HERLEY INDUSTRIES INC /NEW
10-K, 1995-10-25
ELECTRONIC COMPONENTS, NEC
Previous: GULF STATES UTILITIES CO, 8-K, 1995-10-25
Next: HUMANA INC, 8-K, 1995-10-25



<PAGE>
                                  UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C. 20549

                                   FORM 10-K
(Mark One)
    [X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                     SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
                         For the fiscal year ended July 30, 1995

                                       OR
    [   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
             SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
                     For the transition period from ........to ........

                            Commission File No. 0-5411

                              Herley Industries, Inc.
              (Exact name of registrant as specified in its charter)

  Delaware                                                 23-2413500
  State or other jurisdiction                          (I.R.S. Employer
  of incorporation or organization                      Identification No.)

  10 Industry Drive, Lancaster, Pennsylvania                      17603
  (Address of Principal Executive Offices )                    (Zip Code)

  Registrant's telephone number, including area code:        (717) 397-2777
                                                             --------------
        Securities registered pursuant to Section 12(b) of the Act:

  Title of each class                  Name of Exchange on which registered
        None                                           None

        Securities registered pursuant to Section 12(g) of the Act:

                       Common Stock, $ .10 par value
                              (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and will
not 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-K
or any amendment to this Form 10-K.[ ]

Based on the closing sale price of $5.5625 as of October 5, 1995  the aggregate 
market value of the voting stock held by non-affiliates of the registrant was 
$8,644,798.

The number of shares outstanding of registrant's common stock,  $ .10 par value 
was 2,802,274  as of October 5, 1995

Documents incorporated by reference:
Registrant's  definitive  proxy statement to be filed pursuant to Regulation 14A
of the Securities Exchange Act of 1934.


<PAGE>





                                HERLEY INDUSTRIES, INC.
                                   TABLE OF CONTENTS


                                                         Page
PART I
            Item 1     Business                                              1
            Item 2     Properties                                            6
            Item 3     Legal Proceedings                                     7
            Item 4     Submission of Matters to a Vote of Security Holders   7

PART II
            Item 5     Market for Registrant's Common Equity and Related
                          Stockholder Matters                                8
            Item 6     Selected Financial Data                               8
            Item 7     Management's Discussion and Analysis of Financial
                          Condition and Results of Operations                9
            Item 8     Financial Statements and Supplementary Data          11
            Item 9     Changes in and Disagreements with Accountants on
                          Accounting and Financial Disclosure               11
PART III
            Item 10    Directors and Executive Officers of the Registrant   11
            Item 11    Executive Compensation                               11
            Item 12    Security Ownership of Certain Beneficial
                          Owners and Management                             11
            Item 13    Certain Relationships and Related Transactions       11

PART IV
            Item 14    Exhibits, Financial Statement Schedules and Reports
                       on Form 8K                                           12

SIGNATURES                                                                  13

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES                   F-1


<PAGE>
PART I

Item 1.  Business

Herley  Industries,  Inc.  ("Herley"  or  the  "Company")  principally  designs,
manufactures and sells flight instrumentation  products,  primarily to aerospace
companies,  the U.S.  government,  and several foreign  governments.  One of the
Company's main products is a variety of  transponders  which are used to enhance
radar  signals to  accurately  track the  flight of space  launch  vehicles  and
aircraft.

The  transponders  are used in  conjunction  with  target  command  and  control
systems,  also  manufactured  by the Company,  in the training of troops and the
testing of weapons.  These command and control systems are housed in shelters on
training and testing ranges in the U. S. and in foreign  countries.  The Company
has an  established  base of  approximately  100  command  and  control  systems
installed  around the world.  These command and control systems are both shelter
mounted and portable radar units.  Herley also  manufactures  microwave  devices
used in its flight instrumentation products and in connection with the radar and
defense electronic systems on tactical fighter aircraft.

Since its inception in 1965, the Company has designed and manufactured microwave
devices for use on various tactical military programs.  In June 1986 the Company
acquired a small  engineering  company  engaged in the design and development of
transponders.   This  acquisition  enabled  the  Company  to  enter  the  flight
instrumentation  business  beginning  with the design and  manufacture  of range
safety transponders.  In September 1992, the Company acquired  substantially all
of the assets of  Micro-Dynamics,  Inc.  of Woburn,  Massachusetts,  a microwave
subsystem designer and manufacturer.  In June of 1993, the Company acquired Vega
Precision  Laboratories,  Inc.  ("Vega")  of  Vienna,  Virginia,  and  moved the
operations  to Lancaster,  Pennsylvania  in October,  1993.  In March 1994,  the
Company  entered  into an  exclusive  license  agreement  for  the  manufacture,
marketing and sale of the Multiple  Aircraft GPS Integrated  Command and Control
(MAGIC2)  systems.  In July,  1995, the Company  acquired certain assets and the
business  of  Stewart  Warner   Electronics  Corp.  of  Chicago,   Illinois,   a
manufacturer of high frequency radio and IFF interrogator systems.

With these recent acquisitions, the Company has reorganized into three operating
facilities;  HERLEY-VEGA SYSTEMS ("HVS"), operating in Lancaster,  Pennsylvania;
HERLEY-MDI  ("MDI")  operating  in Woburn,  Massachusetts,  and  Stewart  Warner
Electronics Co. ("SWE") operating in Chicago, Illinois.

The  Company   manufactures  flight   instrumentation   products,   encompassing
transponder  products and command and control  systems;  and microwave  products
including  microwave  integrated circuits  ("MIC's"),  receiver-protectors,  and
magnetrons.   Revenues  from  flight  instrumentation   products  accounted  for
approximately  58%, 62% and 46%, and revenues from microwave  products accounted
for approximately  42%, 38% and 54%, of net revenues from continuing  operations
for the fiscal years 1995, 1994 and 1993 respectively.

Herley's  business  strategy is to expand its product line by acquisition and by
designing and manufacturing  other flight  instrumentation  products for sale to
the Company's existing domestic customers.  In addition,  the Company due to its
broad  product  line,  will seek to expand its  foreign  business.  These  major
products include transponders,  flight termination receivers,  telemetry systems
and  telemetry  data  encoders.  The Company  believes that  significant  growth
potential  for the sale of flight  instrumentation  products to the space launch
industry  has been  created by  changes in  government  space  policy,  enabling
private  industry  to launch  satellites,  and new  technologies  providing  for
broader use of satellites.


                                        1
<PAGE>
Products

The Company manufactures and sells transponders,  microwave devices, command and
control systems, and other related products,  in one industry segment,  military
electronics. The Company's business is not considered to be seasonal in nature.

Transponders

The Company  manufactures  a variety of  transponders,  including  range safety,
identification friend or foe (IFF), command and control, and scoring systems.

Transponders are small electronic systems consisting of a transmitter, sensitive
receiver and internal signal  processing  equipment.  These electronic boxes are
comprised of active and passive components,  including  microwave  subassemblies
such as  amplifiers,  oscillators  and  circulators.  The  transponder  receives
signals from radars,  changes and amplifies  the  frequency of the signals,  and
sends back a reply on a different frequency and signal level. This reply will be
a strong  signal,  free of noise,  upon which the tracking radar can "lock." The
transponder  is  generally  placed  upon the  booster  stage  of a space  launch
vehicle,  a missile being tested, a target at which a missile is being directed,
or another  unmanned or remotely  piloted  vehicle being operated and/or tested.
Frequently, transponders are destroyed in the process of a test or space launch.
The transponder  provides  "enhancement" or  "augmentation" to the radar return,
which is superior to the weak  noise-filled echo produced by the skin reflection
of the target.  Certain transponders also provide communication with the vehicle
in which the transponder is installed.

In range  safety  applications,  transponders  enable  accurate  tracking of the
vehicle so that its position and direction are known  throughout its flight.  In
the case of several defense and commercial  space launch vehicles (i.e.,  Delta,
Atlas,  Titan and  Pegasus),  the  Herley  transponder  is tracked by the ground
launch team all the way to space orbit, and in certain instances through several
orbits, as a reference location point in space to assure that the launch payload
has been  properly  placed  in  orbit.  The use of the  transponder  is far more
effective  than  simple  skin  tracking,   particularly  under  adverse  weather
conditions after the launch.

Identification  friend or foe (IFF) transponders,  which are used in conjunction
with the FAA Air Traffic Control System,  enable ground  controllers to identify
the unmanned  targets,  drones and cruise missiles on which these units fly. The
transponders  on board these vehicles reply to the ground  interrogation  with a
unique  signature  response  which both  identifies  the vehicle as unmanned and
provides  the means to track it.  The ground  controller  can then  ensure  that
commercial  and private  aircraft are vectored  away from the flight path of the
unmanned vehicle and kept at safe separations from it.

Command and control  transponders  provide the link through the telemetry system
for relaying ground signals to direct the vehicle's flight.  The uplink from the
ground  control  station,  a series of coded pulse  groups,  carries the signals
which command the flight control guidance system of the vehicle. The downlink to
the  ground  provides  both  tracking  signals  for  range  safety,  as  well as
acknowledgment and status of the uplink commands and their implementation in the
vehicle. The transponder is therefore the means to fly the vehicle.

Scoring  systems are mounted on both airborne and sea targets.  Scoring  systems
enable test and evaluation engineers to determine the "miss-distance"  between a
projectile and the target at which it has been launched.


Command And Control Systems (C2S)

For over thirty years,  Vega  Precision  Laboratories,  (now part of HERLEY-VEGA
SYSTEMS  ("HVS")  in  Lancaster,  Pennsylvania)  has been a leader  in the radar
enhancement  field.  HERLEY-VEGA  command and control  systems have been used to
remotely fly a large variety of unmanned aerial vehicles, typically missiles

                                        2
<PAGE>
or aircraft used as target drones or Remote Piloted Vehicles  (RPV's),  and some
surface targets. Operations have been conducted by many users on the open ocean,
remote land  masses,  and  instrumented  test and training  ranges.  HERLEY-VEGA
command/control  systems are currently in service  throughout the world,  making
HVS a primary supplier after three decades of experience and C2S specialization.
The HERLEY-VEGA pulse-positioned-coded (PPC) concept enables the use of standard
radar technology to track and control unmanned vehicles.  Using the radar beacon
mode, PPC pulse groups are  transmitted and received for transfer of command and
telemetry  data while  employing the location  precision and advantages of radar
techniques.

Command  and control  systems  permit a ground  operation  to fly a target or an
Unmanned Airborne Vehicle (UAV) through a pre-planned mission.  That mission may
be for  reconnaissance,  where the vehicle is equipped  with high  definition TV
sensors and the necessary data links to send information back to its C2 station.
The UAV may also be used as a decoy,  since the  operator  can direct the flight
operations that will make the small drone appear to be a larger combat aircraft.
Many foreign governments that maintain armed forces are users of HVS C2 S.

A multi-million  dollar  development  effort by Vega Precision  Laboratories has
resulted in the  introduction of a new line of Target  Tracking  Control Systems
(TTCS),  the 6104 series.  This new system  technology  centers largely around a
multiple  processor design,  which provides  improved  operator control,  system
signal conditioning, high resolution graphics displays, resident software driven
built-in-test, and enhanced system versatility.

The new  HERLEY-VEGA  Model 6104 TTCS is a highly  flexible  design which can be
field configured within minutes to fly or control any selected vehicle for which
it is equipped.  The system is delivered  with the necessary  command panels and
graphics display  software to operate with a large variety of vehicles.  A basic
TTCS  configuration  is normally  supplied with a standard  HERLEY-VEGA  command
panel and the software  peculiar to one vehicle.  Telemetry  display software is
embedded for the specified  vehicle,  and a magnetic hard disk drive is supplied
with a mission map set prepared in accordance with a customer-supplied  detailed
map of the area.

With the 1994 acquisition of the MAGIC2 systems, HVS has significantly increased
the  selection of command and control  ("C2")  systems it offers.  The 6104 TTCS
unit is a  reliable  line of  sight C2  system  with a large  installed  base of
equipments  worldwide.  HVS engineers and  marketeers  are now able to offer the
MAGIC2 system as a supplement to this  installed  base of equipment.  The MAGIC2
affords  over-the-horizon  C2 using GPS guidance and control of multiple targets
from a single ground station.  The increasing interest by the U. S. Navy as well
as foreign navies in littoral warfare scenarios can be ideally met by the use of
the MAGIC2 system.

In today's military world,  surveillance of one's neighbors using UAV's,  RPV's,
or drones has become a standard operational  discipline.  A key advantage of the
use of a UAV is that in the event of an accident or if the vehicle is shot down,
the user is not faced  with a hostage  problem.  These  inexpensive  drones  are
controlled in their flight by a HERLEY-VEGA  shelter C2S,  which is mounted in a
trailer  that  may be  moved  from  place  to  place  by  helicopter  or  truck.
HERLEY-VEGA also supplies  portable command and control systems that are mounted
on tripods that can be easily  transported by an operational  team. The portable
units  permit  ready  deployment  in  rugged  terrain  and  may  also be used on
shipboard during open ocean exercises.

Microwave Devices

Herley   manufactures   solid  state   microwave   devices  in  both  Lancaster,
Pennsylvania  and in Woburn,  Massachusetts  for use in its transponders and for
use in existing  long-term  military programs both as part of new production and
for spare  parts and repair  services.  These  microwave  devices  are used in a
variety of radar,  communications and missile  applications,  including airborne
and shipboard navigation and missile guidance systems.


                                        3
<PAGE>
In Woburn,  HERLEY-MDI designs and manufactures  complex MIC's, which consist of
sophisticated  assemblies  that  perform  many  functions,  primarily  involving
switching of microwave signals. MIC's manufactured by MDI are employed in almost
all defense electronics military systems as well as in missile programs.

A  growing  part of MDI's  business  is the  production  of  receiver  protector
devices. These high power devices protect a radar receiver from transient bursts
of microwave  energy and are employed in almost  every  military and  commercial
radar. With the contraction of the defense  business,  only two domestic primary
producers of receiver protectors remain - HERLEY-MDI and Varian, Inc.

In  Chicago,  Stewart  Warner  Electronics  Co.  designs and  manufactures  high
frequency  radio  and  IFF  interrogators.  The  high  frequency  communications
equipment is used extensively by the U S. Navy as well as by foreign navies that
conduct joint military exercises with the U. S. Navy.

The IFF  interrogators  are  used as part of  shipboard  equipment  and are also
placed on coastlines, where they are employed as silent sentries.

Government Contracts

A substantial part of the Company's sales are made to U.S.  government  agencies
or prime contractors or subcontractors on military or aerospace programs.

Government  contracts  are  awarded  either on a  competitive  bid basis or on a
negotiated  sole  source  procurement  basis.  Contracts  awarded on a bid basis
involve several  competitors bidding on the same program with the contract being
awarded  based  upon  price and  ability  to  perform.  Negotiated  sole  source
procurement  is  utilized  if the  Company  is  deemed by the  customer  to have
developed  proprietary equipment not available from other parties or where there
is a very stringent delivery schedule.

All of the Company's  government  contracts are fixed price  contracts,  some of
which require  delivery over time periods in excess of one year.  With this type
of contract,  the Company agrees to deliver products at a fixed price except for
costs incurred because of change orders issued by the customer.

In accordance with  Department of Defense  procedures,  all contracts  involving
government programs may be terminated by the government, in whole or in part, at
the  government's  discretion.  In  the  event  of  such  a  termination,  prime
contractors on such contracts are required to terminate  their  subcontracts  on
the program and the  government or the prime  contractor is obligated to pay the
costs incurred by the Company under the contract to the date of termination plus
a fee based upon work completed.

Marketing and Distribution

The Company's  marketing approach is to determine  customer  requirements in the
early stages of a program.  Marketing and  engineering  personnel  work directly
with the customer's  engineering  group to develop product  specifications.  The
Company  receives  its awards  based upon an  evaluation  of a number of factors
including  technical  ranking,  price,  overall capability and past performance.
Follow-up  contracts on the same program are normally  negotiated with customers
rather than being subject to a competitive bidding process.

Backlog

The Company's backlog of firm orders was  approximately  $24,975,000 on July 30,
1995  ($17,754,000  in  domestic  orders and  $7,221,000  in foreign  orders) as
compared to approximately  $20,400,000 on July 31, 1994 ($15,600,000 in domestic
orders and  $4,800,000  in foreign  orders).  Approximately  $20,271,000  of the
backlog is expected to be shipped during the fiscal year ending July 28, 1996.



                                        4
<PAGE>
Manufacturing, Assembly and Testing

Flight  instrumentation  devices  manufactured  by the Company for  military and
space launch applications are subject to stringent testing procedures based upon
customer  requests.  All of such  testing  is  performed  by the  Company at its
Lancaster facility.

All  electronic  parts are procured in  controlled  lots which are  subjected to
extensive  physical  inspection  and screening at Herley before use in products.
Physical inspection requires the use of high power microscopes and laser scanned
optical  comparators,   which  match  the  characteristics  of  the  part  under
inspection to previously stored images.

The  testing  of high  reliability  space  equipment  is  performed  by  complex
computer-controlled  consoles which take measurements that continuously  monitor
and analyze operating  parameters.  Flight  instrumentation  products are tested
over their full  operating  temperature  range,  after  which the  equipment  is
evaluated under combined vibration and temperature  cycling.  For initial design
qualification,   this  testing  may  extend  for  several  months  and  includes
evaluation of electromagnetic  interference  behavior (EMI),  ability to survive
pyrotechnic  shock  (simulating  explosive  charge  detonation for space vehicle
stage  separation) and the combined  effects of external vacuum with heating and
cooling.

Electronic components and other raw materials used in the Company's products are
purchased  by the  Company  from a large  number  of  suppliers  and all of such
materials are readily available from alternate sources.

The  Company  does not  maintain  any  significant  level of  finished  products
inventory.  Raw  materials are  generally  purchased for specific  contracts and
common  components  are purchased  for stock based on the  Company's  firm fixed
backlog.

There are no significant  environmental  control procedures  required concerning
the discharge of materials into the  environment  that would require the Company
to invest in any  significant  capital  equipment  or that would have a material
effect on the earnings of the Company or its competitive position.

Product Development

The Company  believes that its growth depends on its ability to constantly renew
and expand its technology, products, and design and manufacturing processes with
an emphasis on cost effectiveness.  The Company's primary efforts are focused on
engineering design and product development activities rather than pure research.
Several of the Company's  officers and  engineers  have been involved at various
times and in varying degrees in these activities.  The cost of these development
activities,  including employees' time and prototype development, net of amounts
paid by customers,  was approximately  $970,000,  $1,367,000,  and $1,160,000 in
fiscal 1995, 1994, and 1993, respectively.

Competition

The flight  instrumentation  products which the Company manufactures are subject
to varied competition dependent on the product and market serviced.  Competition
is generally based upon technology,  design, price and past performance. Many of
Herley's  competitors are larger and may have greater  financial  resources than
the  Company.   Competitors   include   Aydin   Corporation,   Motorola,   Inc.,
Microsystems,  Inc,  and AMP,  Inc.  Competition  in follow-on  procurements  is
generally  limited after an initial  award unless the original  supplier has had
performance problems.



                                        5
<PAGE>
Employees

As of October 1, 1995, the Company  employed 218 full-time  persons.  A total of
144 employees were engaged in manufacturing, 34 in engineering, 18 in marketing,
contract  administration  and field  services  and the  balance in  general  and
administrative  functions.  None  of the  Company's  employees  are  covered  by
collective   bargaining  agreements  and  the  Company  considers  its  employee
relations to be satisfactory.

The Company  believes  that its future  success  will  depend,  in part,  on its
continued ability to recruit and retain highly skilled technical, managerial and
marketing personnel.  To assist in recruiting and retaining such personnel,  the
Company has established  competitive  benefits programs,  including an incentive
stock option plan and a management stock bonus plan.


Recent Acquisition

In July 1995, the Company entered into an agreement effective as of the close of
business June 30, 1995, to acquire  certain  assets  (consisting  principally of
inventories and trade  receivables)  and the business  (including all duties and
obligations under contracts assumed) of Stewart Warner  Electronics  Corporation
("SWE"), a Delaware corporation. The transaction, which closed on July 28, 1995,
provided for the payment of $250,000 in cash and the assumption of approximately
$915,000 in  liabilities  consisting of trade  payables,  accruals,  and current
estimates of warranty  obligations.  This  transaction has been accounted for by
the purchase method. The operations of SWE were not material in fiscal 1995.

Item 2.  Properties

The Company's operations are conducted at the following facilities:

                                                                 Area     Owned
                                                               Occupied    or
Location                    Purpose of Facility                (sq. ft)  Leased
- --------                    -------------------                --------  ------
Lancaster, PA (1)  Production, engineering, administrative      71,200    Owned
                   and executive offices

Woburn, MA         Production, engineering and administration   60,000    Owned
- ---------------------------
     (1) The Company's  executive offices occupy  approximately 4,000 sq. ft. of
space at this facility with  engineering and  administrative  offices  occupying
10,000 sq. ft. each.  The Company  believes that its facilities are adequate for
its current and presently anticipated future needs.

Item 3.  Legal Proceedings

In April  1992,  Litton  Systems,  Inc.  Electron  Devices  Division  ("Litton")
commenced an action in the Essex  Superior  Court of  Massachusetts  against the
Company (the "Litton Action") alleging,  among other claims for relief, theft of
trade  secrets,  unfair  trade  practices  and  related  common  law  claims  in
connection  with the  defendants'  alleged  misappropriation  of Litton's beacon
magnetron  drawings.  In a jury trial which  ended  April 3, 1995,  a verdict on
liability was rendered against the Company and the other defendants.  Prior to a
separate,  subsequent trial to determine damages, the Company settled the action
on April  12,  1995 for the sum of  $4,000,000,  and  agreed  to the entry of an
injunction  precluding  the use by the  Company of the  alleged  misappropriated
drawings in connection with the manufacture of beacon magnetrons. The settlement
provides for two equal payments of $2,000,000 each without  interest,  the first
of which was due in July, 1995, and the second is due in July, 1996.


                                        6
<PAGE>
In May and June 1994,  the Company was served with two class  action  complaints
against  the Company and certain of its  officers  and  directors  in the United
States District Court for the Eastern District of Pennsylvania.  The claims were
made under  Section 10(b) and 20(a) of the  Securities  Exchange Act of 1934 and
Rule 10b-5 thereunder.  One of the claims is also based upon alleged negligence.
The claims relate to the Company's  acquisition of Carlton Industries,  Inc. and
its subsidiary, Vega Precision Laboratories,  Inc. The claims were combined into
one matter and a consolidated  Complaint.  In April,  1995, the Court  certified
that the claims  based on the  Securities  Exchange  Act may  proceed as a Class
Action  pursuant to Rule 23(b) (3),  but without  prejudice to the rights of the
parties  thereafter to seek  modification of the Class or revocation of leave to
proceed. The Court refused to certify the negligence claim as a Class Action. In
May,  1995,  the  parties  negotiated  a tentative  settlement  of all claims in
consideration for a payment of $450,000 subject to the negotiation and execution
of a satisfactory  Settlement Agreement and Court approval after notice to Class
Members.  The parties are negotiating the terms of the Settlement  Agreement for
submission to the Court.

In May, 1995, the Company was served with a Class Action  Complaint  against the
Company and its Chief Executive  Officer in the United States District Court for
the Eastern District of Pennsylvania. The claim was made under Section 10(b) and
20(a) of the Securities  Exchange Act of 1934 and Rule 10(b)-5  thereunder.  The
claim  relates to the  Company's  settlement  of the Litton  Action in the Essex
Superior  Court of  Massachusetts  and  alleges,  inter  alia,  that  there  was
insufficient  disclosure by the Company of its true  potential  exposure in that
claim.  The  Company  believes  it has a  meritorious  defense  and  intends  to
vigorously defend against the action.

In  or  about  March,  1994,  the  principal  selling  shareholders  of  Carlton
Industries,  Inc. ("Carlton") and its subsidiary,  Vega Precision  Laboratories,
Inc.  ("Vega"),  as claimants,  commenced an arbitration  proceeding  before the
American  Arbitration  Association in New York City pursuant to the terms of the
Stock Purchase  Agreement  ("Agreement") by which the Company acquired the stock
of Carlton and Vega. The claimants  principally  are seeking to recover  damages
for the Company's  alleged failure to register  timely the claimants'  shares of
the Company's  common stock in accordance  with the  provisions of the Agreement
and other  breaches of the  Agreement.  The Company has denied and has contested
vigorously the legitimacy of the  claimants'  claims and has interposed  several
counterclaims seeking  indemnification under the Agreement against the principal
selling shareholders, for damages suffered by the Company in an aggregate amount
exceeding  $1 million as a result of  breaches of  contractual  representations.
Hearings have been closed and final briefs were submitted.
The matter has yet to be determined by the Arbitrators.

There  is no  certainty  as to the  outcome  of the  above  unresolved  matters.
However, in the opinion of management,  the ultimate liability on these matters,
if any, will not have a material  adverse effect on the  consolidated  financial
position or results of operations of the Company.


Item 4.  Submission of Matters to a Vote of Security Holders

        Not Applicable.


                                        7
<PAGE>
PART II

Item 5. Market for the Registrant's Common Equity and Related Stockholders
          Matters

(a)  The  Company's  Common  Stock is  traded in the  over-the-counter  National
     Market  System under the symbol HRLY.  The  following  table sets forth the
     high and low closing  sales price as  reported  by NASDAQ  National  Market
     System for the  Company's  Common Stock for the periods  indicated.  Common
     Stock
                                                           High             Low
     Fiscal Year 1994
          First Quarter...........................       8                6
          Second Quarter..........................       8                6
          Third Quarter ..........................       7-1/2            4-3/4
          Fourth Quarter .........................       5-1/8            3-1/2

     Fiscal Year 1995
          First Quarter...........................       5-1/2            3-5/8
          Second Quarter..........................       4-1/8            2-9/16
          Third Quarter ..........................       3-13/16          1-3/4
          Fourth Quarter .........................       5-5/8            3-3/16

          The closing price on October 5, 1995 was $5.5625.

(b)  As of  October 5, 1995,  there  were 394  record  holders of the  Company's
     Common Stock.
(c)  There have been no cash  dividends  declared  or paid by the Company on its
     Common Stock during the past two years.

Item 6.  Selected Financial Data
<TABLE>
<CAPTION>

                                                                52 Weeks ended
                                                   ----------------------------------------         Year ended
                                               July 30,       July 31,    August 1,    August 2,     July 31,
                                                 1995          1994         1993         1992          1991
                                              ----------    ----------   ----------   ----------    ----------
<S>                                        <C>               <C>          <C>          <C>           <C>       
Net Revenues                               $   24,450,267    30,508,211   21,334,985   14,880,260    12,255,988
Earnings (loss) from continuing operations $   (4,890,166)    1,861,429    1,391,098    2,495,960     1,272,251
Earnings (loss) from
     discontinued operation                $     -             -          (2,463,642)    (261,577)    (259,095)
Cumulative effect of
      accounting change                    $     -             -           2,081,028      -            -

Net Income (loss)                          $   (4,890,166)    1,861,429    1,008,484    2,234,383     1,013,156
Earnings (loss) per common
     and common equivalent share:
Continuing operations                      $        (1.31)          .44          .35          .73          .41
Discontinued operations                               -             -           (.62)        (.07)        (.08)
Change in accounting                                  -             -            .53          -            -
                                            --------------  -----------  -----------  -----------  -----------
Net Income (loss)                          $        (1.31)          .44          .26          .66          .33
                                            ==============  ===========  ===========  ===========  ===========

Earnings per Common Share
   assuming full dilution                                                                            $     .32
                                                                                                      ========

Total Assets                               $    42,229,282   53,752,454   58,813,878   31,972,809   18,174,267

Total Current Liabilities                  $     9,973,866   10,217,598    14,369,213   3,116,177    3,689,932
Long-Term Debt
     net of current portion                $    10,525,000   14,822,834    14,054,128   4,270,000    5,194,445
</TABLE>

                                        8
<PAGE>
Item 7.  Management's Discussion and Analysis of Financial Condition and
             Results of Operations

Liquidity and Capital Resources

As of July 30,  1995  and  July 31,  1994,  working  capital  was  approximately
$5,479,000  and  $5,753,000,  respectively,  and the ratio of current  assets to
current liabilities was 1.55 to 1 and 1.56 to 1, respectively.

As is customary  in the defense  industry,  inventory  is partially  financed by
progress  payments.  The  unliquidated  balance of these  advanced  payments was
approximately $1,477,000 in 1995, a decrease of $1,037,000 from 1994.

Net cash provided from investing activities in 1995 results from the liquidation
of  $8,105,000  of the  Company's  marketable  securities.  The Company used the
proceeds from the sales of  securities  to pay down  $6,000,000 of its long term
bank debt, and $2,105,000 for the purchase of treasury stock.

Net  cash  used in  investing  activities  in 1994 of  approximately  $1,432,000
primarily   represents  the  Company's   investment  in  capital  equipment  and
reinvestment  of  earnings  on  long-term   investments.   In  1993,  additional
investments  were  made  in  marketable  securities  of  $1,300,000,  and in the
acquisition of a business of approximately $5,700,000. (See Note B)

The Company  maintains  a  revolving  credit  facility  with a bank,  secured by
marketable  securities,  which  was  amended  subsequent  to  year  end,  for an
aggregate of $9,000,000  which expires January 31, 1998. As of July 30, 1995 and
July 31,  1994,  the  company  had  borrowings  outstanding  of  $7,000,000  and
$11,000,000,  respectively. Net cash provided by financing activities in 1994 is
principally attributable to borrowings under the credit facility.

The Company paid $2,000,000 to Litton Systems, Inc. Electron Devices Division in
connection  with the  settlement  of an action  brought  against  the Company in
April,  1992. (See Note H, Litigation ) The Company borrowed the funds under its
credit facility to satisfy this obligation.  The final installment of $2,000,000
under the  settlement  is due in July,  1996.  The credit  facility  may also be
utilized to fund this payment.

The  Company  acquired  1,194,701  shares of its  outstanding  common  stock for
$4,732,000  through open market purchases and the buy back of shares from former
stockholders of Carlton Industries, Inc.

At July 30, 1995, the Company owned high grade  investment  securities  having a
market  value of  approximately  $4,115,000,  and cash and cash  equivalents  of
approximately $273,000.

The Company believes that presently anticipated future cash requirements will be
provided by internally generated funds and existing credit facilities.

Results of Operations

     Fiscal 1995 Compared to Fiscal 1994

Net sales from  continuing  operations for the 52 weeks ended July 30, 1995 were
approximately  $24,450,000  compared to  $30,508,000  for fiscal 1994. The sales
decrease of  $6,058,000  (20%) is  attributable  to a decrease of  approximately
$4,699,000  in flight  instrumentation  products  and  $1,359,000  in  microwave
components.

Gross profit  decreased  for the 52 weeks ended July 30, 1995 as compared to the
prior year from 35.7% in 1994 to 25.9% in 1995 due to the decrease of $3,983,000
in higher margin foreign sales from $7,891,000 in 1994 to $3,908,000 in 1995, as
well as a decrease in absorption of fixed costs due to the  significantly  lower
sales volume.

                                        9
<PAGE>
Selling and  administrative  expenses  for the 52 weeks ended July 30, 1995 were
$5,072,000  compared to $7,743,000  for fiscal 1994, a decrease of $2,671,000 of
which  $1,794,000 is  attributable to decreased  representative  fees on foreign
sales, and $315,000 to a reduction in personnel and related expenses;  offset by
a provision  of  $150,000  for  customer  disputed  charges,  and an increase in
employee medical benefits of $122,000.

Included  in  unusual  items in 1995 are  settlement  costs in  connection  with
certain  legal  actions of  $4,310,000,  legal  fees of  $829,000,  and  related
expenses of $308,000. (See Part I, Item 3 - "Legal Proceedings")

During the fiscal year ended July 31, 1994, the Company incurred unusual charges
of  $745,663  in excess of  reserves  in  connection  with  warranty  claims for
products shipped by Vega Precision  Laboratories,  Inc. prior to its acquisition
by the Company. These claims were resolved during the 1994 fiscal year.

Other income  (expense) for the 52 weeks ended July 30, 1995 decreased  $842,000
from the  prior  year  due to net  losses  on the  sales  of  certain  long-term
investments  of $356,000  as  compared  to gains of $524,000 in 1994,  decreased
dividend  and interest  income of $182,000,  and a decrease of $156,000 in other
income  (primarily  rental  income in 1994);  offset by a decrease  in  interest
expense of $375,000.

No income tax benefit has been recorded in 1995. A valuation  allowance has been
provided  relating to that portion of net  operating  loss  carryforwards  which
management believes may expire unutilized.

     Fiscal 1994 Compared to Fiscal 1993

Net sales from  continuing  operations for the 52 weeks ended July 31, 1994 were
approximately  $30,508,000  compared to  $21,335,000  for fiscal 1993. The sales
increase  of  $9,173,000  (43%)  resulted  primarily  from  sales  through  Vega
Precision Laboratories, Inc. acquired in June, 1993.

Gross profit  increased  for the 52 weeks ended July 31, 1994 as compared to the
prior  year  from  29.1% in 1993 to 35.7% in 1994 due to the  increase  in sales
volume,  higher  margins on foreign  sales which were  $7,891,000  in 1994,  and
reduction in overhead costs.

Selling and  administrative  expenses  for the 52 weeks ended July 31, 1994 were
$7,743,000  compared to $4,909,000  for fiscal 1993 an increase of $2,834,000 of
which   $2,118,000  is   attributable  to  the  operations  of  Vega  (including
representative  fees of approximately  $1,339,000 on foreign sales) and $298,000
attributable  to an  increase in legal fees  primarily  in  connection  with the
Litton litigation (see Part I, Item 3 - "Legal Proceedings").

Investment income increased approximately $193,000, including net gains on sales
of marketable  securities and other investments,  and increased interest income.
Other income of $156,000 is primarily  from  sub-leases of  facilities  formerly
occupied by Vega. The lease and  sub-leases of this facility were  terminated in
December, 1993.

Interest expense increased due to the increase in average  borrowings during the
year as well as an increase in the weighted average interest rate.

The loss from  discontinued  operations of $88,000,  and the loss on disposal of
$2,376,000  in fiscal 1993  results from the decision by the Company to sell its
Marine Products Division.

During the second quarter of fiscal 1993, the Company  adopted the provisions of
Statement of  Financial  Accounting  Standards  No. 109  "Accounting  for Income
Taxes" (SFAS 109)  retroactive to August 3, 1992. As the result of adopting SFAS
109 the Company recognized a benefit of $2,081,000 ($.53 per common share) which
is reflected in the  statements  of  operations  as the  cumulative  effect of a
change in accounting.

                                       10
<PAGE>
Item 8.  Financial Statements and Supplementary Data

The financial statements and supplementary data listed in the Index are filed as
a part of this report.

Item 9.  Changes in and Disagreements on Accounting and Financial Disclosure

Not applicable

PART III

The  information  required  by Part  III is  incorporated  by  reference  to the
Company's  definitive  proxy  statement in connection with its Annual Meeting of
Stockholders  scheduled  to be held in  December  1995,  to be  filed  with  the
Securities  and Exchange  Commission  within 120 days  following  the end of the
Company's fiscal year ended July 30, 1995.

                                       11
<PAGE>
PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)  Exhibits

  3.1       Certificate of Incorporation, as amended (Exhibit 3(a) of Form S-1 
            Registration Statement  No. 2-87160)
  3.2       By-Laws, as amended (Exhibit 3(b) of Form S-1 Registration Statement
            No. 2-87160)
  4.1       Convertible Note issued to certain officers and directors, including
            Form of Warrant  (Exhibit 4.1 of Annual Report on Form 10-K for the 
            fiscal year ended July 31, 1989)
 10.1       Incentive Stock Option Plan (Exhibit 10(a) of Form S-1 Registration 
            Statement No. 2-87160)
 10.2       Restricted Management Stock Bonus Plan (Exhibit 10(b) of Form S-1 
            Registration  Statement No. 2-87160)
 10.3       (a) Employment Agreement with Lee N. Blatt as modified,  (Exhibit 10
            of Report on Form 8-K dated June 11,  1984 and  Exhibit 10 of Report
            on Form 8-K dated May 19, 1988)
        (b) Modification Agreement to Employment Agreement with Lee N. Blatt 
            dated February 1, 1990 and July 31, 1990, (Exhibit 10.3(b) of Annual
            Report on Form 10-K for the fiscal year ended July 31, 1990)
        (c) Modification Agreement to Employment Agreement with Lee N. Blatt 
            dated as of April 1, 1992, Exhibit 10.4(c) of Annual Report on Form 
            10-K for the fiscal year ended August 2, 1992)
        (d) Modification Agreement to Employment Agreement with Lee N. Blatt 
            dated November 30, 1992,(Exhibit 10(a) of Report on Form 8-K dated 
            November 30, 1992)
 10.4   (a) Employment Agreement with Myron Levy (Exhibit 10 of Report on Form 
            8-K dated October 6, 1988)
        (b) Modification Agreement to Employment Agreement with Myron Levy dated
            February 1, 1990, (Exhibit 10.4(b) of Annual Report on Form 10-K for
            the fiscal year ended July 31, 1990)
        (c) Modification Agreement to Employment Agreement with Myron Levy dated
            as of April 1, 1992,  (Exhibit 10.4(c) of Annual Report on Form 10-K
            for the fiscal year ended August 2, 1992)
        (d) Modification Agreement to Employment Agreement with Myron Levy dated
            November  30,  1992,  (Exhibit  10(c) of  Report  on Form 8-K  dated
            November 30, 1992)
 10.5   (a) Employment Agreement with Gerald I. Klein dated April 1, 1990, 
            (Exhibit 10.5 of Annual Report on Form 10-K for the fiscal year 
            ended July 31, 1990)
        (b) Employment Agreement with Gerald I. Klein dated January 1, 1992, 
            (Exhibit 10.7 of Form   S-2 Registration Statement No. 33-44959)
        (c) Modification Agreement to Employment Agreement with Gerald I. Klein 
            dated November 30, 1992, (Exhibit 10(b) of Report on Form 8-K dated 
            November 30, 1992)
 10.6       Loan  Agreement  between  Registrant and Allstate  Municipal  Income
            Opportunities  Trust (Exhibit 10.6 of Annual Report on Form 10-K for
            the fiscal year ended July 31, 1989)
 10.7       Asset Purchase Agreement dated as of September 1, 1992 between 
            Micro-Dynamics, Inc. and Herley Industries, Inc. (Exhibit 7(c) of 
            Report on Form 8-K dated October 22, 1992).
 10.8       Stock Purchase Agreement dated as of June 1, 1993 between Herley 
            Industries, Inc., Herley Interim Corp., Milton C. Barnard, 
            Edward M. Webber, Marvin Adler and Carlton Industries, Inc. (Exhibit
            7(c) of Report on Form 8-K dated June 18, 1993).

(b)  Financial Statements

     See Index to Consolidated Financial Statements and Schedules at Page F-1.

(c)  Reports on Form 8-K

     None

                                       12
<PAGE>
SIGNATURES:

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized on the 17 day of October, 1995.

                                       HERLEY  INDUSTRIES,  INC.

                                       By:          /S/  Lee N. Blatt
                                          -----------------------------------
                                          Lee N. Blatt, Chairman of the Board

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been  signed  below on  October  17,  1995 by the  following  persons in the
capacities indicated:


By:    /S/  Lee N. Blatt                         Chairman of the Board
   ---------------------                         (Principal Executive Officer)
        Lee N. Blatt
                                  
By:    /S/  Myron Levy                            President and Director
   ---------------------
         Myron Levy

By:    /S/  Gerald I. Klein                       Chief Technical Officer and
   ------------------------                          Director
       Gerald I. Klein

By:    /S/  Anello C. Garefino                    Vice President Finance, 
   ---------------------------                    CFO, Treasurer
       Anello C. Garefino                         (Principal Financial Officer)

By:    /S/  David H. Lieberman                    Director
   ---------------------------
       David H. Lieberman

By:    /S/  Thomas J. Allshouse                   Director
   ----------------------------
       Thomas J. Allshouse

By:    /S/  Richard J. Blakinger                  Director
   -----------------------------
       Richard J. Blakinger

By:    /S/  John A. Thonet                        Director
   -----------------------
        John A.  Thonet


                                       13
<PAGE>
Item 8.  Financial Statements and Supplementary Data


                             HERLEY INDUSTRIES, INC.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                            Page

REPORTS OF INDEPENDENT PUBLIC ACCOUNTANTS................................    F-2

FINANCIAL STATEMENTS:

  Consolidated Balance Sheets, July 30, 1995 and  July 31, 1994..........    F-4

  Consolidated Statements of Operations for the 52 Weeks Ended
     July 30, 1995, July 31, 1994 and August 1, 1993.....................    F-5

  Consolidated Statements of Shareholders' Equity for the 52 Weeks
     Ended July 30, 1995, July 31, 1994 and August 1, 1993...............    F-6

  Consolidated Statements of Cash Flows for the 52 Weeks Ended
     July 30, 1995, July 31, 1994 and August 1, 1993.....................    F-7

  Notes to Consolidated Financial Statements.............................    F-8



Schedules have been omitted as not applicable.


















                                       F-1

<PAGE>







                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Herley Industries, Inc.


We  have  audited  the  accompanying   consolidated   balance  sheet  of  Herley
Industries,  Inc.  and  Subsidiaries  as of  July  30,  1995,  and  the  related
consolidated  statements of operations,  shareholders' equity and cash flows for
the  52  weeks  ended  July  30,  1995.  These  financial   statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on  these  financial  statements  based  on our  audit.  The  financial
statements  as of July  31,1994  and for the 52 weeks  ended  July 31,  1994 and
August 1, 1993,  were audited by other  auditors  whose report dated October 13,
1994, expressed an unqualified opinion on those statements.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the consolidated financial position of Herley Industries,
Inc. and Subsidiaries as of July 30, 1995, and the consolidated results of their
operations  and cash flows for the 52 weeks  ended July 30,  1995 in  conformity
with generally accepted accounting principles.

As  discussed  in Note A to the  consolidated  financial  statements,  effective
August 3, 1992 Herley  Industries,  Inc. adopted the provisions of the Financial
Accounting  Standards  Board's Statement of Financial  Accounting  Standards No.
109, Accounting For Income Taxes.


                                                     ARTHUR ANDERSEN LLP



Lancaster, PA
October 23, 1995


                                       F-2
<PAGE>








                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Herley Industries, Inc.

We  have  audited  the  accompanying   consolidated   balance  sheet  of  Herley
Industries,  Inc.  and  Subsidiaries  as  of  July  31,  1994  and  the  related
consolidated  statements of operations,  shareholders' equity and cash flows for
the 52 weeks ended July 31, 1994 and August 1, 1993. These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform 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 consolidated financial position of Herley Industries,
Inc. and Subsidiaries as of July 31, 1994 and the consolidated  results of their
operations  and their  consolidated  cash flows for the 52 weeks  ended July 31,
1994 and  August  1,  1993 in  conformity  with  generally  accepted  accounting
principles.

As  discussed  in Note A to the  consolidated  financial  statements,  effective
August 3, 1992 Herley  Industries,  Inc. adopted the provisions of the Financial
Accounting  Standards  Board's Statement of Financial  Accounting  Standards No.
109, Accounting For Income Taxes.



                                            WOLINETZ, GOTTLIEB & LAFAZAN, P. C.

Rockville Centre, New York
October 13, 1994

                                       F-3
<PAGE>
<TABLE>
<CAPTION>
                                           HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                                 CONSOLIDATED BALANCE SHEETS

                                                                                      July 30,           July 31,
                                                                                        1995               1994
                                                                                   ---------------    ---------------
<S>                                                                              <C>                <C>
                          ASSETS
Current Assets:
         Cash and cash equivalents                                               $        272,755   $        539,729
         Accounts receivable                                                            4,679,917          4,940,304
         Other receivables                                                                163,402            300,037
         Inventories                                                                    9,330,053          9,938,190
         Prepaid expenses and other                                                     1,006,503            252,666
                                                                                   ---------------    ---------------
                                   Total Current Assets                                15,452,630         15,970,926
Property, Plant and Equipment, net                                                     13,775,710         15,542,245
Intangibles, net of amortization of $589,550 in 1995
         and $317,450 in 1994                                                           4,852,336          5,124,436
Available-for-sale Securities                                                           4,114,614         11,895,084
Other Investments                                                                       3,727,506          3,727,506
Note Receivable                                                                          -                 1,000,000
Other Assets                                                                              306,486            492,257
                                                                                   ===============    ===============
                                                                                 $     42,229,282   $     53,752,454
                                                                                   ===============    ===============
         LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
         Current portion of long-term debt                                       $        357,078   $        552,311
         Accounts payable and accrued expenses                                          7,644,148          6,489,039
         Reserve for contract losses                                                      496,000            500,000
         Advance payments on contracts                                                  1,476,640          2,513,705
         Income taxes payable                                                            -                   162,543
                                                                                   ---------------    ---------------
                                   Total Current Liabilities                            9,973,866         10,217,598
Long-term Debt                                                                         10,525,000         14,822,834
Deferred Income Taxes                                                                   1,282,179            430,884
Excess of fair value of net assets of
         business acquired over cost                                                    1,460,500           -
                                                                                   ---------------    ---------------
                                                                                       23,241,545         25,471,316
                                                                                   ---------------    ---------------
Commitments and Contingencies
Shareholders' Equity:
         Common stock, $.10 par value; authorized
           10,000,000 shares; issued 3,015,988 in 1995
           and 4,278,189 in 1994                                                          301,599            427,819
         Additional paid-in capital                                                    13,040,622         17,989,374
         Retained earnings                                                              5,620,516         10,510,682
                                                                                   ---------------    ---------------
                                                                                       18,962,737         28,927,875
   Less:
         Unrealized (gain) loss on available-for-sale securities                          (25,000)           201,117
         Treasury stock, at cost, 102,500 shares in 1994                                 -                   445,620

                                                                                   ---------------    ---------------
                                   Total Shareholders' Equity                          18,987,737         28,281,138

                                                                                   ===============    ===============
                                                                                 $     42,229,282   $     53,752,454
                                                                                   ===============    ===============
</TABLE>

         The  accompanying  notes  are  an  integral  part  of  these  financial
statements.

                                       F-4
<PAGE>
<TABLE>
<CAPTION>
                                           HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                             CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                 52 weeks ended
                                                                    ----------------------------------------
                                                                July 30,           July 31,           August 1,
                                                                  1995               1994               1993
                                                              --------------     --------------     --------------
<S>                                                         <C>                <C>                <C>
Net sales                                                   $    24,450,267    $    30,508,211    $    21,334,985
                                                              --------------     --------------     --------------

Cost and expenses:
      Cost of products sold                                      18,117,874         19,624,788         15,129,253
      Selling and administrative expenses                         5,071,840          7,743,059          4,908,761
      Unusual items                                               5,447,005            745,663            -
                                                              --------------     --------------     --------------
                                                                 28,636,719         28,113,510         20,038,014
                                                              --------------     --------------     --------------

           Operating income (loss)                              (4,186,452)          2,394,701          1,296,971
                                                              --------------     --------------     --------------

Other income (expense):
      Net gain (loss) on sale of marketable
           securities and other investments                       (355,709)            523,612            378,925
      Dividend and interest income                                  617,645            799,478            751,463
      Other income                                                  -                  155,996            -
      Interest expense                                             (961,650)        (1,336,358)          (598,761)
                                                              --------------     --------------     --------------
                                                                   (699,714)           142,728            531,627
                                                              --------------     --------------     --------------

           Income (loss) from continuing operations
             before income taxes and cumulative
             effect of accounting change                         (4,886,166)         2,537,429          1,828,598
Provision for income taxes                                            4,000            676,000            437,500
                                                              --------------     --------------     --------------

           Income (loss) from continuing operations
             before cumulative effect of
             accounting change                                   (4,890,166)         1,861,429          1,391,098
                                                              --------------     --------------     --------------

Discontinued operations:
      (Loss) from operations of
           discontinued division net of
           applicable income taxes                                  -                  -                  (87,833)
      (Loss) on disposal of discontinued
           division net of applicable income
           taxes                                                    -                  -               (2,375,809)
                                                              --------------     --------------     --------------
                                                                    -                  -               (2,463,642)
                                                              --------------     --------------     --------------
Cumulative effect of change in accounting
      for income taxes                                              -                  -                2,081,028

                                                              ==============     ==============     ==============
           Net income (loss)                                 $   (4,890,166)    $    1,861,429    $     1,008,484
                                                              ==============     ==============     ==============

Earnings (loss) per common and common equivalent share:
           Continuing operations                             $        (1.31)    $          .44    $           .35
           Discontinued operations                                     -                   -                 (.62)
           Change in accounting                                        -                   -                  .53
                                                              --------------     --------------     --------------
      Net income (loss)                                      $        (1.31)    $          .44    $           .26
                                                              ==============     ==============     ==============


Weighted average number of common and
      common equivalent shares outstanding                        3,734,151          4,276,422          3,942,104
                                                              ==============     ==============     ==============

</TABLE>


      The accompanying notes are an integral part of these financial statements.


                                       F-5
<PAGE>
<TABLE>
<CAPTION>
                                                             HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                                         CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                  52 weeks ended July 30, 1995, July 31, 1994 and August 1, 1993

                                                                                   Unrealized
                                                                                   Gain (Loss)
                                                         Additional               on Available-
                                     Common Stock         Paid-in      Retained     for-sale     Treasury    Unearned
                                  Shares      Amount      Capital      Earnings    Securities      Stock   Compensation    Total
                                  ------      ------      -------      --------    ----------      -----   ------------    -----
<S>                             <C>        <C>           <C>           <C>          <C>         <C>           <C>       <C>
Balance at August 2, 1992       3,852,057  $   385,206   15,469,633    7,640,769       --        (532,375)     (50,000) $22,913,233

Net income for the year                                                1,008,484                                          1,008,484
Decrease in market value
of non-current
marketable securities                                                                 (60,610)                              (60,610)
Issuance of common stock
in connection with
businesses acquired               485,000       48,500    3,377,125                                                       3,425,625
Vested portion of
unearned compensation                                                                                           50,000       50,000
Exercise of stock options          24,000        2,400       54,720                                                          57,120
Purchase of 20,868 shares
of treasury stock                                                                                (211,836)                 (211,836)
Retirement of 87,868 shares
of treasury stock                 (87,868)      (8,787)    (735,424)                              744,211                    --  

                                ---------   ----------   ----------   ----------     --------    ---------    ---------  -----------
Balance at August 1, 1993       4,273,189  $   427,319   18,166,054    8,649,253      (60,610)      --           --     $27,182,016

Net income for the year                                                1,861,429                                          1,861,429
Decrease in market value
of non-current
marketable securities                                                                (140,507)                             (140,507)
Cancellation of common stock
in connection with
business acquired                 (35,000)      (3,500)    (272,125)                                                       (275,625)
Common stock issued
as compensation                     1,000          100        6,525                                                           6,625
Exercise of stock options          39,000        3,900       88,920                                                          92,820
Purchase of 102,500 shares
of treasury stock                                                                                (445,620)                 (445,620)

                                ---------   ----------   ----------   ----------     --------    ---------    ---------  -----------
Balance at July 31, 1994        4,278,189  $   427,819   17,989,374   10,510,682     (201,117)   (445,620)       --     $28,281,138

Net (loss) for the year                                               (4,890,166)                                        (4,890,166)
Issuance of common stock           35,000        3,500       99,313                                                         102,813
Unrealized gain on
available-for-sale
securities                                                                            226,117                               226,117
Purchase of 1,194,701 shares
of treasury stock                                                                              (4,732,165)               (4,732,165)
Retirement of 1,297,201 shares
of treasury stock              (1,297,201)    (129,720)  (5,048,065)                            5,177,785                    --  

                                ---------   ----------   ----------   ----------    ---------   ----------    ---------  -----------
Balance at July 30, 1995        3,015,988  $   301,599   13,040,622    5,620,516       25,000       --           --     $18,987,737
                                =========   ==========   ==========   ==========    =========   ==========    =========  ===========
</TABLE>



The accompanying notes are an integral part of these financial statements.

                                      F-6
<PAGE>
<TABLE>
<CAPTION>
                                                    HERLEY INDUSTRIES, INC. AND SUBSIDIARIES
                                                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                               52 weeks ended
                                                                                   --------------------------------------          
                                                                                     July 30,      July 31,      August 1,
                                                                                       1995          1994          1993
                                                                                    ----------    ----------    ----------
<S>                                                                              <C>           <C>           <C>
Cash flows from operating activities:
      Income (loss) from continuing operations before
         cumulative effect of accounting change                                  $ (4,890,166) $  1,861,429  $  1,391,098
                                                                                    ---------     ---------     ---------
      Adjustments to reconcile income (loss) from continuing  operations  before
         cumulative  effect  of  accounting  change  to  net  cash  provided  by
         operating activities:
           Depreciation and amortization                                            2,116,233     2,085,245     1,377,887
           (Gain) loss on sale of marketable securities                               355,709      (595,334)     (378,925)
           Decrease (increase) in deferred tax assets *                               596,055      (421,215)      130,313
           Increase in deferred tax liabilities *                                     255,240       623,522       107,187
           Common stock issued as compensation                                           --           6,625        50,000
           Unrealized loss on securities                                                 --          71,721          --
           Unusual item                                                             5,447,005          --            --
           Changes in operating assets and liabilities:
                Decrease (increase) in accounts receivable                          1,285,694      (645,786)    4,703,190
                Decrease (increase) in other receivables                              136,635        69,584       863,137
                Decrease (increase) in inventories                                  2,208,137     1,260,010    (1,053,275)
                Decrease (increase) in prepaid expenses and other                    (753,838)    1,198,343      (657,586)
                Increase (decrease) in accounts payable and accrued expenses       (3,879,974)   (1,604,711)       60,380
                (Decrease) in reserve for contract losses                              (4,000)   (2,129,113)   (1,181,624)
                Increase (decrease) in advance payments on contracts               (1,397,334)   (1,034,346)   (1,195,201)
                Increase (decrease) in income taxes payable                          (162,543)      162,543       (68,594)
                Other, net                                                            153,335      (126,457)     (537,209)
                                                                                   ----------    ----------    ----------
                     Total adjustments                                              6,356,354    (1,079,369)    2,219,680
                                                                                   ----------    ----------    ----------
           Loss from discontinued operations                                             --            --         (87,833)
           Loss on disposal of discontinued operations                                   --            --      (2,375,809)
           Decrease in net assets of discontinued operations                             --            --       2,875,809
                                                                                   ----------    ----------    ----------
           Net cash provided by operating activities                                1,466,188       782,060     4,022,945
                                                                                   ----------    ----------    ----------

Cash flows from investing activities:
      Purchase of marketable securities and other investments                     (22,766,138)  (32,674,407)  (18,541,109)
      Proceeds from sale of marketable securities and other investments            30,417,016    32,178,382    17,569,320
      Acquisition of business, net of cash acquired                                      --            --      (6,055,164)
      Loan to former principal of company acquired                                       --            --      (1,000,000)
      Capital expenditures                                                           (182,241)     (936,314)   (1,121,797)
                                                                                   ----------    ----------    ----------
           Net cash provided by (used in) investing activities                      7,468,637    (1,432,339)   (9,148,750)
                                                                                   ----------    ----------    ----------

Cash flows from financing activities:
      Borrowings under bank line of credit                                          4,044,668     4,174,316    11,892,000
      Proceeds from exercise of stock options and warrants                               --          92,820        57,120
      Payments under lines of credit                                               (8,025,000)   (2,500,000)         --
      Payments under litigation settlement                                         (2,000,000)         --            --
      Payments of long-term debt                                                     (512,735)     (727,223)   (9,145,593)
      Purchase of treasury stock                                                   (2,708,732)     (445,620)     (211,835)
                                                                                   ----------    ----------    ----------
           Net cash provided by (used in) financing activities                     (9,201,799)      594,293     2,591,692
                                                                                   ----------    ----------    ----------

           Net increase (decrease) in cash and cash equivalents                      (266,974)      (55,986)   (2,534,113)

Cash and cash equivalents at beginning of period                                      539,729       595,715     3,129,828
                                                                                   ----------    ----------    ----------

Cash and cash equivalents at end of period                                       $    272,755  $    539,729  $    595,715
                                                                                   ==========    ==========    ==========
Supplemental cash flow information:
      Issuance of 485,000 shares of common stock in connection
           with acquisitions                                                                                 $  3,425,625
                                                                                                               ==========
      Intangibles arising from basis differences in connection
           with acquisitions                                                                   $ (2,540,948) $  2,540,948
                                                                                                ===========    ==========
      Liabilities assumed in connection with acquisitions                        $    915,000                $ 20,637,796
                                                                                   ==========                  ==========
      Cancellation of 35,000 shares of common stock
           reclassified as an accrued liability                                                $    275,625
                                                                                                 ==========
</TABLE>

    * Excluding effect of accounting change in 1993.
The accompanying notes are an integral part of these financial statements.

                                      F-7
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1.     Fiscal Year

       The Company's fiscal year ends on the Sunday closest to July 31. Normally
       each  fiscal year  consists of 52 weeks,  but every five or six years the
       fiscal year will  consist of 53 weeks.  Fiscal  years 1993  through  1995
       consisted of 52 weeks.

2.     Principles of Consolidation

       The  consolidated  financial  statements  include the  accounts of Herley
       Industries, Inc. and its subsidiaries, all of which are wholly-owned. All
       significant  intercompany  accounts and transactions have been eliminated
       in consolidation.

3.     Revenue and Cost Recognition

       Under  fixed-price  contracts,  sales and related  costs are  recorded as
       deliveries  are  made.  Costs  under  long-term,   fixed-price  contracts
       (principally  either directly or indirectly  with the U. S.  Government),
       which include non-recurring billable engineering are deferred until these
       costs are contractually billable.  Revenue under certain long-term, fixed
       price contracts, principally shelters, is recognized using the percentage
       of completion method of accounting. Revenue recognized on these contracts
       is based on  estimated  completion  to date (the  total  contract  amount
       multiplied  by percent of  performance,  based on direct labor  dollars).
       Losses on contracts are recorded when first reasonably determined.

       Contract  costs  include  all direct  material  and labor costs and those
       indirect  costs  related to contract  performance.  Selling,  general and
       administrative costs are charged to expense as incurred.

4.     Inventories

       Inventories,  other than inventory costs relating to long-term  contracts
       and  programs,  are  stated  at  lower  of  cost  (principally  first-in,
       first-out) or market. Inventory costs relating to long-term contracts and
       programs are stated at the actual  production  costs,  including  factory
       overhead,  reduced by amounts identified with revenue recognized on units
       delivered or progress completed.

       Inventory costs relating to long-term  contracts and programs are reduced
       by any  amounts  in  excess  of  estimated  realizable  value.  The costs
       attributed to units delivered under long-term  contracts and programs are
       based on the average costs of all units produced.

5.     Property, Plant and Equipment

       Property,  plant  and  equipment  are  stated at cost.  Depreciation  and
       amortization are provided  principally by the  straight-line  method over
       the  estimated  useful  lives of the  related  assets.  Gains and  losses
       arising from the sale or disposition of property, plant and equipment are
       recorded in income.

6.     Intangibles

       Intangibles  are comprised of customer  lists,  installed  products base,
       drawings,   patents,  licenses,  certain  government  qualifications  and
       technology  and  goodwill  in  connection  with the  acquisition  of Vega
       Precision Laboratories,  Inc. in 1993 (See Note B). Intangibles are being
       amortized over twenty years.


                                       F-8
<PAGE>
       The carrying  amount of  intangibles  is evaluated on a recurring  basis.
       Current  and  future   profitability   as  well  as  current  and  future
       undiscounted cash flows of the acquired businesses are primary indicators
       of recoverability. For the three years ended July 30, 1995, there were no
       adjustments  to the  carrying  amount of the cost in excess of net assets
       acquired resulting from these evaluations.

7.     Marketable Securities

       In May 1993 the Financial  Accounting Standards Board issued Statement of
       Financial   Accounting   Standards  No.  115,   "Accounting  for  certain
       Investments  in Debt and Equity  Securities."  The  Company  adopted  the
       provisions of the new standard for investments held as of August 1, 1994.
       Adoption  of  this  statement  did  not  have a  material  effect  on the
       financial statements of the Company.

       Management  determines the appropriate  classification of debt securities
       at the time of  purchase  and  reevaluates  such  designation  as of each
       balance sheet date.  Debt  securities are classified as  held-to-maturity
       when  the  Company  has the  positive  intent  and  ability  to hold  the
       securities to maturity.  Marketable equity securities and debt securities
       not classified as held-to-maturity are classified as  available-for-sale.
       Available-for-sale  securities  are  carried  at  fair  value,  with  the
       unrealized gains and losses, net of tax, reported as a separate component
       of shareholders' equity.  Realized gains and losses and declines in value
       judged to be other-than-temporary are included in other income (expense).
       The  cost of  securities  sold is based  on the  specific  identification
       method. Interest and dividends on securities are included in other income
       (expense).

       Realized  gains or losses are  determined on the specific  identification
       method and are reflected in income.  Net unrealized losses on non-current
       marketable  securities are recorded directly in a separate  shareholders'
       equity account except those unrealized losses that are deemed to be other
       than temporary, which losses are reflected in income.

8.     Other Investments

       The  Company  is a  limited  partner  in  certain  nonmarketable  limited
       partnerships  in which it owns less than a 10% interest.  The Company has
       no ability to  influence  the  operating  or  financial  policies  of the
       partnership.  These  investments  are carried at cost,  adjusted  for any
       permanent impairment in value.

9.     Income Taxes

       Income tax expense is based on reported  earnings  before  income  taxes.
       Deferred income taxes reflect the impact of temporary differences between
       the amounts of assets and liabilities  recognized for financial reporting
       purposes and such amounts recognized for tax purposes. In accordance with
       Statement of Financial  Accounting  Standards  (SFAS) 109, these deferred
       taxes are measured by applying currently enacted tax rates.

       Effective August 3, 1992, the Company implemented  Statement of Financial
       Accounting  Standards (SFAS) 109, "Accounting for Income Taxes". SFAS 109
       requires a change from the deferred to the liability  method of computing
       deferred income taxes.  The cumulative  effect of this accounting  change
       resulted in an  increase  in net income for the 52 weeks ended  August 1,
       1993 of $2,081,028.

10.    Earnings Per Common Share

       Earnings  per common  share and common  equivalent  share is based on the
       weighted  average number of outstanding  shares of common stock including
       common stock  equivalents  (options and warrants) as determined under the
       treasury  stock method as follows:  3,734,151  shares in 1995;  4,276,422
       shares in 1994; and 3,942,104 shares in 1993.



                                       F-9
<PAGE>
11.    Cash and Cash Equivalents

       For purposes of the statement of cash flows, short-term investments which
       have a maturity  of ninety  days or less at the date of  acquisition  are
       considered cash equivalents.

12.    Product Development

       The  Company's  primary  efforts  are focused on  engineering  design and
       product  development  activities  rather than pure research.  The cost of
       these  development  activities,  including  employees' time and prototype
       development,   net  of  amounts  paid  by  customers,  was  approximately
       $970,000,  $1,367,000,  and  $1,160,000 in fiscal 1995,  1994,  and 1993,
       respectively.

13.    New Accounting Standards

       In March 1995, the Financial  Accounting Standards Board issued Statement
       of Financial Accounting Standards No. 121, "Accounting for the Impairment
       of Long-Lived  Assets and for Long-Lived Assets to Be Disposed Of" ("SFAS
       121"),  which  is  required  to be  adopted  by  fiscal  1997.  SFAS  121
       establishes  the  accounting  standards for the  impairment of long-lived
       assets,  certain  intangible  assets  and cost in  excess  of net  assets
       acquired  to be held and used,  and for  long-lived  assets  and  certain
       intangible  assets to be disposed of. The Company  adopted this statement
       during fiscal year ended July 30, 1995; it did not have a material impact
       on the consolidated financial position of the Company.

14.    Reclassifications

       Certain fiscal 1994 and 1993 amounts have been reclassified to conform to
       current year presentation.

NOTE B - ACQUISITIONS AND DISPOSALS

       In July 1995, the Company  entered into an agreement  effective as of the
       close of  business  June 30,  1995,  to  acquire  certain  assets and the
       business (consisting principally of inventories and trade receivables) of
       Stewart Warner Electronics  Corporation ("SWEC"), a Delaware corporation.
       The transaction,  which closed on July 28, 1995, provided for the payment
       of  $250,000  in cash and the  assumption  of  approximately  $915,000 in
       liabilities  and has been  accounted for by the purchase  method.  SWEC's
       operations were not significant to the Company.  The acquisition resulted
       in excess of fair value over cost of net assets  acquired  of  $1,460,500
       which is being  amortized  over a  three-year  period.  The  consolidated
       balance  sheet  includes the assets and  liabilities  of SWEC at July 30,
       1995, and the consolidated  statements of operations  include the results
       of SWEC's operations from July 1, 1995.

       On June 18, 1993, the Company  acquired all of the issued and outstanding
       common  stock  of  Carlton  Industries,   Inc.  ("Carlton"),  a  Delaware
       corporation and its wholly owned subsidiary Vega Precision  Laboratories,
       Inc. ("Vega").  The transaction provided for the payment of approximately
       $4,000,000 in cash and the delivery of 450,000  shares of common stock of
       the Company with a fair market value of $3,150,000.  The  transaction has
       been accounted for by the purchase method. Accordingly,  the consolidated
       balance sheet includes the assets and  liabilities of Carlton and Vega at
       August 1, 1993, and the consolidated statements of operations include the
       results of Carlton and Vega operations from June 18, 1993.

       In connection with the acquisition of Carlton,  the selling  stockholders
       have the  option  to sell  back to the  Company,  at a price of $5.00 per
       share, the shares of the Company's common stock originally  issued to the
       selling  stockholders.  The option is  exercisable at any time during the
       period commencing on January 1, 1994 through the first anniversary of the
       earlier of (1) the effective date of registration of such shares with the
       Securities and Exchange Commission,  or (2) the rendering to a registered
       broker of an  opinion  letter by Company  counsel  that the shares may be
       sold in accordance  with Rule 144 of the Securities  Act of 1933.  During
       fiscal 1995,  options with respect to 433,701 shares of common stock were
       exercised by certain selling

                                      F-10
<PAGE>
       stockholders.  Such shares have been retired.

       In  September  1992,  the Company  entered  into an  agreement to acquire
       substantially all of the assets of Micro-Dynamics,  Inc., a Massachusetts
       corporation,  which is being operated as HERLEY-MDI, a division of Herley
       Industries,  Inc.  The  transaction,  which  closed on October 22,  1992,
       provided  for the payment of  $1,500,000  in cash and the  assumption  of
       approximately $3,900,000 in liabilities and has been accounted for by the
       purchase  method.  In July,  1993 the Company  paid  $142,400 in cash and
       issued  35,000  shares of common  stock of the Company with a fair market
       value of $275,625 to certain former stockholders of Micro-Dynamics,  Inc.
       These shares were  subsequently  canceled.  The Company was  obligated to
       reissue the shares on or before September 1, 1995 and accrued a liability
       of  $275,625 as of July 31,  1994.  The  Company  reissued  the shares in
       January,  1995.  The  consolidated  balance sheet includes the assets and
       liabilities  of  HERLEY-MDI  at  August  1,  1993,  and the  consolidated
       statements  of operations  include the results of  HERLEY-MDI  operations
       from September 1, 1992.

       The following  unaudited pro forma combined results of operations for the
       52  weeks  ended  August  1,  1993  assumes  that  the   acquisition   of
       substantially  all of the assets of  Micro-Dynamics,  Inc. and all of the
       issued and outstanding common stock of Carlton Industries,  Inc. occurred
       as  of  August  1,  1991.  The  results,   which  are  based  on  various
       assumptions,  are not necessarily  indicative of what would have occurred
       had the acquisition been consummated as of August 1, 1991.

                                                           52 Weeks ended
                                                              August 1,
                                                                 1993
                                                             (Unaudited)
                                                             -----------
             Sales from continuing operations                $33,872,280
             Income from continuing operations                $2,198,973
             Earnings from continuing operations
                per share (Primary)                             $.51

       In February  1993, the Company sold its Marine  Products  Division to the
       present  managers  of that  group.  As a result of the sale,  the Company
       recorded a charge of  $2,375,809  in 1993 for the loss on disposal of the
       assets  (net of an  income  tax  benefit  of  $100,000)  and a loss  from
       discontinued  operations  net of income tax  benefits  of $45,000 for the
       fifty-two  weeks  ended  August 1,  1993.  Net sales of the  discontinued
       operations were $196,896 in 1993.

NOTE C - NOTE RECEIVABLE

       In connection  with the  acquisition  of Carlton  Industries,  Inc.,  the
       Company  agreed to loan  $1,000,000  to certain  former  stockholders  of
       Carlton.  The note was due October 1, 1995 with interest  payable monthly
       at the prime rate as  established  by the  Company's  bank.  The note was
       secured by the pledge of 200,000  shares of common  stock of the  Company
       which were held in escrow under the terms of the purchase  agreement.  In
       December 1994,  these  stockholders  exercised their option to sell these
       shares of common stock back to the Company at a price of $5.00 per share.
       The proceeds were used to satisfy this note.

                                      F-11
<PAGE>
NOTE D - INVENTORIES

       The major components of inventories are as follows:

                                                   July 30,       July 31,
                                                     1995           1994
                                                     ----           ----
         Purchased parts and raw materials       $ 5,749,455    $ 5,412,767
         Work in process                           3,478,268      4,324,393
         Finished products                           102,330        201,030
                                                  ----------     ----------
                                                 $ 9,330,053    $ 9,938,190
                                                  ==========     ==========

NOTE E - AVAILABLE-FOR-SALE SECURITIES

           Available-for-sale  securities  are carried at fair  value,  with the
           unrealized  gains and  losses,  net of tax,  reported  as a  separate
           component  of  shareholders'  equity.  Realized  gains and losses and
           declines in value judged to be  other-than-temporary  are included in
           other income  (expense).  The cost of securities sold is based on the
           specific  identification method. Interest and dividends on securities
           are included in other income (expense).

       The following is a summary of available-for-sale securities:

                                            Gross       Gross         Estimated
                                          Unrealized  Unrealized        Fair
                               Cost         Gains       Losses          Value
     July 30, 1995           ---------      ------      -------      ----------
      Government bonds      $3,878,937     $72,968     $ 31,302     $ 3,920,603
      Other                    189,919        -            -            189,919
                             ---------      ------      -------      ----------
           Total debt
            securities       4,068,856      72,968       31,302       4,110,522
      Equity securities          4,092        -            -              4,092
                             ---------      ------      -------      ----------
                            $4,072,948     $72,968     $ 31,302     $ 4,114,614
                             =========      ======      =======      ==========

     July 31, 1994
      Government bonds      $6,086,532     $20,384     $ 68,528     $ 6,038,388
      Municipal bonds        4,646,008        -         247,943       4,398,065
      Other                  1,327,978        -            -          1,327,978
                             ---------      ------      -------      ----------
           Total debt
            securities      12,060,518      20,384      316,471      11,764,431
      Equity securities        107,404      23,249         -            130,653
                            ----------      ------      -------      ----------
                           $12,167,922     $43,633     $316,471     $11,895,084
                            ==========      ======      =======      ==========


       During   fiscal  1995,   the  Company   liquidated   $8,105,000   of  its
       available-for-sale   securities   and  used  the  proceeds  to  pay  down
       $6,000,000 of its long-term bank debt, and $2,105,000 for the purchase of
       treasury stock.

       Included  in net  gains  on  sale  of  marketable  securities  and  other
       investments  for the  period  ended  July  31,  1994  are net  losses  of
       $203,894, including the recognition of an other than temporary decline in
       value of $71,721 on certain securities which was subsequently realized in
       fiscal 1995.

                                      F-12
<PAGE>
NOTE F - OTHER INVESTMENTS

       In March  1994  the  Company  sold  its  investment  and  terminated  its
       partnership  interest  in  M.D.  SASS  RE/ENTERPRISE  PARTNERS,  L.P.,  a
       Delaware limited partnership for $2,727,506 realizing a gain of $727,506.
       In May 1994 the Company  acquired a new limited  partnership  interest in
       the partnership.  The objective of the partnership is to achieve superior
       long-term capital appreciation  through investments  consisting primarily
       of securities of companies that are experiencing significant financial or
       business difficulties.  At July 30, 1995 and July 31, 1994 the percentage
       of ownership was less than 3%. The Company's  interest in the partnership
       may be  redeemed,  based  upon its  proportionate  share  of  partnership
       capital,  upon  ninety-days  notice  to  the  managing  general  partner.
       Redemptions  are generally  made as of the last day of a fiscal  quarter.
       The estimated fair market value, as determined by the general partner, at
       July  30,  1995  and  July  31,  1994  was   $3,670,876   and  $2,773,617
       respectively.

       In July 1994 the  Company  invested  $1,000,000  in M.D.  SASS  MUNICIPAL
       FINANCE PARTNERS-I, a Delaware limited partnership. The objectives of the
       partnership  are the  preservation  and protection of its capital and the
       earning  of  income  through  the  purchase  of   certificates  or  other
       documentation  that  evidence  liens for unpaid local taxes on parcels of
       real  property.  At July 30,  1995 and July 31,  1994 the  percentage  of
       ownership  was less than 10%. The Company's  interest in the  partnership
       may be transferred to a substitute  limited partner,  upon written notice
       to the managing general partner,  only with the unanimous consent of both
       general  partners at their sole  discretion.  The  estimated  fair market
       value,  as determined by the general  partner,  at July 30, 1995 and July
       31, 1994 was $1,104,243 and $1,000,000 respectively.

       These  investments  are  carried  at cost in the  consolidated  financial
       statements at July 30, 1995 and July 31, 1994.

NOTE G - PROPERTY, PLANT AND EQUIPMENT

       Property, plant and equipment are comprised of the following:

                                            July 30,      July 31,   Estimated
                                             1995          1994     Useful Life
                                             ----          ----     -----------

       Land                              $   880,270   $   880,270
       Building and building
            improvements                   5,310,925     5,264,833  10-40 years
       Machinery and equipment            16,329,395    16,354,882   5- 8 years
       Furniture and fixtures                492,597       492,597   5-10 years
       Automotive equipment                   30,243        30,243      3 years
       Tools                                  24,869        24,869      5 years
       Leasehold improvements                251,876       273,019   5-10 years
                                          ----------    ----------
                                          23,320,175    23,320,713
       Less accumulated depreciation       9,544,465     7,778,468
                                          ----------    ----------
                                         $13,775,710   $15,542,245
                                          ==========    ==========

NOTE H - COMMITMENTS AND CONTINGENCIES

       Leases

       The  Company  leases  a  warehouse  as well  as  computer  equipment  and
       automobiles under short-term operating leases.

       Rent  expense  for the 52 weeks  ended July 30,  1995,  July 31, 1994 and
       August  1,  1993  was  approximately  $158,000,  $584,000,  and  $140,000
       respectively. Rent expense in 1994 includes $308,000 for a facility

                                      F-13
<PAGE>
     formerly  occupied  by Vega  Precision  Laboratories,  Inc.  This lease was
     terminated in December,  1993. Minimum annual rentals under  noncancellable
     leases are as follows:
                                                         Amount
                                                         -------
                   Year ending fiscal 1996              $114,000
                                      1997                28,900
                                      1998                 8,625

      Employment Agreements

      The  Company  has  employment   agreements  with  various  executives  and
      employees of the Company which expire at various  dates  through  December
      31,  2002.  These  agreements  provide for  aggregate  annual  salaries of
      $1,185,000.  Certain  agreements  provide for an annual increment equal to
      the greater of a cost of living  adjustment  based on the  consumer  price
      index or 10%,  and also  provide  for  incentive  compensation  related to
      pretax income. No incentive  compensation is due for the fiscal year ended
      July 30, 1995.  Incentive  compensation  for the years ended July 31, 1994
      and August 1, 1993 was waived by these executives.

      Certain  agreements  also provide  that, in the event there is a change in
      control of the  Company,  as defined,  the  executives  have the option to
      terminate the  agreements and receive a lump-sum  payment.  As of July 30,
      1995,  the  amount  payable  in the  event  of such  termination  would be
      approximately $1,100,000.

      One of the employment  contracts,  as amended November 30, 1992,  provides
      for a  consulting  agreement  commencing  January 1, 1998 and  terminating
      December 31, 2010 at the annual rate of $100,000

      Litigation

      In April 1992, Litton Systems,  Inc. Electron Devices Division  ("Litton")
      commenced an action in the Essex Superior Court of  Massachusetts  against
      the Company (the "Litton Action") alleging, among other claims for relief,
      theft of trade  secrets,  unfair trade  practices  and related  common law
      claims in connection  with the  defendants'  alleged  misappropriation  of
      Litton's  beacon  magnetron  drawings.  After trial,  the jury  rendered a
      verdict on liability against the Company and the other  defendants.  Prior
      to a separate,  subsequent trial to determine damages, the Company settled
      the  action  for the sum of  $4,000,000,  and  agreed  to the  entry of an
      injunction   precluding   the   use  by  the   Company   of  the   alleged
      misappropriated  drawings in  connection  with the  manufacture  of beacon
      magnetrons.  The settlement  provides for two equal payments of $2,000,000
      each without interest, due in July, 1995 and 1996.

      In May and June  1994,  the  Company  was  served  with two  class  action
      complaints  against the Company and certain of its officers and  directors
      in  the  United  States  District  Court  for  the  Eastern   District  of
      Pennsylvania.  The claims were made under  Section  10(b) and 20(a) of the
      Securities  Exchange  Act of 1934 and Rule  10b-5  thereunder.  One of the
      claims is also based upon  alleged  negligence.  The claims  relate to the
      Company's acquisition of Carlton Industries, Inc. and its subsidiary, Vega
      Precision Laboratories,  Inc. The claims were consolidated into one matter
      and a consolidated Complaint. In April, 1995, the Court certified that the
      claims based on the Securities  Exchange Act may proceed as a Class Action
      pursuant  to Rule 23(b) (3),  but without  prejudice  to the rights of the
      parties  thereafter  to seek  modification  of the Class or  revocation of
      leave to proceed.  The Court refused to certify the negligence  claim as a
      Class Action. In May, 1995, the parties negotiated a tentative  settlement
      of all claims in  consideration  for a payment of $450,000  subject to the
      negotiation and execution of a satisfactory Settlement Agreement and Court
      approval after notice to Class Members.  The parties are  negotiating  the
      terms of the Settlement Agreement for submission to the Court.

      In May, 1995, the Company was served with a Class Action Complaint against
      the Company and its Chief Executive  Officer in the United States District
      Court for the Eastern District of Pennsylvania. The claim was

                                      F-14
<PAGE>
      made under Section 10(b) and 20(a) of the Securities  Exchange Act of 1934
      and Rule 10(b)-5 thereunder. The claim relates to the Company's settlement
      of the Litton  Action in the Essex  Superior  Court of  Massachusetts  and
      alleges, inter alia, that there was insufficient disclosure by the Company
      of its true potential  exposure in that claim. The Company believes it has
      a meritorious defense and intends to vigorously defend against the action.

      In or about March,  1994, the principal  selling  shareholders  of Carlton
      Industries,   Inc.   ("Carlton")  and  its   subsidiary,   Vega  Precision
      Laboratories,  Inc.  ("Vega"),  as  claimants,  commenced  an  arbitration
      proceeding  before the American  Arbitration  Association in New York City
      pursuant to the terms of the Stock  Purchase  Agreement  ("Agreement")  by
      which the Company  acquired the stock of Carlton and Vega.  The  claimants
      principally  are  seeking to recover  damages  for the  Company's  alleged
      failure to register timely the claimants'  shares of the Company's  common
      stock in  accordance  with  the  provisions  of the  Agreement  and  other
      breaches  of the  Agreement.  The  Company  has denied  and has  contested
      vigorously  the  legitimacy of the  claimants'  claims and has  interposed
      several counterclaims seeking  indemnification under the Agreement against
      the principal selling shareholders, for damages suffered by the Company in
      an  aggregate  amount  exceeding  $1  million as a result of  breaches  of
      contractual  representations.  Hearings  have been closed and final briefs
      were submitted. The matter has yet to be determined by the Arbitrators.

      There is no certainty as to the outcome of these matters.  However, in the
      opinion of management,  the ultimate  liability on these matters,  if any,
      will not have a  material  adverse  effect on the  consolidated  financial
      position or results of operations of the Company.

      Stand-by Letters of Credit

      The Company  maintains a letter of credit facility with a bank,  which was
      amended subsequent to year end, that provides for the issuance of stand-by
      letters of credit in the aggregate of  $4,200,000.  The facility  requires
      the payment of a fee of 1.25% per annum of the amounts  outstanding  under
      the  facility.  The facility  expires  January 31, 1997.  At July 30, 1995
      stand-by letters of credit  aggregating  $2,546,267 were outstanding under
      this facility.

NOTE I - INCOME TAXES

      Effective  August  3,  1992 the  Company  elected  adoption  of SFAS  109,
      "Accounting  for  Income  Taxes".  SFAS 109  requires  a  change  from the
      deferred to the liability method of computing deferred income taxes.

      The cumulative effect of this accounting change resulted in an increase in
      net income for the 52 weeks ended August 1, 1993 of $2,081,028.

      Components of income (loss) before income taxes are as follows:

                                                    52 Weeks ended
                                             ----------------------------
                                          July 30,      July 31,     August 1,
                                            1995          1994         1993


         Continuing operations         $ (4,886,166)  $ 2,537,429  $ 1,828,598

         Discontinued operations              -             -       (2,608,642)
                                         ----------    ----------   ----------

                                       $ (4,886,166)  $ 2,537,429     (780,044)
                                         ==========    ==========   ==========

                                      F-15
<PAGE>
         Income tax provision consisted of the following:

                                                      52 Weeks ended
                                                 ------------------------
                                              July 30,   July 31,   August 1,
                                                1995       1994       1993
                                                ----       ----       ----
              Current
                  Federal                     $  -     $    -     $    -
                  State                          -       236,000     55,000
              Deferred, Federal
                  and State                     4,000    440,000    237,500
                                               ------   --------    -------
                                              $ 4,000  $ 676,000  $ 292,500
                                               ======   ========    =======

The Company  paid income  taxes of  approximately  $122,000 in 1995,  $77,000 in
1994,  and  $197,000 in 1993.  The  following is a  reconciliation  of the U. S.
statutory  income tax rate and the apparent  tax rate on income from  continuing
operations:

                                                       52 weeks ended
                                                  ------------------------
                                               July 30,   July 31,   August 1,
                                                 1995       1994       1993
                                                 ----       ----       ----
         U.S. Federal statutory rate             34.0%      34.0%      34.0%
         State taxes, net of
            federal tax benefit                   -          6.2%       2.0%
         Benefit of net operating loss
            carryforward                          -        (10.8)%       -
         Non-taxable interest income              -         (9.2)%       -
         Tax benefit derived from
            discontinued operations               -           -        (7.9)%
         Increase in valuation allowance        (34.0)%       -          -
         Other, net                               -          6.4%      (4.2)%
                                                -----      -----      -----
            Apparent tax rate                     -  %      26.6%      23.9%
                                                =====      =====      =====

      Deferred income taxes reflect the impact of temporary  differences between
      the amount of assets and  liabilities  recognized for financial  reporting
      purposes and such amounts recognized for tax purposes.

      As of July 30, 1995, the Company has net operating loss  carryforwards for
      Federal income tax purposes of  approximately  $7,000,000  which expire as
      follows:

                               2002                 $ 547,000
                               2003                   620,000
                               2004                   597,000
                               2005                   579,000
                               2008                 1,731,000
                               2010                 2,926,000
                                                    ---------
                                                   $7,000,000
                                                    =========
                                      F-16
<PAGE>
       Temporary  differences and carryforwards  which give rise to deferred tax
assets and liabilities are as follows:

                                    July 30, 1995           July 31, 1994
                                  -----------------        -----------------
                                Deferred    Deferred     Deferred    Deferred
                                   Tax         Tax          Tax         Tax
                                 Assets    Liabilities    Assets    Liabilities
                                 ------    -----------    ------    -----------
   Intangibles                $     -      $   73,687   $     -     $   40,578
   Alternative minimum tax        86,707         -          86,977        -
   Accrued vacation pay          126,231         -         122,801        -
   Inventory                     503,360         -          67,500        -
   Depreciation                     -       1,455,982         -      1,250,517
   Net operating loss 
     carryforwards             2,411,221         -       1,385,277        -
   Litigation settlement         880,000         -            -           -
   Contract losses               218,240         -            -           -
   Other                         171,600       16,666         -           -
                               ---------    ---------    ---------   ---------
                               4,397,359    1,546,335    1,662,555   1,291,095
   Valuation allowance         3,179,773         -         679,541        -
                               ---------    ---------    ---------   ---------
                             $ 1,217,586   $1,546,335   $  983,014  $1,291,095
                               =========    =========    =========   =========

No income tax benefit has been recorded in 1995. A valuation  allowance has been
provided  relating to that portion of net  operating  loss  carryforwards  which
management believes may expire unutilized.

NOTE J- LONG-TERM DEBT

   Long-term debt is summarized as follows:
                                                       July 30,       July 31,
                                       Rate              1995           1994
                                       ----              ----           ----

   Note payable bank (a)            6.75% -8.75%     $ 7,000,000    $11,000,000

   Mortgage note (b)                10.4%              3,800,000      4,045,000

   Series A and B notes (c)         12.0% - 18.0%         41,161        191,377

   Capital lease obligations
     secured by certain equipment
     final payment due in 1996      5.4% - 20.64%         40,917        138,768
                                                      ----------     ----------
                                                      10,882,078     15,375,145

   Less current portion                                  357,078        552,311
                                                      ----------     ----------
                                                     $10,525,000    $14,822,834
                                                      ==========     ==========

(a)  The Company has a revolving  credit  facility  with a bank,  secured by its
     portfolio of marketable  securities,  which was amended  subsequent to year
     end, that  provides for the extension of credit in the aggregate  principal
     amount of $9,000,000. The facility requires the payment of interest only on
     a monthly basis and payment of the outstanding principal balance on January
     31, 1998.  Interest is set daily at 1% over the bank's  earliest daily rate
     quoted for Federal  Funds (5.75% at July 30, 1995)  applied to  outstanding
     balances up to 80% of the net equity value of certain  investments,  and at
     .5% over the bank's  National  Commercial Rate (8.75% at July 30, 1995) for
     outstanding  balances in excess of this limit.  At July 31, 1994,  interest
     was at the bank's  National  Commercial  Rate of 7.25%.  In  addition,  the
     agreement provides for a fee of 1/8 of 1% of the unused  availability under
     the facility payable quarterly.

                                      F-17
<PAGE>
           The agreement contains various financial covenants,  including, among
           other  matters,  the  maintenance  of working  capital,  tangible net
           worth, aggregate debt levels, and restrictions on cash dividends.

      (b)  The mortgage note provides for annual principal payments at varying
           amounts through 2004 plus semiannual interest payments.  Land
           and buildings in Lancaster, Pa. are pledged as collateral.

           The mortgage note agreement  contains  various  financial  covenants,
           including,  among other matters,  the maintenance of specific amounts
           of working  capital and tangible net worth.  In connection  with this
           loan,  the Company paid  approximately  $220,000 in financing  costs.
           Such  costs  are  included  in  Other  Assets  in  the   accompanying
           consolidated balance sheets at July 30, 1995 and July 31,1994 and are
           being amortized over the term of the loan (15 years).

      (c)  During the fiscal  year ended July 31,  1994,  the  Company  redeemed
           $200,000 principal amount of Series A Notes representing all Series A
           notes  outstanding.  In fiscal 1995 and 1994,  the  Company  redeemed
           $85,000 and $30,000 principal amount of Series B notes, respectively.
           The balance of Series B Notes  outstanding  includes interest accrued
           at 18% simple interest  totaling $22,161 at July 30, 1995 and $87,377
           at July  31,  1994.  The  balance  of the  Series B Notes is due to a
           former principal,  and related party, of Vega Precision Laboratories,
           Inc.  Payment  of  these  notes  is  pending  the  resolution  of the
           arbitration discussed in Note H.

      The Company paid interest of approximately  $1,010,000 in 1995, $1,296,000
      in 1994, and $530,000 in 1993.

      Future payments required on long-term debt are as follows:

               Fiscal year ending during:                  Amount
                                                           ------
                         1996                         $   357,078
                         1997                             300,000
                         1998                           7,335,000
                         1999                             370,000
                         2000                             410,000
                         Thereafter                     2,110,000
                                                       ----------
                                                      $10,882,078
                                                       ==========

NOTE K - ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     Accounts payable and accrued expenses include the following:

                                              July 30,         July 31,
                                                1995             1994
                                                ----             ----
       Accounts payable                     $ 1,302,789       $ 2,841,616
       Accrued payroll                          553,276           637,024
       Accrued commissions                      390,097         2,206,360
       Accrued interest                          98,141           138,674
       Accrued litigation expenses            2,688,165              -
       Accrued expenses                       2,611,680           665,365
                                              ---------         ---------
                                            $ 7,644,148       $ 6,489,039
                                              =========         =========

NOTE L - EMPLOYEE BENEFIT PLANS

      In August 1985, the Board of Directors  approved an Employee  Savings Plan
      which  qualified  as a thrift plan under  Section  401(k) of the  Internal
      Revenue  Code.  This Plan, as amended and  restated,  allows  employees to
      contribute  between 2% and 15% of their salaries to the Plan. The Company,
      at its discretion can contribute

                                      F-18
<PAGE>
      100% of the first 2% of the  employees'  contribution  and 25% of the next
      4%. Additional Company contributions can be made depending on profits. The
      aggregate  benefit  payable to an employee is  dependent  upon his rate of
      contribution,  the  earnings  of the  fund,  and the  length  of time such
      employee continues as a participant.

      The Company has accrued  approximately  $151,000 for the fiscal year ended
      July 30, 1995, and contributed approximately $199,000, and $98,000 to this
      plan for the fifty-two weeks ended July 31, 1994, and August 1, 1993.

NOTE M - SHAREHOLDERS' EQUITY

      In October 1987,  the Board of Directors  approved the 1988  Non-Qualified
      Stock  Option Plan which covers  500,000  shares of the  Company's  common
      stock.  Under the terms of the Plan,  the  purchase  price of the  shares,
      subject  to each  option  granted,  will not be less  than 85% of the fair
      market value at the date of grant.  The date of exercise may be determined
      at the time of grant by the Board of Directors; however, if not specified,
      20% of the shares can be exercised  each year beginning one year after the
      date of grant and generally  expire five years from the date of grant.  At
      July 31,  1995,  July 31,  1994 and  August 1, 1993,  options to  purchase
      29,775,  19,850,  and 50,975  shares of common stock,  respectively,  were
      exercisable.

      In December 1992, the Board of Directors  approved the 1992  Non-Qualified
      Stock  Option Plan which  covers  1,000,000  shares,  as  amended,  of the
      Company's common stock. Under the terms of the Plan, the purchase price of
      the  shares,  subject to each option  granted,  is 100% of the fair market
      value at the date of grant. The date of exercise is determined at the time
      of grant by the Board of Directors;  however, if not specified, 50% of the
      shares can be  exercised  each year  beginning  one year after the date of
      grant.  The options  expire ten years from the date of grant.  Options for
      255,000,  254,000 and 428,800  shares were issued  during the fiscal years
      ended July 30, 1995, July 31, 1994 and August 1, 1993, respectively. These
      options  may be  exercised  cumulatively  at the  rate  of  25%  per  year
      beginning  one year  after  the date of grant.  Options  for  534,800  and
      211,400  shares  were  exercisable  at July 30,  1995  and  July 31,  1994
      respectively.  No  options  under the Plan were  exercisable  at August 1,
      1993.

      A summary of stock  option  activity for the 52 weeks ended July 30, 1995,
      July 31, 1994, and August 1, 1993 follows:

                               Non-Qualified Stock Options  Warrant Agreements
                               ---------------------------  ------------------
                                  Number      Price Range   Number   Price Range
                                of shares     per share    of shares  per share
                                ---------   -------------  ---------  ---------
Outstanding August 2, 1992....   210,900   $2.38  - 12.01
   Granted....................   428,800    6.50  -  7.63   430,000     $7.13
   Exercised..................   (24,000)            2.38
   Canceled...................  (100,000)            7.44
                                 -------    -------------   -------      ----
Outstanding August 1, 1993....   515,700   $2.38  - 12.01   430,000     $7.13
   Granted ...................   254,000    6.00  -  6.88
   Exercised..................   (39,000)            2.38
   Canceled...................   (33,000)   5.69  - 12.01
                                 -------    -------------   -------      ----
Outstanding July 31, 1994.....   697,500   $5.69  - 12.01   430,000     $7.13
   Granted ...................   255,000             3.38
   Canceled...................   (10,000)   3.38  -  7.00
                                 -------    -------------   -------      ----
Outstanding July 30, 1995.....   942,500   $3.38  - 12.01   430,000     $7.13
                                 =======                    =======

      In April 1993,  common stock warrants were issued to certain  officers and
      directors for the right to acquire  430,000  shares of common stock of the
      Company at the fair market value of $7.125 per share at date of issue.
      The warrants expire April 30, 1998.

                                      F-19
<PAGE>
      In  connection  with the sale of common  stock to the public in 1992,  the
      Company  issued  to the  underwriter,  for its own  account,  warrants  to
      purchase 100,000 shares of common stock of the Company,  exercisable for a
      period of four  years at a price of $15.45  per share  (120% of the public
      offering  price),  subject to adjustment in certain  events.  The warrants
      expire in February 1996.

      On June 18, 1993 the Company  issued 450,000 shares of common stock valued
      at $7.00 per share in connection  with the  acquisition  of Vega Precision
      Laboratories,   Inc.  During  fiscal  1995  certain  selling  stockholders
      exercised  their  options to sell back to the  Company  433,701  shares of
      common stock. (See Note B).

      On July 31, 1993,  the Company issued 35,000 shares of common stock valued
      at $7.875 per share in connection  with the  acquisition of  substantially
      all of the assets of  Micro-Dynamics,  Inc. These shares were subsequently
      canceled. The Company reissued the shares in January, 1995. (See Note B).

NOTE N - MAJOR CUSTOMERS

       Net sales to the U.S.  Government in 1995,  1994,  and 1993 accounted for
       approximately 30%, 25%, and 36% of net sales, respectively. In 1994 sales
       to a major customer  accounted for 16% of net sales, and in 1993 sales to
       a major customer  accounted for 14% of net sales.  Foreign sales amounted
       to approximately $3,908,000,  $7,891,000,  and $1,623,000 in fiscal 1995,
       1994, and 1993, respectively.

       Included in accounts receivable as of July 30, 1995 and July 31, 1994 are
       amounts  due from the  U.S.  Government  of  approximately  $718,000  and
       $774,000, respectively.

NOTE O - UNUSUAL ITEM

       The  Consolidated  Statements of Operations for the fifty-two weeks ended
       July 30, 1995  includes an unusual  charge of $5,447,005  for  settlement
       costs, legal fees, and related expenses in connection with the settlement
       for certain legal claims against the Company. (See Note H, Litigation).

       During the fiscal year ended July 31, 1994, the Company  incurred unusual
       charges of $745,663 in excess of reserves  in  connection  with  warranty
       claims  for  products  shipped by Vega  prior to its  acquisition  by the
       Company.  These  claims  were  resolved  during the  fiscal  year and the
       Company  does not  anticipate  any  further  costs  as a result  of these
       claims.


                                      F-20

<TABLE> <S> <C>

<ARTICLE>                                                    5
<LEGEND>
  THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
EXTRACTED FROM THE AUDITED CONSOLIDATED FINANCIAL
STATEMENTS FOR THE 52 WEEKS ENDED JULY 30, 1995 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                                          <C>
<PERIOD-TYPE>                                                YEAR
<FISCAL-YEAR-END>                                            JUL-30-1995
<PERIOD-START>                                               AUG-01-1994
<PERIOD-END>                                                 JUL-30-1995
<CASH>                                                       272,755
<SECURITIES>                                                 0
<RECEIVABLES>                                                4,679,917
<ALLOWANCES>                                                 0
<INVENTORY>                                                  9,330,053
<CURRENT-ASSETS>                                             15,452,630
<PP&E>                                                       23,320,175
<DEPRECIATION>                                               9,544,465
<TOTAL-ASSETS>                                               42,229,282
<CURRENT-LIABILITIES>                                        9,973,866
<BONDS>                                                      0
<COMMON>                                                     301,599
                                        0
                                                  0
<OTHER-SE>                                                   18,686,138
<TOTAL-LIABILITY-AND-EQUITY>                                 42,229,282
<SALES>                                                      24,450,267
<TOTAL-REVENUES>                                             24,450,267
<CGS>                                                        18,117,874
<TOTAL-COSTS>                                                23,189,714
<OTHER-EXPENSES>                                             5,447,005
<LOSS-PROVISION>                                             0
<INTEREST-EXPENSE>                                           961,650
<INCOME-PRETAX>                                              (4,886,166)
<INCOME-TAX>                                                 4,000
<INCOME-CONTINUING>                                          (4,890,166)
<DISCONTINUED>                                               0
<EXTRAORDINARY>                                              0
<CHANGES>                                                    0
<NET-INCOME>                                                 (4,890,166)
<EPS-PRIMARY>                                                (1.31)
<EPS-DILUTED>                                                (1.31)
        


</TABLE>


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