FORM 10-QSB
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

[X]  QUARTERLY  REPORT  PURSUANT  TO SECTION 13 OR 15(D) OF THE  SECURITIES  AND
     EXCHANGE ACT OF 1934

                For the quarterly period ended September 29, 2002

                         Commission File Number 0-10772

                                ESSEX CORPORATION
        (Exact name of small business issuer as specified in its charter)

            Virginia                                                54-0846569
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                             Identification No.)

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

Issuer's telephone number, including area code:  (301) 939-7000

Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such shorter period that the registrant was required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days.

YES           X     NO
           -----               -----

State the number of shares  outstanding  of each of the issuer's class of Common
Stock as of the latest practicable date.

                                                              OUTSTANDING
                  CLASS                                   AT NOVEMBER 4, 2002
                  -----                                   -------------------
Common Stock, no par value per share                             7,754,482

Transitional Small Business Disclosure Format (Check One);

YES                 NO           X
           -----               -----




                               ESSEX CORPORATION

                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

The  interim  financial   statements  are  unaudited  but,  in  the  opinion  of
management,  reflect all adjustments for a fair presentation of results for such
period.  The results of operations  for any interim  period are not  necessarily
indicative of results for the full year.  These financial  statements  should be
read in conjunction with the financial statements and notes thereto contained in
the Company's  Annual  Report on Form 10-KSB for the fiscal year ended  December
30, 2001.

                                       2

                               ESSEX CORPORATION



                                 BALANCE SHEETS



                                                  September 29,    December 30,
                                                      2002             2001
                                                  -------------    -------------
                                                   (unaudited)       (audited)
ASSETS


CURRENT ASSETS
                                                             
     Cash                                         $     532,417    $     568,178
     Accounts receivable, net                           901,443          284,649
     Prepayments and other                               60,703           76,969
     Inventory                                           14,983           29,983
                                                  -------------    -------------
                                                      1,509,546          959,779
                                                  -------------    -------------

PROPERTY AND EQUIPMENT
     Computers and special equipment                    934,117          849,453
     Furniture, equipment and other                     255,896          260,526
                                                  -------------    -------------
                                                      1,190,013        1,109,979
     Accumulated depreciation and amortization         (835,842)        (747,059)
                                                  -------------    -------------
                                                        354,171          362,920
                                                  -------------    -------------

OTHER ASSETS
     Patents, net                                       324,974          211,030
     Other                                               21,909           19,213
                                                  -------------    -------------
                                                        346,883          230,243
                                                  -------------    -------------

TOTAL ASSETS                                      $   2,210,600    $   1,552,942
------------                                      =============    =============



The accompanying notes are an integral part of these statements.



                                       3

                               ESSEX CORPORATION


                                 BALANCE SHEETS



                                                             September 29,    December 30,
                                                                 2002             2001
                                                            -------------    -------------
                                                               (unaudited)      (audited)
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
                                                                       
     Advance from accounts receivable financing             $     321,600    $          --
     Accounts payable                                             859,939          313,741
     Accrued wages and vacation                                   168,276          239,476
     Capital leases                                               110,154          130,961
     Accrued retirement                                            58,546           62,000
     Other accrued expenses                                       230,940          101,387
     Billings in excess of costs                                   60,000               --
                                                            -------------    -------------
                                                                1,809,455          847,565

LONG-TERM DEBT

     Capital leases, net of current portion                        10,976           60,078
                                                            -------------    -------------

     Total Liabilities                                          1,820,431          907,643
                                                            -------------    -------------

COMMITMENTS AND CONTINGENCIES (NOTE 4)

STOCKHOLDERS' EQUITY
     Common stock, no par value; 25 million shares
        authorized; 7,435,254 and 5,155,605 shares
        issued and outstanding, respectively                   12,461,900        8,870,044
     Convertible preferred stock, $0.01 par value;
        1 million total shares authorized; 0 and 500,000
        shares of Series B authorized and outstanding                  --        2,000,000
     Additional paid-in capital                                 2,000,000        2,000,000
     Accumulated deficit                                      (14,071,731)     (12,224,745)
                                                            -------------    -------------
                                                                  390,169          645,299
                                                            -------------    -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
                                                            $   2,210,600    $   1,552,942
                                                            =============    =============


The accompanying notes are an integral part of these statements.



                                       4


                               ESSEX CORPORATION



                            STATEMENTS OF OPERATIONS
                        FOR THE THIRTY-NINE WEEK PERIODS
                 ENDED SEPTEMBER 29, 2002 AND SEPTEMBER 30, 2001



                                                           2002            2001
                                                      --------------  -------------
                                                        unaudited)     (unaudited)

                                                                
Revenues                                              $   3,093,619   $   1,880,832
Costs of goods sold and services provided                (1,712,578)       (948,860)
Research and development                                 (1,226,854)     (1,922,308)
Selling, general and administrative expenses             (1,987,135)     (1,767,553)
                                                      --------------  -------------

         Operating Loss                                  (1,832,948)     (2,757,889)

Interest (expense) income, net                              (14,038)          8,026
                                                      -------------   -------------

Loss Before Income Taxes                                 (1,846,986)     (2,749,863)

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

Net Loss                                                 (1,846,986)     (2,749,863)

Beneficial conversion feature of convertible
   preferred stock                                               --        (750,000)
                                                      -------------   -------------

Net Loss Attributable to Common Stockholders          $  (1,846,986)  $  (3,499,863)
                                                      =============   =============

Weighted Average Number of Shares Outstanding             7,329,488       6,289,513
                                                      =============   =============

Basic Loss Per Common Share                           $       (0.25)  $       (0.56)
                                                      =============   =============

Diluted Loss Per Common Share                         $       (0.25)  $       (0.56)
                                                      =============   =============


The accompanying notes are an integral part of these statements.



                                       5

                               ESSEX CORPORATION


                            STATEMENTS OF OPERATIONS
                          FOR THE THIRTEEN WEEK PERIODS
                 ENDED SEPTEMBER 29, 2002 AND SEPTEMBER 30, 2001



                                                        2002           2001
                                                   ------------     ------------
                                                    (unaudited)      (unaudited)

                                                              
Revenues                                           $  1,600,910     $    745,468
Costs of goods sold and services provided              (964,806)        (381,880)
Research and development                               (260,621)        (652,663)
Selling, general and administrative expenses           (553,089)        (693,218)
                                                   ------------     ------------

         Operating Loss                                (177,606)        (982,293)

Interest (expense) income, net                           (4,019)          (1,245)
                                                   ------------     ------------

Loss Before Income Taxes                               (181,625)        (983,538)

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

Net Loss                                               (181,625)        (983,538)

Beneficial conversion feature of convertible
   preferred stock                                           --         (250,000)
                                                   ------------     ------------

Net Loss Attributable to Common Stockholders       $   (181,625)    $ (1,233,538)
                                                   ============     ============

Weighted Average Number of Shares Outstanding         7,410,223        6,706,225
                                                   ============     ============

Basic Loss Per Common Share                        $      (0.02)    $      (0.19)
                                                   ============     ============

Diluted Loss Per Common Share                      $      (0.02)    $      (0.19)
                                                   ============     ============


The accompanying notes are an integral part of these statements.



                                       6

                               ESSEX CORPORATION


                            STATEMENTS OF CASH FLOWS
                        FOR THE THIRTY-NINE WEEK PERIODS
                 ENDED SEPTEMBER 29, 2002 AND SEPTEMBER 30, 2001


                                                         2002              2001
                                                    -------------    -------------
                                                     (unaudited)      (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                               
   Net Loss                                         $  (1,846,986)   $  (2,749,863)
   Adjustments to reconcile Net Loss to
     Net Cash Used In Operating Activities:

      Depreciation and amortization                       110,994          160,250
      Stock-based compensation expense                    246,325           34,000
      Inventory valuation reserve                          15,000           60,000
      Other                                                   (91)            (492)

   Change in Assets and Liabilities:
      Accounts receivable                                (616,794)        (173,554)
      Prepayments and other assets                         15,804          (33,541)
      Inventory                                                --          (70,126)
      Accounts payable                                    546,198          102,521
      Other liabilities                                   (14,227)        (111,458)
                                                    -------------    -------------

   Net Cash Used In Operating Activities               (1,543,777)      (2,782,263)
                                                    -------------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of property and equipment                   (27,465)         (81,048)
    Proceeds from sale of fixed assets                         91              492
                                                    -------------    -------------

    Net Cash Used In Investing Activities                 (27,374)         (80,556)
                                                    -------------    -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Sales of common stock                               1,250,003        2,000,000
    Sale of preferred stock                                    --          750,000
    Exercise of stock options                              95,528           21,224
    Short-term borrowings, net                            321,600               --
    Payment of capital lease obligations                 (131,741)         (84,438)
                                                    -------------    -------------

    Net Cash Provided By Financing Activities           1,535,390        2,686,786
                                                    -------------    -------------

CASH AND CASH EQUIVALENTS
    Net decrease                                          (35,761)        (176,033)
    Balance - beginning of period                         568,178        1,015,634
                                                    -------------    -------------
    Balance - end of period                         $     532,417    $     839,601
                                                    =============    =============


The accompanying notes are an integral part of these statements.


                                       7


                               ESSEX CORPORATION

                     NOTES TO INTERIM FINANCIAL INFORMATION

NOTE 1:  General

FISCAL YEAR AND PRESENTATION

Essex Corporation (the "Company") is on a 52/53-week fiscal year ending the last
Sunday in  December.  Years  2002 and 2001 are  52-week  fiscal  years.  Certain
amounts  from prior  annual and  quarterly  periods  have been  reclassified  to
conform to this 2002 presentation.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during  the  reporting   period.   Estimates  are  used  when   accounting   for
uncollectible   accounts  receivable,   inventory  obsolescence  and  valuation,
depreciation and  amortization,  intangible  assets,  employee benefit plans and
contingencies, among others. Actual results could differ from those estimates.

IMPORTANT BUSINESS RISK FACTORS

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

The Company has expended  significant  funds to transition  into the  commercial
marketplace,  particularly the productization of its proprietary technologies in
telecommunications  and  optoelectronic  processors.  The Company  has  received
patents on its optoelectronic  processor.  The Company has filed applications to
secure patent  protection  for  innovative  technologies  in two  communications
device families:  Fiberoptic  HYPERFINE WDM (wavelength  division  multiplexing)
devices  and  wireless  optical   processor   enhanced   receiver   architecture
(OPERA(TM)). Since September 2000, the Company has received nearly $6 million in
financing  from its Investor  Group to advance its programs to  capitalize  upon
these communications  inventions.  The long-term success of the Company in these
areas is dependent on its ability to  successfully  develop and market  products
related to its communications devices and optoelectronic processors. The success
of these efforts is subject to changing technologies, availability of additional
financing, competition and ultimately market acceptance.

Primarily  due  to  the  expenditures  for  development  and  marketing  of  its
optoelectronics    products    and    services,    particularly    the   optical
telecommunications device technologies,  and also due to expenses related to the
Company's   efforts  to  raise  additional   financing,   the  Company  incurred
significant  losses in the first nine months of 2002.  The Company also incurred
such  losses in  fiscal  years  2000 and 2001.  The  Company  plans to  continue
research and development spending in 2002 in optoelectronics to the extent funds
are  available.  In order to maintain  spending  levels,  the Company  will need
additional funds.

The Company is seeking to establish  joint  ventures or  strategic  partnerships
including  licensing of its  technologies  with major industry  participants  to
facilitate  these  goals.  The  Company  will also

                                       8


                               ESSEX CORPORATION

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

RESEARCH AND DEVELOPMENT

Research and  development  costs are expensed as  incurred.  Such costs  include
direct labor and materials as well as a reasonable allocation of indirect costs.
However, no general and administrative  costs are included.  Equipment which has
alternative future uses is capitalized and charged to expense over its estimated
useful life.

NOTE 2:  Basic and Diluted Earnings (Loss) Per Share

Basic earnings  (loss) per common share are computed using the weighted  average
number of common shares outstanding during the period and common shares issuable
upon the required  conversion of preferred  stock.  Diluted  earnings per common
share  would  incorporate  the  incremental  shares  issuable  upon the  assumed
exercise  of stock  options  and  warrants.  Such  incremental  shares were anti
dilutive for the periods presented.

NOTE 3:  Accounts Receivable Financing

The  Company  has  a  working  capital  financing  agreement  with  an  accounts
receivable  factoring  organization.  Under  such an  agreement,  the  factoring
organization may purchase certain of the Company's  accounts  receivable subject
to full recourse against the Company in the case of nonpayment by the customers.
The Company  generally  receives  85%-90% of the  invoice  amount at the time of
purchase  and the balance  when the  invoice is paid.  The Company is charged an
interest fee and other processing  charges,  payable at the time each invoice is
paid.  There was $322,000 of funds advanced as of September 29, 2002. There were
no funds advanced as of December 30, 2001.

NOTE 4:  Commitments and Contingencies

The Company has entered into several capital leases for special optical test and
telephone   equipment.   The  capital   equipment   cost  of  these  leases  was
approximately  $350,000, the remaining lease terms are less than 2 years and the
remaining principal amounts due total $121,000 at September 29, 2002.

NOTE 5:  Common Stock; Warrants; Preferred Stock

The Company's Articles of Incorporation  authorize 1 million shares of preferred
stock,  par  value  $0.01  per  share,  the  series  and  rights of which may be
designated by the Board of Directors in  accordance  with  applicable  state and
federal law. In September  2000,  the Board  designated  500,000  shares of such
preferred  stock as Series B.  There were  312,500  shares of Series B issued in
2000 for $1,250,000 and the remaining 187,500 issued in 2001 for $750,000.  Each
Series B share was converted into 4 shares of common stock in September 2002. No
Series A preferred shares are currently outstanding.

                                       9


                               ESSEX CORPORATION

In connection with the issuance of the preferred  stock, the Company also issued
common stock warrants to the preferred stock holders.  These warrants are for an
additional 2 million  shares of common stock.  The warrants  expire in September
2005 and can be  exercised  at a nominal  total  price of $2,000.  The  warrants
become exercisable under certain terms and conditions,  such as the market price
of the common stock exceeding $10 through $20 per share for 5 consecutive  days,
or the  occurrence of an additional  private  placement of $10 million where the
valuation  of the Company  exceeds $50 million.  The warrants  would also become
exercisable upon a sale of all or substantially all of the assets of the Company
or a merger or acquisition of the Company.  The Company has determined  that the
warrants had a nominal fair value at issuance due to the restrictive  covenants.
The Company has reserved 2 million shares of common stock in connection with the
possible exercise of these common stock warrants.

In accordance  with Emerging  Issues Task Force Issue No. 98-5  "Accounting  for
Convertible  Securities  with  Beneficial  Conversion  Features or  Contingently
Adjustable Conversion Ratios", the Company imputed and recorded in 2000 and 2001
a total deemed  dividend of $2,000,000 on its Series B Preferred  Stock equal to
the  difference  between the estimated  current market price at original date of
issuance and the conversion price (the "beneficial  conversion  feature").  Such
imputed  dividends  had no impact on net loss from  operations or cash flows but
had to be considered  when  calculating  loss per share  attributable  to common
stockholders.

In October 2002, the Company negotiated a private placement with an affiliate of
its Investor Group.  Initially,  the Company received $150,000 for 50,000 shares
of its common  stock.  The Company also  received  $100,000 and issued  warrants
which permit the investor, in its sole discretion,  to invest another $1,000,000
by  December  15, 2002 and  another  $1,000,000  by January 14, 2003 and receive
shares  of  common  stock  at a price  of  approximately  $3 per  share.  If the
investments  are not made in the  prescribed  timeframes,  then only the warrant
amount of $100,000  will be  converted  into common stock at the $3 share price.
Under  the  provisions  of prior  private  placements,  the  current  investment
triggered  a final  adjustment  to the  purchase  price in those  prior  private
placements from $6.50 per share to $3.00 per share. This adjustment  resulted in
the issuance in October 2002 of approximately  269,000  additional shares to the
investors.

NOTE 6:  Income Taxes

The Company is in a net operating loss (NOL) carryforward  position for book and
tax  purposes.  No tax  benefit  will be  recognized  until  taxable  income  is
realized.

NOTE 7:  Statements of Cash Flows - Supplemental Disclosure

There were $62,000 of new capital  leases  entered into in the first nine months
of 2002.  In the first nine months of 2001,  the Company  entered  into  capital
leases for new equipment for $288,000.

                                       10


                               ESSEX CORPORATION

ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

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

STATUS

The  Company's   business  is  focused  upon  applications  of  its  proprietary
optoelectronics  technology  and products  for  commercial  and U.S.  Government
customers and signal processing technology for U.S. Government customers.

Since  mid  2000,   the  Company  has  been  working  to  patent,   develop  and
commercialize  its  key  leading-edge  optical  technologies,   principally  the
HYPERFINE  WDM devices and  wireless  OPERA(TM)  technology.  The purpose of the
HYPERFINE WDM device is to increase the number of usable communications channels
within a single optical fiber. The purpose of OPERA(TM) is to increase  capacity
and improve voice and data quality of wireless  systems.  TheSE inventions arose
from the Company's work and expertise in the optical  device and  communications
fields.

The Company has  prototypes  of the  HYPERFINE  WDM  technology  which are being
demonstrated to prospective strategic partners and investors.  The Company began
placing  prototypes  of its initial  HYPERFINE  WDM  devices in field  trials by
potential  customers in September  2001 and  announced  the initial  order for a
prototype unit in September  2002.  The Company is deferring  development of its
OPERA(TM)   wireless  receiver  device  technology  until  adequaTE  funding  is
obtained.

In order to develop prototypes, the Company has needed and will need significant
additional capital until a profitable revenue stream is established. The Company
has been working  since  September  2000 with an Investor  Group which,  through
September  2002,  has  invested  approximately  $6 million  in  several  private
placements.

In October  2002,  the Company  negotiated  another  private  placement  with an
affiliate of the Investor Group.  Initially,  the Company received  $150,000 for
50,000 shares of its common stock. The Company also received $100,000 and issued
warrants which permit the investor,  in its sole  discretion,  to invest another
$1,000,000  by December 15, 2002 and another  $1,000,000 by January 14, 2003 and
receive shares of common stock at a price of  approximately $3 per share. If the
investments  are not made in the  prescribed  timeframes,  then only the warrant
amount of $100,000  will be  converted  into common stock at the $3 share price.
Under  the  provisions  of prior  private  placements,  the  current  investment
triggered  a final  adjustment  to the  purchase  price in those  prior  private
placements from $6.50 per share to $3.00 per share. This

                                       11


                              ESSEX CORPORATION

adjustment  resulted in the  issuance in October 2002 of  approximately  269,000
additional shares to the investors.

The development of these  optoelectronic  devices  required a diversion of labor
resources  from revenue  generation in 2001 and continues to do so in 2002.  The
Company may hire additional  personnel to augment  existing  technical and sales
staff.  Since  the  Company  is  investing  the new  capital  in such  research,
development and marketing,  the financial  statements reflect higher than normal
expenses, which increases the Company's reported losses.

While the Company saw a significant  increase in its third quarter 2002 revenues
and expects similar revenues in the fourth quarter,  the Company has been unable
to maintain  customer  programs of sufficient  volume and to expand such work to
achieve an overall  breakeven or better level of  operations  on such  revenues.
Work  based on or related  to the  patented  ImSyn(TM)  Processor,  other  Essex
optical  hardware  and  signal  processing  and  techniquES  continues  for  the
development of advanced SAR (synthetic aperture radar).  These efforts generally
fall under SBIR (U.S.  Government Small Business Innovative  Research) programs.
Recent  technical  successes on these SBIR programs have resulted in invitations
to submit proposals to program offices within the military  departments.  Theses
proposals  will  continue  the  engineering   development  programs,  and  begin
transition of the technology to field operators.  These transition  programs are
expected  to be higher in volume and of a longer  term  nature.  The  Company is
working to reduce the overall  deficit from  operations  and to improve its cash
flows.  Backlog  and order  issues  will  continue  to be major  concerns  until
substantial revenue improvements  realized from customer funded SBIR development
programs have been achieved.

The Company  currently  does not have  sufficient  resources to bring all of its
telecommunications and optoelectronics processing devices to market. In order to
maintain  development  and  marketing  spending  levels,  the Company  will need
additional funds.  Accordingly,  the Company will likely have to partner with or
enter into licensing  arrangements with major industry  participants in order to
successfully  introduce its technology  and products.  There can be no assurance
that the Company will be successful in entering into such agreements.

REVENUES

Revenues were  $1,601,000  and $745,000 for the third quarters of 2002 and 2001,
respectively.  Revenues  for the  first  thirty-nine  week  period  of 2002 were
$3,094,000,  an increase of 64% from the  $1,881,000  in revenues  for the first
thirty-nine  week period of 2001.  The  increase  in revenues  was due to a $2.3
million new U.S.  Government  program for design of a next  generation  advanced
optical processor (AOP) demonstration unit,  including  procurement of necessary
materials  and  equipment.  This  initial  program  commenced in May 2002 and is
scheduled to be completed by December 2002; however,  the Company anticipates to
continue the program at a significant level of effort. The Company also recorded
$137,000 of revenue in the third quarter of 2002 from the  collection of a final
bill for  additional  costs on a government  contract  completed over five years
ago.

As of September 29, 2002, the Company had funded backlog on programs  related to
services  and  applications  of   optoelectronics   and  signal   processing  of
approximately $1.5 million, down from $2.8 million at June 30, 2002.

                                       12


                               ESSEX CORPORATION

INCOME (LOSS)

There was an operating  loss of $178,000  and $982,000 in the third  quarters of
2002 and 2001,  respectively.  There were  operating  losses of  $1,833,000  and
$2,758,000 in the first thirty-nine week periods of 2002 and 2001, respectively.
Cost of goods sold and  services  provided  (COGS) as a  percentage  of revenues
(excluding  revenue from the final bill) for the thirty-nine week period of 2002
was 57.9%  compared  to 50.5% in the  comparable  period  in 2001.  In the third
quarter  of 2002,  COGS was 65.9% of  revenues  (excluding  the  final  billing)
compared to 51.3% in the same period of 2001.  In 2001,  the major  component of
COGS was direct labor and associated  costs. In 2002, due to the new AOP program
referenced above,  there was a significant  increase in the direct materials and
equipment  component  of COGS.  The Company  receives a higher  markup on direct
labor than direct material and equipment costs.

Research  and  development  (R&D)  was  approximately  $1,227,000  in the  first
thirty-nine week period of 2002, down 36% from  approximately  $1,922,000 in the
same period in 2001.  Expenditures for the initial  HYPERFINE WDM development in
2001 required  significant  outside vendor costs for materials and non-recurring
engineering. Such costs have declined in 2002 and are also being managed against
available  funding.  The  majority  of the R&D costs  were  incurred  on efforts
related to optical telecommunications technology. The Company has maintained its
R&D spending  since the  September  2000 capital  infusion  and,  subject to the
availability  of funds,  expects to continue its R&D spending in the optical and
telecommunications areas for the remainder of 2002.

The Company has increased selling, general and administrative expenses ("SG&A"),
particularly in marketing for optoelectronics and  telecommunications new device
business areas.  The Company has also incurred  higher  expenses  related to the
Company's efforts to raise additional financing in 2002. Overall,  SG&A expenses
remain high relative to the revenue volume as the Company seeks to commercialize
its  optoelectronic  telecommunications  products  and  services.  The high SG&A
expenses  contributed  to the  operating  losses in the first  thirty-nine  week
periods of 2002 and 2001.

Overall, the year-to-date 2002 net loss declined primarily due to the decline in
development expenses and the higher revenue volume covering a greater portion of
fixed expenses.

CORPORATE MATTERS

The Company  recognized a $750,000  charge in the first nine months of 2001 from
the beneficial  conversion  feature of convertible  preferred stock. As proceeds
were  received  from the sale of preferred  stock in 2001 and 2000,  the Company
recognized  the  pro  rata  beneficial  conversion  feature  on the  convertible
preferred  stock  as a  deemed  dividend  for  purposes  of  computing  net loss
attributable to common  stockholders  and per share amounts.  The total recorded
was $750,000 in 2001 and  $1,250,000 in 2000.  This imputed amount had no effect
on net loss (from operations) or cash flows.

Total interest expense was $14,000 in the first thirty-nine week period of 2002.
In the same  period in 2001,  the  Company  netted  $8,000 of  interest  income,
primarily from the temporary investment of funds from the private placements.

                                       13


                               ESSEX CORPORATION

The Company is in a NOL  carryforward  position.  No  provision  or benefit from
income taxes was recognized in the first half of 2002 or 2001.

FINANCIAL CONDITION - LIQUIDITY AND CAPITAL RESOURCES

The  Company  evaluates  its  liquidity  position  using  various  factors.  The
following represents some of the more important factors:




                                     SELECTED FINANCIAL DATA ($ Thousands)
                                                      AS OF
                                 ---------------------------------------------

                                 September 29,   December 30,     September 30,
                                     2002            2001             2001
                                 ------------    ------------     ------------
                                  (unaudited)      (audited)       (unaudited)

                                                         
Total Assets                     $      2,211    $      1,553     $      1,893
                                 ============    ============     ============

Working Capital (Deficit)        $       (300)   $        112     $        649
                                 ============    ============     ============

Current Ratio                          0.83:1          1.13:1           1.99:1
                                 ============    ============     ============

Advance from Accounts Receivable
  Financing
                                 $        322    $         --     $         --
Capital Leases                            121             191              227
                                 ------------    ------------     ------------
       Total Debt/Financing      $        443    $        191     $        227
                                 ============    ============     ============

Stockholders' Equity             $        390    $        645     $      1,146
                                 ============    ============     ============


The net cash provided by financing activities in 2002 and 2001 is primarily from
the Company  completing  several private  placements of equity securities to its
Investor  Group  or  their  affiliates.  The  Company  received  $3,400,000  and
$1,250,000 in fiscal 2001 and fiscal 2000,  respectively and another  $1,250,000
in the first nine months of 2002 from these private  placements.  The funds have
been and are to be used primarily for the development,  marketing and management
of the optical telecommunications device technologies.

The net cash used in  operating  activities  has resulted  from the  significant
losses  incurred  by  the  Company  in  2002  and  2001,  primarily  due  to the
expenditures for development and marketing of its  optoelectronics  products and
services,  particularly in the optical  telecommunications  device  technologies
field.  The Company's  working capital and ratio continue to decrease  primarily
due to these  losses.  The Company is  addressing  its working  capital  deficit
through new investment  (see below),  increased  revenues,  cost  reductions and
extended payment terms from certain vendors.

The  Company  plans to  continue  R&D  spending  in 2002 in the  optoelectronics
operations to the extend funds are available. In order to maintain spending, the
Company will need  additional  funds.  The Company is seeking to establish joint
ventures or strategic  partnerships  including  licensing of its technologies to
major industry  participants,  to facilitate  these goals. The Company will also
seek additional funds under  appropriate  terms from private sources,  including
the Investor  Group,  to continue to finance  development and to achieve initial
market penetration. As part of this funding effort, in October 2002, the Company
negotiated  another  private  placement with an affiliate of its Investor Group.
Initially,  the Company received $150,000 for 50,000 shares of its common stock.
The  Company  also  received  $100,000  and  issued  warrants

                                       14


                               ESSEX CORPORATION

which permit the investor, in its sole discretion,  to invest another $1,000,000
by  December  15, 2002 and  another  $1,000,000  by January 14, 2003 and receive
shares of common stock at a price of approximately $3 per share.  Funds, if any,
from additional  investments  will be used to support  commercialization  of the
Company's  HYPERFINE  family of devices.  If the investments are not made in the
prescribed  timeframes,  then  only  the  warrant  amount  of  $100,000  will be
converted  into common  stock at the $3 share price.  Significant  delays in the
commercialization of the Company's  optoelectronic  products,  failure to market
such products or failure to raise substantial  additional  working capital would
have a significant  adverse effect on the Company's future operating results and
financial position.

The  Company  has a  working  capital  financing  arrangement  with an  accounts
receivable  factoring   organization.   Under  such  agreement,   the  factoring
organization may purchase certain of the Company's  accounts  receivable subject
to full recourse against the Company in the case of nonpayment by the customers.
The Company  generally  receives  85%-90% of the  invoice  amount at the time of
purchase  and the balance  when the  invoice is paid.  The Company is charged an
interest fee and other processing  charges,  payable at the time each invoice is
paid.  There was $322,000 of funds advanced as of September 29, 2002. There were
no funds advanced as of December 30, 2001.

The Company  believes  that it will be able to meet its  remaining  2002 funding
requirements  and  obligations  from the  aforementioned  sources of revenue and
capital, and if necessary, by cost reductions and extended vendor payment terms.
However,  there can be no assurances in this regard and the Company expects that
it will need significant additional financing in the future.

THE PRECEDING  PARAGRAPHS  DISCUSSING THE COMPANY'S  FINANCIAL CONDITION CONTAIN
FORWARD-LOOKING  STATEMENTS. THE FACTORS AFFECTING THE ABILITY OF THE COMPANY TO
MEET ITS FUNDING REQUIREMENTS AND MANAGE ITS CASH RESOURCES INCLUDE, AMONG OTHER
THINGS,  THE  AMOUNT  AND  TIMING OF  PRODUCT  SALES,  INVENTORY  TURNOVER,  THE
MAGNITUDE OF FIXED COSTS AND THE ABILITY TO OBTAIN WORKING CAPITAL, ALL OF WHICH
INVOLVE RISKS AND UNCERTAINTIES THAT ARE DIFFICULT TO PREDICT.

ITEM 3.           CONTROLS AND PROCEDURES

Based on their most recent evaluation, which was completed within 90 days of the
filing of this Form 10-QSB,  the  Company's  Chief  Executive  Officer and Chief
Financial Officer believe the Company's  disclosure  controls and procedures (as
defined in Exchange  Act Rules  13a-14 and 15d-14) are  effective to ensure that
information  required  to  be  disclosed  by  the  Company  in  this  report  is
accumulated  and  communicated  to  the  Company's  management,   including  its
principal executive officer and principal financial officer, as appropriate,  to
allow timely decisions regarding required disclosure.  There were no significant
changes  in  the  Company's  internal  controls  or  other  factors  that  could
significantly  affect these controls  subsequent to the date of their evaluation
and there were no corrective actions with regard to significant deficiencies and
material weaknesses.

                                       15



                               ESSEX CORPORATION

                           PART II - OTHER INFORMATION

Item 6.  Exhibits and Report on Form 8-K

(a)      Exhibits

         Exhibit 99.1 -  Certification pursuant to 18 U.S.C. Section 1350, as
                         adopted pursuant to Section 906 of the Sarbanes-Oxley
                         Act of 2002

         Exhibit 99.2 -  Securities Purchase Agreement dated October 17, 2002
                         with Global Environment Strategic Technology Partners,
                         L.P. and/or its affiliates

         Exhibit 99.3 -  Registration Rights Agreement dated October 17, 2002
                         with Global Environment Strategic Technology Partners,
                         L.P. and/or its affiliates

         Exhibit 99.4 -  Common Stock Purchase Warrant No. 1 dated October 17,
                         2002 with Global Environment Strategic Technology
                         Partners, L.P. and/or its affiliates

         Exhibit 99.5 -  Common Stock Purchase Warrant No. 2 dated October 17,
                         2002 with Global Environment Strategic Technology
                         Partners, L.P. and/or its affiliates

(b)      Reports on Form 8-K

         None
                                    SIGNATURE

In accordance with the requirements of the Securities  Exchange Act of 1934, the
Registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                ESSEX CORPORATION
                                  (Registrant)


Date:  November 6, 2002
                            /S/ JOSEPH R. KURRY, JR.
                        ------------------------------
                               Joseph R. Kurry, Jr.
                               Senior Vice President
                        Treasurer and Chief Financial Officer

(Mr. Kurry is the Principal  Financial and Accounting  Officer and has been duly
authorized to sign on behalf of the Registrant.)

                                       16


                               ESSEX CORPORATION

                            SECTION 302 CERTIFICATION

I, Leonard E. Moodispaw, certify that:

1. I have reviewed this quarterly report on Form 10-QSB of Essex Corporation;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d -14) for the registrant and have:

         a.   designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

         b.   evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls and  procedures  as of a date within 90 days prior to the
              filing date of this quarterly report (the "Evaluation Date"); and

         c.   presented  in the  quarterly  report  our  conclusions  about  the
              effectiveness  of the disclosure  controls and procedures based on
              our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's   board  of  directors  (or  persons   performing   the  equivalent
functions):

         a.   all  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  process,  summarize and report  financial data
              and have  identified  for the  registrant's  auditors any material
              weaknesses in internal controls; and

         b.   any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly report whether there were significant  changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.


Dated November 6, 2002                   /S/ LEONARD E. MOODISPAW
                                         -----------------------------------
                                         Leonard E. Moodispaw
                                         President and Chief Executive Officer

                                       17


                               ESSEX CORPORATION

                            SECTION 302 CERTIFICATION

I, Joseph R. Kurry, Jr., certify that:

1. I have reviewed this quarterly report on Form 10-QSB of Essex Corporation;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d -14) for the registrant and have:

         a.   designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

         b.   evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls and  procedures  as of a date within 90 days prior to the
              filing date of this quarterly report (the "Evaluation Date"); and

         c.   presented  in the  quarterly  report  our  conclusions  about  the
              effectiveness  of the disclosure  controls and procedures based on
              our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's   board  of  directors  (or  persons   performing   the  equivalent
functions):

         a.   all  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  process,  summarize and report  financial data
              and have  identified  for the  registrant's  auditors any material
              weaknesses in internal controls; and

         b.   any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly report whether there were significant  changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.


Dated November 6, 2002                    /S/ JOSEPH R. KURRY, JR.
                                          -----------------------------------
                                          Joseph R. Kurry, Jr.
                                          Senior Vice President, Treasurer and
                                          Chief Financial Officer

                                       18