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

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

For the fiscal year ended December 31, 2000         Commission File No. 0-10772

                                ESSEX CORPORATION
                 (Name of small business issuer in its charter)

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

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

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

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

         SECURITIES REGISTERED UNDER SECTION 12(g) OF THE EXCHANGE ACT:
                      COMMON STOCK, NO PAR VALUE PER SHARE
                              (Title of Each Class)

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

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B is contained in this form,  and no disclosure  will be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB.

State issuer's revenues for its most recent fiscal year. $3,255,500
                                                         ----------

State the  aggregate  market  value of the voting  stock held by  non-affiliates
computed by reference  to the price at which the stock was sold,  or the average
bid and asked  prices of such stock,  as of a specified  date within the past 60
days. $13,615,459 as of March 6, 2001

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date.

                  CLASS                           OUTSTANDING AT MARCH 15, 2001
                  -----                           -----------------------------
Common Stock, no par value per share                       4,570,361

                       DOCUMENTS INCORPORATED BY REFERENCE
                                      None

===============================================================================
A list of the Exhibits and Financial  Statement Schedules in this Report on Form
10-KSB/A No. 1 appears on page 33.

Transitional Small Business Disclosure Format              YES          NO   X
                                                               ---          ---







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



                                     PART I
Item No.                                                                   Page

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

                                                    PART II

 5.   MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS...............15
 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION..............15
 7.   FINANCIAL STATEMENTS...................................................20
 8.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
      FINANCIAL DISCLOSURE...................................................20

                                                   PART III

 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
      COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT......................21
10.   EXECUTIVE COMPENSATION.................................................25
11.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.........30
12.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.........................32
13.   EXHIBITS AND REPORTS ON FORM 8-K.......................................33

                                       2




                                     PART I

INTRODUCTORY STATEMENT

     The information contained in this report pertains to the registrant,  Essex
Corporation (the "Company").

1.   DESCRIPTION OF BUSINESS

GENERAL OVERVIEW

     The Company was  incorporated in Virginia in 1969 and is  headquartered  in
Columbia,  MD. The Company is an optical and digital signal processing firm that
is  developing  technologies,   components,  devices  and  systems  that  enable
next-generation  products in fast-growing  areas of the  telecommunications  and
microelectronics     industries:     fiber-optic     transmission,      wireless
telecommunications,    high-speed   optoelectronic   processors   and   advanced
semiconductor  chips. The Company's products and services  incorporate  advances
achieved  through  more  than  two  decades  of  pioneering  work in  developing
high-throughput  optoelectronic  processors and receivers for image,  signal and
data processing, and advanced communications  applications for U.S. intelligence
organizations.

COMMERCIAL FOCUS

     The Company's  optoelectronic-engineering  team has applied its optical and
digital   signal   processing   experience   to  critical   challenges   in  the
telecommunications  and advanced digital signal processing  fields. As a result,
Essex is  developing  three product lines that it believes have the potential to
provide dramatic  improvements in the speed,  cost  effectiveness and quality of
service for next-generation  systems in fiber-optic data transmission,  wireless
telecommunications and image processing. These products include:

1)   An all-optical, all-passive technique, HYPERFINE WAVE DIVISION MULTIPLEXING
     (HYPERFINE WDMTM), that significantly  increases the number of channels and
     their combined bandwidth used for dense wave division  multiplexing (DWDM).
     These  characteristics make HyperFine  particularly suitable for long-haul,
     metro and local area data  transmission.  In addition,  other components in
     the HyperFine family of devices can be integrated into products  throughout
     optical  networks  at  very  low  cost,  including  add/drop  multiplexors,
     all-optical  switching  and  bandwidth-on-demand  systems.  HyperFine  will
     fulfill  the  promise  of fiber to the home  (FTTH) and fiber to the office
     (FTTO), as well as provide for many other applications requiring up to 4000
     narrow band channels per strand of optical fiber.

2)   An  optically  enhanced  digital  signal  processing  technology,   OPTICAL
     PROCESSOR ENHANCED RECEIVER ARCHITECTURE (OPERATM),  dramatically increases
     the quality of service and  carrying  capacity for Code  Division  Multiple
     Access (CDMA) wireless telecommunications systems. The OPERA technology can
     revolutionize 2.5G and 3G CDMA systems set for deployment  starting in 2002
     by   eliminating   the   "near-far"   interference   problem  and  allowing
     significantly more channels (users) per base station.

3)   A high-speed optoelectronic processor, IMAGE SYNTHESIS (IMSYNTM),  enabling
     extraordinarily  fast  processing of data for complex  visual image systems
     including radar imaging,  magnetic

                                       3




resonance imaging (MRI),  microscopy and ultrawideband  signal  processing.  The
second generation  ImSyn(TM)  optoelectronic  processor can accelerate computing
speed for  processing  of large  volumes of data by factors of up to one hundred
times. Specifically, Essex has field tested a prototype ImSyn(TM) Processor with
an MRI system and provided real time images.

CORE TECHNICAL EXPERTISE

     The Company's  engineering-based  approach to solving key  bottlenecks  for
rapidly  growing  telecommunications-related  industries  has its  roots  in the
Company's  previous legacy and current  high-level  classified work for the U.S.
Government intelligence community.  The leaders and key members of the Company's
optoelectronic  team  invented  and fielded  successful  products for use by the
Intelligence  Community before joining the Company. The Company's innovative and
productive  optoelectronic team is led by Chief Technical Officer, Terry Turpin.
Mr.  Turpin spent the first two decades of his career in the  National  Security
Agency (NSA). His assignments included developing  optoelectronic processors for
fiber  optic  communications,  signal  processing,  and CDMA  telecommunications
systems.  Most of his career in NSA was spent in leading the optoelectronic team
in designing and fielding engines to perform signal processing tasks well beyond
the capabilities of conventional computing technology.

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

     Essex  has  demonstrated  its  abilities  to solve  complex  communications
systems engineering challenges as a provider of design expertise and engineering
software for Motorola's  Iridium(R) and  Teledesic(TM)  communications  systems.
Over the past 6 months,  the Company has focused its engineering  team primarily
on the  development  of  purely  commercial  applications  for  its  proprietary
optoelectronic  products and  services.  The Company has  dedicated  substantial
capital    to    patent,     develop    and     commercialize     products    in
telecommunications-related   sectors.  In   telecommunications,   the  state  of
infrastructure  deployment  and demand for new  capacity  has created  large new
markets  for  fast,  efficient  and  high-bandwidth  technologies  such as those
pioneered by Essex.  The most  commercially  advanced of the new products  under
development by Essex include  HyperFine WDMTM,  OPERATM and a second  generation
ImSynTM.  The Company  currently has a wide array of  additional  optoelectronic
technology  under  development   whose  commercial   potential  is  regarded  by
management as significant.


BASIC PRODUCTS AND SERVICES

     The  Company  is  developing  products  and  services  in the  fiber  optic
networking, wireless telecommunications,  and advanced digital signal processing
industries.   The  Company's  product  development  efforts  integrate  advanced
concepts  from  the  fields  of  photonics,   signal   processing  and  software
engineering in the design of next generation products for the telecommunications
and semiconductor  industries.  As a result of this integrated  approach,  Essex
products will provide for greater  bandwidth  over existing fiber optic systems,
improved  transmission of wireless voice and data systems, and faster processing
of large volumes of data for image

                                       4



processing.   In  addition,   the  passive   nature  and  expected   inexpensive
manufacturing   process  for  the  Company's  core   technologies   promote  the
development  of  highly  cost-effective   devices  and  components  for  optical
networking,  and  the  deployment  of new  advanced-processing  capabilities  on
silicon  chips for  applications  in  wireless  communications  devices and data
processors.  The current  array of products  and  services  that  integrate  the
Company's core expertise include the following sectors of commercial activity.

OPTICAL NETWORKING

     Essex is developing  advanced  passive fiber optic  components and modules,
with  a  focus  on  wave  division  multiplexing  (WDM).  WDM  is  a  method  of
transmitting multiple  communications  channels, each at a different wavelength,
through fiber optic cable.  Multiple  channels  allow use of a greater amount of
available   bandwidth   within  the  cable,   and   dramatically   increase  the
communication carrying ability of fiber optic telecommunication systems.

     Each signal or "channel" in a WDM system  carries a separate  voice or data
transmission,  which is  transmitted  at a unique  wavelength  through the fiber
optic cable. Each channel, therefore,  requires its own laser, which is tuned to
a specific wavelength.  WDM systems were originally designed for eight channels.
Current WDM systems  carry over 160 channels.  The increased  number of channels
has led to a new  moniker  for WDM,  dense wave  division  multiplexing  (DWDM).
Traditionally,  DWDM has been a point-to-point  transport technology mainly used
by  long-haul  telecommunication  carriers.  DWDM has been very  successful  for
long-haul  networks but due to its wideband  nature is  problematic  for dynamic
short-haul networks, such as metro, access, and the last mile, where a different
set of requirements and network topologies exist.

     In order to extend the capabilities of DWDM, Essex has developed  HYPERFINE
WDMTM - HfWDM, a (patent pending) technology enabling  ultra-dense Wave Division
Multiplexing. HfWDM helps to bring all-optical networking to short-haul networks
by  channelizing  wideband  channels  into as many as 4,000  or more  narrowband
channels  of 500 MHz to 2 GHz with the  target  bandwidth  ranges of OC-12  (622
Mbps),  Gigabit Ethernet (1.22 Gbps) and OC-48 (2.5 Gbps).  This technology will
support channel spacing of 50 MHz to 200 GHz. At narrower bandwidths:  expensive
intermediate  switching and routing technology layers, such as SONET and ATM are
not needed;  bandwidth  can be allocated to meet surges in demand;  and flexible
network  configurations can be designed to accommodate  dynamic traffic patterns
and multi-use  channel  allocation for different types of broadband  media.  The
Company  believes that the use of this passive  optical  technology will lead to
new families of less  expensive  optical and digital  networking  devices,  even
bringing  optical  channels to the  desktop.  HyperFine  is also  beneficial  to
long-haul networks because narrower bandwidth channels are less sensitive to the
effects of dispersion.  HyperFine is an enabling  component for high performance
optical and RF test  equipment.  HyperFine  can also be used to monitor  optical
networks for activity and laser line control.

COMPETITIVE  CHALLENGES:  A large  number of both  active  and  passive  optical
components  are  required  to  manufacture  DWDM  systems,  which are growing in
complexity  proportional  to their  increase in bandwidth  capacity.  It is thus
becoming more difficult for OEM suppliers (Lucent,  Nortel,  etc.) to design and
manufacture  all their own  components  and  modules.  This is  causing  OEMs to
outsource design and  manufacturing  of components,  and to try and minimize the
number of such  components  needed  within  the  system  architecture.  However,
interoperability

                                       5


among all components  within a system is a necessity - ease of  interoperability
reduces complexity, which in turn reduces costs and improves system reliability.
But qualifying vendors and assuring the interoperability of their products comes
with its own complications.  Thus OEMs are reducing the number of producers from
whom they source product.

     Given  this  competitive  environment,  Essex  sees the need to design  its
photonics  products to be  interoperable  with the  product  lineup of large and
established  component  manufacturers  that  are in the  position  to  integrate
Essex's  products  into  their  overall  lineups  of  photonic  equipment.   The
established   manufacturers   can  then   sell   components   and   modules   to
telecommunications OEM system and subsystem providers.

WIRELESS TELECOMMUNICATIONS

     Essex  is  designing   and   developing   new  products  for  the  wireless
telecommunications  industry by drawing on its long  experience  in the field of
digital signal  processing,  the electronic  manipulation of digitized  signals.
System performance  problems that frequently plague cellular telephone and other
wireless   communication   devices  can  be  addressed  by  creating  algorithms
(mathematical  programs) that can be performed with great efficiency by advanced
optoelectronic processors such as those designed and successfully built by Essex
for the past decade. The Company designs optoelectronic  architectures optimized
for executing such algorithms.  These architectures can be constructed by use of
proven optical and electronic components.

     The most advanced wireless  telecommunications product under development by
Essex is the OPERATM (Optical Processor Enhanced Receiver  Architecture).  OPERA
is an optoelectronic  system (patent pending) for wireless  communications  that
eliminates   interfering  signals  using  optical   correlation   combined  with
Multi-User  Detection  (MUD)  algorithms.  OPERA  improves CDMA  performance  by
canceling the interference of other users. This improvement  provides  increased
capacity and quality of service.

     The OPERA system uses advanced optical  processing  techniques to eliminate
the "near-far"  problem.  This problem  occurs in a CDMA cell when  interference
from a "near"  transmitter  overpowers  another user's "far" signal. The current
solution is to construct more  transmitters  with  redundant  cell  coverage,  a
solution that is becoming impractical, particularly in metropolitan areas. OPERA
receives  all signals and  eliminates  all  interfering  signals  using  optical
two-dimensional correlation.  OPERA allows all users to perform at an error rate
approaching a single transmitter thereby improving the signal to noise ratio and
the  quality  of  the  transmission.  Improving  transmissions  with  the  OPERA
technology could help make CDMA a worldwide standard cellular technology.

COMPETITIVE  CHALLENGES:  The Company  believes  that its OPERA  technology  can
deliver  significant  improvement  of existing  and  next-generation  CDMA-based
wireless  communication  systems.  However,  the market opportunity for Essex in
this field may be  constrained  because a few companies  currently  dominate the
deployment of CDMA  technology for wireless  applications.  These  companies are
significantly  larger and have much greater  financial and other  resources than
the  Company.  For example,  Qualcomm's  CDMA  technology  has been adopted as a
worldwide  standard for digital  cellular and other wireless  devices.  Qualcomm
licenses and receives  royalty payments on its CDMA technology from more than 80
telecommunications  suppliers,  and the  technology has been deployed in over 40
countries with approximately 67 million total subscribers by the end of 2000.

                                       6


HYBRID SIGNAL PROCESSING (HSP) CHIPS

     The Company believes that its HSP technology such as that used in OPERA can
be incorporated into high-speed  integrated circuits or silicon chips for use in
a wide  range  of  microprocessor  and  intelligent  product  applications.  For
example,  the Company  believes that it can develop  next-generation  integrated
digital  telephony  (IDT)  speech  processors.  These  systems  could be used to
communicate  over  data  networks  and  combined  data/voice   networks.   Essex
technology is adaptable to accommodate  packet-based public and private networks
including the Internet, LANs, frame relay and others.

     All of the Essex HSP  architectures  and  designs  will be used to  provide
low-power,  high-performance,  cost-effective solutions for current and emerging
digital signal processing applications. Essex designs could also be incorporated
into systems  designed both for speech  processing  and for  integrated  digital
telephony  processors.  They could be licensed to major chip and  microprocessor
companies.

TELECOMMUNICATIONS SYSTEMS ENGINEERING

     The Company has provided high-end systems engineering support to government
sponsors and prime  contractors in the  definition and  development of aerospace
communications   and  reconnaissance   systems.   The  Company  has  significant
experience  in  modeling,  simulation  and  analysis of  commercial  and defense
satellite   systems   (LEO,   MEO,  HEO  and  GEO)  that   include   Iridium(R),
Teledesic(TM),  MILSTAR,  TDRSS,  Intelsat and others. The Company has developed
software for mission  planning,  payload data processing,  geolocation,  payload
test and evaluation, and on-board channel management and data routing.

     System  modeling  and  simulation  supports  the entire  system life cycle,
including system definition,  performance analysis, space segment definition and
ground segment  design.  The Company has developed  custom models for the design
and  analysis of mobile  voice and  wideband  data  systems,  and has  developed
algorithms for communications system operations.

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

HIGH-SPEED DATA PROCESSING EQUIPMENT

     Another  application of Essex expertise in  optoelectronics  is an advanced
high-speed,  high-performance processor for image processing applications.  This
product derives from the early 1990s, when Essex embarked on a vigorous internal
program  to  develop  proprietary  optoelectronic  processors  with  significant
performance   advantages  over  conventional  computers  and  specialized

                                       7


image  processing  devices  in such  applications  as  radar  imaging,  magnetic
resonance imaging (MRI), microscopy and ultrawideband signal processing. Several
patents have been issued to the Company and others are in prosecution.  By 1997,
the Company had developed a limited number of its processor units.

     IMSYN(TM),  which  stands  for  image  synthesis,  is  a  high  performance
processor for real-time image processing applications. The processor is a hybrid
of  high-speed  electronics  and  optics  that  computes  the  discrete  Fourier
transform.  A comparative  performance level for an all-digital processor is 1.6
teraflops. The completed unit weighs 60 pounds and only uses 350 Watts of power,
far less than an equivalent all-digital supercomputer.

     Six prototype units of the ImSyn(TM)  processor were completed between 1996
and 1998.  They were  installed in several  government  locations  for synthetic
aperture  radar  processing,  and in two  university  hospitals  for  processing
high-speed  magnetic  resonance  imaging  (MRI) data.  The Company is  currently
developing the  second-generation  system for  commercial  product  release.  In
addition,  the Company continues to make a limited number of such optoelectronic
processors available for sale to commercial and government markets while seeking
strategic   partnerships   or  outside   financing  to  further   develop  these
applications into commercially viable products.

OTHER BUSINESS INFORMATION

MARKETING AND FINANCING

     In  September  2000,  the  Company  closed on a private  placement  funding
transaction.  Under the terms of the funding, the Company received $1,250,000 in
2000 and will receive  another  $750,000 over the first nine months of 2001 from
GEF  Optical  Investment  Company,  LLC and  Networking  Ventures,  L.L.C.  (the
"Investor Group"). The Company also received a separate additional investment of
$400,000  in December  2000 from the  Investor  Group.  The funds are to be used
substantially to patent,  develop and commercialize its key leading-edge optical
technologies,  principally  HfWDM and OPERA.  (See  Management's  Discussion and
Analysis  section and Liquidity and Capital  Resources for further details about
the private placement.)

     Although  constrained  by  limited  financial   resources,   the  Company's
commercial marketing has expanded through use of internal staff and consultants.
Military end-use  marketing  continues to be carried out by key employees,  both
directly to  government  agencies  and  indirectly  through  prime  contractors,
through  the  submission  of  proposals.  Such  proposals  may be in response to
customer  requests  while  others are  unsolicited  proposals  by the Company to
potential customers to solicit new work.

ESSEX CHALLENGES
     The above  applications  and exploratory  activities are being developed as
funding  becomes  available.  At the same time the Company is seeking  strategic
partnerships  with companies active in applicable  markets.  The Company is also
seeking additional government contracts, particularly in the ImSyn(TM) processor
area.

RECENT DEVELOPMENTS
     On March 15, 2001,  the Company  negotiated an additional  investment of $2
million  with its two  major  investors,  Networking  Ventures,  L.L.C.  and GEF
Optical  Investment  Company LLC. The  additional  investment is structured as a
private  placement of 500,000  shares of Essex common

                                       8


stock.  The funds will be received in four equal  installments  during 2001 with
the first  payment in late March 2001.  The proceeds  will  primarily be used to
expand  development in the Company's  optoelectronic  telecommunications  device
technologies.

CONTRACT MIX

     Services of the Company are performed under cost-reimbursement (45% and 39%
in 2000 and 1999,  respectively),  time and material (33% and 57% of revenues in
2000 and  1999,  respectively)  or  fixed-price  (22%  and 4% in 2000 and  1999,
respectively)  contracts and subcontracts.  Fixed-price contracts have a greater
degree of risk and higher  potential  reward than cost-type  contracts since the
Company is obligated to provide specific deliverables within the confines of the
contracted price.

GOVERNMENT PROGRAMS

     Historically,  a significant  portion of the  Company's  revenues have been
derived from contracts, or subcontracts thereunder, with departments or agencies
of the U.S.  Government,  primarily the military  services and other departments
and agencies of the Department of Defense (DoD). In 2000 and 1999, approximately
73% and 49%,  respectively,  of the Company's  total  revenues were derived from
government DoD contracts or subcontracts.  Government  military programs include
work principally with the Army, and to a lesser extent with the Air Force,  Navy
and other DoD  entities.  The  Company  also  works with  industrial  companies,
engineering firms, equipment manufacturers and research institutions.

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

     During  early 2000,  the Company was awarded  several  contracts  for Small
Business  Innovation  Research and a similar  program  that deal with  ImSyn(TM)
Processor  applications.  The  first  award was to  develop  a  proof-of-concept
electro-optic  channelizer for the DoD. It has  applications in radar processing
and wideband signal  processing.  This program was a 9-month,  $350,000  effort.
Naval Air Warfare Center, Patuxent Naval Air Station awarded Essex a contract to
install certain  performance  upgrades in its ImSyn(TM)  Processor.  This second
award was in support of the Naval Air Warfare Center Advanced  Development  NP-3
Synthetic  Aperture  Radar (SAR)  program.  This 18-month  program is a $600,000
Phase 2 SBIR  effort.  A third award from the U.S.  Army Space  Missile  Defense
Command for $750,000 over 2 years is to create  related  algorithms for enhanced
2D or 3D imaging using Essex optical hardware processing and techniques.

COMMERCIAL PROGRAMS AND PRODUCTS

     Presently,  the Company's  commercial business is focused increasingly upon
applications of its proprietary  optoelectronics  and products,  particularly in
telecommunications  applications.  The  Company  is using its  funds to  patent,
develop and  commercialize  its  fiberoptic  HyperFine  Wave Division  Multiplex
channelizers and wireless Optical Processor Enhanced Receiver Architecture.

                                       9


The Company is using customer funds,  principally U.S.  Government  research and
development  funding,  to enhance and improve its ImSyn(TM) processor device for
directed  government  customer  applications  and for potential  application for
commercial customers.

     The Company has a laboratory model of the HfWDM which is being demonstrated
to  prospective  strategic  partners and  investors.  The Company is  developing
simulations of its OPERA wireless  receiver device technology and is undertaking
to determine  the various  market entry points for such device  technology.  The
Company is also having discussions with various established  commercial entities
that are in the wireless  communications  market in order to determine  the best
commercial applications of such technology.

     A  significant  portion of the  Company's  revenues in prior years had come
from support of Motorola communications satellite programs. The Company assisted
initially  in  the  design  and  then  in  the  operational  improvement  of the
Iridium(R)   satellite   constellation  that  was  to  provide  global  wireless
communications  to handheld  telephones  and  pagers.  The  Company's  engineers
developed and used software to model satellite and intersatellite communications
links  to  assess  system   capacity  and   availability,   and  helped  develop
channel-assignment  algorithms for maximizing  system capacity.  The Company has
also been  involved  in  modeling  and  simulation  support in the design of the
Teledesic(TM)  "internet in the sky" satellite data  communications  systems for
Motorola. The Company's work for Motorola substantially ended in 1999 although a
modest amount of work was done in 2000.  Such work generated over 23% ($733,000)
of revenues in 2000 and 45% ($2.2  million) in 1999.  The Company is  continuing
its efforts to rebuild satellite  communications  engineering backlog, which was
$232,000 at yearend 2000.

PATENTS

     The  Company  has  a  significant   patent  portfolio   covering  the  core
intellectual property for the Company's products.  The portfolio is divided into
five technology groups:  HyperFine WDMTM, OPERATM,  ImSynTM, Virtual Lens Sensor
TechnologyTM  (VLST)  and True Time Delay  Beam  Formation.  During the past six
months,  six patent  applications  have been filed,  three full applications and
three provisional applications.

     The Company  believes that its patents and patent  applications  provide it
with a competitive advantage.  Accordingly,  in the event the Company's products
and technologies  under  development gain market  acceptance,  patent protection
would be important to the  Company's  business.  However,  obtaining  patent and
other intellectual  property protection may not adequately protect our rights or
permit us to gain or keep any competitive advantage. For instance,  unauthorized
parties may attempt to copy,  reverse  engineer or otherwise  obtain and use our
patented  products  or  technology  without  our  permission,  thus  eroding  or
eliminating  the  competitive  advantage we hope to gain  through the  exclusive
rights provided by patent protection. Moreover, our existing patents and patents
we have  applied for (if granted)  may not protect us against  competitors  that
independently develop proprietary technologies that are substantially equivalent
or superior to our technologies,  or design around our patents. In addition, the
competitive  advantage  provided by patenting our  technology may erode if we do
not  upgrade,  enhance and improve our  technology  on an ongoing  basis to meet
competitive challenges.

HYPERFINE WDMTM
     The first  HyperFine  U.S.  patent was filed on October 13, 2000 and covers
the use of the device as a receiver and  demultiplexer  for wavelength  division
multiplexing fiber optic networks.  Two

                                       10


HyperFine  provisional  patents  were filed on January  22, 2001 for an add/drop
multiplexer device and use of the HyperFine technology for optical CDMA.

OPERATM
     The Optical Processor Enhanced Receiver  Architecture  (OPERA)  application
was  filed  with the  U.S.  Patent  office  on  January  19,  2001.  OPERA is an
optoelectronic  system for wireless  communications that eliminates  interfering
signals  using optical  correlation  combined with  Multi-User  Detection  (MUD)
algorithms.

IMSYNTM
     There are currently  four  ImSyn(TM)  patents which have issued in the U.S.
The first three patents cover the optoelectronic architecture and application of
the product ImSyn(TM) including accelerating image reconstructions for synthetic
aperture radar and magnetic resonance  imaging.  The claims in the fourth patent
cover  the  sensing  and   reconstruction   techniques   of  the  Virtual   Lens
Microscope(TM)  (VLM)  product which is part of the  company's  VLST  technology
family. The VLM has application for semiconductor inspection, ground penetrating
radar, biomedical imaging, and non-destructive testing.

     The  first   ImSyn(TM)U.S.   Patent  No.   5,079,555,   "Sequential   Image
Synthesizer",  includes 20 claims and expires January 7, 2009. The corresponding
patent,  No.  2,058,209,  issued in  Canada,  expires  November  25,  2011.  The
corresponding  European patent for a subset of the claims,  No.  0543064,  is in
force in Great Britain and Germany, and will expire November 21, 2011. Japan has
issued  Patent No.  3113338 for the same claims as the U.S.  version and it will
expire on October 29, 2011.

     The second  ImSyn(TM)patent,  U.S. Patent No.  5,384,573,  "Image Synthesis
Using Time Sequential Holography" includes 157 claims and expires on January 24,
2012. Two patents,  for a subset of the U.S.  claims,  are in process in Europe.
Japanese and Canadian versions are also in the examination stage.

     The third ImSyn(TM)U.S.  Patent No. 5,736,958,  "Image Synthesis Using Time
Sequential Holography", with 8 claims expires April 7, 2015.

     The fourth ImSyn(TM)U.S.  Patent No. 5,751,243, "Image Synthesis Using Time
Sequential Holography" with 21 claims expires May 11, 2015.

VIRTUAL LENS SENSOR TECHNOLOGYTM (VLST)
     The  ImSyn(TM)  U.S.  Patent  No.  5,751,243  discloses  the  Virtual  Lens
Microscope,  a 2D  and  3D  sensing  and  reconstruction  technique  called  the
Synthetic Aperture  Microscope at the time of the patent. On December 11, 2000 a
provisional  patent was filed in the VLST  family  entitled  "Efficient  Fourier
Transform Algorithm For Non-Uniform Data".

TRUE TIME DELAY BEAM FORMATION
     Three U.S.  patents  for the  invention  of the True Time Delay  Beamformer
(TTD) have been issued to the  Company.  U.S.  Patent No.  5,202,776  expires on
April 13, 2010.  U.S.  Patent No.  5,390,046  expires on February 14, 2012. U.S.
Patent No. 5,623,620 expires on April 22, 2014. TTD enables accurate  electronic
steering of exceedingly  broadband array antennas for aircraft,  space, maritime
and  ground  systems.  At the  current  time,  the  Company  is not  using  this
technology for any products.

                                       11


COMPETITION

     Competition for U.S.  Government and commercial  professional and technical
services contracts has grown in intensity and proposals have become increasingly
costly.  This  stimulated  the  Company  to  initiate  its  program  to  develop
proprietary  products and services,  particularly for the commercial  market. As
such proprietary items are developed,  the Company has relied  increasingly upon
offers of its specialized  optical  engineering  capabilities,  sharply reducing
resources applied in response to proposals for solely professional and technical
services.  Examples of such proprietary items include HyperFine WDM and OPERA as
well as ImSyn(TM) processors.

     Market acceptance of Essex optical products and technology has not yet been
accomplished.  The Company only began in late 2000 to announce the  capabilities
of its HfWDM and OPERA technologies. Since then, the Company has been in contact
with major  telecommunications  firms who are users and/or supplies of equipment
and  services  where  the  Company's  technology  would  be  beneficial.  In the
telecommunications  industry,  all the largest international  telecommunications
firms such as Lucent, Nortel,  WorldCom, and all the largest international fiber
optic equipment  manufacturers and suppliers such as JDS Uniphase,  SDL, Avanex,
Ciena  and  Corvis,  have the  ability  to  produce  competing  products  in the
specialty  areas  which Essex  technology  and  products  would  address.  These
companies are all larger and well established and have existing  customer bases.
Essex will likely have to partner  with or license to one of the major  industry
entities in order to successfully introduce its technology and products.

     In business areas where ImSyn(TM)  processors  could be utilized,  Essex is
just beginning to express itself outside the  development  laboratory and is not
yet  firmly in the  market.  ImSyn(TM)  processors  are  undergoing  enhancement
development  and testing which are not expected to be completed  until late 2001
or early 2002. As far as the world of systems  integration  is concerned,  Essex
ImSyn(TM)  products  are not yet  widely  known or  available.  When  performing
desired functions using  conventional  technology (e.g.  high-end  workstations,
array  processors or digital signal  processors  boards) takes too long or costs
too  much,  designers  do  not  specify  those  functions.   When  Essex  offers
cost-effective means of providing such functions,  system integrators can state,
correctly,   that  there  is  "no   requirement"  for  them  within  the  design
specifications.  That means that no expenditure is justified, no matter what the
gain in system  effectiveness may be. Such design limitations are a key obstacle
to market  penetration  by the  Company's  products.  Large  electronic  systems
integrators such as Lockheed Martin, Boeing,  Motorola,  Raytheon,  TRW, General
Electric,  Siemens and Hughes Telecom  control an immense portion of the markets
of interest to Essex. As systems integrators, they also specify the requirements
for commercial  military and space  products.  These  companies  determine which
suppliers'  products become a part of military and other systems.  To the extent
Essex  is able  to  further  develop  ImSyn(TM)  processors  and  promote  their
utilization in specific  applications,  integrators  will have an opportunity to
consider specifying them.

BACKLOG

     As of  December  31,  2000,  the Company  had a total  backlog  (funded and
unfunded) of approximately  $1,229,000 as compared with $787,000 at December 26,
1999.  Of these  amounts,  all backlog was funded at yearend 2000 as compared to
$435,000 funded and $352,000  unfunded at yearend 1999. Funded backlog generally
consists of the sum of all contract  amounts of work for which  funding has been
approved  and  contracts  signed,  less the value of work  performed  under

                                       12


such contracts.  Even though such contracts are fully funded by  appropriations,
they are subject to other risks inherent in government and commercial contracts,
such as termination for the convenience of the customer.

RESEARCH AND DEVELOPMENT

     The Company  incurred and expensed  approximately  $775,000 and $500,000 in
2000 and 1999,  respectively,  on  internally-funded  research  and  development
activities.

EMPLOYEES

     As of February 28, 2001,  the Company had  approximately  40 employees,  of
whom 25 were full-time employees.


                                       13




2.   DESCRIPTION OF PROPERTIES

OFFICE FACILITIES

     The Company leases its offices.  The Company's  corporate  headquarters and
offices are located in a one-story  building at 9150  Guilford  Road,  Columbia,
Maryland where the Company occupies  approximately 18,000 square feet. The lease
is through  October  2005.  The Company  believes  that its present  facility is
adequate for its current business needs.

EQUIPMENT

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

OPTOELECTRONICS LABORATORY

     The  laboratory  consists of optical  hardware  and  computer  hardware and
software,  optical  benches and test  equipment.  The  laboratory  includes  the
physical property which demonstrates and tests the capabilities of the Company's
patent-pending  HyperFine  WDM(TM) and OPERA(TM) and patented Image  Synthesizer
(ImSyn(TM)) technology as well as other optoelectronic devices and applications.

3.   LEGAL PROCEEDINGS - None

4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On  December  4,  2000,  the  Company  held  its  2000  Annual  Meeting  of
Shareholders.  At the meeting, each member of the Board of Directors was elected
to serve  until the next  annual  meeting  or until  their  successors  are duly
elected and  qualified.  The votes cast and withheld for each such director were
as follows:
                                               FOR               WITHHELD
                                        ----------------     -----------------
           John G. Hannon                    8,193,952             123,934
           Robert W. Hicks                   8,193,352             124,534
           Ray M. Keeler                     8,193,352             124,534
           H. Jeffrey Leonard                8,193,552             124,334
           Frank E. Manning                  8,193,127             124,759
           Marie S. Minton                   8,193,352             124,534
           Leonard E. Moodispaw              8,192,952             124,934
           Caroline S. Pisano                8,172,443             145,443
           Terry M. Turpin                   8,160,983             156,903

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

           The ratification of the Essex Corporation 2000 Stock Option and
           Appreciation Rights Plan, as follows:

           FOR    6,690,786     AGAINST    92,994     ABSTAIN    135,146
                  ---------                ------                -------

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

           FOR    8,156,840     AGAINST    20,500     ABSTAIN    140,546
                  ---------                ------                -------

                                       14




                                     PART II

5.   MARKET FOR THE COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

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

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



                                    2000                         1999
                           -----------------------     ------------------------
                             High           Low          High           Low
                           ---------     ---------     ---------     ----------

                                                         
 First Quarter.........    $    3.31     $    1.00     $    0.72     $     0.41
 Second Quarter........         2.25          0.63          0.72           0.38
 Third Quarter.........         5.13          1.06          1.28           0.44
 Fourth Quarter........         4.09          1.50          1.50           0.56



     At March 1, 2001, there were  approximately  1,400 beneficial owners of the
Company's Common Stock which includes 346 holders of record.

SALE OF UNREGISTERED SECURITIES
     In December 2000, the Company sold 160,000  shares of  unregistered  Common
Stock to the new Investor  Group,  consisting of two accredited  investors,  for
$400,000.  The stock was sold in reliance upon the exemption  from  registration
provided for private offerings provided by Section 4(2) of the Securities Act of
1933,  as  amended  (the   "Securities   Act")  and  Regulation  D.  Appropriate
restrictive legends were placed on the shares. No placement agent or underwriter
was  involved  in the sale of the common  stock and the  Company did not pay any
commissions.

6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OR PLAN  OF  OPERATION  AND  OTHER
SECTIONS  CONTAIN  FORWARD-LOOKING  STATEMENTS  THAT ARE  BASED ON  MANAGEMENT'S
EXPECTATIONS,  ESTIMATES,  PROJECTIONS AND ASSUMPTIONS. WORDS SUCH AS "EXPECTS",
"ANTICIPATES",  "PLANS", "BELIEVES",  "ESTIMATES",  VARIATIONS OF SUCH WORDS AND
SIMILAR  EXPRESSIONS  ARE INTENDED TO IDENTIFY SUCH  FORWARD-LOOKING  STATEMENTS
THAT INCLUDE, BUT ARE NOT LIMITED TO, PROJECTIONS OF REVENUES, EARNINGS, SEGMENT
PERFORMANCE, CASH FLOWS AND CONTRACT AWARDS. SUCH FORWARD-LOOKING STATEMENTS ARE
MADE PURSUANT TO THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995.  THESE  STATEMENTS ARE NOT GUARANTEES OF FUTURE  PERFORMANCE
AND INVOLVE  CERTAIN  RISKS AND  UNCERTAINTIES  THAT ARE  DIFFICULT  TO PREDICT.
THEREFORE,  ACTUAL FUTURE RESULTS AND TRENDS MAY DIFFER  MATERIALLY FROM WHAT IS
FORECAST IN FORWARD-LOOKING STATEMENTS DUE TO A VARIETY OF FACTORS. CERTAIN RISK
FACTORS  DISCUSSED IN THIS SECTION AND ELSEWHERE IN THIS FORM 10-KSB INCLUDE BUT
ARE NOT  LIMITED  TO: LOW  REVENUE  VOLUME,  CONCENTRATION  OF CURRENT  SALES TO
LIMITED CUSTOMER BASE, LOW CONTRACT  BACKLOG,  DELAYS IN  COMMERCIALIZATION  AND
SALES OF  OPTOELECTRONIC  TECHNOLOGY,  LIMITED  SOURCES FOR WORKING  CAPITAL AND
IMPORTANCE OF PATENT PROTECTION AND ENFORCEMENT.

                                       15



STATUS

     The Company's  business is focused  increasingly  upon  applications of its
proprietary optoelectronics technology and products.

     In  September  2000 the  Company  closed  on a  private  placement  funding
transaction with the Investor Group. Under the terms of the funding, the Company
received  $1,250,000  in 2000 and will receive  another  $750,000 over the first
nine  months of 2001.  The  Investor  Group  received  preferred  stock  that is
initially  convertible  into  1,250,000  shares  of  common  stock.   Additional
preferred stock convertible into another 750,000 common shares will be issued as
payments are made. The investor group was also issued warrants for an additional
2 million  shares of common  stock.  The warrants can be exercised for a nominal
price under certain terms and conditions.  In December 2000 the Company received
a separate additional investment of $400,000 from the Investor Group through the
purchase  of Common  Stock.  See Note 10 of Notes to  Financial  Statements  for
further details.

     The  Company's  primary  use  of  the  funds  is  to  patent,  develop  and
commercialize  its  key  leading-edge  optical  technologies,   principally  the
fiberoptic  HyperFine Wave Division Multiplex  channelizers (HfWDM) and wireless
Optical Processor Enhanced Receiver  Architecture (OPERA). The Company began the
internal work to support patent filings and the related  development work on the
technology devices during the third quarter of 2000. The purpose of the HfWDM is
to increase the number of usable communications channels within a single optical
fiber.  The purpose of the OPERA 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 devices and communications fields.

     The  Company  has a working  laboratory  model of the HfWDM  which is being
demonstrated  to prospective  strategic  partners and investors.  The Company is
developing  simulations of its OPERA wireless  receiver device technology and is
undertaking  to  determine  the  various  market  entry  points for such  device
technology.  The Company is also having  discussions  with  various  established
commercial entities that are in the wireless  communications  market in order to
determine the best commercial applications of such technology.

     The  development of these devices  required a diversion of labor  resources
from revenue generation in 2000 and also over the next several quarters in 2001.
The Company has begun to hire additional personnel to augment existing technical
staff.  Since the  Company is  investing  the new capital in such  research  and
development,  the financial statements reflect higher than normal expenses which
increases the Company's reported losses.

     The Company's backlog of work in the telecommunications and optoelectronics
business areas has always been funded incrementally. The telecommunications work
was principally with one major customer,  Motorola,  and was approximately  $2.2
million (45%) of the Company's revenues for 1999. This  telecommunications  work
substantially declined in 2000 to $733,000 (23%) of revenues.

     Because of the  emphasis  on  development,  the  Company has been unable to
maintain  other  programs  of  sufficient  volume  and to  expand  such  work to
consistently achieve a breakeven or better level of operations on such revenues.
Work based on the  patented  ImSyn(TM)  Processor

                                       16


continues on an application  contract by the Defense Advanced  Research Projects
Agency (DARPA) for the  development of advanced  synthetic  aperture radar (SAR)
techniques.  This effort is a Phase 2 Small Business Innovation Research Program
(SBIR). The approximate value of the contract is $730,000,  incrementally funded
over 2 years.

     The Company is working to reduce the deficit  from such  operations  and to
improve its cash  flows.  Backlog  and order  issues  will  continue to be major
concerns  until   substantial   improvements   realized  from  customer   funded
development programs have been achieved. The Company has established significant
reserves  against its  ImSyn(TM)  inventory  for such  changes and delays in the
introduction of these first units. The existing  configuration of finished goods
in inventory is being redesigned. The current inventory has been written down to
its  estimated  net  realizable  value as  components  or  subassemblies  in the
redesigned and upgraded units.

     The  Company  currently  does not have  sufficient  resources  to bring its
telecommunications   and   optoelectronics   processing   devices   to   market.
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.

2000 COMPARED TO 1999

     Revenues were $3,255,000 and $4,813,000 for 2000 and 1999, respectively,  a
decrease of 32%  primarily  due to the  reduction  in revenues  from  commercial
satellite  communications  systems as discussed below. The Company's  revenue in
2000  on U.S.  Government  programs  for  research  on the use of the  Company's
optoelectronics  products was $2.2 million (67%)  compared to $2.4 million (50%)
in 1999. While the work in 1999 was principally  with one customer,  the work in
2000  was  funded  by six  customer  programs.  The  Company  has a  backlog  of
approximately  $997,000  on  programs  related  to  optoelectronic  devices  and
services.

     The  Company's  work  for  Motorola  in  satellite   communication  systems
accounted  for  revenues  of  $733,000  and  $2.2  million  in  2000  and  1999,
respectively.  This represented  approximately  23% and 45% of revenues for 2000
and 1999,  respectively.  There was a decrease  in  revenues  from this  program
between 1999 and 2000, as the  Company's  involvement  on the initial  satellite
system was essentially  completed in December 1999. The Company continues to bid
on new work for the current and successor satellite systems.  The balance of the
Company's  revenues  came  from  providing  software  and  engineering  services
primarily to other  government  prime  contractors  and from final  billings for
recovery for excess  indirect costs on government  contracts  completed in prior
years.

     There was an operating  loss of $1,183,000 in 2000 compared to an operating
profit of $101,000 in 1999. Cost of goods sold and services provided ("COGS") as
a percentage of revenues  (excluding  revenue from recovery of prior year excess
costs) for 2000 was relatively  unchanged at 53.5% as compared to 53.7% in 1999.
COGS is  generally  higher  on  government  work and  profit  margins  are lower
compared to commercial work.

     Research and development (R&D) increased in 2000 to approximately  $775,000
from approximately  $500,000 in 1999 and $474,000 in 1998. In 2000, the majority
of the R&D costs were incurred on efforts related to optical  telecommunications
technology. In 1999 and 1998, the majority of the expenditures were on ImSyn(TM)
development.  The Company greatly increased its

                                       17


R&D  spending  since  the  September  2000  capital   infusion  and  expects  to
significantly  increase its R&D  spending in the optical and  telecommunications
areas in 2001.

     Selling,  general and administrative  expenses ("SG&A") include the cost of
retaining essential technical  capabilities and personnel in the optoelectronics
and  telecommunications  businesses.  In 2000,  SG&A expenses  remained high and
increased  as a  percentage  of  revenue  as the  Company  continued  to seek to
commercialize its  optoelectronic  products and services.  The Company increased
its  expenditures  in 2000  for  consultants,  marketing  and  public  relations
relating to its  telecommunications  device  technology.  The 2000 SG&A expenses
also included expenses related to the September private placement.

CORPORATE MATTERS

     In 2000,  the  Company's  net  interest  expense  and  debenture  financing
amortization costs declined due to lower average accounts receivable  financings
under its working capital financing  agreement.  The Company also netted $39,000
of interest income in 2000 primarily from the temporary investment of funds from
the  private  placement.  Total net  interest  expense and  debenture  financing
amortization costs were $9,000 in 2000 compared to $56,000 in 1999.

     The Company  recognized  the majority of its remaining  tax benefit  amount
recoverable  from the  carryback  of net  operating  losses  prior to 1994.  The
Company is in a net operating loss (NOL) carryforward  position. No provision or
benefit from income taxes was recognized in 2000 or 1999.

LIQUIDITY AND CAPITAL RESOURCES

     The Company  evaluates its liquidity  position using various  factors as is
discussed below:



                                               SELECTED FINANCIAL DATA
                                                   ($ Thousands)
                                                       as of
                                         ---------------------------------
                                            December 31,     December 26,
                                                2000              1999
                                         ---------------   ---------------
                                                     
Total Assets                             $      1,619      $      1,609
                                         ===============   ===============

Working Capital                          $        736      $        384
                                         ===============   ===============

Current Ratio                                  2.39:1            1.39:1
                                         ===============   ===============

Convertible Debentures                   $         --      $        376
Advances from Accounts Receivable
   Financing                                       --                59
Capital Leases                                     23                23
                                         ---------------   ---------------
         Total Debt/Financing            $         23      $        458
                                         ===============   ===============

Stockholders' Equity                     $      1,091      $        610
                                         ===============   ===============


     In 2000, the Company received $1,250,000 from the private placement sale of
312,500 shares of Series B Preferred  Stock. The preferred stock was acquired by
GEF Optical Investment Company,  LLC and Networking  Ventures L.L.C.  (together,
the  "Investor  Group").  The  Company  will  receive  another  $750,000  from 3
quarterly  payments  beginning March 2001 in exchange for an

                                       18


additional  187,500 shares of Series B Preferred Stock. The funds are to be used
primarily  for  the  development  of  the  optical   telecommunications   device
technologies.

     The Company paid off the  $376,000 of  Convertible  Debentures  in November
2000. In December 2000, the Company received  proceeds of $400,000 from the sale
of 160,000 shares of common stock to the Investor Group.

     The  Company  incurred  significant  losses in 2000,  primarily  due to the
increased  expenditures  for  development  of its  optoelectronics  products and
services,  particularly the optical telecommunications device technologies.  The
Company  plans to  continue  research  and  development  spending in 2001 in the
optoelectronics  operations.  In order to maintain spending levels,  the Company
will need additional funds.

     The Company's 2000 working capital and ratio increased primarily due to the
sales of the  preferred  and  common  stock.  On March  15,  2001,  the  Company
negotiated an additional  investment of $2 million with its two major investors,
Networking  Ventures,  L.L.C.  and  GEF  Optical  Investment  Company  LLC.  The
additional  investment is structured as a private placement of 500,000 shares of
Essex common stock. The funds will be received in four equal installments during
2001 with the first payment in late March 2001.  The proceeds will  primarily be
used to expand  development in the Company's  optoelectronic  telecommunications
device technologies.

     The  Company  is  seeking  to   establish   joint   ventures  or  strategic
partnerships  including  licensing  of  its  technologies  to  major  industrial
concerns 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.
Significant  delays in the  commercialization  of the  Company's  optoelectronic
products,  failure to market  such  products  or  failure  to raise  substantial
additional  working  capital  would  have a  significant  adverse  effect on the
Company's future operating results and future financial position.

     The Company has a working capital  financing  arrangement  with an accounts
receivable  factoring  organization.  Under  such an  agreement,  the  factoring
organization may purchase certain of the Company's  accounts  receivable subject
to full recourse against the Company in the case of nonpayment by the customers.
The Company  generally  receives  85%-90% of the  invoice  amount at the time of
purchase  and the balance  when the  invoice is paid.  The Company is charged an
interest fee and other processing  charges,  payable at the time each invoice is
paid. There were no funds advanced as of December 31, 2000.

     Under the settlement  agreement  reached with the former landlord,  certain
payments are triggered only by other future cash inflows. The remaining $108,000
portion  of the  landlord  settlement  obligation  (which has been  accrued  and
expensed in prior  years),  is not payable  until future  earnings (as defined),
operating  asset sales or equity capital  funding occur. If and when such future
events  occur,  only a  portion  of the cash  flows or  proceeds  generated  are
payable.

     The  Company  believes  that it will be  able  to  meet  its  2001  funding
requirements  and  obligations  from the  aforementioned  sources of revenue and
capital,  and  if  necessary,  by  cost  reductions.  However,  there  can be no
assurances in this regard and the Company expects that it will need  significant
additional financing in the future.

                                       19


     THE PRECEDING PARAGRAPHS CONTAIN FORWARD-LOOKING STATEMENTS AND THE FACTORS
AFFECTING THE ABILITY OF THE COMPANY TO MEET ITS FUNDING REQUIREMENTS AND MANAGE
ITS CASH  RESOURCES  INCLUDE,  AMONG OTHER  THINGS,  THE MAGNITUDE AND TIMING OF
PRODUCT SALES AND THE  MAGNITUDE OF FIXED COSTS,  ALL OF WHICH INVOLVE RISKS AND
UNCERTAINTIES THAT ARE DIFFICULT TO PREDICT.

INFLATION

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

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

7.   FINANCIAL STATEMENTS

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

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

     None.
                                       20




                                    PART III

9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE
     WITH SECTION 16(A) OF THE EXCHANGE ACT

     DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

     The Directors* and executive officers elected by the Board are:

         NAME                    AGE    POSITION
         Leonard E. Moodispaw    58     President; Chief Executive Officer and
                                        Director (3)(4)
         Terry M. Turpin         58     Sr. Vice President; Chief Technical
                                        Officer and Director
         Joseph R. Kurry, Jr.    50     Sr. Vice President; Treasurer and Chief
                                        Financial Officer
         Matthew S. Bechta       47     Vice President
         Craig H. Price          51     Vice President
         Gerald J. Davieau       44     Vice President
         Kimberly J. DeChello    40     Chief Administrative Officer and
                                        Secretary
         H. Jeffrey Leonard      46     Chairman; Director (4)
         Frank E. Manning        81     Chairman Emeritus; Director (2)
         John G. Hannon          63     Director (2)
         Robert W. Hicks         63     Director (1)
         Ray M. Keeler           69     Director (1)(2)
         Marie S. Minton         39     Director (1)
         Caroline S. Pisano      34     Director (3)(4)

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

     (1) Member of the Audit Committee of the Board of Directors.
     (2) Member of the Compensation Committee of the Board of Directors.
     (3) Member of the Ethics Committee of the Board of Directors.
     (4) Member of the Executive Committee of the Board of Directors.

     Leonard E. Moodispaw,  President,  Chief Executive  Officer and Director of
the  Company,  rejoined  Essex in 1998.  He held the  office of Chief  Operating
Officer until  September 2000 when he was elected Chief Executive  Officer.  Mr.
Moodispaw was an employee and  consultant  with Essex during 1988 to 1993.  From
1988  to  1993,  he  was  President  of  the  former  Essex  subsidiary,  System
Engineering and Development  Corporation (SEDC), and later served as Essex Chief
Administrative  Officer and General Counsel.  From April 1994 to April 1998, Mr.
Moodispaw was President of ManTech Advanced Systems International,  Inc. (MASI),
a subsidiary  of ManTech  International  Corporation.  Early in his career,  Mr.
Moodispaw was engaged in the private  practice of law, and from 1965 to 1978 was
a senior manager in the National Security Agency (NSA). He is the Founder of the
Security Affairs Support  Association (SASA) that brings government and industry
together to solve problems of mutual interest. He received a Bachelor of Science
degree in Business  Administration  from the American  University in Washington,
D.C. in 1965, a Master of Science degree in Business  Administration from George
Washington  University in  Washington  D.C. in 1969 and Juris Doctor in Law from
the University of Baltimore, Maryland in 1977.

     Terry M. Turpin was elected a Director of the Company in January  1997.  He
is Senior Vice President and Chief Technical Officer for the Company,  positions
he has held since 1996.  He joined Essex  through  merger with SEDC where he was
Vice President and Chief  Scientist from September 1984 through June 1989.  From
December  1983 to September  1984 he was an

                                       21


independent consultant. From 1963 through December 1983, Mr. Turpin was employed
by the NSA. He was Chief of the Advanced  Processing  Technologies  Division for
ten  years.  He  holds  patents  for  optical  computers  and  adaptive  optical
components.  Mr. Turpin  represented NSA on the Tri-Service  Optical  Processing
Committee  organized  by  the  Under  Secretary  of  Defense  for  Research  and
Engineering.  He received a Bachelor of Science degree in Electrical Engineering
from  the  University  of  Akron  in 1966 and a  Master  of  Science  degree  in
Electrical Engineering from Catholic University in Washington, D.C. in 1970.

     Joseph  R.  Kurry,  Jr.  joined  Essex  Corporation  in March  1985.  He is
Treasurer,  Chief Financial Officer and Senior Vice President,  positions he has
held since 1985. Mr. Kurry was controller of ManTech  International  Corporation
from  December  1979 to March  1985.  Mr.  Kurry  received a Bachelor of Science
degree  in  Business  Administration  in 1972  from  Georgetown  University,  in
Washington, D.C. and is a Certified Public Accountant.

     Matthew S. Bechta was elected Vice  President in October  1993. As Director
of the Processing  Systems Group,  Mr. Bechta is responsible for the development
and  delivery  of  signal  processing  solutions  to  government,  industry  and
commercial  customers.  Mr.  Bechta  is also the  acting  Director  of  Business
Operations  responsible for program  controls,  marketing  support,  information
systems,  security  and  purchasing.  Mr.  Bechta  joined Essex in 1989 with the
merger of Essex and SEDC.  As one of the founders of SEDC,  he served in various
technical and management capacities since incorporation in 1980. From 1975-1980,
Mr.  Bechta  was  employed  by NSA as a systems  engineer.  Mr.  Bechta  holds a
Bachelor of Science degree in Electrical Engineering from Spring Garden College,
Pennsylvania  and a Master of Science degree in Computer  Science from the Johns
Hopkins University.

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

     Gerald J.  Davieau  joined Essex in 1989 as a result of the merger of Essex
with SEDC, and was elected Vice  President in November  1997.  From 1996 to 1997
Mr. Davieau was technical  director of  telecommunications  systems  engineering
operations.  Mr.  Davieau is  responsible  for design and  analysis  of wireless
satellite applications. He is listed on more than 20 Motorola patent disclosures
from work on Iridium(R) and Teledesic(TM)  satellite  programs.  Mr. Davieau was
employed by SPACECOM in Gaithersburg, Maryland, 1982-1987. He served in the U.S.
Army from 1978 to 1982.  Mr.  Davieau  holds a  Bachelor  of  Science  degree in
Electrical  Engineering from Lehigh University and a Master of Science degree in
Electrical Engineering from the University of Maryland.

     Kimberly  J.  DeChello  joined  Essex in May 1987 and has served in various
administrative and management capacities. She was appointed Chief Administrative
Officer in November 1997 and Corporate  Secretary in January 1998. Ms.  DeChello
is responsible  for  administration,  human  resources,  investor  relations and
industrial insurance.  Ms. DeChello received a Master of Science

                                       22


degree in Human  Resources  Management in 2000 from the  University of Maryland.
Ms. DeChello also holds an Associate of Arts degree in Accounting and a Bachelor
of  Science  degree  in  Criminal  Justice/Criminology  from the  University  of
Maryland.

     Frank E. Manning,  Chairman  Emeritus,  is the founder of the Company.  Mr.
Manning has served as a Director of the Company since its  organization in 1969.
Mr. Manning has been a special  advisor to the CEO for the past five years.  Mr.
Manning  received a Bachelor of Science  degree in Economics  from  Franklin and
Marshall  College  in 1942,  and a  Masters  of  Letters  degree  in  Industrial
Relations from the University of Pittsburgh in 1946.

     H. Jeffrey Leonard, was elected a Director of the Company in September 2000
and Chairman of the Board in December  2000.  Dr.  Leonard is the  President and
founding  shareholder of Global  Environment  Fund.  Since 1989, Dr. Leonard has
served as Chairman of the Investment  Committee for GEF's five investment funds.
He has extensive experience in international  private equity and project finance
investments,  and advanced technology investments in the energy,  environmental,
applications software,  intelligent systems engineering,  biological and medical
fields.  Dr.  Leonard  also  serves  as a member of the  Board of  Directors  of
Measuring  and  Monitoring   Inc.,   Aurora  Flight   Sciences   Corp.,   Athena
Technologies,  Sorbent Technologies,  International  Pepsi-Cola Bottlers Limited
and Global Forest Products Company  Limited.  He has served as an advisor to the
U.S.  Office of Technology  Assessment and is a member of the Board of Directors
of the National Council for Science and the Environment.  Dr. Leonard received a
Bachelor of Arts degree in 1976 from Harvard College, a Master of Science degree
from the London  School of Economics in 1978 and a Doctor of  Philosophy  degree
from Princeton University in 1984.

     John Hannon was elected a Director of the Company in September  2000. He is
a partner in Networking Ventures,  L.L.C., a privately held company dedicated to
investing  in and guiding  technology  companies  in the  expanding  optical and
information  security sector.  From 1979 to March 2000, Mr. Hannon served as the
Chief Executive Officer of Pulse Engineering,  Inc. an information  security and
signals  processing company which was sold in March 2000. Mr. Hannon started his
business  career in 1963 after serving in the United States Marine Corps.  Since
that time, he has been involved in numerous  entrepreneurial  ventures.  He is a
Director of the Armed Forces Communications and Electronics Association (AFCEA).

     Robert W. Hicks was elected a Director of the  Company in August  1988.  He
has been an independent consultant since 1986. During this period he was engaged
for three and one-half  years by the State of Maryland  Deposit  Insurance  Fund
Corporation,  Receiver  of several  savings and loan  associations,  first as an
Agent and then as a Special Representative (both court-approved  positions).  He
was a principal officer and stockholder in Asset Management & Recovery,  Inc., a
consulting  firm  which  primarily   provided   services,   directly  and  as  a
subcontractor,  to the Resolution Trust Corporation and law firms engaged by the
Resolution  Trust  Corporation.  Mr. Hicks is also a Director and the  Corporate
Secretary of the Kirby Lithographic Company, Inc. In 1998 he formed Hicks Little
Company, LLC for the purpose of conducting consulting activity.

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

                                       23


been a  consultant  to  companies  involved in national  technical  intelligence
programs.  From 1982 to 1986,  Mr. Keeler was Director of Program and Budget for
the  NSA.  He  received  a  Bachelor  of Arts  degree  from  the  University  of
Wisconsin-Madison in 1957.

     Marie S. Minton was elected a Director of the Company in December 2000. Ms.
Minton is the Chief Financial  Officer and Director of Global  Environment Fund,
an  international,  private equity,  investment  management firm. Ms. Minton has
been a member of the senior  management  team of GEF since 1994.  Before joining
GEF, Ms. Minton was the Vice President of Finance for Clean Air Capital  Markets
Corporation,  a boutique  investment banking firm. Prior to that, Ms. Minton was
an Audit Manager in the Entrepreneurial  Services Division of Ernst & Young from
1986 through 1993. Ms. Minton  graduated from the University of Virginia in 1996
with a Bachelor of Science  degree in Commerce.  She is a member of the Virginia
Society and American Institute of Certified Public  Accountants,  the Washington
Society of Investment Analysts and the Association for Investment Management and
Research.  Ms. Minton is a Certified Public Accountant and a Chartered Financial
Analyst.

     Caroline  Pisano was elected a Director of the Company in  September  2000.
She is a partner in  Networking  Ventures,  L.L.C.,  a  privately  held  company
dedicated  to  investing in and guiding  technology  companies in the  expanding
optical and  information  security  sector.  From August 1996 to March 2000, Ms.
Pisano  served as the Chief  Financial  Officer of Pulse  Engineering,  Inc., an
information security and signal processing company which was sold in March 2000.
From  August  1992 to July  1996 Ms.  Pisano  served  as a senior  transactional
attorney with the law firm of Wechsler,  Selzer, and Gurvitch,  Chartered.  From
June 1988 to August 1990, Ms. Pisano, a Certified Public  Accountant,  practiced
public  accounting  with Arthur  Andersen & Co. Ms.  Pisano  received  her Juris
Doctor  from  the  Washington  College  of  Law at the  American  University  in
Washington, D.C. Ms. Pisano graduated Magna Cum Laude with a Bachelor of Science
degree in Accounting from the University of Maryland.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section  16(a) of the  Securities  Exchange  Act of 1934,  as amended  (the
"Exchange Act") requires the Company's  officers and directors,  and persons who
own  more  than ten  percent  of a  registered  class  of the  Company's  equity
securities (the "Reporting  Persons"),  to file reports of ownership and changes
in  ownership  of equity  securities  of the  Company  with the  Securities  and
Exchange Commission ("SEC").  Officers,  directors, and greater than ten percent
shareholders  are required by SEC regulations to furnish the Company with copies
of all Section 16(a) forms that they file.

     Based  solely upon a review of Forms 3 and Forms 4 furnished to the Company
pursuant to Rule 16(a)-3  under the  Exchange Act during its most recent  fiscal
year and Forms 5 with  respect  to its most  recent  fiscal  year,  the  Company
believes that all such forms  required to be filed  pursuant to Section 16(a) of
the Exchange Act were timely filed by the  Reporting  Persons  during the fiscal
year ended December 31, 2000,  except for the following:  (i) John G. Hannon was
late in filing two Form 4s with respect to three purchase  transactions  and was
late in filing a Form 5 to report the  gifting of 6,000  shares of Common  Stock
during 2000; and (ii) H. Jeffrey  Leonard,  John G. Hannon,  Caroline S. Pisano,
Marie S. Minton,  James P. Gregory,  GEF, and Networking Ventures were each late
in  filing a Form 4 to  report  the  scheduled  purchase  of  31,250  shares  of
Preferred Stock by each of Networking Ventures and GEF in December 2000.

                                       24




10.  EXECUTIVE COMPENSATION

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


=================================================================================================================

                                                                                        LONG-TERM COMPENSATION
                                              ANNUAL COMPENSATION                               AWARDS
                                              -------------------                               ------
                                                                       Other                  Securities
                                                                       Annual                 Underlying
        Name and                                                    Compensation             Options/SARs
   Principal Position         Year   Salary($)(1)    Bonus ($)         ($)(3)                    (#)
---------------------------- ------- ------------- -------------- ----------------- -----------------------------
                                                                                
Leonard E. Moodispaw(2)       2000     136,404           0               0                     100,000
President and CEO             1999     124,800           0               0                      45,000
                              1998      60,240           0               0                      75,000

Harry Letaw, Jr.(4)           2000     144,764           0               0                         0
Former Chairman of the        1999     135,200           0               0                         0
Board and CEO                 1998     135,200           0               0                         0

Terry M. Turpin               2000     134,496        25,000           4,785                    52,000
Senior Vice President and     1999     122,720           0             3,682                    15,000
Director                      1998     122,720           0             3,682                       0

Joseph R. Kurry, Jr.          2000     122,804        15,000           4,134                    61,500
Treasurer, Senior Vice        1999     114,400           0             3,432                    15,000
President and CFO             1998     114,400           0             3,432                       0

Craig H. Price                2000     114,184        15,000           3,875                    27,500
Vice President                1999     103,260           0             3,098                    10,000
                              1998     102,960           0             3,089                       0

Matthew S. Bechta             2000     112,840        10,000           3,685                    31,000
Vice President                1999     102,960           0             3,089                    10,000
                              1998     102,960           0             3,089                       0
=================================================================================================================


(1)  Includes  amounts  deferred at the election of the named executive  officer
     pursuant to Section 401(k) of the Internal Revenue Code ("401(k)").

(2)  Mr. Moodispaw rejoined the Company in May 1998 on a full-time basis.

(3)  Represents  matching 401(k)  contributions made on behalf of the respective
     named  executive  officer  pursuant to the  Company's  Retirement  Plan and
     Trust.  Excludes other perquisites and benefits not exceeding the lesser of
     $50,000 or 10% of the named  executive  officer's  total annual  salary and
     bonus.

(4)  Dr. Letaw resigned as Chairman and CEO effective September 12, 2000.




                                       25


DEFINED CONTRIBUTION RETIREMENT PLAN

     The Company has a qualified defined contribution retirement plan, the Essex
Corporation  Retirement Plan and Trust, which includes a 401(k) salary reduction
feature for its employees.  The Plan calls for an employer matching contribution
of up to 3% of eligible employee compensation under the salary reduction feature
and a  discretionary  contribution  as determined by the Board of Directors.  No
discretionary  contribution  was made by the Company to the Retirement  Plan for
1998 - 2000. The total authorized  contribution under the matching  contribution
feature  of  the  Plan  was   approximately   $67,000  in  2000.   All  employee
contributions are 100% vested at all times and Company  contributions vest based
on length of service.  Vested  contributions  are distributable and benefits are
payable  only  upon  death,   disability,   retirement   or  break  in  service.
Participants  may request that their accrued  benefits  under the Section 401(k)
portion of the Plan be allocated among various investment options established by
the Plan administrator.

     The  Company  contributions  under  the  Retirement  Plan  for the  persons
referred to in the Summary Compensation Table are included in that Table.

EMPLOYEE INCENTIVE PERFORMANCE AWARD PLAN

     The Company has an Employee  Incentive  Performance  Award Plan under which
bonuses are distributed to employees. All employees are eligible to receive such
awards under flexible  criteria designed to compensate for superior division and
individual performance during each fiscal year. Awards are generally recommended
annually by management  and approved by the Board of Directors.  Such awards may
be constrained by overall Company performances. There was approximately $141,000
awarded in 2000,  including the $65,000  awarded to persons named in the Summary
Compensation Table. No awards were made in 1998 and 1999.

RESTRICTED STOCK BONUS PLAN

     Essex  Corporation  has a  Restricted  Stock  Bonus Plan under  which up to
50,000  shares of the  Company's  common  stock may be reserved  for issuance to
non-employee  members of the Board of Directors and key employees of the Company
selected by the Board of  Directors.  Shares of  restricted  stock may be issued
under the Plan subject to forfeiture during a restriction period,  fixed in each
instance  by the Board of  Directors,  whereby  all rights of the grantee to the
stock  terminate  upon  certain  conditions  such  as  cessation  of  continuous
employment  during the  restriction  period.  Upon expiration of the restriction
period, or earlier upon the death or substantial  disability of the grantee, the
restrictions applicable to all shares of restricted stock of the grantee expire.
The Plan also provides that loans may be advanced by the Company to a grantee to
pay income taxes due on the taxable value of shares granted under the Plan. Such
loans must be evidenced by an interest bearing  promissory note payable five (5)
years  after  the date of the  loan,  and be  secured  by shares of stock of the
Company (which may be restricted  stock) having a fair market value equal to 200
percent of the loan.

     During 1999 and 2000 there were no awards. During 1998, the Board awarded a
total of 18,000 shares to four directors.  There were approximately 4,000 shares
remaining in the plan as of December 31, 2000.

                                       26



EMPLOYMENT AGREEMENTS

     In September 2000 the Company entered into two-year  employment  agreements
with Terry M.  Turpin,  Craig H. Price and  Matthew S.  Bechta.  The  agreements
provide for an annual base salary of $155,000, $135,000 and $130,000 for each of
Messrs.  Turpin, Price and Bechta,  respectively.  The agreements provided for a
signing  bonus that must be repaid to the  Company if the  executive  terminates
employment  with the Company  before  August 31, 2001 for any reason  other than
death or disability.  The agreements also contain standard intellectual property
and confidentiality provisions.

     The above agreements  restrict the  individuals'  right to compete with the
Company and prohibit misappropriation of proprietary rights of the Company, both
during and after the term of employment.

OPTIONS TO PURCHASE SECURITIES

     The Company has  established  an Essex  Corporation  2000 Stock  Option and
Appreciation Rights Plan (the "2000 Plan"). The 2000 Plan provides for the grant
of options to purchase  shares of common stock of the Company,  no par value per
share (the "Common Stock"), which qualify as incentive stock options ("Incentive
Options")  under  Section 422 of the Internal  Revenue Code of 1986,  as amended
(the "Code"),  to persons who are employees,  as well as options which do not so
qualify  ("Non-Qualified  Options")  to be issued  to  persons  or  consultants,
including those who are not employees. The 2000 Plan also provides for grants of
stock appreciation rights ("SARs") in connection with the grant of options under
this 2000 Plan.  The exercise  price of an Incentive  Option under the 2000 Plan
may not be less than the "fair  market  value" of the shares of Common  Stock at
the  time  of  grant;  the  exercise  price  of  Non-Qualified  Options  and the
appreciation base price of SARs are determined in the discretion of the Board of
Directors except that the SAR  appreciation  base price may not be less than 50%
of the fair  market  value of a share of  Common  Stock on the  grant  date with
respect to awards to persons who are officers or  directors of the Company.  The
2000 Plan reserves  300,000 shares of Common Stock for issuance.  As of February
28,  2001,  options  for  86,500  shares  of the  Company's  Common  Stock  were
outstanding at exercise  prices  ranging from $3.00 - $3.96.  As of February 28,
2001,  there remained  213,500 shares  available for future grants of options or
SARs.

     The Company has  established  a 1999 Stock Option and  Appreciation  Rights
Plan (the "1999  Plan").  The 1999 Plan as presently in effect is similar to the
2000 Plan described above. The 1999 Plan reserves 300,000 shares of Common Stock
for  issuance.  As of February  28,  2001,  options  for  300,000  shares of the
Company's  Common Stock were outstanding at exercise prices ranging from $2.04 -
$3.96. The Company has established a 1998 Stock Option and  Appreciation  Rights
Plan (the "1998  Plan").  The 1998 Plan as presently in effect is similar to the
Plans described above. The 1998 Plan reserves 297,500 shares of Common Stock for
issuance.  As of February 28, 2001,  options for 296,700 shares of the Company's
Common Stock were  outstanding at exercise prices ranging from $1.00 - $2.40. As
of February 28, 2001,  there remained 800 shares  available for future grants of
options or SARs.

     The Company also has a 1996 Stock Option and Appreciation  Rights Plan (the
"1996  Plan").  The 1996 Plan as  presently  in effect is  similar  to the Plans
described  above.  The 1996 Plan reserves 290,000 shares of the Company's Common
Stock for issuance.  As of February 28, 2001,  options for 289,850 shares of the
Company's Common Stock remained  outstanding and exercisable

                                       27


under this Plan at exercise  prices  ranging from $1.00 - $3.96.  As of February
28, 2001,  there  remained 150 shares  available for future grants of options or
SARs.

     The Company had an Option and Stock Appreciation  Rights Plan which expired
on January 31, 1997. As of February 28, 2001,  options for 258,650 shares of the
Company's Common Stock remained outstanding and exercisable under this Plan at a
price of $3.00.

     The  Company  grants  non  plan  non-qualified  options  from  time to time
directly  to certain  parties.  In 2000,  the Company  issued  such  options for
100,000   shares  to  its   President   and   61,500  to  its  Chief   Financial
Officer/Treasurer.

     The following  table shows for the fiscal year ended  December 31, 2000 for
the persons named in the Summary Compensation Table, information with respect to
options to purchase  Common Stock granted during 2000. No options  granted under
the stock plans or otherwise were exercised by the persons listed below in 2000.


                                                STOCK OPTIONS GRANTS
                                       FOR FISCAL YEAR ENDED DECEMBER 31, 2000


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

                                                                                               
Leonard E. Moodispaw                       100,000  (3)            23.4                  2.04           09/05/10

Harry Letaw, Jr.                               ---                  ---                    ---              ---

Terry M. Turpin                             22,000  (1)             5.1                   1.69           03/15/10
                                            30,000  (3)             7.0                   2.04           09/05/10

Joseph R. Kurry, Jr.                        21,500  (2)             5.0                   1.69           03/15/10
                                            40,000  (3)             9.3                   2.04           09/05/10

Craig H. Price                              12,500  (1)             2.9                   1.69           03/15/10
                                            15,000  (3)             3.5                   2.04           09/05/10

Matthew S. Bechta                           16,000  (1)             3.7                   1.69           03/15/10
                                            15,000  (3)             3.5                   2.04           09/05/10


(1)      Such options became exercisable beginning March 16, 2000.
(2)      Such options became exercisable beginning April 30, 2000.
(3)      Such options became exercisable beginning September 6, 2000.



                                       28


     The following  table shows for the fiscal year ended  December 31, 2000 for
the persons named in the Summary Compensation Table, information with respect to
option/SAR exercises and fiscal year end values for unexercised options/SARs.


              AGGREGATED OPTION/SAR EXERCISES AND FY-END OPTION/SAR VALUES
                    TABLE FOR FISCAL YEAR ENDED DECEMBER 31, 2000


                                                                       NUMBER OF SECURITIES
                                                                      UNDERLYING UNEXERCISED          VALUE OF
                                                                            OPTIONS AT              UNEXERCISED
                                                                            FY-END (#)              IN-THE-MONEY
                                                                                                     OPTIONS AT
                                                                           EXERCISABLE/             FY-END($)(1)
                                      SHARES                               UNEXERCISABLE
                                   ACQUIRED ON           VALUE                                      EXERCISABLE/
             NAME                  EXERCISE (#)      REALIZED ($)                                  UNEXERCISABLE
================================ ================= ================== ======================== =======================
                                                                                               
Leonard E. Moodispaw                   ---                ---             200,500/60,000          $157,600/$26,600

Harry Letaw, Jr.                       ---                ---                   0/0                     0/0

Terry M. Turpin                        ---                ---              92,500/17,500           $53,715/$7,325

Joseph R. Kurry, Jr.                   ---                ---             107,500/22,500           $45,585/$8,675

Craig H. Price                         ---                ---              65,000/10,000           $29,425/$5,300

Matthew S. Bechta                      ---                ---              65,000/10,000           $31,595/$5,300




   (1)   Market value of underlying securities based on the closing price of the
         Company's  Common Stock on December 29, 2000 (last trading day prior to
         December 31, 2000) on the OTC Bulletin  Board system of $2.31 minus the
         exercise price.




REMUNERATION OF DIRECTORS

     The Company's Directors generally meet quarterly. Additionally, the By-Laws
provide for special  meetings  and, as also  permitted  by Virginia  law,  Board
action may be taken  without a meeting  upon  unanimous  written  consent of all
Directors. There are two Board members not employed by the Company who receive a
maximum  of  $1,500  for each  Board or $750 for each  Board  Committee  Meeting
attended.  In 2000 the Board held four  meetings;  the entire  membership of the
Board was present at all of the  meetings  except two where one former  director
was absent.  The Board members  waived the fee for three of the meetings.  There
are four Board  members who are employed by either  Global  Environment  Fund or
Networking Ventures, L.L.C. and who have waived any board fees.

                                       29




11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS ANDMANAGEMENT

     The  following  table and  accompanying  notes set forth as of February 28,
2001,  information  with respect to the  beneficial  ownership of the  Company's
Common Stock by (i) each person or group who  beneficially  owns more than 5% of
the Common Stock,  (ii) each of the directors of the Company,  (iii) each of the
officers of the Company named in the Summary  Compensation  Table,  and (iv) all
directors and executive officers of the Company as a group.




                                                 Amount and Nature         Percentage of Outstanding
              Name and Address                     of Beneficial             Shares of Common Stock
            OF BENEFICIAL OWNER*                   OWNERSHIP (1)               BENEFICIALLY OWNED
     ---------------------------------       -----------------------       -----------------------------
                                                                                  
     H. Jeffrey Leonard (2)                            1,439,500                           24.73
     John G. Hannon (3)                                1,410,225                           24.23
     Caroline S. Pisano (4)                            1,416,000                           24.33
     Marie S. Minton (5)                               1,410,000                           24.23
     Terry M. Turpin (6)                                 390,493                            8.34
     Leonard E. Moodispaw (7)                            327,650                            6.77
     Joseph R. Kurry, Jr. (8)                            178,359                            3.79
     Frank E. Manning (9)                                130,275                            2.82
     Matthew S. Bechta (10)                              114,198                            2.46
     Craig H. Price (11)                                  89,342                            1.92
     Robert W. Hicks (12)                                 71,700                            1.56
     Ray M. Keeler (13)                                   47,500                            1.03
     James P. Gregory (14)                             1,410,000                           24.23
     Harry Letaw, Jr. (15)                               669,859                           14.66
     Paul R. Young (16)                                  301,790                            6.60
     GEF Optical Investment
         Company, LLC (17)(20)                         1,410,000                           24.23
     Networking Ventures, L.L.C. (18)(20)              1,410,000                           24.23
     All Directors and Executive Officers
     as a Group (14 persons) (19)                      2,874,318                           43.05


     *   Except as noted  below,  all  beneficial  owners are  directors  and/or
         officers of the Company and can be reached c/o Essex Corporation,  9150
         Guilford Road, Columbia, MD 21046-1891.

     (1) The shares  listed above include  options and rights to acquire  shares
         within  sixty  (60)  days  and  shares  held  of  record  by the  Essex
         Corporation   Retirement  Trust  as  to  which  shares  the  respective
         participant has disposition and voting rights. The percentage ownership
         is computed  based upon the number of shares which would be outstanding
         if such options and rights were exercised.

     (2)  H.  Jeffrey  Leonard is  Chairman  of the Board of the  Company  and a
          director  of the  managing  member  of GEF.  Of the  shares  shown  as
          beneficially  owned,  29,500 are owned  directly  by Mr.  Leonard  and
          1,410,000  may be deemed to be  beneficially  owned by Mr.  Leonard as
          described in footnotes (17) and (19) below. Mr.  Leonard's  address is
          c/o GEF, 1225 Eye Street, N.W., Suite 900, Washington, DC 20005.

     (3) John G. Hannon is a Director  of the  Company and a managing  member of
         Networking Ventures. Of the shares shown as beneficially owned, 225 are
         owned  directly by Mr. Hannon and 1,410,000  shares may be deemed to be
         beneficially  owned by Mr.  Hannon as described  in footnotes  (18) and
         (19) below.  Mr.  Hannon's  address is c/o  Networking  Ventures,  9150
         Guilford Road, Columbia, MD 21046-189l.

     (4)  Caroline S. Pisano is a Director of the Company and a managing  member
          of Networking  Ventures.  Of the shares shown as  beneficially  owned,
          6,000 are owned  directly by Ms.  Pisano and  1,410,000  shares may be
          deemed  to be  beneficially  owned  by  Ms.  Pisano  as  described  in
          footnotes (18) and (19) below.  Ms. Pisano's address is c/o Networking
          Ventures, 9150 Guilford Road, Columbia, MD 21046-189l.

                                      30



     (5)  Marie S.  Minton is a Director  of the  Company  and a director of the
          managing  member of GEF. Ms. Minton may be deemed to be the beneficial
          owner of these  shares  by  virtue of the  arrangements  described  in
          footnotes (17) and (19) below.  Ms. Minton's  address is c/o GEF, 1225
          Eye Street, N.W., Suite 900, Washington, DC 20005.

     (6) Terry  M.  Turpin  is a  Director,  Senior  Vice  President  and  Chief
         Technical  Officer of the Company.  Of the shares shown as beneficially
         owned, 111,800 represent presently exercisable rights to acquire Common
         Stock through stock options.

     (7) Leonard E.  Moodispaw  is  President,  Chief  Executive  Officer  and a
         Director of the  Company.  Of the shares shown as  beneficially  owned,
         270,500 represent presently  exercisable rights to acquire Common Stock
         through stock options.

     (8)  Joseph R. Kurry,  Jr. is Senior Vice  President,  Treasurer  and Chief
          Financial Officer of the Company.  Of the shares shown as beneficially
          owned,  140,000  represent  presently  exercisable  rights to  acquire
          Common Stock through stock options.

     (9) Mr. Manning is the Chairman Emeritus and a Director of the Company.  Of
         the shares shown as  beneficially  owned,  44,000  represent  presently
         exercisable rights to acquire Common Stock through stock options.  Does
         not include 40,000 shares of the Company's Common Stock owned of record
         and beneficially by Mrs. Eva L. Manning,  wife of Mr. Frank E. Manning.
         Also does not include 169,000 shares beneficially owned by six separate
         family trusts of which Mrs.  Manning is the sole trustee and over which
         trusts she has exclusive voting and dispositive power.

     (10)Matthew S. Bechta is Vice President of the Company. Of the shares shown
          as beneficially owned,  75,000 represent presently  exercisable rights
          to acquire Common Stock through stock options.

     (11)Craig H. Price is Vice President of the Company. Of the shares shown as
          beneficially owned,  75,000 represent presently  exercisable rights to
          acquire Common Stock through stock options.

     (12)Robert W. Hicks is a Director of the  Company.  Of the shares  shown as
         beneficially owned,  31,500 represent  presently  exercisable rights to
         acquire Common Stock through stock options.

     (13)Ray M.  Keeler is a Director  of the  Company.  Of the shares  shown as
         beneficially owned,  32,500 represent  presently  exercisable rights to
         acquire Common Stock through stock options.

     (14)James P.  Gregory  is a director  of the  managing  member of GEF.  Mr.
          Gregory may be deemed to be the  beneficial  owner of these  shares by
          virtue of the arrangements described in footnotes (17) and (19) below.
          Mr.  Gregory's  address is c/o GEF, 1225 Eye Street,  N.W., Suite 900,
          Washington, DC 20005.

     (15)Dr.  Harry  Letaw,  Jr. is the former  Chairman  of the Board and Chief
          Executive  Officer  of the  Company.  His  address  is  1023  Benfield
          Boulevard, Millersville, MD 21108.

     (16)Based on a Schedule 13D filed with the SEC on November  15,  2000.  Mr.
          Young's address is 11890-T Old Baltimore Pike, Beltsville, MD 20705.

     (17)Consists of 625,000 shares of Common Stock issuable upon  conversion of
         156,250 shares of Preferred  Stock and 80,000 shares  directly owned by
         GEF.  Also  consists  of 625,000  shares of Common  Stock  issuable  on
         conversion  of 156,250  shares of  Preferred  Stock and  80,000  shares
         directly  owned  by  Networking  Ventures,  by  virtue  of  the  voting
         arrangements  described  in  footnote  (20)  below.  GEF is a  Delaware
         limited liability company with its principal  executive offices located
         at 1225 Eye Street, N.W., Suite 900, Washington, DC 20005.

     (18)Consists of 625,000 shares of Common Stock issuable upon  conversion of
         156,250 shares of Preferred  Stock and 80,000 shares  directly owned by
         Networking  Ventures.  Also consists of 625,000  shares of Common Stock
         issuable on conversion of 156,250 shares of Preferred  Stock and 80,000
         shares  directly  owned by GEF,  by virtue of the  voting  arrangements
         described  in footnote  (20) below.  Networking  Ventures is a Maryland
         limited liability company with its principal  executive offices located
         at 9150 Guilford Road, Columbia, MD 21046-1891.

     (19)Of the shares shown as beneficially owned,  855,800 represent presently
         exercisable rights to acquire Common Stock through stock options.  Also
         includes  1,250,000 shares of Common Stock which are presently issuable
         upon conversion of the Preferred Stock.

     (20)Based on a Schedule 13D/A filed with the SEC on December 14, 2000, each
         of GEF, Mr. Leonard, Ms. Minton, Mr. Gregory,  Networking Ventures, Mr.
         Hannon and Ms. Pisano may be deemed the  beneficial  owner of 1,250,000
         shares of Common Stock  issuable upon  conversion of 312,500  shares of
         Preferred  Stock and 160,000  shares of Common Stock  directly held for
         the account of GEF and Networking  Ventures by virtue of the provisions
         of a Shareholders  Voting Agreement between GEF and Networking Ventures
         providing for certain voting  arrangements with respect to such shares.
         A copy of the Shareholders Voting Agreement is included as Exhibit 3 to
         the Schedule 13D/A.



                                       31




PREFERRED STOCK

     The following table shows information  concerning the beneficial  ownership
of the Company's  Preferred  Stock as of February 28, 2001 by each director,  by
each of the officers named in the Summary  Compensation  Table, by all directors
and executive officers as a group and by each person who is known to the Company
to be the  beneficial  owner of more than 5% of any series of  Preferred  Stock.
Directors  and  executive  officers  omitted  from  the  following  table do not
beneficially own any shares of Preferred Stock.



                                                 Amount and Nature         Percentage of Outstanding
                                                   of Beneficial            Shares of Preferred Stock
          NAME OF BENEFICIAL OWNER                   OWNERSHIP                 BENEFICIALLY OWNED
     ---------------------------------       -----------------------       -----------------------------
                                                                                      
     John G. Hannon(1)                                   312,500                            100
     Caroline S. Pisano(2)                               312,500                            100
     H. Jeffrey Leonard(3)                               312,500                            100
     Marie S. Minton(4)                                  312,500                            100
     James P. Gregory(5)                                 312,500                            100
     GEF Optical Investment
         Company, LLC(6)(8)                              312,500                            100
     Networking Ventures, L.L.C.(7)(8)                   312,500                            100

     All Directors and Executive Officers
     as a Group                                          312,500                            100


     (1) John G. Hannon is a Director  of the  Company and a managing  member of
         Networking  Ventures.  These  shares  may be deemed to be  beneficially
         owned by Mr. Hannon as described in footnotes (7) and (8) below.

     (2)  Caroline S. Pisano is a Director of the Company and a managing  member
          of Networking Ventures.  These shares may be deemed to be beneficially
          owned by Ms. Pisano as described in footnotes (7) and (8) below.

     (3)  H.  Jeffrey  Leonard is  Chairman  of the Board of the  Company  and a
          director of the managing  member of GEF. Mr.  Leonard may be deemed to
          be the beneficial  owner of these shares by virtue of the arrangements
          described in footnotes (6) and (8) below.

     (4)  Marie S.  Minton is a Director  of the  Company  and a director of the
          managing  member of GEF. Ms. Minton may be deemed to be the beneficial
          owner of these  shares  by  virtue of the  arrangements  described  in
          footnotes (6) and (8) below.

     (5)  James P.  Gregory is a director  of the  managing  member of GEF.  Mr.
          Gregory may be deemed to be the  beneficial  owner of these  shares by
          virtue of the arrangements described in footnotes (6) and (8) below.

     (6) Consists of 156,250  shares of Preferred  Stock owned  directly by GEF.
         Also consists of 156,250  shares of Preferred  Stock  directly owned by
         Networking Ventures, by virtue of the voting arrangements  described in
         footnote (8) below.

     (7) Consists  of 156,250  shares of  Preferred  Stock  owned by  Networking
         Ventures.  Also consists of 156,250 shares of Preferred  Stock directly
         owned  by GEF,  by  virtue  of the  voting  arrangements  described  in
         footnote (8) below.

     (8) Based on the Schedule 13D, each of GEF, Mr.  Leonard,  Ms. Minton,  Mr.
         Gregory,  Networking Ventures,  Mr. Hannon and Ms. Pisano may be deemed
         the  beneficial  owner of  312,500  shares of  Preferred  Stock  deemed
         beneficially  held for the  account of GEF and  Networking  Ventures by
         virtue of the provisions of a Shareholders Voting Agreement between GEF
         and Networking  Ventures providing for certain voting arrangements with
         respect to such shares. A copy of the Shareholders  Voting Agreement is
         included as Exhibit 3 to the Schedule 13D.



12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     During 2000, Essex acquired VeriTerre  Corporation for $113,000.  Dr. Harry
Letaw,  former  Chairman  and CEO of Essex,  was the  Chairman  and  Founder  of
VeriTerre. This entity is currently inactive.

                                       32







                                                                                                         
13.  EXHIBITS AND REPORTS ON FORM 8-K
     (a)  (1)  Financial Statements
               Report of Independent Auditors                                                                    35
               Balance Sheet                                                                                     36
               Statements of Operations                                                                          37
               Statements of Changes in Stockholders' Equity                                                     38
               Statements of Cash Flows                                                                          39
               Notes to Financial Statements                                                                40 - 51

          (2)  Exhibits
               (i)   None.
               (ii)  Exhibit  3(i) - Articles of  Incorporation  and  Amendments
                     thereto A  Exhibit  3(ii)  -By-Laws,  as  amended  Filed as
                     Exhibits  3(i)  and  3(ii)  to  Registrant's   Registration
                     Statement on Form SB-2 filed October 17, 1994, Registration
                     No. 33-82920
               (iii) Exhibit 4 - Instruments defining the Rights of Holders
                     4.3     Specimen of Common Stock Certificate                                                 B
               (iv)  Exhibit 10 - Material Contracts
                     10.3    Restricted Stock Bonus Plan                                                          B
                     10.4    Option and Stock Appreciation Rights Plan                                            B
                     10.6    Pension Plan and Trust Agreement                                                     B
                     10.7    Defined Contribution Retirement Plan                                                 B
                     10.8    Incentive Performance Award Plan                                                     B
                     10.10   Settlement Agreement between the Company and Rumsey Associates                       B
                             Limited Partnership
                     10.11   Option Agreement between the Company and Rumsey Associates                           B
                             Limited Partnership
                     10.13   Registration Rights Agreement                                                        B
                     10.15   1996 Stock Option and Appreciation Rights Plan                                       D
                     10.22   1998 Stock Option and Appreciation Rights Plan                                       E
                     10.23   1999 Stock Option and Appreciation Rights Plan                                       F
                     10.24   2000 Stock Option and Appreciation Rights Plan                                       G
               (v)   Exhibit 23 - Consent of Experts and Counsel
                     23.1    Consent of Independent Auditors                                                     52
               (vi)  Exhibit 99
                     (a)     Securities Purchase Agreement dated September 7, 2000                                C
                     (b)     Registration Rights Agreement dated September 7, 2000                                C
                     (c)     Common Stock Purchase Warrants dated September 12, 2000                              C
                     (d)     Articles of Amendment dated September 6, 2000                                        C

     (b)  Reports on Form 8-K
          None.


-----------------------
A     Incorporated by reference as indicated
B     Filed as Exhibit to Registrant's Registration Statement on Form SB-2 filed October 17, 1994, Registration No. 33-82920
C     Filed as Exhibit to Registrant's Form 8-K dated September 20, 2000
D     Filed as Exhibit to Registrant's Form 8-K dated November 13, 1996
E     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated October 12, 1998
F     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated October 11, 1999
G     Filed as Exhibit to Form Def 14a - Definitive Proxy Statement dated November 20, 2000




                                       33



                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                  ESSEX CORPORATION
                                    (Registrant)


        By:                      /S/ LEONARD E. MOODISPAW
                       --------------------------------------------
                                   Leonard E. Moodispaw
                          President and Chief Executive Officer;
                                Principal Executive Officer
                                      August 9, 2001


        By:                      /S/ JOSEPH R. KURRY, JR.
                       --------------------------------------------
                                   Joseph R. Kurry, Jr.
               Senior Vice President, Treasurer and Chief Financial Officer;
                        Principal Financial and Accounting Officer
                                      August 9, 2001

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


           /S/ JOHN G. HANNON
      -----------------------------
        John G. Hannon, Director                    Marie S. Minton, Director
             August 9, 2001                             August 9, 2001

                                                    /S/ LEONARD E. MOODISPAW
                                                    ------------------------
        Robert W. Hicks, Director               Leonard E. Moodispaw, Director
             August 9, 2001                             August 9, 2001


            /S/ RAY M. KEELER                         /S/ CAROLINE S. PISANO
      -----------------------------                   ----------------------
         Ray M. Keeler, Director                  Caroline S. Pisano, Director
             August 9, 2001                             August 9, 2001

                                                      /S/ TERRY M. TURPIN
                                                      -------------------
      H. Jeffrey Leonard, Director                    Terry M. Turpin, Director
             August 9, 2001                               August 9, 2001


          /S/ FRANK E. MANNING
      -----------------------------
       Frank E. Manning, Director
             August 9, 2001

                                       34




                         REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and Stockholders of Essex Corporation:
Columbia, Maryland

     We have audited the accompanying  balance sheet of Essex  Corporation as of
December  31,  2000  and  the  related  statements  of  operations,  changes  in
stockholders' equity and cash flows for the fiscal years ended December 31, 2000
and December 26, 1999. These financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audit.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Essex  Corporation  as of
December 31, 2000 and the results of its  operations  and its cash flows for the
fiscal years ended  December 31, 2000 and December 26, 1999 in  conformity  with
accounting principles generally accepted in the United States.

      As  discussed in Note 11 to the  accompanying  financial  statements,  the
Company has restated its financial statements for the fiscal year ended December
31, 2000 to  recognize  a  beneficial  conversion  feature  associated  with its
convertible preferred stock.

                                                          Stegman & Company



Baltimore, Maryland
February 9, 2001, except as to Note 11
      which is dated August 8, 2001

                                       35





                                ESSEX CORPORATION
                                  BALANCE SHEET
                             AS OF DECEMBER 31, 2000

                                     ASSETS
CURRENT ASSETS
                                                                             
  Cash                                                                          $    1,015,634
  Accounts receivable, net                                                             165,614
  Inventory                                                                             49,857
  Prepayments and other                                                                 33,433
                                                                                --------------
                                                                                     1,264,538
PROPERTY AND EQUIPMENT
  Computers and special equipment                                                      737,980
  Furniture, equipment and other                                                       225,508
                                                                                --------------
                                                                                       963,488
  Accumulated depreciation and amortization                                           (863,254)
                                                                                --------------
                                                                                       100,234
OTHER ASSETS
  Patents, net                                                                         158,100
  Other                                                                                 96,461
                                                                                --------------
                                                                                       254,561
TOTAL ASSETS                                                                    $    1,619,333
------------                                                                    ==============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable                                                              $      131,934
  Accrued wages and vacation                                                           184,489
  Accrued lease settlement                                                             107,766
  Capital leases                                                                        22,622
  Other accrued expenses                                                                81,748
                                                                                --------------
    Total Liabilities                                                                  528,559
                                                                                --------------

COMMITMENTS AND CONTINGENCIES (NOTE 6)

STOCKHOLDERS' EQUITY
  Common stock, no par value; 25 million shares
    authorized; 4,570,361 shares issued and outstanding                              6,496,320
  Convertible preferred stock, $0.01 par value; 1 million total
    shares authorized; 500,000 shares of Series B authorized,
    312,500 shares outstanding                                                       1,250,000
  Additional paid-in capital                                                         1,250,000
  Accumulated deficit                                                               (7,905,546)
                                                                                ---------------
         Total Stockholders' Equity                                                  1,090,774
                                                                                --------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                      $    1,619,333
------------------------------------------                                      ==============


The accompanying notes are an integral part of this statement.


                                       36






                                ESSEX CORPORATION
                            STATEMENTS OF OPERATIONS
                   FOR THE FIFTY-THREE WEEK FISCAL YEAR ENDED
                              DECEMBER 31, 2000 AND
                    FOR THE FIFTY-TWO WEEK FISCAL YEAR ENDED
                                DECEMBER 26, 1999



                                                                              2000                      1999
                                                                       -----------------         ------------------

                                                                                           
Revenues                                                               $        3,255,500        $       4,813,228
Cost of goods sold and services provided                                       (1,625,644)              (2,524,480)
Research and development                                                         (771,234)                (494,516)
Selling, general and administrative expenses                                   (2,041,482)              (1,693,654)
                                                                       ------------------        -----------------

    Operating (Loss) Income                                                    (1,182,860)                 100,578

Interest expense, net and debenture financing
  amortization                                                                     (8,556)                 (55,810)
                                                                       -------------------       ------------------

(Loss) Income Before Income Taxes                                              (1,191,416)                  44,768

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

Net (Loss) Income                                                              (1,191,416)                  44,768

Beneficial conversion feature of convertible
  preferred stock                                                              (1,250,000)                      --
                                                                       ------------------        -----------------

Net (Loss) Income Attributable to Common Stockholders                  $       (2,441,416)       $          44,768
                                                                       ==================        =================

Weighted Average Number of Shares
  Outstanding                                                                   4,717,276                4,397,861
                                                                       ==================        =================

Basic (Loss) Earnings Per Common Share                                 $           (0.52)        $           0.01
                                                                       =================         ================

Diluted (Loss) Earnings Per Common Share                               $           (0.52)        $           0.01
                                                                       =================         ================



The accompanying notes are an integral part of these statements.



                                       37





                                                                                ESSEX CORPORATION
                                                                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999



                                         COMMON STOCK               PREFERRED STOCK        Additional                      Total
                                         ------------               ---------------                                        Stock-
                                   Shares                      Shares                       Paid-In       Accumulated      holders'
                                   ISSUED         AMOUNT       ISSUED        AMOUNT         CAPITAL        DEFICIT         EQUITY
                                 ----------   ------------   ---------    ------------   -------------   -------------  ----------

                                                                                                     
BALANCE, DECEMBER 27, 1998        4,397,861   $    439,786          --    $        --   $   5,634,234   $ (5,508,898)  $   565,122

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

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

 Amend par value to no par               --      5,634,234          --             --      (5,634,234)            --            --

 Preferred stock issued                  --             --     312,500      1,250,000              --             --     1,250,000

Beneficial conversion feature of
preferred stock                          --             --          --             --       1,250,000     (1,250,000)           --

 Common stock issued                160,000        400,000          --             --              --             --       400,000

 Stock options exercised             12,500         12,500          --             --              --             --        12,500

 Stock option compensation               --          9,800          --             --              --             --         9,800

 Net loss                                --             --          --             --              --     (1,191,416)   (1,191,416)
                                 ----------    -----------   ---------    -----------    -------------   ------------  -----------

BALANCE, DECEMBER 31, 2000        4,570,361    $ 6,496,320     312,500    $  1,250,000   $   1,250,000   $(7,905,546)  $ 1,090,774
                                 ==========    ===========   =========    ============   =============   ============  ===========



The accompanying notes are an integral part of these statements.


                                       38







                                ESSEX CORPORATION
                            STATEMENTS OF CASH FLOWS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

                                                                                      2000              1999
                                                                                 --------------    --------------
CASH FLOWS FROM OPERATING ACTIVITIES:
------------------------------------
                                                                                             
  Net (Loss) Income                                                              $   (1,191,416)   $       44,768
  Adjustments to reconcile Net (Loss) Income to Net Cash
  (Used In) Provided By Operating Activities:

    Depreciation and amortization                                                        98,674           191,988
    Inventory valuation reserve                                                         115,000           146,000
    Stock option compensation expense                                                     9,800                --
    Other                                                                                (3,981)             (912)

  Change in Assets and Liabilities:
    Accounts receivable                                                                 479,950           (83,531)
    Inventory                                                                            15,321            11,997
    Prepayments and other                                                                13,362             9,451
    Accounts payable                                                                     53,595           (81,472)
    Accrued lease settlement                                                            (15,682)          (91,829)
    Other assets and liabilities                                                       (222,787)           49,471
                                                                                 --------------    --------------
  Net Cash (Used In) Provided By Operating Activities                                  (648,164)          195,931
                                                                                 --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
------------------------------------
  Purchases of property and equipment                                                   (54,072)          (25,736)
  Proceeds from sale of fixed assets                                                      5,471             1,725
                                                                                 --------------    --------------

  Net Cash Used In Investing Activities                                                 (48,601)          (24,011)
                                                                                 --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
------------------------------------
  Sale of preferred stock                                                             1,250,000                --
  Sale of common stock                                                                  400,000                --
  Exercise of stock options                                                              12,500                --
  Short-term repayments of receivables financing, net                                   (59,470)         (104,450)
  Repayment of convertible debentures                                                  (375,714)               --
  Payment of capital lease obligations                                                  (17,580)         (108,345)
                                                                                 --------------    --------------

  Net Cash Provided By (Used In) Financing Activities                                 1,209,736          (212,795)
                                                                                 --------------    --------------

CASH AND CASH EQUIVALENTS
    Net increase (decrease)                                                             512,971           (40,875)
    Balance - beginning of year                                                         502,663           543,538
                                                                                 --------------    --------------
    Balance - end of year                                                        $    1,015,634    $      502,663
                                                                                 ==============    ==============


The accompanying notes are an integral part of these statements.


                                       39




                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER IMPORTANT FACTORS

      These statements cover Essex Corporation (the "Company").  Certain amounts
      for prior years have been  reclassified  or recalculated to conform to the
      2000 presentation.

      REPORTING YEAR

      The  Company  is on a 52-53 week  fiscal  year  ending the last  Sunday in
      December.  Year 2000 was a 53-week  fiscal  year.  Year 1999 was a 52-week
      fiscal year.

      USE OF ESTIMATES

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

      IMPORTANT BUSINESS RISK FACTORS

      The Company has  historically  been  principally  a supplier of  technical
      services under contracts or subcontracts  with  departments or agencies of
      the U.S. Government, primarily the military services and other departments
      and agencies of the Department of Defense.  In recent years, the Company's
      revenues had been principally from a commercial  customer in the satellite
      communications  (SatCom) business area. This work  substantially  ended in
      December 1999 and limited other work has continued.

      The  Company  has  expended  significant  funds  to  transition  into  the
      commercial marketplace, particularly the productization of its proprietary
      technologies  in  optoelectronic  processors.  In June 2000,  the  Company
      announced that it had filed  applications to secure patent  protection for
      innovative technologies in two communications device families:  Fiberoptic
      HyperFine  Wave  Division  Multiplex   channelizers  (HfWDM)  and  Optical
      Processor Enhanced Receiver  Architecture  (OPERA). In September 2000, the
      Company  obtained  $2 million in  financing  to advance  its  programs  to
      capitalize upon these 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.

      The Company  incurred  significant  losses in 2000,  primarily  due to the
      increased expenditures for research and development of its optoelectronics
      products and services,  particularly the optical telecommunications device
      technologies.  The Company  plans to  continue  research  and

                                       40

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

      development  spending in 2001 in the optoelectronics operations. 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 industrial
      concerns to facilitate  these goals. The Company will also 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.

      CONTRACT ACCOUNTING

      Revenues  consist of services  rendered on  cost-plus-fixed-fee,  time and
      materials  and  fixed-price  contracts.   Revenue  on  cost-plus-fixed-fee
      contracts  (approximately  45% and 39% of total revenues in 2000 and 1999,
      respectively)  is  recognized  to the  extent  of  costs  incurred  plus a
      proportionate  amount  of  fee  earned.  Revenue  on  time  and  materials
      contracts  (approximately  33% and 57% of total revenues in 2000 and 1999,
      respectively)  is recognized to the extent of billable rates multiplied by
      hours delivered, plus other direct costs. Revenue on fixed-price contracts
      (approximately   22%  and  4%  of  total   revenues   in  2000  and  1999,
      respectively)  is  recognized  on the  percentage-of-completion  method of
      accounting  based on costs  incurred in  relation  to the total  estimated
      costs.  Anticipated  losses are recognized as soon as they become known. A
      portion of the Company's business is with agencies of the U.S.  Government
      and such  contracts  are subject to audit by  cognizant  government  audit
      agencies.   Furthermore,   while  such   contracts  are  fully  funded  by
      appropriations,  they may be subject to other risks inherent in government
      contracts,  such as termination  for the  convenience  of the  government.
      Because  of  the  inherent  uncertainties  in  estimating  costs  and  the
      potential for audit  adjustments  by U.S.  Government  agencies,  it is at
      least reasonably possible that the estimates will change in the near term.

      INCOME TAXES

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

      INVENTORY

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

                                       41

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

      method.  Management continually monitors the market value of its inventory
      and records valuation allowances when deemed necessary.

      PROPERTY AND EQUIPMENT

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

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

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

      PATENT COSTS

      Patent costs include  legal and filing fees  covering the various  patents
      which have been issued to the  Company.  Patent costs are  amortized  over
      their  respective  lives (15 - 20 years) and  amortization  was $15,000 in
      2000 and 1999.

      IMPAIRMENT OF LONG-LIVED ASSETS

      Long-lived  assets and  identifiable  intangibles  to be held and used are
      reviewed  for  impairment  whenever  events or  changes  in  circumstances
      indicate  that the carrying  amount  should be  addressed.  Impairment  is
      measured by comparing  the carrying  value to the  estimated  undiscounted
      future  cash  flows  expected  to result  from use of the assets and their
      eventual disposition.

      BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE

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

      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 selling,  general and administrative costs are
      included.  Equipment which has alternative  future uses is capitalized and
      charged to expense over its estimated useful life.

                                       42

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999


      STATEMENTS OF CASH FLOWS

      Supplemental disclosures of cash flow information are as follows:



                                                            2000         1999
                                                         ---------    ---------
A.       Cash paid during the year for-
                                                                
                                          Interest       $  42,500    $  59,000
                                          Income taxes   $      --    $     500


B.       In 2000 and 1999, there were new capital leases of $17,000 and
         $127,000, respectively.

2.  ACCOUNTS RECEIVABLE



    Accounts receivable consist of the following:
                                                             
       U.S. Government
         Amounts billed, including retainages                   $     118,629
       Commercial and other                                            96,985
                                                                -------------
                                                                      215,614
       Contract reserves and allowances for doubtful accounts         (50,000)
                                                                -------------
                                                                $     165,614
                                                                =============


     U.S. Government  receivables arise from U.S. Government prime contracts and
     subcontracts.  Retainages  (which are not material)  will be collected upon
     job  completion  or  settlement  of  audits  performed  by  cognizant  U.S.
     Government  audit agencies.  Company cost records have been audited through
     1999.  In the  year an audit  is  settled,  the  difference  between  audit
     adjustments and previously established reserves is reflected in income.

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

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 were no funds advanced as of December
     31, 2000.

                                       43

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999


4.   INVENTORY

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



                                                
                Finished Goods                     $    250,440
                Systems In-Process                       24,832
                Purchased Parts                         209,825
                                                   ------------
                                                        485,097
                Valuation Reserve                      (435,240)
                                                   ------------
                                                   $     49,857


      The  existing  configuration  of  finished  goods  in  inventory  is being
      redesigned.  The current  inventory has been written down to its estimated
      net realizable  value as components or subassemblies in the redesigned and
      upgraded units and a new cost basis  established.  Depending upon the time
      to complete  redesign and the ability to use the current  inventory in the
      upgraded units, it is at least reasonably  possible that management's view
      of the  ultimate  realizable  value of  inventory  will change in the near
      term.

5.    MAJOR CUSTOMER INFORMATION

      The Company's  largest  customer was  Motorola,  Inc. for whom the Company
      performed work on the design and other aspects of the Iridium(R) satellite
      constellation.  The  Company's  contracts to perform such work amounted to
      23%  ($733,000) of revenues in 2000 and 45% ($2.2  million) in 1999.  This
      work  substantially  ended in  December  1999 and  limited  other work has
      continued.

       The Company's  second  largest  customer was for  subcontract  work to an
       agency of the Department of Defense.  In 1999, the Company began research
       work on the  use of its  optoelectronics  products  in  certain  customer
       systems and  applications.  Such work amounted to over $538,000  (17%) of
       2000 revenues and $2.4 million (50%) of 1999 revenues. The first phase of
       such work ended in early 2000 and a follow-on  stage is proposed to begin
       in early 2001.

6.    COMMITMENTS AND CONTINGENCIES

      LEASE OBLIGATIONS

      The Company leases office space and certain equipment.  As of December 31,
      2000, the Company is committed to pay aggregate rentals under these leases
      as follows:



                                                    
                           2001                        $      235,000
                           2002                        $      223,000
                           2003                        $      226,000
                           2004                        $      233,000
                           2005                        $      199,000


                                       44

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

      Rental  expense  charged  to  operations,  including  payments  made under
      short-term  leases,  amounted to $174,000  and  $391,000 in 2000 and 1999,
      respectively.

      In early 2001, the Company entered into several capital leases for special
      optical test and telephone equipment.  The capital equipment cost of these
      leases is approximately $300,000 and the lease terms are 2-3 years.

      The  Company's  office  facility is under a long-term  lease which expires
      October  2005.  The lease  contains  provisions  to pay for  proportionate
      increases in operating costs and property taxes.

      LEASE SETTLEMENT

      In 1994, the Company settled a legal dispute with a former landlord. Under
      the Settlement  Agreement,  the Company remains liable for contingent cash
      payments  of 25% of future  earnings  (as  defined)  and 10-15% of the net
      proceeds from the sale of common stock or operating assets. The period for
      computation of such  contingent  payments ends December 2004. The $108,000
      accrual as of  December  31,  2000  represents  the  remaining  contingent
      portion which is to be paid over the applicable consideration period.

7.   RETIREMENT PLAN

     The Company has a qualified defined contribution retirement plan, the Essex
     Corporation  Retirement Plan and Trust,  which includes a salary  reduction
     401(k) feature for its employees.  The Plan calls for an employer  matching
     contribution of up to 3% of eligible employee compensation under the salary
     reduction  feature  and  allows  for a  discretionary  contribution.  Total
     authorized  contributions  under the matching  contribution  feature of the
     Plan were approximately  $67,000 in 2000 and $58,000 in 1999. There were no
     discretionary contributions in these years.

     In  accordance  with  the  retirement  plan and  trust,  as  amended,  such
     authorized contributions and the resulting annual expense can be reduced by
     forfeitures  by  terminated  employees of unvested  amounts of prior years'
     contributions.  Forfeitures  of $7,000 and $10,000 were  utilized to reduce
     annual expenses in 2000 and 1999, respectively.

                                     45


                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999



8.   INCOME TAXES

     The  components  of the  Company's  net deferred  tax asset  account are as
follows as of December 31, 2000:



                                                                   2000
                                                              ==============

                                                           
             Acquisition NOL and tax credit carryforward      $      289,000
             NOL carryforward                                      1,701,000
             Tax credit carryforward                                 130,000
             Allowance for doubtful accounts                          17,500
             Depreciation and amortization                            61,000
             Inventory valuation reserve                             152,000
             Accrued employee benefit costs                           30,000
             Lease settlement accrual                                 38,000
             Other                                                    12,000
             Valuation Reserve                                    (2,430,500)
                                                              --------------
                Net Deferred Tax Asset                        $            0
                                                              ==============


     As a result of an  acquisition,  the Company has net operating loss ("NOL")
     and  tax  credit  carryforwards  of  approximately  $726,000  and  $35,000,
     respectively, that are available, subject to certain limitations, to offset
     future book and taxable  income and taxes  payable.  The net operating loss
     expires in 2001 and 2002 and the tax credits expire in 2001.

     The  Company  also has a regular NOL  carryforward  of  $4,860,000  and tax
     credit  carryforwards  of $130,000 that are  available,  subject to certain
     limitations, to offset future book income and taxes payable. The NOL begins
     to expire in 2008 and the tax credit carryforwards expire through 2018.

     The evaluation of the  realizability  of such deferred tax assets in future
     periods  is made based upon a variety  of  factors  for  generating  future
     taxable  income,  such as intent and ability to sell assets and  historical
     and  projected  operating  performance.  At  this  time,  the  Company  has
     established  a valuation  reserve for all of its deferred tax assets.  Such
     tax assets are available to be recognized and benefit future periods.

     The Company  recorded no benefit or  provision  for income taxes in 2000 or
     1999.

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

     The Company adopted a 2000 Stock Option and  Appreciation  Rights Plan (the
     "2000 Plan") in December  2000.  This plan reserves  300,000  shares of the
     Company's unissued shares for option and stock appreciation  rights ("SAR")
     grants.  This plan  expires in 2010.  Options,  which may be tax  qualified
     ("ISOs") and non-qualified  ("NSOs"), are exercisable for a period of up to
     10 years at prices at or above market price as  established  on the date of
     grant. Upon

                                       46

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

     the exercise of a stock  appreciation  right,  the  recipient  will receive
     payment in the form of stock,  cash, or both, as determined by the Company,
     equal to the  appreciation  in value of the shares to which the rights were
     awarded.  Increases  and  decreases  in the market  price of the stock also
     cause an increase in or  reduction  to plan expense to record the impact of
     the SARs  outstanding.  No options or SARs under this plan were  granted in
     2000.

     The Company  has a 1999 Stock  Option and  Appreciation  Rights Plan ("1999
     Plan") and a 1998 Stock Option and Appreciation  Rights Plan ("1998 Plan").
     The 1999 Plan reserves  300,000  shares and the 1998 Plan reserves  297,500
     shares of the  Company's  unissued  shares for option and SAR grants.  Each
     plan is  similar to the 2000  Plan.  The 1999 Plan  expires in 2010 and the
     1998 Plan expires in 2008. There are no SARs outstanding in either plan.



                                               1998 PLAN                   1999 PLAN
                                -------------------------------    ------------------------------

                                Number of                          Number of
                                  Shares      Price Per Share        Shares     Price Per Share
                                ---------    ------------------    ---------   ------------------

      Outstanding, 12/27/98             0
                                                                         
           Granted                132,500    $  1.00
                                ---------
      Outstanding, 12/26/99       132,500    $  1.00
           Granted                166,700    $  1.69 -  $  2.40      110,000   $  2.04 -  $  2.40
           Exercised               (2,500)   $  1.00                       0           -
                                ---------                          ---------
      Outstanding, 12/31/00       296,700    $  1.00 -  $  2.40      110,000   $  2.04 -  $  2.40
                                =========                          =========
      Exercisable, 12/21/00       224,200    $  1.00 -  $  2.40       70,000   $  2.04 -  $  2.40
                                =========                          =========



     Under the 1998 Plan, the weighted average price for options outstanding and
     exercisable was $1.56 and $1.49,  respectively.  The weighted  average life
     for options  outstanding and exercisable was 9 years.  Under the 1999 Plan,
     the weighted  average price for options  outstanding  and  exercisable  was
     $2.08 and  $2.09,  respectively.  The  weighted  average  life for  options
     outstanding and exercisable was 9.7 years.

     The Company  has a 1996 Stock  Option and  Appreciation  Rights Plan ("1996
     Plan") which reserves  290,000 shares of the Company's  unissued shares for
     option and SAR grants.  This plan expires in 2006.  This plan is similar to
     the plans above. There are no SARs outstanding.



                               NUMBER OF SHARES        PRICE PER SHARE
                               ----------------    ---------------------
                                                       
     Outstanding, 12/27/98             256,300     $   1.00  -  $   3.00
         Granted                        46,350     $   1.00
         Canceled                      (14,200)    $   1.00  -  $   3.00
                                 -------------
     Outstanding, 12/26/99             288,450     $   1.00  -  $   3.00
         Granted                        19,700     $   1.69  -  $   2.04
         Exercised                     (10,000)    $   1.00
         Canceled                      (10,300)    $   1.00
                                 -------------
     Outstanding, 12/31/00             287,850     $   1.00  -  $   3.00
                                 =============
     Exercisable, 12/31/00             287,850     $   1.00  -  $   3.00
                                 =============


                                       47

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

     The weighted  average price for options  outstanding  and  exercisable  was
     $1.35 and  $1.36,  respectively.  The  weighted  average  life for  options
     outstanding and exercisable was 6 years.

     An  earlier  Option and Stock  Appreciation  Rights  Plan  expired in 1997.
     Outstanding ISO or NSO options previously  granted are exercisable  through
     January 30,  2007.  The  activity in this plan for the last two years is as
     follows.



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

                                                       
     Outstanding, 12/27/98             651,250     $   2.52  -  $   3.08
         Canceled/Expired             (101,600)    $   2.52  -  $   3.08
                                 -------------
     Outstanding, 12/26/99             549,650     $   2.94  -  $   3.00
         Canceled/Expired             (291,000)    $   2.94  -  $   3.00
                                 -------------
     Outstanding, 12/31/00             258,650     $   3.00
                                 =============
     Exercisable, 12/31/00             258,650     $   3.00
                                 =============


      The weighted  average price for options  outstanding  and  exercisable was
      $3.00. The weighted  average life for options  outstanding and exercisable
      was 3.7  years.  Since  this  Plan  expired  in 1997,  there are no shares
      available for future grants. There are no SARs outstanding.

      The following table summarizes information about stock options outstanding
      at December 31, 2000:




                                         Options Outstanding                              Options Exercisable
                          ---------------------------------------------------     ------------------------------------

                                              Weighted-
                                               Average          Weighted-                               Weighted-
                                              Remaining          Average                                 Average
           Range of            Shares        Contractual        Exercise               Shares           Exercise
        Exercise Prices           #          Life (Years)       Price ($)                #              Price ($)
     ---------------------- -------------- ----------------- ---------------- --- ----------------- ------------------

                                                                                     
     $  1.00 - $ 1.69           400,650           7.5               1.14               378,150            1.15
     $  2.04 - $ 2.40           254,900           8.8               2.07               164,900            2.08
     $  3.00                    297,650           3.9               3.00               297,650            3.00
     ---------------------- -------------- ----------------- ---------------- --- ---------------- -------------------
     ---------------------- -------------- ----------------- ---------------- --- ---------------- -------------------
                                953,200           6.7               1.80               840,700            1.79
     ====================== ============== ================= ================ === ================ ===================



     The Company has a Restricted  Stock Bonus Plan  covering key  employees and
     directors  of the  Company.  The  Plan  can  reserve  up to  50,000  of the
     Company's unissued shares for awards. There were no shares awarded in 2000.
     There were 18,000 shares  awarded to four directors of the Company in 1998.
     As of December 31, 2000,  there were 4,050 shares available for award under
     the Plan.

     In 1994, the Company  issued an option for 125,000  shares of  unregistered
     common  stock  under a  lease  settlement  (see  Note  6).  The  option  is
     exercisable through December 31, 2004 at an

                                       48

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

     exercise  price (as  adjusted)  of $1.29 per  share.  The  option  price is
     subject  to  adjustment  under  anti-dilution   provisions  of  the  option
     agreement.  The optionholders  have certain  registration  rights for these
     shares of common stock.

     In 2000,  the Company  issued  non-qualified  options  for  100,000  shares
     directly   to  its   President   and   61,500   to  its   Chief   Financial
     Officer/Treasurer.  The exercise  price is equal to the market price on the
     date of grant.

     In October 1995, the Financial  Accounting  Standards Board ("FASB") issued
     Statement of Financial  Accounting  Standards ("SFAS") No. 123, "Accounting
     for  Stock-Based  Compensation".  SFAS No. 123  defines a "fair value based
     method" of  accounting  for an  employee  stock  option or  similar  equity
     instrument.  Under  the  fair  value  based  method,  compensation  cost is
     measured  at the  grant  date  based  on the  value  of  the  award  and is
     recognized over the service period. The Company has historically  accounted
     for  employee  stock  options  or  similar  equity  instruments  under  the
     "intrinsic value method" as defined by APB Opinion No. 25,  "Accounting for
     Stock Issued to Employees".  Under the intrinsic value method, compensation
     cost is the  excess,  if any,  of the quoted  market  price of the stock at
     grant date or other  measurement  date over the amount an employee must pay
     to acquire the stock.

     SFAS No. 123 allows an entity to continue to use the intrinsic value method
     and management has elected to do so. However,  entities  electing to remain
     with the  accounting in APB Opinion No. 25 must make pro forma  disclosures
     of net income and earnings per share,  as if the fair value based method of
     accounting had been applied.  Because the SFAS No. 123 method of accounting
     has not been  applied to  options  granted  prior to  January 1, 1995,  the
     resulting proforma compensation costs may not be representative of the cost
     to be expected in future years. Accordingly, net income (loss) and earnings
     (loss) per share would be as follows:





                                          As Reported                                      Pro Forma
                           -------------------------------------------     ------------------------------------------

                              Net Income                                  Net Income (Loss)
                                (Loss)                                     Attributable to
                            Attributable to                                     Common
           Year                 Common                                       Stockholders
          Ended              Stockholders              Per Share                                      Per Share
     -----------------     ------------------      ------------------     -------------------     -------------------
     -----------------     ------------------      ------------------     -------------------     -------------------

                                                                                      
           2000             $   (2,441,416)             $   (0.52)         $   (2,909,650)           $    (0.62)

           1999             $       44,768              $    0.01          $     (271,636)           $    (0.06)



                                       49

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999


      The fair value of each option is  estimated on the date of grant using the
      Black-Scholes option pricing model with the following assumptions:



                                                                               2000           1999
                                                                           -----------    ----------
                                                                                       
                  Dividend yield                                               0.00%         0.00%
                  Volatility                                                 203.40%        70.00%
                  Weighted average risk free interest rate                     6.05%         5.70%
                  Weighted average expected lives of grants                   10 years       3 years


      The weighted  average grant date fair value of the options  issued in 2000
      and 1999 was approximately $1.98 and $0.50, respectively.


10.  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.  The  remaining  187,500  are
      subscribed  for  at  $750,000  which  will  be  paid  in  three  quarterly
      installments  beginning  March 2001. Each Series B share must be converted
      into 4 shares of common stock before  September 12, 2002. The Series B has
      51%  voting  rights,  subject  to  certain  terms and  conditions,  on all
      stockholder   matters.   No  Series  A  preferred   shares  are  currently
      outstanding.

      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 have a term of 5 years and can be exercised at a nominal 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 4 million  shares of common stock in
      connection with the convertible  preferred stock and the possible exercise
      of the related 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 has imputed and
      recorded a deemed  dividend of $1,250,000 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").  There remains an additional $750,000 of beneficial
      conversion  feature to be recorded as a deemed dividend when the remaining
      preferred  stock is issued.  Such imputed  dividends have no

                                       50

                                ESSEX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
       FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000 AND DECEMBER 26, 1999

      impact on net income (loss) from  operations  or cash flows but have to be
      considered  when  calculating  earnings (loss) per share  attributable  to
      common stockholders.

11.   RESTATEMENT OF CERTAIN 2000 FINANCIAL DATA

      The Company has restated components of Stockholders' Equity to reflect the
      effect of the  beneficial  conversion  feature of the Series B Convertible
      Preferred  Stock, by increasing  Additional  Paid-In Capital to $1,250,000
      from  $0  and  changing   Accumulated  Deficit  by  a  like  amount,  from
      $(6,655,546) to $(7,905,546).  There was no change to total  stockholders'
      equity of $1,090,774.

      The  Company  has  restated  the   computation   of  Year  2000  net  loss
      attributable to common  stockholders  and the related per share amount for
      the effect of the beneficial  conversion feature of the preferred stock as
      follows.




                                                      Originally Reported                         As Restated
                                             --------------------------------------- --------------------------------------

                                                    Amount            Per Share            Amount            Per Share
                                              ------------------- ------------------ -------------------- -----------------
                                              ------------------- ------------------ -------------------- -----------------

                                                                                                 
     Net loss                                   $   (1,191,416)     $         (0.25)   $    (1,191,416)      $       (0.25)

     Beneficial conversion feature of
     convertible preferred stock                            --                --            (1,250,000)              (0.27)
                                              ------------------- ------------------ -------------------- -----------------
                                              ------------------- ------------------ -------------------- -----------------

     Net loss attributable to common
     stockholders                               $   (1,191,416)     $         (0.25)   $    (2,441,416)      $       (0.52)
                                              =================== ================== ==================== =================
                                              =================== ================== ==================== =================



                                       51





                         CONSENT OF INDEPENDENT AUDITORS

     As  independent  auditors,  we hereby consent to the  incorporation  of our
report  dated  February 9, 2001,  except as to Note 11 which is dated  August 8,
2001, included in this Form 10-KSB/A No. 1, into Essex Corporation's  previously
filed Registration Statements on Form S-8, File No. 33-47900, File No. 33-336770
and File No. 333-57122.

                                                             Stegman & Company

Baltimore, Maryland
August 8, 2001

                                       52