ESSEX CORPORATION
10KSB, 2000-03-23
ENGINEERING SERVICES
Previous: COMMERCIAL BANKSHARES INC, 8-K, 2000-03-23
Next: COMPUTER ASSOCIATES INTERNATIONAL INC, 425, 2000-03-23






                                   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 26, 1999         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. $4,813,228
                                                         ----------

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. $4,340,498 as of March 13, 2000
      ----------
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 17, 2000
                  -----                           -----------------------------
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 30.

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...........................................11
 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............13
 6.      MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION...........13
 7.      FINANCIAL STATEMENTS................................................18
 8.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE................................................18

                                                      PART III

 9.      DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
         COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT...................19
10.      EXECUTIVE COMPENSATION..............................................23
11.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT......28
12.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS......................29
13.      EXHIBITS AND REPORTS ON FORM 8-K....................................30


                                      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 been 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 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(TM) 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 included 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  performed  tasks for 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.

     The  Company's  work  for  Motorola  on  its  Iridium  cellular   satellite
communications  system  accounted for revenues of $2.2 million (45%) in 1999 and
$3.2 million  (70%) in 1998.  There was a decrease in revenues from this program
between 1998 and 1999 as the initial  satellite system was completed.  This work
substantially  ended in December  1999. The Company is continuing its efforts to
rebuild satellite communications  engineering backlog, which was $64,000 at year
end 1999.

                                       4
<PAGE>


OPTOELECTRONIC PRODUCTS AND SERVICES

BACKGROUND  - The  Company  solves  problems 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 exceeding $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 and several universities,  all far larger than the
Company.  The Company focuses upon a corner of the business,

                                       5
<PAGE>

computing engines for processing signals. The Company has built a limited number
of powerful, high-speed signal and image processors for nearly two decades.

IMSYN(TM)  PROCESSOR - The Company has pursued application of its optoelectronic
technologies that utilize 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 to the
extent 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

                                       6
<PAGE>

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.

     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.

                                       7
<PAGE>

     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.

     The above 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.

CONTRACT MIX

     Services of the Company are performed  under time and material (57% and 76%
of revenues in 1999 and 1998, respectively),  cost-reimbursement (39% and 12% in
1999 and  1998,  respectively)  or  fixed-price  (4% and 12% in 1999  and  1998,
respectively)  contracts and subcontracts.  Fixed-price contracts have a greater
degree of risk and higher  potential  reward than cost-type  contracts since the
Company is obligated to provide specific deliverables within the confines of the
contracted price.

GOVERNMENT PROGRAMS

     Historically,  a significant  portion of the  Company's  revenues have 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 1999 and 1998, approximately
49% and 27%,  respectively,  of the Company's  total  revenues were derived from
government DoD contracts or subcontracts.  Government  military programs include
work  principally  with the Army in 1999,  and to a lesser  extent  with the Air
Force,  Navy and other DoD  entities.  The  Company  also works with  industrial
companies, engineering firms, equipment manufacturers and research institutions.

                                       8
<PAGE>

     The Company's  business is focused  increasingly  upon  applications of its
proprietary  optoelectronics technology and products. Work based on the patented
ImSyn(TM)  Processor  has  increased  with the award of a key DoD program and an
application  contract by the Defense Advanced  Research  Projects Agency (DARPA)
for the development of advanced synthetic aperture radar (SAR) techniques.  This
effort is a Phase 2 Small  Business  Innovation  Research  Program  (SBIR).  The
approximate  value of the  contract  is  $730,000,  incrementally  funded over 2
years.

     During January 2000,  based upon  proposals  submitted in 1999, the Company
was awarded two contracts for Small Business  Innovation  Research and a similar
program that deal with ImSyn(TM) Processor  applications.  The first award is to
develop  a  proof-of-concept  electro-optic  channelizer  for  the  DoD.  It has
applications in radar processing and wideband signal processing. This program is
a 9-month, $350,000 effort. Naval Air Warfare Center, Patuxent Naval Air Station
awarded  Essex  a  contract  to  install  certain  performance  upgrades  in its
ImSyn(TM)  Processor.  This second  award is in support of the Naval Air Warfare
Center Advanced  Development NP-3 Synthetic  Aperture Radar (SAR) program.  This
18-month program is a $600,000 Phase 2 SBIR effort.

COMMERCIAL PROGRAMS AND PRODUCTS

     A significant portion of 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  then  in  the   operational   improvement  of  the   Iridium(R)   satellite
constellation   that  provides  global  wireless   communications   to  handheld
telephones and pagers.  The Company's  engineers  developed and used software to
model  satellite  and  intersatellite  communications  links  to  assess  system
capacity and availability,  and helped develop channel-assignment algorithms for
maximizing  system capacity.  The Company has also been 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 45% ($2.2 million) of revenues in 1999 and 70%
($3.2  million)  in  1998.  Other  commercial  work  accounted  for 6% and 3% of
revenues in 1999 and 1998, respectively.

     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 limited liquidity and capital.

     The Company  continues to work with  investment  groups that have expressed
interest in an  international  venture to pursue  commercial  applications of 3D
ground  penetrating  radar.  The  proposed  project  would  apply  the  patented
ImSyn(TM)  Processor  and the  Company's  proprietary  holographic  Virtual Lens
Sensor  Technology(TM).  Data  on the  location  and  condition  of

                                       9
<PAGE>

underground utilities,  transportation subgrades and construction sites would be
collected,   processed,   interpreted   and  archived  in  its  data  warehouse.
Infrastructure  and  natural  resources  business  subscribers  would  access it
through the  enterprise's  broadband  business-to-business  network.  Efforts to
finance and launch the enterprise are in progress.

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
cover  the  sensing  and   reconstruction   techniques   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  No.   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
corresponding  European  patent,  No. 0543064,  is in force in Great Britain and
Germany,  and will expire  November  21, 2011.  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, Japanese and Canadian versions are in the examination stage.

     The third ImSyn(TM)U.S. Patent No. 5,736,958 with 8 claims expires April 7,
2015. The fourth  ImSyn(TM)U.S.  Patent No. 5,751,243 with 21 claims expires May
11, 2015. 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.  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.

                                       10
<PAGE>


     Growing  market  acceptance  of  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,  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 such as Lockheed Martin, Boeing,  Motorola,  Raytheon,  TRW, General
Electric,  Siemens and Hughes Telecom  control an immense portion of the markets
of interest to Essex. As systems integrators, they also specify the requirements
for commercial  military and space  products.  These  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.

BACKLOG

     As of  December  26,  1999,  the Company  had a total  backlog  (funded and
unfunded) of  approximately  $787,000 as compared  with $1.6 million at December
27, 1998. Of these amounts, backlog was $435,000 funded and $352,000 unfunded at
yearend 1999 as compared to $500,000 funded and $1.1 million unfunded at yearend
1998.  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 29, 2000,  the Company had  approximately  40 employees,  of
whom 27 were full-time employees.

2.   DESCRIPTION OF PROPERTIES

OFFICE FACILITIES

     The Company leases its offices.  The Company's  corporate  headquarters and
offices are located in a one-story  building at 9150  Guilford  Road,  Columbia,
Maryland where the Company occupies  approximately 18,000 square feet. The lease
is currently extended on a month-to-month  basis. The Company is negotiating the
renewal of the lease for a longer period under similar terms and conditions. The
Company  believes that its present facility is 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

                                       11
<PAGE>

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  15,  1999,  the  Company  held its  1998  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                  4,009,084             182,035
           Robert W. Hicks                   4,048,482             142,637
           Ray M. Keeler                     4,048,282             142,837
           Harry Letaw, Jr.                  4,003,789             187,330
           Frank E. Manning                  4,049,457             141,662
           Leonard E. Moodispaw              4,048,107             143,037
           Terry M. Turpin                   4,048,082             143,037

</TABLE>


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

           The  ratification  of the Essex  Corporation  1999  Stock  Option and
           Appreciation Rights Plan, as follows:

           FOR         2,733,979        AGAINST    111,952ABSTAIN       128,452
                       ---------                   -------              -------

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

           FOR         4,021,069        AGAINST    35,900ABSTAIN        134,150
                       ---------                   ------               -------

                                       12
<PAGE>


                                     PART II

5.    MARKET FOR THE COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

PRICE RANGE OF COMMON STOCK
      The Company's  common stock is quoted and trades are 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>


                                           1999                    1998
                                 ----------------------   ---------------------
                                    High         Low         High        Low
                                 ----------   ---------   ----------  ---------

<S>                              <C>          <C>         <C>         <C>
 First Quarter................   $   0.72     $   0.41    $   1.00    $   0.44
 Second Quarter...............       0.72         0.38        0.81        0.34
 Third Quarter................       1.28         0.44        0.84        0.50
 Fourth Quarter...............       1.50         0.56        0.81        0.41
</TABLE>


    At March 1, 2000, there were  approximately  1,700 beneficial  owners of the
Company's Common Stock which includes 350 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.

     Operations  reflect the results of the Commercial  Products  Division which
provides   optoelectronic   products   and   services  as  well  as   commercial
telecommunications   engineering  services.   Operations  also  include  related
optoelectronic  products  and  services  revenues  provided  to U.S.  Government
customers.

                                       13
<PAGE>

STATUS

     The Company's backlog of work in the telecommunications and optoelectronics
business areas has always been funded incrementally. The telecommunications work
was principally with one major customer,  Motorola, and was approximately 45% of
the Company's revenues for 1999.

     The telecommunications  work declined considerably in 1999. The Company has
been unable to maintain other  programs of sufficient  volume and to expand such
work to  consistently  achieve a breakeven or better level of operations on such
revenues.  While the  Company was able to operate  profitably  in the last three
quarters  of 1999,  the  Company's  backlog  of work  going into 2000 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 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 lack
of  available  units for  initial  user  testing  and  evaluation  has  hindered
potential sales and revenues,  and delayed  inventory  turnover.  The Company is
working to reduce the deficit from optoelectronic  operations and to improve its
cash flows.  Backlog and order issues will continue to be major  concerns  until
substantial  improvements  have  been  achieved.  The  Company  has  established
significant reserves against its ImSyn(TM) inventory for suCH changes and delays
in the introduction of these first units.

     The Company's  business is focused  increasingly  upon  applications of its
proprietary  optoelectronics technology and products. Work based on the patented
ImSyn(TM)  Processor  has  increased  with the award of a key DoD program and an
application  contract by the DefenSE Advanced  Research  Projects Agency (DARPA)
for the development of advanced synthetic aperture radar (SAR) techniques.  This
effort is a Phase 2 Small  Business  Innovation  Research  Program  (SBIR).  The
approximate  value of the  contract  is  $730,000,  incrementally  funded over 2
years.

     The Company  continues to work with  investment  groups that have expressed
interest in an  international  venture to pursue  commercial  applications of 3D
ground  penetrating  radar.  The  proposed  project  would  apply  the  patented
ImSyn(TM)  Processor  and tHE  Company's  proprietary  holographic  Virtual Lens
Sensor  Technology(TM).  Data  on the  location  and  condition  of  underground
utilitieS,  transportation  subgrades and construction sites would be collected,
processed,  interpreted and archived in its data warehouse.  Infrastructure  and
natural resources business  subscribers would access it through the enterprise's
broadband  business-to-business  network. Success in financing and launching the
enterprise is not assured.

1999 COMPARED TO 1998

     Revenues were $4,813,000 and $4,532,000 for 1999 and 1998, respectively, an
increase  of 6%. The  Company's  work for  Motorola on its  Iridium(R)  cellular
satellite  communication  system accounted for revenues of $2.2 million and $3.2
million in 1999 and 1998, respectively.  This represented  approximately 45% and
70% of  revenues  for 1999 and  1998,  respectively.  There  was a

                                       14

<PAGE>

decrease  in  revenues  from  this   program  between   1998  and  1999,  as the
company's  involvement on the initial satellite system was essentially completed
in December 1999.  The Company  continues to bid on new work for the current and
successor satellite systems.

     The Company's work in 1999 on U.S.  Government programs for research on the
use of the  Company's  optoelectronics  products  increased to over $2.4 million
(50%) and was  principally  with one  customer.  The  balance  of the  Company's
revenues came from  providing  software and  engineering  services  primarily to
other government prime contractors.

     The Company has a backlog of approximately  $723,000 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 was an operating  profit of $101,000 in 1999 compared to an operating
loss of $4,000 in 1998.  In 1999,  more revenues  were  generated  from internal
direct  labor than from use of outside  subcontractors.  The  Company  generally
receives a higher return on revenues  from direct labor.  Cost of goods sold and
services  provided  for 1999 was 53.2% of revenues as compared to 53.5% in 1998.
In  1999,  cost of goods  sold  includes  a  charge  of  $146,000  to  establish
additional  reserves against ImSyn(TM) processor inventory TO provide for design
changes and the delay in the  introduction  of these first  units.  There was no
such charge in 1998.

     Selling,  general and  administrative  expenses ("SG&A") were approximately
$2.1 million in 1999 and 1998.  Overall,  SG&A expenses  remain high relative to
the revenue  volume as the Company  seeks to  commercialize  its  optoelectronic
products and services.

CORPORATE MATTERS

     In  1999,   the  Company's   interest   expense  and  debenture   financing
amortization costs declined due to lower average accounts receivable  financings
under its  working  capital  financing  agreement.  Total  interest  expense and
debenture financing amortization costs were $56,000 in 1999 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 1999 or 1998.

                                       15

<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)
                                                            AS OF
<CAPTION>
                                            ----------------------------------
                                               December 26,      December 27,
                                                   1999              1998
                                            ----------------    --------------

<S>                                         <C>                <C>
Total Assets                                $     1,609        $     1,785
                                            ===============    ===============
                                            ===============    ===============

Working Capital                             $       384        $       661
                                            ===============    ===============
                                            ===============    ===============

Current Ratio                                    1.39:1             1.78:1
                                            ===============    ===============
                                            ===============    ===============

Note Payable/Bank Line of Credit            $        59        $       164
Convertible Debentures                              376                376
Current and Long-Term Capital Leases                 23                  9
                                            ---------------    ---------------
         Total Debt/Financing               $       458        $       549
                                            ===============    ===============
                                            ===============    ===============

Stockholders' Equity                        $       610        $       565
                                            ===============    ===============
                                            ===============    ===============
</TABLE>


     The  Company's  working  capital and ratio  decreased  primarily due to the
reclassification  of the  convertible  debentures to a current  liability as the
debentures  are due in November  2000. At yearend 1999,  the Company has working
capital of  approximately  $384,000 and a stockholders'  equity of approximately
$610,000.

     The Company has incurred  significant  losses over recent years,  primarily
due  to the  development  and  marketing  of its  optoelectronics  products  and
services.  The  Company  cut back on  research  and  development  for 1999 where
possible  while  retaining   essential  staff  and  other  capabilities  in  the
optoelectronics  operations.  While such actions produced improvement in results
in 1999, 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.  In 1999, the Chairman and CEO, Dr.
Letaw, and the President and COO, Mr. Moodispaw,  voluntarily  received portions
of their salary on a delayed  basis from normal  payroll  processing in order to
preserve liquidity. Such measures have also been instituted in 2000.

     The Company continues to seek additional funds under appropriate terms from
private financing sources to finance  development and to achieve desired product
inventory levels and initial market penetration.  The Company is also seeking to
establish  joint  ventures  or  strategic  partnerships  with  major  industrial
concerns  to  facilitate  these  goals.   Further   significant  delays  in  the
commercialization of the Company's  optoelectronic  products,  failure to market
such products or

                                       16

<PAGE>

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 $180,000 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 has a working capital  financing  arrangement  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 $59,000 as of December 26, 1999.

     There are $376,000 of Convertible Debentures that are due November 30, 2000
for which no funds have been  identified  or set aside for payment.  The Company
may have to use all or a  significant  portion  of its cash at that time to make
the payoff of the  debentures.  The use of the Company's cash resources  without
securing  alternative  sources of liquidity would likely have a material adverse
impact on the Company's  liquidity.  The Company is exploring  various financing
options  including  renegotiating  an  extension  of the  final  payoff  date or
restructuring of the debt, but is unable to predict the likelihood of success of
such a negotiation or the terms of such an extension.

     Under the settlement  agreement  reached with the former landlord,  certain
payments are triggered only by other future cash inflows. The remaining $123,000
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.
Of this amount, $29,000 was payable in the first quarter of 2000.

     The Company settled on the sale of a discontinued  operation's  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  believes  that it will be  able  to  meet  its  2000  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

                                       17

<PAGE>

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.

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

7.   FINANCIAL STATEMENTS

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

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

     None.
                                       18

<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.       73   Chairman and Chief Executive Officer
         Leonard E. Moodispaw   57   President; Chief Operating Officer and
                                     Director (3)
         Terry M. Turpin        57   Senior Vice President; Chief Technical
                                     Officer and Director
         Joseph R. Kurry, Jr.   49   Senior Vice President; Treasurer and
                                     Chief Financial Officer
         Matthew S. Bechta      46   Vice President
         Craig H. Price         50   Vice President
         Gerald J. Davieau      43   Vice President
         Kimberly J. DeChello   39   Chief Administrative Officer and Secretary
         Frank E. Manning       80   Chairman Emeritus; Director (2)
         Harold P. Hanson       78   Director (3)
         Robert W. Hicks        62   Director (1)
         Ray M. Keeler          68   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 and continues in the capacity
as Corporate Counsel. From April 1994 to April 1998, Mr. Moodispaw was President
of ManTech

                                       19

<PAGE>

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 degree
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 Radar 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 the engineering content of all Essex
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.

     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
Teledesic(sm)   satellite  programs.  Mr.  Davieau was  employed by SPACECOM in

                                       20

<PAGE>

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.

     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.

                                       21

<PAGE>

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 26, 1999.

                                       22

<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
                                                                    Annual       Stock       Underlying      LTIP   All Other
        Name and                                                 Compensation   Award(s)  Options/SARs (#) Payouts   Compen-
   Principal Position         Year    Salary($)(1)(4) Bonus ($)     ($)(2)       ($)(3)                      (#)     sation
                                                                                                                       ($)
- ---------------------------- -------- -------------- ----------- ------------  ---------- ---------------- -------- ---------
<S>                           <C>        <C>              <C>         <C>          <C>            <C>         <C>       <C>
Harry Letaw, Jr.              1999       135,200          0           0            0              0           0         0
Chairman and CEO              1998       135,200          0           0            0              0           0         0
                              1997       135,200          0           0            0              0           0         0

Leonard E. Moodispaw          1999       124,800          0           0            0           45,000         0         0
President and COO             1998        60,240          0           0            0           75,000         0         0
                              1997          0             0           0            0              0           0         0

Terry M. Turpin               1999       122,720          0         3,682          0           15,000         0         0
Senior Vice President and     1998       122,720          0         3,682          0              0           0         0
Director                      1997       122,720          0         3,540          0           35,000         0         0


Joseph R. Kurry, Jr.          1999       114,400          0         3,432          0           15,000         0         0
Treasurer, Senior Vice        1998       114,400          0         3,432          0              0           0         0
President and CFO             1997       114,400          0         3,300          0           30,000         0         0

Craig Price                   1999       103,260          0         3,098          0           10,000         0         0
Vice President                1998       102,960          0         3,089          0              0           0         0
                              1997       102,960          0         2,970          0           29,000         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 1999 fiscal  year,  based on the closing bid price of
the Common Stock on OTC Bulletin  Board on December  23,  1999,  without  giving
effect  to the  consideration  paid  by the  named  executive  officer,  were as
follows:  Dr. Letaw,  673,559 shares,  $841,949  value;  Mr.  Moodispaw,  57,150
shares,  $71,438 value; Mr. Turpin,  278,693 shares,  $348,366 value; Mr. Kurry,
38,359 shares, $47,949 value; and Dr. Price, 14,342 shares, $17,928 value.

(4) In 1999, Dr. Letaw and Mr. Moodispaw  voluntarily received portions of their
salary on a delayed  basis from normal  payroll  processing in order to preserve
liquidity. Such measures have also been instituted in 2000.
</FN>
</TABLE>
                                       23

<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
1997 - 1999. The total authorized  contribution under the matching  contribution
feature  of  the  Plan  was   approximately   $58,000  in  1999.   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
through 1999.

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 1999 there were no awards.  During 1998, the Board awarded a total of
18,000  shares to four  directors.  There  were no awards  in 1997.  There  were
approximately 4,000 shares remaining in the plan as of December 26, 1999.

                                       24

<PAGE>

EMPLOYMENT AGREEMENTS

    The Company has 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  1999  Stock  Option  and
Appreciation Rights Plan (the "1999 Plan"). The 1999 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 1999 Plan also provides for grants of
stock appreciation rights ("SARs") in connection with the grant of options under
this 1999 Plan.  The exercise  price of an Incentive  Option under the 1999 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
1999 Plan reserves  300,000 shares of Common Stock for issuance.  As of February
29, 2000 there have been no options or rights granted under the 1999 Plan.

    The Company  established  a 1998 Stock Option and  Appreciation  Rights Plan
(the "1998  Plan").  The 1998 Plan as presently in effect is similar to the 1999
Plan described  above. The 1998 Plan reserves 300,000 shares of Common Stock for
issuance.  As of February 29, 2000,  options for 132,500 shares of the Company's
Common Stock are outstanding at a price of $1.00,  including options for 120,000
shares  held  by  officers  and  directors   (options  for  107,500  shares  are
exercisable,  including  exercisable  options held by officers and  directors of
97,500).

    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 and
1999  Plans  described  above.  The 1996  Plan  reserves  300,000  shares of the
Company's Common Stock for issuance.  As of February 29, 2000, there are options
for 286,250 shares  outstanding at prices ranging from $1.00 - $3.00,  including
options for 124,500  shares held by officers or  directors  (options for 285,150
shares are  exercisable,  including  exercisable  options  held by officers  and
directors of  124,500).  As of February 29,  2000,  there remain  13,750  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 29, 2000,  options for 549,650 shares of the
Company's  Common Stock remain  outstanding and  exercisable  under this Plan at
prices  ranging  from  $2.94 - $3.00  including  options  held by  officers  and
directors to purchase 493,000 shares.

                                       25

<PAGE>

         The following  Table shows for the fiscal year ended  December 26, 1999
for the  persons  named in the  Summary  Compensation  Table,  information  with
respect to options to purchase  Common Stock  granted  during  1999.  No options
granted under the stock plans or otherwise  were exercised by the persons listed
below in 1999.
<TABLE>


                                        STOCK OPTIONS GRANTS TABLE
                                  FOR FISCAL YEAR ENDED DECEMBER 26, 1999
<CAPTION>

                            NUMBER OF
                            SECURITIES
                            UNDERLYING   % OF TOTAL OPTIONS/
                             OPTIONS       SARS GRANTED TO    EXERCISE OR
                             GRANTED         EMPLOYEES IN      BASE PRICE   EXPIRATION
           NAME               (#)(1)         FISCAL YEAR         ($/SH)        DATE
==========================================================================================

<S>                           <C>                <C>              <C>        <C>
Harry Letaw, Jr.               ---               ---              ---          ---

Leonard E. Moodispaw          45,000             33.6             1.00       04/13/09

Terry M. Turpin               15,000             11.2             1.00       04/13/09

Joseph R. Kurry, Jr.          15,000             11.2             1.00       04/13/09

Craig H. Price                10,000             7.5              1.00       04/13/09

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


(1)      Such options became exercisable beginning April 13, 1999.

</FN>
</TABLE>

                                       26

<PAGE>


    The  following  Table shows for the fiscal year ended  December 26, 1999 for
the persons named in the Summary Compensation Table, information with respect to
option/SAR exercises and fiscal year end values for unexercised options/SARs.
<TABLE>

          AGGREGATED OPTION/SAR EXERCISES AND FY-END OPTION/SAR VALUES
                  TABLE FOR FISCAL YEAR ENDED DECEMBER 26, 1999
<CAPTION>

                                                        NUMBER OF SECURITIES
                                                       UNDERLYING UNEXERCISED      VALUE OF
                                                           OPTIONS/SARS AT       UNEXERCISED
                                                             FY-END (#)          IN-THE-MONEY
                                                                               OPTIONS/SARS AT
                                                            EXERCISABLE/         FY-END($)(1)
                             SHARES                         UNEXERCISABLE
                          ACQUIRED ON        VALUE                               EXERCISABLE/
             NAME         EXERCISE (#)    REALIZED ($)                           UNEXERCISABLE
================================================================================================
<S>                           <C>             <C>             <C>     <C>            <C><C>
Harry Letaw, Jr.              ---             ---             290,000/0              0/0

Leonard E. Moodispaw          ---             ---          135,500/25,000       $23,750/$6,250

Terry M. Turpin               ---             ---           53,000/5,000        $6,250/$1,250

Joseph R. Kurry, Jr.          ---             ---           63,500/5,000        $4,500/$1,250

Craig H. Price                ---             ---           42,500/5,000        $3,125/$1,250

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


   (1)   Market value of underlying securities based on the closing price of the
         Company's  Common Stock on December 23, 1999 (last trading day prior to
         December 26, 1999) on the OTC Bulletin  Board system of $1.25 minus the
         exercise price.
</FN>
</TABLE>

REMUNERATION OF DIRECTORS

    The Company's Directors generally meet quarterly.  Additionally, the By-Laws
provide for special  meetings  and, as also  permitted  by Virginia  law,  Board
action may be taken  without a meeting  upon  unanimous  written  consent of all
Directors. Board members not employed by the Company receive a maximum of $1,500
for each Board or Board Committee Meeting  attended.  In 1999 the Board held two
meetings;  the  entire  membership  of the  Board  was  present  at  both of the
meetings. The Board members waived the fee for one of the meetings.

                                       27
<PAGE>


11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
     MANAGEMENT

    The  following  table and  accompanying  notes set forth as of February  29,
2000,  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)                       963,559                 20.55
     Terry M. Turpin (3)                        334,193                  7.50
     Leonard E. Moodispaw (4)                   207,650                  4.57
     Frank E. Manning (5)                       122,775                  2.77
     Joseph R. Kurry, Jr. (6)                   104,359                  2.34
     Harold P. Hanson (7)                        69,344                  1.57
     Robert W. Hicks (8)                         64,200                  1.45
     Craig H. Price (9)                          59,342                  1.34
     Ray M. Keeler (10)                          40,000                    **

     All Directors and Executive Officers
     as a Group (12 persons) (11)             2,294,196                 44.22

- ---------------------------------
<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 963,559 shares  beneficially  shown as
         owned by Dr. Letaw,  290,000  shares  represent  presently  exercisable
         rights to acquire  Common  Stock  through stock  options.  Such options
         expire on March 25, 2000.

     (3) Terry M. Turpin is a Director and Senior Vice President of the Company.
         Of the shares shown as beneficially  owned,  55,500 represent presently
         exercisable rights to acquire common stock through stock options.

     (4) Leonard E.  Moodispaw  is  President,  Chief  Operating  Officer  and a
         Director of the  Company.  Of the shares shown as  beneficially  owned,
         150,500 represent presently  exercisable rights to acquire common stock
         through stock options.
                                       28

<PAGE>

     (5) Mr.   Frank  E.  Manning  is  the  record  and   beneficial   owner  of
         approximately  2.77% of the outstanding  shares of the Company (122,775
         shares),  including  presently  exercisable  options to purchase 36,500
         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  169,000  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.

     (6)  Joseph R. Kurry,  Jr. is Senior Vice  President,  Treasurer  and Chief
          Financial Officer of the Company.  Of the shares shown as beneficially
          owned, 66,000 represent presently exercisable rights to acquire common
          stock through stock options.

     (7) 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.

     (8) Robert W. Hicks is a Director of the  Company.  Of the shares  shown as
         beneficially owned,  24,000 represent  presently  exercisable rights to
         acquire common stock through stock options.

     (9)  Craig H. Price is Vice  President of the Company.  Of the shares shown
          as beneficially owned,  45,000 represent presently  exercisable rights
          to acquire common stock through stock options.

     (10)Ray M.  Keeler is a Director  of the  Company.  Of the shares  shown as
         beneficially owned,  25,000 represent  presently  exercisable rights to
         acquire common stock through stock options.

     (11)Of the shares shown as beneficially owned,  790,000 represent presently
         exercisable rights to acquire common stock through stock options.
</FN>
</TABLE>


12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     During 1999,  Essex  completed  $105,000 of work for VeriTerre  Corporation
relating to the potential use of the  ImSyn(TM)  Processor to produce  images of
underground objects. Dr. Harry Letaw, Chairman and CEO of Essex, is the Chairman
and Founder of VeriTerre.  The work was charged to VeriTerre at prevailing Essex
commercial  rates.  Dr. Letaw is leading Essex's efforts to obtain financing for
the 3D ground penetrating radar project.

                                       29

<PAGE>


13.  EXHIBITS AND REPORTS ON FORM 8-K
<TABLE>
<CAPTION>

<S>                                                                                              <C>
     (a)  (1)  Financial Statements
               Report of Independent Auditors                                                         32
               Balance Sheet                                                                          33
               Statements of Operations                                                               34
               Statements of Changes in Stockholders' Equity                                          35
               Statements of Cash Flows                                                               36
               Notes to Financial Statements                                                     37 - 47

          (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
                     4.3     Specimen of Common Stock Certificate                                      C
                     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
               (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
                     10.23   1999 Stock Option and Appreciation Rights Plan                            H
               (iv)  Exhibit 23 - Consent of Experts and Counsel
                     23.1    Consent of Independent Auditors                                          48
               (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
H    Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated October 11, 1999
</FN>
</TABLE>
                                       30

<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 17, 2000



  By:                         /S/ JOSEPH R. KURRY, JR.
            -------------------------------------------------------------
                                Joseph R. Kurry, Jr.
            Senior Vice President, Treasurer and Chief Financial Officer;
                     Principal Financial and Accounting Officer
                                   March 17, 2000

     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 17, 2000                            May 17, 2000



           /S/ ROBERT W. HICKS                    /S/ LEONARD E. MOODISPAW
        -------------------------              ------------------------------
        Robert W. Hicks, Director              Leonard E. Moodispaw, Director
             March 17, 2000                            May 17, 20000



            /S/ RAY M. KEELER                     /S/ TERRY M. TURPIN
         -----------------------               -------------------------
         Ray M. Keeler, Director               Terry M. Turpin, Director
             March 17, 2000                            May 17, 2000



          /S/ HARRY LETAW, JR.
       --------------------------
       Harry Letaw, Jr., Director
             March 17, 2000


                                       31


<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  26,  1999  and  the  related  statements  of  operations,  changes  in
stockholders'  equity and cash flows for the years ended  December  26, 1999 and
December 27, 1998.  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 26, 1999 and the results of its  operations  and its cash flows for the
years ended December 26, 1999 and December 27, 1998 in conformity with generally
accepted accounting principles.



                                                       Stegman & Company



Baltimore, Maryland
March 16, 2000

                                       32

<PAGE>


                                ESSEX CORPORATION
                                  BALANCE SHEET
                             AS OF DECEMBER 26, 1999

<TABLE>
<CAPTION>

                                     ASSETS
                                     ------
CURRENT ASSETS
- --------------
<S>                                                                       <C>
  Cash                                                                    $      502,663
  Accounts receivable, net                                                       645,564
  Inventory                                                                      180,178
  Prepayments and other                                                           46,795
                                                                          --------------
                                                                               1,375,200
PROPERTY AND EQUIPMENT
- ----------------------
  Production and special equipment                                               729,974
  Furniture, equipment and other                                                 240,095
                                                                          --------------
                                                                                 970,069
  Accumulated depreciation and amortization                                     (905,185)
                                                                          --------------
                                                                                  64,884
OTHER ASSETS
- ------------
  Patents, net                                                                   137,658
  Other                                                                           31,549
                                                                          --------------
                                                                                 169,207
TOTAL ASSETS                                                              $    1,609,291
- ------------                                                              ==============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
CURRENT LIABILITIES
- -------------------
  Advance from accounts receivable financing                              $       59,470
  Accounts payable                                                                78,339
  Accrued wages and vacation                                                     160,932
  Accrued lease settlement                                                       123,448
  10% convertible collateralized debentures                                      375,714
  Other accrued expenses                                                         193,182
                                                                          --------------
                                                                                 991,085
LONG-TERM DEBT
- --------------
  Capital leases, net of current portion                                           8,316
                                                                          --------------
    Total Liabilities                                                            999,401
                                                                          --------------

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                                   --
  Additional paid-in capital                                                   5,634,234
  Accumulated deficit                                                         (5,464,130)
                                                                          ---------------
         Total Stockholders' Equity                                              609,890
                                                                          --------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                $    1,609,291
- ------------------------------------------                                ==============
<FN>

The accompanying notes are an integral part of this statement.
</FN>
</TABLE>
                                       33

<PAGE>


                                ESSEX CORPORATION
                            STATEMENTS OF OPERATIONS
                       FOR THE FIFTY-TWO WEEK FISCAL YEARS
                  ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998
<TABLE>
<CAPTION>



                                                             1999                   1998
                                                      ------------------     -----------------

<S>                                                   <C>                            <C>
Revenues                                              $        4,813,228             4,532,410
Cost of goods sold and services provided                      (2,560,996)           (2,423,769)
Selling, general and administrative expenses                  (2,151,654)           (2,112,610)
                                                      ------------------     -----------------

    Operating Income (Loss)                                      100,578                (3,969)

Interest expense, net and debenture financing
  amortization                                                   (55,810)             (113,763)
                                                      ------------------     -----------------

Income (Loss) Before Income Taxes                                 44,768              (117,732)

Provision for income taxes                                            --                    --
                                                      ------------------     -----------------

Net Income (Loss)                                     $           44,768     $        (117,732)
                                                      ==================     =================

Weighted Average Number of Shares
  Outstanding                                                  4,397,861             4,287,354
                                                      ==================     =================

Basic Earnings (Loss) Per Share                       $             0.01     $           (0.03)
                                                      ==================     =================

Diluted Earnings (Loss) Per Share                     $             0.01     $           (0.03)
                                                      ==================     =================
<FN>


The accompanying notes are an integral part of these statements.
</FN>
</TABLE>
                                       34

<PAGE>




                                ESSEX CORPORATION
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998
                                    <TABLE>
<CAPTION>



                                             COMMON STOCK             PREFERRED STOCK
                                             ------------             ---------------                                       TOTAL
                                                                                             ADDITIONAL                     STOCK-
                                         SHARES                    SHARES                     PAID-IN      ACCUMULATED     HOLDERS'
                                         ISSUED       AMOUNT       ISSUED        AMOUNT       CAPITAL        DEFICIT        EQUITY
                                       ----------   ----------    --------    ----------   ------------   ------------    ---------


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

Net income                                     --           --          --            --             --         44,768       44,768
                                       ----------    ---------    --------    ----------   ------------   ------------    ---------

BALANCE, DECEMBER 26, 1999              4,397,861    $ 439,786          --    $       --   $  5,634,234   $ (5,464,130)   $ 609,890
                                       ==========    =========    ========    ==========   ============   ============    =========

<FN>

The accompanying notes are an integral part of these statements.
</FN>
</TABLE>
                                       35

<PAGE>


                                ESSEX CORPORATION
                            STATEMENTS OF CASH FLOWS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998
<TABLE>
<CAPTION>

                                                                          1999              1998
                                                                    --------------    --------------
CASH FLOWS FROM OPERATING ACTIVITIES:
- ------------------------------------
<S>                                                                 <C>               <C>
  Net Income (Loss)                                                 $       44,768    $     (117,732)
  Adjustments to reconcile Net Income (Loss) to Net Cash
  Provided By (Used In) Operating Activities:

    Depreciation and amortization                                          191,988           197,303
    Gain on sale/retirement of fixed assets                                   (912)             (662)
    Allowance for bad debts                                                     --           (48,526)
    Inventory valuation reserve                                            146,000            48,526
    Common stock issued as compensation                                         --            11,880

  Change in Assets and Liabilities:
    Accounts receivable                                                    (83,531)          (92,606)
    Inventory                                                               11,997            55,313
    Prepayments and other                                                    9,451            20,078
    Accounts payable                                                       (81,472)         (141,384)
    Accrued lease settlement                                               (91,829)          (66,254)
    Other liabilities                                                       49,471          (179,409)
    Non-cash charges and working capital changes of
     discontinued operations                                                    --           129,579
                                                                    --------------    --------------
  Net Cash Provided By (Used In) Operating Activities                      195,931          (183,894)
                                                                    --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
- ------------------------------------
  Purchases of property and equipment                                      (25,736)          (21,435)
  Proceeds from sale of fixed assets                                         1,725             4,752
  Proceeds from sales of discontinued operations                                --         1,290,517
                                                                    --------------    --------------

  Net Cash (Used In) Provided By Investing Activities                      (24,011)        1,273,834
                                                                    --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
- ------------------------------------
  Short-term repayments of receivables financing, net                     (104,450)               46
  Repayment of convertible debentures principal                                 --          (857,386)
  Payment of capital lease obligations                                    (108,345)          (56,198)
                                                                    --------------    --------------

  Net Cash Used In Financing Activities                                   (212,795)         (913,538)
                                                                    --------------    --------------

CASH AND CASH EQUIVALENTS
    Net (decrease) increase                                                (40,875)          176,402
    Balance - beginning of year                                            543,538           367,136
                                                                    --------------    --------------
    Balance - end of year                                           $      502,663    $      543,538
                                                                    ==============    ==============
<FN>

The accompanying notes are an integral part of these statements.
</FN>
</TABLE>
                                       36

<PAGE>


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998

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
      1999 presentation.

      REPORTING YEAR

      The Company is on a 52-week fiscal year ending the last Sunday in December
      for 1999 and 1998.

      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  1999  in the  satellite  communications  systems  and
      software engineering business area.

      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  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

                                       37

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998

      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.  In 1999,  the Chairman and CEO, Dr. Letaw,  and the President and
      COO,  Mr.  Moodispaw,  voluntarily  received portions of their salary on a
      delayed  basis  from  normal  payroll  processing  in  order  to  preserve
      liquidity. Such measures have also been instituted in 2000.


      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   57%  and  76%  of  total   revenues  in  1999  and  1998,
      respectively)  is recognized to the extent of billable rates multiplied by
      hours delivered,  plus other direct costs. Revenue on  cost-plus-fixed-fee
      contracts  (approximately  39% and 12% of total revenues in 1999 and 1998,
      respectively)  is  recognized  to the  extent  of  costs  incurred  plus a
      proportionate  amount of fee  earned.  Revenue  on  fixed-price  contracts
      (approximately   4%  and  12%  of  total   revenues   in  1999  and  1998,
      respectively)  is  recognized  on the  percentage-of-completion  method of
      accounting  based on costs  incurred in  relation  to the total  estimated
      costs.  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.  Management  continually
      monitors  the  market  value  of  its  inventory  and  records   valuation
      allowances when deemed necessary.

                                       38

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


      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
      both 1999 and 1998.

      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.

      BASIC AND DILUTED 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  incorporates  the  incremental  shares issuable
      upon the  assumed  exercise of stock  options,  warrants  and  convertible
      debentures.  Such  incremental  shares were anti  dilutive for the periods
      presented.

      STATEMENTS OF CASH FLOWS

      Supplemental disclosures of cash flow information are as follows:
<TABLE>
<CAPTION>
                                                      1999            1998
                                                  -----------     ------------
      A.   Cash paid during the year for-
                           <S>                    <C>             <C>
                           Interest               $    59,000     $    121,000
                           Income taxes           $       500     $        900
</TABLE>

                                       39

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


      B.   In 1999,  there was  a new capital  lease in the  amount of $127,000.
           There were no new capital leases in 1998.

      C.   Preferred  stock  plus  accrued  dividends 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.

      In August 1997,  the Company  completed  the sale of certain of the assets
      and operations of FSD. 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 Alabama were discontinued and the facility closed.  The Company settled
      on the sale of the Alabama 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
      received  through  February 1998 as the  respective  contracts of SED were
      novated to the acquiror.

      There were no revenues from discontinued operations in 1999 or 1998.

                                       40

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


3.    ACCOUNTS RECEIVABLE

      Accounts receivable consist of the following:
<TABLE>
<CAPTION>
<S>                                                                 <C>
       Commercial and other                                         $  199,915

       U.S. Government:
         Amounts billed, excluding retainages                          468,589
         Recoverable costs and accrued profits not yet billed,
           including retainages                                         27,060
                                                                    ----------
                                                                       695,564

       Contract reserves and allowances for doubtful accounts          (50,000)
                                                                    ----------
                                                                    $  645,564
                                                                    ==========
</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 1997. 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 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 $59,000 as of December
      26, 1999.

                                       41

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


5.    INVENTORY

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

<S>                                               <C>
                Finished Goods                    $    254,190
                Systems In-Process                      24,832
                Purchased Parts                        215,396
                                                  ------------
                                                       494,418
                Valuation Reserve                     (314,240)
                                                  ------------
                                                  $    180,178
                                                  ============
</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.    CONVERTIBLE COLLATERALIZED DEBENTURES

      The Company  has  $376,000 of 10%  Convertible  Collateralized  Debentures
      ("Debentures").  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 Company can require  conversion if the Company's  common stock
      trades at or above $5.50 (subject to future adjustment) for 10 consecutive
      trading days. Other  restrictions or requirements for conversion,  such as
      an  effective  registration  statement,  also  apply.  The  holders of the
      Debentures  have  certain  demand  and  other  registration   rights  upon
      conversion.  The  Debentures are 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  requirements,  failure to make timely  interest  payments  and
      other standard representations and covenants. As of December 26, 1999, the
      Company was in compliance with such terms and conditions.

7.    MAJOR CUSTOMER INFORMATION

      The Company's  largest  customer was  Motorola,  Inc. for whom the Company
      performed work on the design and other aspects of the Iridium(R) satellite
      constellation.  The  Company's  contracts to perform such work amounted to
      45% ($2.2  million) of  revenues  in 1999 and 70% ($3.2  million) in 1998.
      This work substantially ended in December 1999.

      The  Company's  second  largest  customer  is for  subcontract  work to an
      agency of  the Department of Defense.  In 1999, the Company began research
      work on the  use  of its  optoelectronics  products  in  certain  customer
      systems and  applications.  Such  work amounted to over $2.4 million (50%)
      of 1999 revenues.

                                       42

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


8.    COMMITMENTS AND CONTINGENCIES

      LEASE OBLIGATIONS

      The Company leases  certain  equipment.  The Company is  committed  to pay
      aggregate rentals under these leases as follows:
<TABLE>
<CAPTION>

                           <S>                   <C>
                           2000                  $    72,000
                           2001                  $     7,000
                           2002                  $     3,000
</TABLE>

      Rental expense charged to continuing  operations, including  payments made
      under  short-term  leases, amounted to $391,000  and  $365,000 in 1999 and
      1998, respectively.

      The Company's  office facility is currently under a  month-to-month  lease
      term.  The  Company is seeking to renew or obtain a longer  term lease for
      office  space.  The lease  contains  provisions  to pay for  proportionate
      increases in operating costs and property taxes.

      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 $123,000 accrual as of December 26, 1999 represents the
      remaining  contingent  portion which  is to be paid  over  the  applicable
      consideration  period.  Of this  amount, $29,000  was payable in the first
      quarter of 2000.

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 Plan were approximately $58,000 in 1999 and $62,000 in 1998.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 $10,000 and $37,000 were utilized to reduce
      annual expenses in 1999 and 1998, respectively.

                                       43

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


10.   INCOME TAXES

      The  components of the  Company's  net deferred  tax asset  account are as
      follows as of December 26, 1999 and December 27, 1998:
<TABLE>
<CAPTION>

                                                                  1999               1998
                                                             --------------     -------------
             <S>                                             <C>                <C>
             Acquisition NOL and tax credit carryforward     $      306,000     $     317,100
             NOL carryforward                                     1,300,000         1,225,000
             Tax credit carryforward                                189,000           190,000
             Allowance for doubtful accounts                         17,500            17,500
             Depreciation and amortization                           46,500            57,000
             Inventory valuation reserve                            110,000           140,000
             Accrued employee benefit costs                          40,000            40,000
             Lease settlement accrual                                43,000            75,000
             Other                                                   (8,500)               --
             Valuation Reserve                                   (2,043,500)       (2,061,600)
                                                             --------------     -------------
                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  $52,000,
      respectively, that are available, subject to certain limitations,to offset
      future book and taxable  income and taxes  payable. The net operating loss
      expires in 2001 and 2002 and the tax credits expire in 2000 and 2001.

      The Company  also  has  a  regular  NOL  of  $3,700,000   and  tax  credit
      carryforwards  of  $189,000  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 2018.

      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 1999 or
      1998.

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

      The Company adopted a 1999 Stock Option and Appreciation Rights Plan("1999
      Plan")in November 1999. This plan reserves 300,000 shares of the Company's
      unissued shares for option and SAR grants.  This plan expires in 2009.  No
      options or SARs were granted in 1999.  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

                                       44

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


      stock also cause an increase in or reduction to plan expense to record the
      impact of the SARs outstanding.

      The Company has a 1998 Stock  Option and  Appreciation  Rights Plan ("1998
      Plan") which reserves 300,000 shares of the Company's  unissued shares for
      options  and SAR grants. This plan is similar to the 1999 Plan.  This plan
      expires in 2008. There are no SARs outstanding.
<TABLE>
<CAPTION>

                                   NUMBER OF SHARES     PRICE PER SHARE
                                   ----------------     ---------------
      <S>                               <C>               <C>
      Outstanding, 12/27/98                   0             $    -
         Granted                        132,500             $    1.00
         Canceled                            --                  -
                                   ----------------
      Outstanding, 12/26/99             132,500             $    1.00
                                   ================
      Exercisable, 12/26/99              80,000             $    1.00
                                   ================
</TABLE>

      The Company  has a 1996 Stock Option and  Appreciation  Rights Plan ("1996
      Plan") which reserves 300,000 shares of the Company's  unissued shares for
      option and SAR grants. This plan expires in 2006.  This plan is similar to
      the 1999 and 1998 plans. There are no SARs outstanding.
<TABLE>
<CAPTION>

                                   NUMBER OF SHARES        PRICE PER SHARE
                                   ----------------     ---------------------
     <S>                                <C>             <C>          <C>
     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
         Granted                         46,350         $   1.00
         Canceled                       (14,200)        $   1.00  -  $   3.00
                                   ----------------
     Outstanding, 12/26/99              288,450         $   1.00  -  $   3.00
                                   ================
     Exercisable, 12/26/99              282,350         $   1.00  -  $   3.00
                                   ================
</TABLE>

      The weighted average price for options  outstanding  and  exercisable  was
      $1.29 and $1.30,  respectively.  The  weighted  average  life for  options
      outstanding and exercisable was 6.9 years.

      An earlier  Option and Stock  Appreciation  Rights  Plan  expired in 1997.
      Outstanding ISO or NSO options previously 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, 12/28/97              676,850         $   2.50  -  $   3.08
         Canceled/Expired               (25,600)        $   2.50  -  $   3.50
                                   ----------------
     Outstanding, 12/27/98              651,250         $   2.52  -  $   3.08
         Canceled/Expired              (101,600)        $   2.52  -  $   3.08
                                   ----------------
     Outstanding, 12/26/99              549,650         $   2.94  -  $   3.00
                                   ================
     Exercisable, 12/26/99              549,650         $   2.94  -  $   3.00
                                   ================
</TABLE>
                                       45

<PAGE>

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998


      The weighted  average price for options  outstanding  and  exercisable was
      $3.00. The weighted  average life for options  outstanding and exercisable
      was 2.3  years.  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 no shares awarded in 1999.
      There were 18,000 shares awarded to four directors of the Company in 1998.
      As of December 26, 1999, 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 1998,  the  Company issued  non-qualified  options  for  75,000  shares
      directly to its President.

      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
          ---------    --------------------------    -------------------------
                           NET             PER            NET            PER
                       INCOME (LOSS)      SHARE      INCOME (LOSS)      SHARE
                       -------------   ----------    -------------   ---------
            <S>        <C>             <C>           <C>             <C>
            1999       $      44,768   $     0.01    $    (271,636)  $   (0.06)

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

</TABLE>

                                       46

<PAGE>
                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 26, 1999 AND DECEMBER 27, 1998

      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 5.7 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 1999 and 1998 was
      approximately $0.50 and $0.71, respectively.

11.   COMMON STOCK; WARRANTS; PREFERRED 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.

      The Company has reserved approximately  214,000  shares of common stock in
      connection with the  convertible  debentures and the  possible exercise of
      all such warrants.

      In January  1997,  a  class  of  preferred   stock  was  approved  by  the
      shareholders. The  Company's  Articles of  Incorporation  were  amended to
      authorize a class of preferred stock, 1 million  shares, par  value  $0.01
      per share, the series and  rights of which may be designated  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 the  greater
      of $0.50 per share  or market value. 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.

                                       47

<PAGE>




                         CONSENT OF INDEPENDENT AUDITORS

     As  independent  auditors,  we hereby consent to the  incorporation  of our
report  dated  March  16,  2000,  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 16, 2000


<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1,000


<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-26-1999
<PERIOD-START>                  DEC-28-1998
<PERIOD-END>                    DEC-26-1999
<CASH>                                  503
<SECURITIES>                              0
<RECEIVABLES>                           646
<ALLOWANCES>                            (50)
<INVENTORY>                             180
<CURRENT-ASSETS>                      1,375
<PP&E>                                  970
<DEPRECIATION>                         (905)
<TOTAL-ASSETS>                        1,609
<CURRENT-LIABILITIES>                   991
<BONDS>                                   0
                     0
                               0
<COMMON>                                440
<OTHER-SE>                              170
<TOTAL-LIABILITY-AND-EQUITY>          1,609
<SALES>                               4,813
<TOTAL-REVENUES>                      4,813
<CGS>                                 2,561
<TOTAL-COSTS>                         4,712
<OTHER-EXPENSES>                          0
<LOSS-PROVISION>                          0
<INTEREST-EXPENSE>                       56
<INCOME-PRETAX>                          45
<INCOME-TAX>                              0
<INCOME-CONTINUING>                      45
<DISCONTINUED>                            0
<EXTRAORDINARY>                           0
<CHANGES>                                 0
<NET-INCOME>                             45
<EPS-BASIC>                             .01
<EPS-DILUTED>                           .01



</TABLE>


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