination  of a Japanese  version of this
patent was processed in 1998.

     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 the examination stage.

     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 and commercial  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,  particularly for the
commercial  market.  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.

     Market  penetration using Essex products and technology has been difficult.
When performing desired functions using  conventional  technology (e.g. high end
workstations, array processors, digital signal processors boards) takes too long
or costs too much,  designers do not specify those functions.  When Essex offers
cost-effective means of providing such functions,

                                       10

<PAGE>



system integrators can state, correctly, that there is "no requirement" for them
within the design  specifications.  That means that no expenditure is justified,
no matter what the gain in system  effectiveness may be. Such design limitations
are a key  obstacle  to market  penetration  by the  Company's  products.  Large
electronic  systems  integrators  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 known or available.  When Essex products  become readily  available and well
known, integrators will have an opportunity to consider specifying them.

     There are many  manufacturers of digital signal processor (DSP) boards that
are broadly used in many  applications.  Mercury Computer Systems is a principal
supplier of such hardware for radar imaging. The Company is desirous of entering
this market in the future.  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
fiberoptic   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  27,  1998,  the Company  had a total  backlog  (funded and
unfunded) of approximately  $1.6 million as compared with $2 million at December
28,  1997.  Of these  amounts,  backlog was $.5 million  funded and $1.1 million
unfunded  at yearend  1998 as compared  to $1.9  million  funded and $.1 million
unfunded at yearend 1997.  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 February 28, 1999,  the Company had  approximately  44 employees,  of
whom 33 were full-time employees.



                                       11

<PAGE>



2.   DESCRIPTION OF PROPERTIES

OFFICE FACILITIES

     The Company leases its offices.  The Company's  corporate  headquarters and
offices are located in a one-story  building at 9150  Guilford  Road,  Columbia,
Maryland  where the Company  occupies  approximately  18,000  square  feet.  The
headquarters and offices for its Commercial  Products Division (CPD) are located
in an adjacent  one-story  building at 9130 Guilford  Road,  Columbia,  Maryland
where CPD occupies  approximately  7,000 square feet.  Both leases are currently
extended on a  month-to-month  basis.  The Company is negotiating the renewal of
the leases for a longer period under similar terms and  conditions.  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.

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  hardware and
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

     None.

4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On  November  9,  1998,  the  Company  held  its  1997  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>   
           Harold P. Hanson                  4,029,261              57,393
           Robert W. Hicks                   4,068,459              18,195
           Ray M. Keeler                     4,068,459              18,195
           Harry Letaw, Jr.                  4,063,723              22,931
           Frank E. Manning                  4,068,459              18,195
           Leonard E. Moodispaw              4,064,643              22,011
           Terry M. Turpin                   4,068,459              18,195
</TABLE>


                                       12

<PAGE>




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

           The  ratification  of the Essex  Corporation  1998  Stock  Option and
           Appreciation Rights Plan, as follows:

           FOR         2,554,603        AGAINST    105,896ABSTAIN       23,552
                       ---------                   -------              ------

           The   ratification  of  the  appointment  of  Stegman  &  Company  as
           independent accountants, as follows:

           FOR      4,044,466     AGAINST     30,436     ABSTAIN      11,752
                    ---------                 ------                  ------


                                       13

<PAGE>



                                     PART II

5.    MARKET FOR THE COMMON EQUITY AND RELATED STOCKHOLDER
      MATTERS

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

      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>

                                             1998                  1997
                                     ------------------   --------------------
                                        HIGH       LOW        HIGH        LOW


<S>                                  <C>        <C>       <C>         <C>    
  First quarter..................    $  1.00    $  0.44   $   1.88    $  0.59
  Second quarter.................       0.81       0.34       1.06       0.25
  Third quarter .................       0.84       0.50       0.81       0.41
  Fourth quarter.................       0.81       0.41       1.06       0.50
</TABLE>


    At March 1, 1999, there were  approximately  1,350 beneficial  owners of the
Company's Common Stock which includes 365 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 INCLUDE BUT
ARE NOT LIMITED TO:  CONCENTRATION  OF CURRENT  SALES WITH ONE COMPANY,  LACK OF
CONTRACT  BACKLOG,  DELAYS IN  COMMERCIALIZATION  AND SALES OF IMSYN(TM) 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.




                                       14

<PAGE>



     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.

      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 programs). 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   programs)  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".

     Continuing  operations  reflect  the  results  of the  Commercial  Products
Division  which  provides  optoelectronic  products  and  services,  as  well as
commercial  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 telecommunications and commercializing its optoelectronics products
and services.

STATUS

     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  70% of
the Company's revenues from continuing operations for 1998.

     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.  While the
Company was able to operate  profitably in the last half of 1998,  the Company's
backlog of work going into 1999 is not yet sufficient to maintain a breakeven or
better  level of  operations.  Since  early  1997,  the  Company  has  continued
development  and initial  product  improvement  of its ImSyn(TM)  optoelectronic
processor to the extent

                                       15

<PAGE>



possible.  The  processor is a combination  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,  and four  units  were  completed  and  available  in 1998.  The
first-designed  units  need  to  be  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 1997, but has moderated somewhat during 1998. Net cash used in
operating activities was $1.6 million in 1997 but has declined to under $200,000
in 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 since mid-1998 on a trial basis with the intention
of turning such use into revenues  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.  Backlog and order issues will  continue to be major
concerns until substantial improvements have been achieved.

1998 COMPARED TO 1997
CONTINUING OPERATIONS

     Revenues from continuing operations were $4,532,000 and $4,012,000 for 1998
and 1997,  respectively,  an increase of 13%. The Company's work for Motorola on
its Iridium(R) cellular satellite communication system accounted for revenues of
$3.2 million and $1.9 million in 1998 and 1997,  respectively.  This represented
approximately 70% and 48% of revenues for 1998 and 1997, respectively. There was
an increase in revenues  from this program  between 1997 and 1998 as the initial
satellite system neared completion. The Company continues to perform work on the
current and  successor  satellite  systems and has a yearend 1998 backlog on the
Motorola  program of  approximately  $1.3 million.  The Company has a backlog of
approximately  $300,000  on  programs  related  to  optoelectronic  devices  and
services.

     The Company had  no firm orders for ImSyn(TM) units  as of the date of this
report.

     There  were  operating  losses  from  continuing  operations  of $4,000 and
$1,264,000  in 1998 and  1997,  respectively.  Cost of goods  sold and  services
provided for 1998 was 51.4% as compared to 58.2% in 1997. In 1997, cost of goods
sold  included a charge of $400,000 to  establish  a reserve  against  ImSyn(TM)
processor  inventory  to  provide  for  design  changes  and  the  delay  in the
introduction of these first units.


                                       16

<PAGE>



     Selling,  general and administrative expenses ("SG&A") were $1.7 million in
1998  compared to $2.3 million in 1997 on a slightly  higher  revenue  volume in
1998.  The $600,000 of such higher SG&A expenses  contributed to the larger loss
in 1997.  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 1997 and 1998 periods and has curtailed
expenditures where possible.

DISCONTINUED OPERATIONS

     There was a loss from discontinued operations of $101,000 in 1997. 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  programs).  During 1997, the SED operations
had sales of  approximately  $4.8 million and produced  income of  approximately
$503,000  during the applicable  periods of 1997. As of October 1, 1997, the SED
operations were sold.

     The FSD  discontinued  operation's  revenues  were $2.3 million in 1997 and
there was a loss from operations of approximately  $493,000.  During  1996-1997,
FSD was  working on a program  to produce  aviation  maintenance  trainers  (the
"Trainers  Program").  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 yearend 1997,  there
were net current assets of discontinued operations of $31,000 and net noncurrent
assets of $977,000 which were sold and proceeds received in 1998.

CORPORATE MATTERS

     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 $114,000 in 1998.

     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 provision or
benefit from income taxes was recognized in 1998 or 1997.





                                       17

<PAGE>




YEAR 2000

STATE OF READINESS

     The  overwhelming  majority of the Company's  computer  systems  consist of
desktop  computers  running popular  software  programs which purport to be Year
2000 compliant.  The Company has not requested Year 2000  compliance  statements
from major vendors based on its belief that the time and costs  involved in such
a process would not make economic  sense given the Company's  limited  personnel
and financial  resources.  There have been no indications,  however,  that major
vendors will not be Year 2000 compliant. If vendors are not Year 2000 compliant,
the Company believes that it will be able to find suitable  alternate  suppliers
and contract with them on reasonable terms.

     A significant portion of the Company's revenues are derived from consulting
services that do not implicate date recognition concerns,  such as the work as a
subcontractor for Motorola on its Iridium(R)  cellular  satellite  communication
system.  Based on its contacts and  experience  with Motorola on the  Iridium(R)
project,  the Company does not expect Year 2000 compliance  issues to materially
impact its Iridium(R) revenues or costs.

COSTS TO ADDRESS THE YEAR 2000 ISSUES

     Management of the Company  believes that the impact of the Year 2000 on the
Company's  internal  systems will not result in material costs to the Company or
have a material adverse impact on future results.

RISKS OF THE YEAR 2000 ISSUES

     The main risk to the  Company  with  respect to Year 2000 is the failure of
major  vendors  and  infrastructure  providers,  such as utility  and  telephone
companies,  to be Year 2000  compliant.  Failure on their  part could  result in
delays or inability to  communicate  with  customers  or obtain  components  and
supplies,  increased costs of components,  supplies and services, and an overall
inability  to conduct  business in the event of a shutdown  of major  utility or
telecommunications  providers.  The Company cannot estimate the financial impact
of any failure to be Year 2000 compliant by such third party vendors and service
providers.

CONTINGENCY PLANS

     The  Company  does not have a  contingency  plan for Year  2000  compliance
because  it does not  anticipate  that it will fail to be Year  2000  compliant,
particularly in relation to those systems,  software programs, and hardware that
are under its control.  However,  there can be no  assurances  that all measures
being  taken  to  avoid  Year  2000  problems  will be  effective  and as  such,
unforeseen  issues could arise that could lead to a material adverse effect upon
the Company's business, operating results and financial condition.






                                       18

<PAGE>




LIQUIDITY AND CAPITAL RESOURCES

     The Company  evaluates its liquidity  position using various  factors.  The
following represents some of the more important factors:
<TABLE>
                                            SELECTED FINANCIAL DATA ($Thousands)
<CAPTION>
                                                               AS OF
                                                  December 27,      December 28,
                                                      1998              1997
                                                  ------------      ------------
<S>                                               <C>               <C>         
Total Assets                                      $      1,785      $      3,191
                                                  ============      ============

Working Capital                                   $        661      $        466
                                                  ============      ============

Current Ratio                                           1.78:1            1.36:1
                                                  ============      ============

Note Payable/Bank Line of Credit                  $        164      $        164
Convertible Debentures                                     376             1,233
Current and Long-Term Capital Leases                         9                65
                                                  -------------     ------------
     Total Debt/Financing                         $         549     $      1,462
                                                  =============     ============

Stockholders' Equity                              $         565     $        666
                                                  =============     ============
</TABLE>

     The Company's working capital and ratio increased  primarily as a result of
the  proceeds  received in 1998 from the sale of the net assets of  discontinued
operations.  At yearend 1998, the Company has working  capital of  approximately
$661,000 and a stockholders' equity of approximately $565,000.  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 and the preferred  stock was converted  into
common stock in 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  operations  continue to
experience  net cash  expenditures  (including  all general  and  administrative
expenses) over receipts in the range of $60,000 - $70,000 per month. The Company
has taken steps to increase revenue volume and reduce expenditures.  The Company
cut back on research and  development  for 1998 where possible  while  retaining
essential staff and other capabilities in the optoelectronics operations.  While
such actions produced  improvement in results in 1998, if a significant  decline
in such  results  occurred,  then 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 net proceeds from the sale were therefore restricted and used to
partially pay down the 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

                                       19

<PAGE>



partnerships with major industrial  concerns to facilitate these goals.  Further
significant  delays in the  commercialization  of the  Company's  optoelectronic
products,  failure to market  such  products  or  failure  to raise  substantial
additional  working  capital  would  have a  significant  adverse  effect on the
Company's future operating results and future financial position.

     The Company has approximately $345,000 of inventory in current assets. This
inventory  is comprised of ImSyn(TM)  optoelectronic  processors  and  primarily
consists  of finished  goods and  purchased  parts.  Sales of such units will be
necessary in order  to maintain  working capital  liquidity.  There  are no firm
orders for such units as of the date of this report.

     The  Company  had a  receivables  financing  arrangement  with a bank which
expired May 31, 1998.  The Company  negotiated  a  replacement  working  capital
financing   arrangement  effective  August  1998  with  an  accounts  receivable
factoring organization.  Under such an agreement, the factoring organization may
purchase certain of the Company's  accounts  receivable subject to full recourse
against  the Company in the case of  nonpayment  by the  customers.  The Company
generally receives 85%-90% of the invoice amount at the time of purchase and the
balance  when the invoice is paid.  The  Company is charged an interest  fee and
other  processing  charges,  payable  at the time each  invoice  is paid.  Funds
advanced were $164,000 as of December 27, 1998.

     Under the settlement  agreement  reached with the former landlord,  certain
payments are triggered only by other future cash inflows. The remaining $215,000
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  $50,000 of the remaining $215,000 be paid ratably over the next 5
months.

     The  Company  believes  that it will be  able  to  meet  its  1999  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,  ALL OF WHICH INVOLVE RISKS AND
UNCERTAINTIES THAT ARE DIFFICULT TO PREDICT.

INFLATION

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


                                       20

<PAGE>



     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  operations in 1997 but suspended  such
efforts in 1998. When the Company  restarts 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.

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

     None.

                                       21

<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.        72     Chairman and Chief Executive Officer
      Leonard E. Moodispaw    56     President; Chief Operating Officer and
                                     Director (3)
      Terry M. Turpin         56     Senior Vice President; Chief Technical
                                     Officer and Director
      Joseph R. Kurry, Jr.    48     Senior Vice President; Treasurer and Chief
                                     Financial Officer
      Matthew S. Bechta       45     Vice President
      Craig H. Price          49     Vice President
      Gerald J. Davieau       42     Vice President
      Kimberly J. DeChello    38     Chief Administrative Officer and Secretary
      Frank E. Manning        79     Chairman Emeritus; Director (2)
      Harold P. Hanson        77     Director (3)
      Robert W. Hicks         61     Director (1)
      Ray M. Keeler           67     Director (1)(2)

     *     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 General Counsel
                                       22

<PAGE>



and  continues in the capacity as  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
continues his  relationship  with ManTech as a member of its Advisory  Board and
serves as a  consultant  to MASI and to MASI UK Limited  where he is a member of
the board of directors of its joint  venture with  Vosper-Thornycroft.  Early in
his career,  Mr.  Moodispaw was engaged in the 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 the  Optoelectronics  and Signal
Processing  business  area.  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 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.


                                       23

<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 from 1978 to 1982.
Mr.  Davieau holds a Bachelor of Science degree in Electrical  Engineering  from
Lehigh University and a Master of Science degree in Electrical  Engineering from
the University of Maryland.

     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. In 1998 he formed Hicks Little
Company, LLC for the purpose of conducting consulting activity.


                                       24

<PAGE>



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

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 27, 1998.


                                       25

<PAGE>



10.  EXECUTIVE COMPENSATION

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

                                                                                    LONG-TERM COMPENSATION
                                                                         -----------------------------------------------------
                                         ANNUAL COMPENSATION                      AWARDS              PAYOUTS
                                 -------------------------------------   -------------------------   ---------

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

                                                               Other     Restricted    Securities                  All Other
                                                              Annual       Stock       Underlying       LTIP       Compen-
         Name and                                         Compensation    Award(s)    Options/SARs    Payouts      sation
    Principal Position    Year   Salary($)(1)  Bonus ($)     ($)(2)        ($)(3)         (#)           (#)          ($)
- ------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>       <C>            <C>          <C>           <C>          <C>           <C>          <C>
Harry Letaw, Jr.          1998      135,200        0            0             0            0             0            0
Chairman and CEO          1997      135,200        0            0             0            0             0            0
                          1996      135,200     35,000          0             0            0             0            0



Terry M. Turpin           1998      122,720        0          3,682           0            0             0            0
Senior Vice President     1997      122,720        0          3,540           0         35,000           0            0
and Director              1996      115,120     15,000        3,465           0          8,000           0            0



Joseph R. Kurry, Jr.      1998      114,400        0          3,432           0            0             0            0
Treasurer, Senior Vice    1997      114,400        0          3,300           0         30,000           0            0
President and CFO         1996      114,400     25,000        3,439           0         23,500           0            0



Craig H. Price            1998      102,960        0          3,089           0            0             0            0
Vice President            1997      102,960        0          2,970           0         29,000           0            0
                          1996      102,960     15,000        3,094           0          8,500           0            0


Matthew S. Bechta         1998      102,960        0          3,089           0            0             0            0
Vice President            1997      102,960        0          2,970           0         25,500           0            0
                          1996      102,960     15,000        3,089           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 1998 fiscal year, based on the closing
     bid price of the Common Stock on OTC  Bulletin  Board on December 23, 1998,
     without  giving  effect to the  consideration  paid by the named  executive
     officer,  were as follows: Dr. Letaw,  673,559 shares,  $315,764 value; Mr.
     Turpin,  278,693 shares,  $130,651 value; Mr. Kurry, 38,359 shares, $17,983
     value;  Dr. Price,  14,342 shares,  $6,724 value;  and Mr.  Bechta,  39,198
     shares, $18,376 value.
</FN>
</TABLE>



                                       26

<PAGE>



DEFINED CONTRIBUTION RETIREMENT PLAN

    The Company has a qualified defined contribution  retirement plan, the Essex
Corporation  Retirement Plan and Trust, which includes a 401(k) salary reduction
feature for its employees.  The Plan calls for an employer matching contribution
of up to 3% of eligible employee compensation under the salary reduction feature
and a  discretionary  contribution  as determined by the Board of Directors.  No
discretionary  contribution  was made by the Company to the Retirement  Plan for
1996 - 1998. The total authorized  contribution under the matching  contribution
feature  of  the  Plan  was   approximately   $62,000  in  1998.   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.  No awards were made in 1997 or
1998.  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 1998,  the Board awarded a total of 18,000 shares to four  directors.
There were no awards in 1997 or 1996.  There  were  approximately  4,000  shares
remaining in the plan as of December 27, 1998.


                                       27

<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   established  an  Essex  Corporation  1998  Stock  Option  and
Appreciation Rights Plan (the "1998 Plan"). The 1998 Plan provides for the grant
of options to purchase shares of common stock of the Company, par value $.10 per
share (the "Common Stock") which qualify as incentive stock options  ("Incentive
Options")  under  Section 422 of the Internal  Revenue Code of 1986,  as amended
(the "Code"),  to persons who are employees,  as well as options which do not so
qualify  ("Non-Qualified  Options")  to be issued  to  persons  or  consultants,
including those who are not employees. The 1998 Plan also provides for grants of
stock appreciation rights ("SARs") in connection with the grant of options under
this 1998 Plan.  The exercise  price of an Incentive  Option under the 1998 Plan
may not be less than the "fair  market  value" of the shares of Common  Stock at
the  time  of  grant;  the  exercise  price  of  Non-Qualified  Options  and the
appreciation base price of SARs are determined in the discretion of the Board of
Directors except that the SAR  appreciation  base price may not be less than 50%
of the fair  market  value of a share of  Common  Stock on the  grant  date with
respect to awards to persons who are officers or  directors of the Company.  The
1998 Plan reserves  300,000 shares of Common Stock for issuance.  As of February
28, 1999, no options and SARs have been granted.

    The Company also has a 1996 Stock Option and  Appreciation  Rights Plan (the
"1996  Plan").  The 1996 Plan as presently in effect is similar to the 1998 Plan
described  above.  The 1996 Plan reserves 300,000 shares of the Company's Common
Stock for issuance.  There are options for 256,300 shares  outstanding at prices
ranging  from  $1.00 - $3.00,  including  options  for  112,000  shares  held by
officers or directors  (options for 201,350  shares are  exercisable,  including
exercisable  options held by officers and  directors of 82,800).  As of February
28, 1999,  there remain 43,700 shares  available for future grants of options or
SARs.

    The Company had an Option and Stock  Appreciation  Rights Plan which expired
on January 31, 1997. As of February 28, 1999,  options for 651,250 shares of the
Company's  Common  Stock  remain  outstanding  under this Plan.  Of this amount,
options for 617,400 shares are  exercisable at prices ranging from $2.52 - $3.08
including  options held by officers and directors to purchase 545,000 shares (of
which options for 516,900 shares are exercisable).

                                       28

<PAGE>



    The  following  Table shows for the fiscal year ended  December 27, 1998 for
the persons named in the Summary Compensation Table, information with respect to
option/SAR exercises and fiscal yearend values for unexercised options/SARs.

<TABLE>


       AGGREGATED OPTION/SAR EXERCISES AND FY-END OPTION/SAR VALUES TABLE
                     FOR FISCAL YEAR ENDED DECEMBER 27, 1998
<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                ---            ---          40,000/11,000             0/0

Joseph R. Kurry, Jr.           ---            ---          41,400/17,100             0/0

Craig H. Price                 ---            ---          30,000/12,500             0/0

Matthew S. Bechta              ---            ---          31,500/11,000             0/0

</TABLE>






REMUNERATION OF DIRECTORS

    The Company's Directors generally meet quarterly.  Additionally, the By-Laws
provide for special  meetings  and, as also  permitted  by Virginia  law,  Board
action may be taken  without a meeting  upon  unanimous  written  consent of all
Directors. Board members not employed by the Company receive a maximum of $1,500
for each  Board or Board  Committee  Meeting  attended.  Such  compensation  was
suspended for 1998. In 1998 the Board held five meetings;  the entire membership
of the Board was present at all of the  meetings  except one where one  director
was absent.


                                       29

<PAGE>



11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
    MANAGEMENT

    The  following  table and  accompanying  notes set forth as of February  28,
1999,  information  with respect to the  beneficial  ownership of the  Company's
Common  Stock by (i) each person or group who  beneficially  own more than 5% of
the Common Stock,  (ii) each of the directors of the Company,  (iii) each of the
officers of the Company named in the Summary  Compensation  Table,  and (iv) all
directors and executive officers of the Company as a group.
<TABLE>
<CAPTION>

                                      Amount and Nature    Percentage of Outstanding
              Name and Address          of Beneficial       Shares of Common Stock
            OF BENEFICIAL OWNER*        OWNERSHIP (1)         BENEFICIALLY OWNED

<S>                                        <C>                       <C>  
     Harry Letaw, Jr. (2)                  994,809                   21.08
     Terry M. Turpin (3)                   321,193                    7.23
     Leonard E. Moodispaw (4)              182,650                    4.04
     Frank E. Manning (5)                  129,275                    2.92
     Joseph R. Kurry, Jr. (6)               88,809                    2.00
     Matthew S. Bechta (7)                  78,198                    1.76
     Harold P. Hanson (8)                   69,344                    1.57
     Robert W. Hicks (9)                    59,200                    1.34
     Craig H. Price (10)                    47,342                    1.07
     Ray M. Keeler (11)                     33,250                      **

     All Directors and Executive Officers
     as a Group (12 persons) (12)        2,030,696                   39.65

- ------------------------------------
<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 994,809 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,  42,500 represent presently
         exercisable  rights to acquire  common stock  through stock options and
         warrants.

     (4) Leonard E.  Moodispaw  is  President,  Chief  Operating  Officer  and a
         Director of the  Company.  Of the shares shown as  beneficially  owned,
         125,500 represent presently  exercisable rights to acquire common stock
         through stock options.

     (5) Mr.   Frank  E.  Manning  is  the  record  and   beneficial   owner  of
         approximately  2.92% 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.  His  shares do 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.

                                       30

<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, 50,450 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, 39,000 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,  33,000 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,  724,000 represent presently
         exercisable  rights to acquire  common stock  through stock options and
         warrants.
</FN>
</TABLE>

12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     None.


                                       31

<PAGE>


<TABLE>
<CAPTION>

13.  EXHIBITS AND REPORTS ON FORM 8-K
<S>                                                                                            <C>                      
     (a)  (1)  Financial Statements
               Report of Independent Auditors                                                       34
               Balance Sheet                                                                        35
               Statements of Operations                                                             36
               Statements of Changes in Stockholders' Equity                                        37
               Statements of Cash Flows                                                             38
               Notes to Financial Statements                                                   39 - 49

          (2)  Exhibits
               (i)   None.
               (ii)  Exhibit  3(i) - Articles of  Incorporation  and  Amendments
                     thereto B  Exhibit  3(ii)  -By-Laws,  as  amended  Filed as
                     Exhibits  3(i)  and  3(ii)  to  Registrant's   Registration
                     Statement on Form SB-2 filed October 17, 1994, Registration
                     No. 33-82920
               (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
                     10.10   Settlement Agreement between the Company and Rumsey Associates          C
                             Limited Partnership
                     10.11   Option Agreement between the Company and Rumsey Associates              C
                             Limited Partnership
                     10.13   Registration Rights Agreement                                           C
                     10.15   1996 Stock Option and Appreciation Rights Plan                          F
                     10.22   1998 Stock Option and Appreciation Rights Plan                          G
               (iv)  Exhibit 23 - Consent of Experts and Counsel
                     23.1    Consent of Independent Auditors                                        50
               (v)   Exhibit 27 - Financial Data Schedule
                     27.1    Financial Data Schedule                                                 A

     (b)  Reports on Form 8-K
          None.
- -----------------------
<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 Def
14a - Definitive Proxy Statement dated October 12, 1998
</FN>
</TABLE>

                                       32

<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)


        By:                     /S/ HARRY LETAW, JR.
                 --------------------------------------------------
                                  Harry Letaw, Jr.
                 Chairman of the Board and Chief Executive Officer;
                             Principal Executive Officer
                                   March 25, 1999



        By:                   /S/ JOSEPH R. KURRY, JR.
            -------------------------------------------------------------
                                Joseph R. Kurry, Jr.
            Senior Vice President, Treasurer and Chief Financial Officer;
                     Principal Financial and Accounting Officer
                                   March 25, 1999

     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
                 March 25, 1999                          March 25, 1999



               /S/ ROBERT W. HICKS                 /S/ LEONARD E. MOODISPAW
            -------------------------           ------------------------------
            Robert W. Hicks, Director           Leonard E. Moodispaw, Director
                 March 25, 1999                          March 25, 1999



                /S/ RAY M. KEELER                    /S/ TERRY M. TURPIN
             -----------------------              -------------------------
             Ray M. Keeler, Director              Terry M. Turpin, Director
                 March 25, 1999                          March 25, 1999



              /S/ HARRY LETAW, JR.
           --------------------------
           Harry Letaw, Jr., Director
                 March 25, 1999

                                       33
<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  27,  1998  and  the  related  statements  of  operations,  changes  in
stockholders'  equity and cash flows for the years ended  December  27, 1998 and
December 28, 1997.  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 audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Essex  Corporation  as of
December 27, 1998 and the results of its  operations  and its cash flows for the
years ended December 27, 1998 and December 28, 1997 in conformity with generally
accepted accounting principles.



                                                Stegman & Company



Baltimore, Maryland
March 12, 1999

                                       34

<PAGE>


<TABLE>

                                ESSEX CORPORATION
                                  BALANCE SHEET
                             AS OF DECEMBER 27, 1998

                                     ASSETS
CURRENT ASSETS
<CAPTION>
<S>                                                             <C>           
  Cash                                                          $      543,538
  Accounts receivable, net                                             562,033
  Inventory                                                            344,175
  Prepayments and other                                                 54,596
                                                                --------------
                                                                     1,504,342
                                                                --------------
PROPERTY AND EQUIPMENT
  Production and special equipment                                     870,953
  Furniture, equipment and other                                       427,618
                                                                --------------
                                                                     1,298,571
  Accumulated depreciation and amortization                         (1,211,910)
                                                                -------------- 
                                                                        86,661
                                                                --------------
OTHER ASSETS
  Patents, net                                                         154,125
  Other                                                                 39,417
                                                                --------------
                                                                       193,542
                                                                --------------
TOTAL ASSETS                                                    $    1,784,545
- ------------                                                    ==============


                           LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Advance from accounts receivable financing                    $      163,920
  Accounts payable                                                     159,811
  Accrued wages and vacation                                           165,578
  Accrued lease settlement                                             215,277
  Other accrued expenses                                               139,123
                                                                --------------
                                                                       843,709
LONG-TERM DEBT
  10% Convertible Collateralized Debentures                            375,714
                                                                --------------
         Total Liabilities                                           1,219,423
                                                                --------------

COMMITMENTS AND CONTINGENCIES (NOTE 8)

STOCKHOLDERS' EQUITY
  Common stock $0.10 par value; 25 million shares
    authorized; 4,397,861 shares issued and outstanding                439,786
  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;
    -0- shares outstanding                                                  --
  Contributions in excess of par                                     5,634,234
  Retained deficit                                                  (5,508,898)
                                                                --------------
         Total Stockholders' Equity                                    565,122

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                      $    1,784,545
- ------------------------------------------                       ==============

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

                                       35

<PAGE>

<TABLE>

                            STATEMENTS OF OPERATIONS
                       FOR THE FIFTY-TWO WEEK FISCAL YEARS
                  ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997
<CAPTION>

                                                             1998                      1997
                                                      -----------------         -----------------

<S>                                                   <C>                       <C>              
Revenues                                              $        4,532,410        $       4,011,589
Cost of goods sold and services provided                      (2,330,343)              (2,332,956)
Engineering and product development expenses                    (474,173)                (582,400)
Selling, general and administrative expenses                  (1,731,863)              (2,360,107)
                                                      ------------------        -----------------

    Operating Loss                                                (3,969)              (1,263,874)

Interest expense, net and debenture financing
  amortization                                                  (113,763)                (310,566)
                                                      ------------------        -----------------

Loss from Continuing Operations
  Before Income Taxes                                           (117,732)              (1,574,440)

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

Loss from Continuing Operations                                 (117,732)              (1,574,440)
                                                      ------------------        -----------------

Discontinued Operations (Note 2):

    Loss from operations                                              --                 (100,973)

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

Income from Discontinued Operations                                   --                1,134,845
                                                      ------------------        -----------------

Net Loss                                              $         (117,732)       $        (439,595)
                                                      ==================        =================

Weighted Average Number of Shares
  Outstanding                                                  4,287,354                3,649,775
                                                      ==================        =================

Basic Earnings (Loss) Per Share:
  Continuing Operations                               $            (0.03)       $           (0.43)
  Discontinued Operations                                             --                     0.31
                                                      ------------------        -----------------
                                                      $            (0.03)       $           (0.12)
                                                      ==================        =================

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

                                       36

<PAGE>

<TABLE>


                                                          ESSEX CORPORATION
                                            STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997
<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 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

 Common stock issued upon conversion
  of preferred stock                        245,796          24,580   (1,200)     (120,000)       104,658             --      9,238

 Preferred stock dividend                        --              --       --            --             --         (4,242)    (4,242)

 Common stock bonus                          18,000           1,800       --            --         10,080             --     11,880

 Net loss                                        --              --       --            --             --       (117,732)  (117,732)
                                          ---------      ----------   ------      --------    -----------    -----------  ---------

BALANCE, DECEMBER 27, 1998                4,397,861      $  439,786       --      $     --    $ 5,634,234    $(5,508,898) $ 565,122
                                          =========      ==========   ======      ========    ===========    ===========  =========
<FN>
The accompanying notes are an integral part of these statements.
</FN>
</TABLE>

                                       37
<PAGE>

<TABLE>


                                                 ESSEX CORPORATION
                                             STATEMENTS OF CASH FLOWS
                        FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997
<CAPTION>

                                                                   1998              1997
                                                             --------------    --------------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                          <C>               <C>            
  Net Loss                                                   $     (117,732)   $     (439,595)
  Adjustments to reconcile Net Loss to Net Cash
  (Used In) Provided By Operating Activities:

    Depreciation and amortization                                   197,303           476,427
    Gain on sale/retirement of fixed assets                            (662)           (1,555)
    Gain on sale of discontinued operations                              --        (1,235,818)
    Allowance for bad debts                                         (48,526)          (82,000)
    Inventory valuation reserve                                      48,526           400,000
    Common stock issued as compensation                              11,880                --

  Change in Assets and Liabilities:
    Accounts receivable                                             (92,606)           44,443
    Inventory                                                        55,313          (317,171)
    Prepayments and other                                            20,078            40,725
    Accounts payable                                               (141,384)           22,911
    Accrued lease settlement                                        (66,254)          (26,706)
    Other liabilities                                              (179,409)         (436,256)
    Non-cash charges and working capital changes of
     discontinued operations                                        129,579           (52,121)
                                                             --------------    --------------

  Net Cash Used In Operating Activities                            (183,894)       (1,606,716)
                                                             --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                               (21,435)          (21,511)
  Proceeds from sale of fixed assets                                  4,752            23,279
  Proceeds from sales of discontinued operations                  1,290,517         1,088,258
                                                             --------------    --------------

  Net Cash Provided By Investing Activities                       1,273,834         1,090,026
                                                             --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Short-term repayments of line of credit or receivable
   financing, net                                                        46          (736,126)
  Issuance of preferred stock                                            --           120,000
  Proceeds from issuance of convertible notes                            --           256,504
  Repayment of convertible debentures principal                    (857,386)         (166,900)
  Payment of capital lease obligations                              (56,198)          (97,255)
                                                             --------------    --------------

  Net Cash Used In Financing Activities                            (913,538)         (623,777)
                                                             --------------    --------------

CASH AND CASH EQUIVALENTS
    Net increase (decrease)                                         176,402        (1,140,467)
    Balance - beginning of year                                     367,136         1,507,603
                                                             --------------    --------------
    Balance - end of year                                    $      543,538    $      367,136
                                                             ==============    ==============
<FN>
The accompanying notes are an integral part of these statements.
</FN>
</TABLE>

                                       38

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

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
      1998 presentation.

      REPORTING YEAR

      The Company is on a 52-week fiscal year ending the last Sunday in December
      for 1998 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.

      Since 1989, the Company has expended  significant funds to transition into
      the  commercial  marketplace,   particularly  the  productization  of  its
      proprietary  technologies  in  optoelectronic  processors.  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 decade, 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, is currently experiencing net cash expenditures (including all
      general  and  administrative  expenses)  over  receipts  of  approximately
      $60,000 - $70,000 per month.

      The Company is seeking  additional funds from 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

                                       39

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

      industrial  concerns to facilitate  these goals. The Company believes that
      it  will  be  able  to  meet  its  1999  funding   requirements  from  the
      aforementioned  sources,  although  there  can be no  assurances  in  this
      regard.  Failure to  commercialize  or further  significant  delays in the
      commercialization  of the Company's  optoelectronic  products would have a
      significant  adverse effect on the Company's future operating  results and
      future  financial  position;  however,  the Company  believes that in such
      event it 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 time and materials,  fixed-price
      and  cost-plus-  fixed-fee  contracts.   Revenue  on  time  and  materials
      contracts  (approximately  80% and 58% of total revenues in 1998 and 1997,
      respectively)  is recognized to the extent of billable rates multiplied by
      hours delivered, plus other direct costs. Revenue on fixed-price contracts
      (approximately   9%  and  16%  of  total   revenues   in  1998  and  1997,
      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 11% and 26%
      of total  revenues in 1998 and 1997,  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. A portion
      of the Company's business is with agencies of the U.S. Government and such
      contracts  are subject to audit by cognizant  government  audit  agencies.
      Furthermore, while such contracts are fully funded by appropriations, they
      may be subject to other risks  inherent in government  contracts,  such as
      termination for the convenience of the government. Because of the inherent
      uncertainties in estimating costs and the potential for audit  adjustments
      by U.S. Government  agencies,  it is at least reasonably possible that the
      estimates will change in the near term.

      INCOME TAXES

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

      INVENTORY

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

                                       40

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997


      PROPERTY AND EQUIPMENT

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


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


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

      INTANGIBLE ASSETS

      Patent costs include  legal and filing fees  covering the various  patents
      which have been issued to the  Company.  Patent costs are  amortized  over
      their  respective  lives (15 - 20 years) and  amortization  was $15,000 in
      1998 and $17,000 in 1997.

      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.

      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.  An   impairment   charge  of
      approximately  $150,000 was recorded in 1997 related to this  facility and
      such charge is recognized in the  discontinued  operations  section of the
      accompanying Statements of Operations.

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


                                       41

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997


      STATEMENTS OF CASH FLOWS

      Supplemental disclosures of cash flow information are as follows:
<TABLE>
<CAPTION>

                                                       1998            1997
                                                  ------------     ------------
      A.      Cash paid during the year for-
                           <S>                    <C>              <C>         
                           Interest               $    121,000     $     91,000
                           Income taxes           $        900     $      4,000
</TABLE>

      B.      There were no new capital leases in 1998 or 1997.

      C.      Preferred  stock plus  accrued  dividend  payable in the amount of
              $129,238 were converted into common stock in 1998.

      D.      In 1998,  the Company issued 18,000 shares of common stock with a
              market value of $11,880 under its Restricted Stock Bonus Plan.

2.    DISCONTINUED OPERATIONS

      In June 1997, the Board of Directors  unanimously approved the disposition
      of the  Systems  Effectiveness  Division  ("SED")  and  operations  of the
      Federal Systems  Division  ("FSD") except for the  telecommunications  and
      government-related   optoelectronics   programs  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 and the
      facility  closed.  The  Company  settled  on the  sale  of the  Huntsville
      facility in June 1998.

      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  acquiror.  The sale
      price is subject to adjustment for any change in the net assets and to

                                       42

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

      certain  indemnifications and warranties by the Company which could affect
      the ultimate amount of proceeds received.

      There were no revenues from  discontinued  operations in 1998.  Summarized
      results of discontinued operations for 1997 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>

3.  ACCOUNTS RECEIVABLE

    Accounts receivable consist of the following:
<TABLE>
<CAPTION>
                                                                        1998
                                                                   ------------
       <S>                                                         <C>         
       Commercial and other                                        $    432,586

       U.S. Government:
         Amounts billed, excluding retainages                           108,850
         Recoverable costs and accrued profits not yet billed,
           including retainages                                          70,597
                                                                        612,033

       Contract reserves and allowances for doubtful accounts           (50,000)
                                                                   ------------
                                                                   $    562,033
</TABLE>

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

     Retainages  (which are not material)  will be collected upon job completion
     or  settlement  of audits  performed by  cognizant  U.S.  Government  audit
     agencies.  Company cost records have been audited through 1996. 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

     The  Company has a working  capital  financing  agreement  with an accounts
     receivable factoring organization.  Under such an agreement,  the factoring
     organization may purchase

                                       43

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

     certain of the  Company's  accounts  receivable  subject  to full  recourse
     against the Company in the case of nonpayment by the customers. The Company
     generally  receives  85%-90% of the invoice  amount at the time of purchase
     and the  balance  when the  invoice  is paid.  The  Company  is  charged an
     interest fee and other processing charges, payable at the time each invoice
     is paid. Funds advanced were $164,000 as of December 27, 1998.

5.   INVENTORY

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

                                                        1998
                                                    ------------
                <S>                                 <C>         
                Purchased Parts                     $    206,393
                Systems In-Process                        24,832
                Finished Goods                           512,950
                                                    ------------
                                                         744,175
                Valuation Reserve                       (400,000)
                                                    $    344,175
</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

      The Company had $1,400,000 of 10%  Convertible  Collateralized  Debentures
      ("Debentures").  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 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 Debentures pay interest  quarterly at 10% per year and are convertible
      into 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. The remaining Debentures are due November 30, 2000
      if not converted or called prior to maturity.

      The  Debentures  are primarily  collateralized  with inventory and certain
      fixed assets subject to existing 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

                                       44

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

      requirements,  failure to make timely interest payments and other standard
      representations and covenants. As of December 27, 1998, the Company was in
      compliance with such terms and conditions.

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 70% ($3.2  million) of revenues
      in 1998 and 48% ($1.9 million) in 1997.

8.    COMMITMENTS AND CONTINGENCIES

      LEASE OBLIGATIONS

      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>           
                           1999                        $      129,000
                           2000                        $       10,000
</TABLE>

     Rental expense charged to continuing  operations,  including  payments made
     under  short-term  leases,  amounted to $365,000  and  $374,000 in 1998 and
     1997, respectively.

     LEASE SETTLEMENT

     Effective  July 1994,  the Company  settled a legal  dispute  with a former
     landlord. Under the Settlement Agreement ("Agreement"), the Company remains
     liable for 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  period  for  computation  of such  contingent  payments  ends
     December 2004. The $215,000  accrual as of December 27, 1998 represents the
     remaining  contingent  portion  which  is to be paid  over  the  applicable
     consideration period. Of this amount,  $50,000 is being paid at $10,000 per
     month. The balance is payable upon satisfaction of the contingencies as set
     forth in the Agreement.

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.  Total
     authorized contributions under the matching contribution feature of the

                                       45

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

     Plan were approximately $62,000 in 1998 and $125,000 in 1997. 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 $37,000 and $13,000 were utilized to reduce
     annual expenses in 1998 and 1997, respectively.

10.  INCOME TAXES

     The  components  of the  Company's  net deferred  tax asset  account are as
     follows as of December 27, 1998 and December 28, 1997:
<TABLE>
<CAPTION>
                                                                   1998            1997
                                                           --------------    --------------
          <S>                                              <C>                <C>          
          Acquisition NOL and tax credit carryforward      $      317,100     $     317,100
          NOL carryforward                                      1,225,000         1,114,400
          Tax credit carryforward                                 190,000           139,000
          Allowance for doubtful accounts                          17,500            34,500
          Depreciation and amortization                            57,000          (156,000)
          Inventory valuation reserve                             140,000           140,000
          Accrued employee benefit costs                           40,000            35,400
          Lease settlement accrual                                 75,000            98,500
          Other                                                        --            18,300
          Valuation Reserve                                    (2,061,600)       (1,741,200)
                                                           --------------     -------------
             Net Deferred Tax Asset                        $          -0-     $         -0-
                                                           ==============     =============
</TABLE>

     As a result of an  acquisition,  the Company has net operating loss ("NOL")
     and  tax  credit  carryforwards  of  approximately  $726,000  and  $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 1999 - 2001.

     The  Company  also  has  a  regular  NOL  of  $3,500,000   and  tax  credit
     carryforwards   of  $190,000  that  are   available,   subject  to  certain
     limitations, to offset future book income and taxes payable. The NOL begins
     to expire in 2008 and the tax credit carryforwards expire through 2017.

     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 1998 or
1997.




                                       46

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997

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

     The Company adopted a 1998 Stock Option and Appreciation Rights Plan ("1998
     Plan") in November 1998.  This plan reserves  300,000 shares for option and
     SAR grants. No options or SARs were granted in 1998.

     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
         Granted                         18,500     $   1.00
         Canceled                        (7,200)    $   1.00   -   $   3.00
                                  -------------
     Outstanding, 12/27/98              256,300     $   1.00   -   $   3.00
                                  =============
     Exercisable, 12/27/98              199,650     $   1.00   -   $   3.00
                                  =============
</TABLE>

     The weighted  average price for options  outstanding  and  exercisable  was
     $1.37 and  $1.82,  respectively.  The  weighted  average  life for  options
     outstanding and exercisable was 7.5 years and 3.2 years, respectively.

     An earlier Option and Stock  Appreciation  Rights Plan expired in 1997. ISO
     or NSO options  granted are  exercisable  through  January  30,  2007.  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, 12/29/96                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
         Canceled/Expired                 (25,600)     $   2.50   -   $   3.08
                                    -------------
     Outstanding, 12/27/98                651,250      $   2.52   -   $   3.08
                                    =============
     Exercisable, 12/27/98                593,820      $   2.52   -   $   3.08
                                    =============
</TABLE>

                                       47

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997


      The weighted  average price for options  outstanding  and  exercisable was
      $2.99. The weighted  average life for options  outstanding and exercisable
      was 2.6 years and 2.8  years,  respectively.  Since  this Plan  expired in
      1997, there are no shares  available for future grants.  There are no SARs
      outstanding.

     The Company has a Restricted  Stock Bonus Plan  covering key  employees and
     directors  of the  Company.  The  Plan  can  reserve  up to  50,000  of the
     Company's  unissued shares for awards.  There were 18,000 shares awarded to
     four  directors of the Company in 1998.  No shares were awarded in 1997. As
     of December 27, 1998, there were 4,050 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.

     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>        
             1998       $   (117,732)  $    (0.03)   $  (455,530)   $    (0.11)

             1997       $   (439,595)  $    (0.12)   $  (773,026)   $    (0.21)
</TABLE>

                                       48

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 27, 1998 AND DECEMBER 28, 1997


      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 since 1997: no dividend  yield,  70 percent  volatility,  risk-free
      interest rates approximating 5.6 percent and expected lives of 3 years for
      1998  calculation  and 6 to 10 years for 1997  calculation.  The  weighted
      average  grant date fair value of the options  issued in 1998 and 1997 was
      approximately $0.71 and $1.68, respectively.

11.  COMMON STOCK OFFERING; WARRANTS; PREFERRED STOCK

     In connection  with a Stock Offering  ("Offering"),  the Company has 25,000
     warrants  outstanding  to obtain an  additional  625,000  new  shares.  The
     warrants  expire on December 31, 1999 and are exercisable at $75.00 each in
     exchange for 25 shares.

     In  connection  with the  Offering,  the Company  entered  into a Placement
     Agency  Agreement  with  a  registered  broker/dealer.   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 107,000 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  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.  These preferred
     shares  were  convertible  into shares of Essex  common  stock at $0.50 per
     share or market  value,  whichever  greater.  There  were  1,200  shares of
     preferred  stock issued in 1997.  The preferred  stock was  converted  into
     245,796 shares of common stock in 1998.

     The Company has reserved approximately  1,014,000 shares of common stock in
     connection with the convertible debentures and the possible exercise of all
     such warrants.


                                       49

<PAGE>


                         CONSENT OF INDEPENDENT AUDITORS

     As  independent  auditors,  we hereby consent to the  incorporation  of our
report  dated  March  12,  1999,  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
March 12, 1999


                                       50


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-27-1998             
<PERIOD-START>                  DEC-29-1997             
<PERIOD-END>                    DEC-27-1998               
<CASH>                             544             
<SECURITIES>                         0        
<RECEIVABLES>                      562          
<ALLOWANCES>                       (50)          
<INVENTORY>                        344          
<CURRENT-ASSETS>                 1,504            
<PP&E>                           1,299            
<DEPRECIATION>                  (1,212)             
<TOTAL-ASSETS>                   1,785            
<CURRENT-LIABILITIES>              844          
<BONDS>                            376          
                0        
                          0        
<COMMON>                           440          
<OTHER-SE>                         125          
<TOTAL-LIABILITY-AND-EQUITY>     1,785           
<SALES>                          4,532            
<TOTAL-REVENUES>                 4,532            
<CGS>                            2,804           
<TOTAL-COSTS>                    4,536           
<OTHER-EXPENSES>                     0         
<LOSS-PROVISION>                     0         
<INTEREST-EXPENSE>                 114           
<INCOME-PRETAX>                   (118)             
<INCOME-TAX>                         0          
<INCOME-CONTINUING>               (118)            
<DISCONTINUED>                       0          
<EXTRAORDINARY>                      0          
<CHANGES>                            0          
<NET-INCOME>                      (118)            
<EPS-PRIMARY>                     (.03)            
<EPS-DILUTED>                     (.03)             
        


</TABLE>


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