________________________________________________________________________


                  SECURITIES AND EXCHANGE COMMISSION
                       WASHINGTON, D.C.   20549




                               FORM 8-K



                            CURRENT REPORT
                  PURSUANT TO SECTION 13 OR 15(d) OF
                  THE SECURITIES EXCHANGE ACT OF 1934


Date of report (Date of earliest event reported):  September 16, 2004




                              VersarInc.
_________________________________________________________________________
        (Exact Name of Registrant as Specified in its Charter)



       Delaware                 1-9309                54-0852979
    (State or Other        (Commission File          (IRS Employer
     Jurisdiction)              Number)           Identification No.)



            6850 Versar Center, Springfield, Virginia 22151
               (Address of Principal Executive Offices)



                            (703) 750-3000
         (Registrant's Telephone Number, Including Area Code)



                            Not Applicable
     (Former Name or Former Address, if Changed Since Last Report)



________________________________________________________________________






Item 2.02.  Results of Operations and Financial Condition

      In  accordance with SEC Release No. 33-8255, the  following
information is furnished.

     On  September  15,  2004, Versar, Inc. announced  via  press
release  the Company's results for its fourth quarter ended  June
30,  2004.   A  copy of the Company's press release  is  attached
hereto  as Exhibit 99.1.  This Form 8-K and the attached  exhibit
are  provided under Item 2.02 of Form 8-K and are furnished to, but
not filed with, the Securities and Exchange Commission.


                                   2






                              SIGNATURES





    Pursuant to the requirements of the Securities Exchange Act of
    1934, the registrant has duly caused this report to be signed
    on its behalf by the undersigned hereunto duly authorized.





                            		VERSAR, INC.





Date:  September 16, 2004    		By


						/S/ Lawrence W. Sinnott
                        		_______________________________
                                    Lawrence W. Sinnott
                                    Senior Vice President, Chief
                            		Financial Officer and Treasurer
                                    (Principal Financial Officer)

                                3



                          Exhibit 99.1

FOR IMMEDIATE RELEASE:              Wednesday, September 15, 2004

  Versar Announces Solid Year End Results along with Its Fifth
                 Consecutive Profitable Quarter

Springfield,  VA,  Wednesday, September  15,  2004  VERSAR,  Inc.
(Amex:  VSR) today announced positive financial results  for  the
fiscal year ending June 30, 2004. Net income for fiscal year 2004
was  $1,191,000  or  $0.16  per  share  compared  to  a  loss  of
$1,008,000, $0.14 per share or approximately a $2.2 million or  a
$.40  per  share  improvement over last year.   Operating  income
increased in fiscal year 2004 by $1,015,000 over the prior fiscal
year  on gross revenue of $60,454,000, a 6% increase compared  to
gross  revenue for the prior fiscal year.  The improved financial
results are the result of last year's restructuring program along
with rebuilding the Company for future growth.

Versar finished the year with a funded backlog of $46 million,  a
44%  increase  over that reported at the end of the prior  fiscal
year.   In addition, total contract backlog (backlog the  Company
expects  to  book  with  existing unfunded multi-year  contracts)
increased to an all time high of $370 million.  This was  due  to
the  award of several new large, multi-year contracts as well  as
winning  all  of  its contracts that were up  for  re-compete  in
fiscal year 2004.

Versar's  balance sheet was strengthened so that as of  June  30,
2004,  the Company completely repaid its line of credit and  held
approximately $817,000 in cash.  Versar now has approximately  $6
million  of  working  capital for future  business  growth.   The
Company's  equity has now exceeded $10 million  and  the  balance
sheet ratios exceed industry averages.

Gross  revenue  for  the fourth quarter was  $17,431,000,  a  21%
increase  over the same quarter of fiscal year 2003.  Net  income
for  the  fourth quarter was $461,000 or $0.06 per share compared
to  $519,000  or  $0.07  per share for  the  fourth  quarter  the
previous  year.  The slight drop in profitability in  the  fourth
quarter  2004  was  due to unplanned costs as  a  result  of  new
regulatory  requirements in the Company's chemical and biological
laboratories.

Dr. Ted Prociv, President and CEO of Versar said "The operational
and  financial  results  for fiscal year  2004  create  a  strong
foundation  for future success.  The results of our restructuring
and  focus on the federal marketplace have led to a new, directed
organization  which  will  allow us  to  take  advantage  of  the
tremendous  business  opportunities  in  the  infrastructure  and
national  security  marketplaces.  Five  profitable  quarters,  a
growing  backlog  and  strengthened balance  sheet,  now  enables
Versar to focus on growth; both on the top and bottom line."

Versar,  Inc.,  headquartered in Springfield, VA, is  a  publicly
held   professional  services  firm  supporting  government   and
industry   in   national   defense/homeland   defense   programs,
environmental    health    and    safety    and    infrastructure
revitalization.  Versar operates a number of web sites, including
the      corporate      Web     sites,     http://www.versar.com,
http://www.homelanddefense.com, and http://www.geomet.com; and  a
B2B   portal   for  homeland  defense  products   and   services,
http://www.nbcprotect.com and http://www.dtaps.com.

This  press  release contains forward-looking  information.   The
forward-looking statements are made pursuant to the  safe  harbor
provisions  of  the Private Securities Litigation Reform  Act  of
1995.   Forward-looking statements may be significantly  impacted
by  certain  risks  and  uncertainties described  herein  and  in
Versar's Annual Report on Form 10-K filed with the Securities and
Exchange Commission for the year ended June 30, 2004.

Contact:             James Dobbs (703) 642-6712
                     Email:  jdobbs@versar.com

                                4



                  VERSAR, INC. AND SUBSIDIARIES
              Consolidated Statements of Operations
            (In thousands, except per share amounts)


                                            Years Ended June 30,
                                   _____________________________________
                                      2004         2003         2002
                                   ___________  ___________  ___________


GROSS REVENUE . . . . . . . . . .  $   60,454   $   57,097   $   67,988
  Purchased services and
    materials, at cost. . . . . .      26,482       21,917       29,799
                                   ___________  ___________  ___________

NET SERVICE REVENUE . . . . . . .      33,972       35,180       38,189

  Direct costs of services and
    overhead. . . . . . . . . . .      27,231       28,349       31,254
  Selling, general and
    administrative expenses . . .       5,464        5,769        6,316
  Non-recurring charge. . . . . .         ---          800          ---
                                   ___________  ___________  ___________

OPERATING INCOME. . . . . . . . .       1,277          262          619

OTHER EXPENSE
  Interest expense. . . . . . . .         153          166          203
  Income tax (benefit) expense. .         (67)       1,104          257
                                   ___________  ___________  ___________

INCOME (LOSS) FROM CONTINUING
  OPERATIONS. . . . . . . . . . .       1,191       (1,008)         159

LOSS FROM DISCONTINUED OPERATIONS
  (net of tax). . . . . . . . . .  ___________  ___________  ___________

NET INCOME (LOSS) . . . . . . . .  $    1,191   $   (1,008)  $       79
                                   ===========  ===========  ===========

INCOME (LOSS) PER SHARE FROM
  CONTINUING OPERATIONS -
  BASIC AND DILUTED . . . . . . .  $      .16   $     (.14)  $      .02
                                   ===========  ===========  ===========

LOSS PER SHARE FROM
  DISCONTINUED OPERATIONS -
  BASIC AND DILUTED . . . . . . .  $      ---   $      ---   $     (.01)
                                   ===========  ===========  ===========

NET INCOME (LOSS) PER SHARE -
  BASIC AND DILLUTED. . . . . . .  $      .16   $     (.14)  $      .01
                                   ===========  ===========  ===========

WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING - BASIC. . .       7,360        7,231        6,709
                                   ===========  ===========  ===========

WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING - DILUTED. .       7,675        7,231        6,998
                                   ===========  ===========  ===========


                                    5