UNITED STATES

                      SECURITIES AND EXCHANGE COMMISSION

                          Washington, D.C.  20549

                                FORM 10-Q

                                (Mark One)

      X Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934

      For the period ended December 27, 2003

                                   or


        Transition Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934

      Commission File Number: 0-14616


                          J & J SNACK FOODS CORP.
             (Exact name of registrant as specified in its charter)

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

                  6000 Central Highway, Pennsauken, NJ 08109
                   (Address of principal executive offices)

                          Telephone (856) 665-9533


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

               X    Yes                           No

          Indicate by check mark whether the registrant is an accelerated
      filer (as defined in Rule 12b-2 of the Exchange Act)
               X    Yes                           No

      As of January 15, 2004, there were 8,800,678 shares of the Registrant's
      Common Stock outstanding.
                                  INDEX




                                                            Page
                                                           Number

      Part I.    Financial Information

        Item l.  Consolidated Financial Statements

          Consolidated Balance Sheets - December 27, 2003
           (unaudited) and September 27, 2003                  3

          Consolidated Statements of Operations - Three
           Months Ended December 27, 2003 and December
           28, 2002 (unaudited)                                5

          Consolidated Statements of Cash Flows - Three
           Months Ended December 27, 2003 and December
           28, 2002 (unaudited)                                6

           Notes to the Consolidated Financial Statements      7

        Item 2.  Management's Discussion and Analysis of
                  Financial Condition and Results of
                  Operations                                  17

        Item 3.  Quantitative and Qualitative Disclosures
                  About Market Risk                           19

        Item 4.  Controls and Procedures                      19

      Part II.   Other Information

        Item 6.  Exhibits and Reports on Form 8-K             21
                  PART I. FINANCIAL INFORMATION

      Item 1.    Consolidated Financial Statements

                   J & J SNACK FOODS CORP. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                              (in thousands)

      ASSETS
                                   December 27,     September 27,
                                       2003           2003
                                    (Unaudited)
      Current assets
       Cash and cash equivalents       $ 40,243        $ 37,694
       Accounts receivable               32,349          38,161
       Inventories                       25,250          23,202
       Prepaid expenses and other         1,154           1,348

                                         98,996         100,405
      Property, plant and equipment,
       at cost
        Land                                606             606
        Buildings                         5,106           5,106
        Plant machinery and
         equipment                       93,552          93,122
        Marketing equipment             174,285         173,360
        Transportation equipment            934             909
        Office equipment                  7,699           7,394
        Improvements                     15,759          15,654
        Construction in progress          2,767           2,458
                                        300,708         298,609
         Less accumulated deprecia-
          tion and amortization         216,094         211,494

                                         84,614          87,115

      Other assets
        Goodwill, less accumulated
          amortization                   46,529          45,850
        Other intangible assets,
          less accumulated
          amortization                    1,154           1,231
        Long term investment
          securities held to
          maturity                            -             275
        Sundry                            2,185           1,807
                                         49,868          49,163
                                       $233,478        $236,683

      See accompanying notes to the consolidated financial statements.

                                    3


                   J & J SNACK FOODS CORP. AND SUBSIDIARIES

                    CONSOLIDATED BALANCE SHEETS - Continued
                              (in thousands)



        LIABILITIES AND               December 27,     September 27,
      STOCKHOLDERS' EQUITY                2003            2003
                                   (unaudited)
      Current liabilities
        Accounts payable               $ 24,420        $ 27,252
        Accrued liabilities              10,338          12,806

                                         34,758          40,058


      Deferred income taxes              13,374          13,374
      Other long-term liabilities           644             687
                                         14,018          14,061

      Stockholders' equity
      Capital stock
        Preferred, $1 par value;
          authorized, 5,000
          shares; none issued                 -               -
        Common, no par value;
          authorized 25,000
          shares; issued and
          outstanding, 8,784
          and 8,757, respectively         28,523          28,143
      Accumulated other comprehen-
        sive loss                        (2,024)         (1,957)
      Retained earnings                  158,203         156,378

                                         184,702         182,564
                                        $233,478        $236,683


      See accompanying notes to the consolidated financial statements.











                                    4


                   J & J SNACK FOODS CORP. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                               (Unaudited)
                   (in thousands, except per share amounts)

                                       Three Months Ended
                                    December 27,     December 28,
                                       2003          2002

      Net Sales                         $79,945         $77,244

      Cost of goods sold                 55,307          55,179

        Gross profit                     24,638          22,065

      Operating expenses
        Marketing                        11,224          10,863
        Distribution                      6,960           6,128
        Administrative                    3,708           3,322
        Other general income                (33)            (58)
                                         21,859          20,255
      Operating income                    2,779           1,810

      Other income (expenses)
        Investment income                   117              98
        Interest expense                    (29)            (32)


        Earnings before
         income taxes                     2,867           1,876

      Income taxes                        1,042             675

        NET EARNINGS                    $ 1,825         $ 1,201

      Earnings per diluted
        share                             $ .20           $ .13

      Weighted average number
        of diluted shares                 9,039           9,235

      Earnings per basic share            $ .21           $ .14

      Weighted average number
        of basic shares                   8,792           8,730

      See accompanying notes to the consolidated financial statements.



                                    5


                   J & J SNACK FOODS CORP. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                         (Unaudited) (in thousands)

                                          Three Months Ended
                                       December 27,  December 28,
                                           2003         2002
      Operating activities:
        Net earnings                       $ 1,825      $ 1,201
      Adjustments to reconcile net
       earnings to net cash provided
       by operating activities:
        Depreciation and amortization
         of fixed assets                     5,872        7,019
        Amortization of intangibles
         and deferred costs                    194          189
        Other                                  (35)        (249)
        Changes in assets and liabilities,
         net of effects from purchase of
         companies
          Decrease in accounts receivable    5,814        6,370
          Increase in inventories           (1,985)      (1,386)
          Decrease (increase) in
           prepaid expenses                    194         (404)
          Decrease in accounts payable
           and accrued liabilities          (5,342)      (7,229)
        Net cash provided by operating
         activities                          6,537        5,511
      Investing activities:
       Purchase of property, plant
        and equipment                       (3,252)      (3,196)
       Payments for purchase of companies,
        net of cash acquired                (1,631)           -
       Proceeds from investments
        held to maturity                       275          150
       Proceeds from disposal of
        property and equipment                 200        1,640
       Other                                    40         (189)
       Net cash used in investing
        activities                          (4,368)      (1,595)
      Financing activities:
       Proceeds from issuance of stock         380            -
        Net cash provided by
         financing activities                  380            -
        Net increase in cash
         and cash equivalents                2,549        3,916
      Cash and cash equivalents at
       beginning of period                  37,694       14,158
      Cash and cash equivalents at
       end of period                       $40,243      $18,074

      See accompanying notes to the consolidated financial statements.
                                    6


                   J & J SNACK FOODS CORP. AND SUBSIDIARIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

      Note 1  In the opinion of management, the accompanying unaudited
              consolidated financial statements contain all adjustments
              (consisting of only normal recurring adjustments) necessary to
              present fairly the financial position and the results of
              operations and cash flows.  Certain prior year amounts have
              been reclassified to conform to the current period
              presentation.  These reclassifications had no effect on
              reported net earnings.

              The results of operations for the three months ended December
              27, 2003 and December 28, 2002 are not necessarily indicative
              of results for the full year.  Sales of our retail stores are
              generally higher in the first quarter due to the holiday
              shopping season.  Sales of our frozen beverages and frozen
              juice bars and ices are generally higher in the third and
              fourth quarters due to warmer weather.

              While we believe that the disclosures presented are adequate to
              make the information not misleading, it is suggested that these
              consolidated financial statements be read in conjunction with
              the consolidated financial statements and the notes included in
              our Annual Report on Form 10-K for the year ended September 27,
              2003.

      Note 2  We recognize revenue from Food Service, Retail Supermarkets,
              The Restaurant Group and Frozen Beverage products at the time
              the products are shipped to third parties.  When we perform
              services for others under time and material agreements, revenue
              is recognized upon the completion of the services. We also sell
              fixed-fee service contracts.  The terms of coverage range
              between 12 and 60 months.  We record deferred income on service
              contracts which is amortized by the straight-line method over
              the term of the contracts. We provide an allowance for doubtful
              receivables after taking into account historical experience and
              other factors.

      Note 3  Depreciation of equipment and buildings is provided for by the
              straight-line method over the assets' estimated useful lives.
              Amortization of improvements is provided for by the straight-
              line method over the term of the lease or the assets' estimated
              useful lives, whichever is shorter.  Licenses and rights
              arising from acquisitions are amortized by the
                                              7


              straight-line method over periods ranging from 4 to 20 years.

      Note 4  Our calculation of earnings per share in accordance with SFAS
              No. 128, "Earnings Per Share," is as follows:

                            Three Months Ended December 27, 2003
                              Income        Shares     Per Share
                            (Numerator)   (Denominator)    Amount
                         (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders      $1,825      8,792        $ .21

      Effect of Dilutive Securities
      Options                           -        247         (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions         $1,825      9,039        $ .20

      92,394 anti-dilutive weighted shares have been excluded in the
      computation of the three months ended December 27, 2003 diluted EPS
      because the options' exercise price is greater than the average market
      price of the common stock.

                            Three Months Ended December 28, 2002
                              Income        Shares     Per Share
                            (Numerator)   (Denominator)    Amount
                         (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders      $1,201      8,730        $ .14

      Effect of Dilutive Securities
      Options                           -        505         (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions         $1,201      9,235        $ .13

      110,000 anti-dilutive weighted shares have been excluded in the
      computation of the three months ended December 28, 2002 diluted EPS
      because the options' exercise price is greater than the average market
      price of the common stock.

                                    8


      Note 5  The Company accounts for stock options under SFAS No. 123,
              "Accounting for Stock-Based Compensation", as amended by SFAS
              No. 148, which contains a fair value-based method for valuing
              stock-based compensation that entities may use, which measures
              compensation cost at the grant date based on the fair value of
              the award.  Compensation is then recognized over the service
              period, which is usually the vesting period.  Alternatively,
              SFAS No. 123 permits entities to continue accounting for
              employee stock options and similar equity instruments under
              Accounting Principles Board (APB) Opinion 25, "Accounting for
              Stock Issued to Employees".  Entities that continue to account
              for stock options using APB Opinion 25 are required to make pro
              forma disclosures of net income and earnings per share, as if
              the fair value-based method of accounting defined in SFAS No.
              123 had been applied.

              At December 27, 2003, the Company has one stock-based employee
              compensation plan.  The Company accounts for this plan under
              the recognition and measurement principles of APB No. 25,
              "Accounting for Stock Issued to Employees", and related
              interpretations.  Stock-based employee compensation costs are
              not reflected in net income, as all options granted under the
              plans had an exercise price equal to the market value of the
              underlying common stock on the date of grant.  The following
              table illustrates the effect on net income and earnings per
              share if the Company had applied the fair value recognition
              provisions of SFAS No. 123, to stock-based employee
              compensation.


















                                       9


                                          Three Months Ended
                                       December 27,   December 28,
                                          2003          2002
                                          (in thousands, except
                                             per share amounts)

      Net income,
       as reported                        $1,825        $1,201

      Less: stock-based
       compensation
       costs determined
       under fair value
       based method for
       all awards                            281           341

      Net income, pro
       forma                              $1,544        $  860

      Earnings per share
       of common stock -
       basic:
        As reported                        $ .21         $ .14
        Pro forma                          $ .18         $ .09

      Earnings per share
       of common stock -
       diluted:
        As reported                        $ .20         $ .13
        Pro forma                          $ .17         $ .09


              The fair value of each option grant is estimated on the date of
              grant using the Black-Scholes options-pricing model with the
              following weighted average assumptions used for grants in
              fiscal 2003 and fiscal 2004: expected volatility of 43% and
              36%; risk-free interest rate of 3.07% and rates ranging between
              2.27% and 3.49%; and expected lives ranging between 5 and 10
              years.

      Note 6  In November 2002, FASB Interpretation 45, "Guarantor's
              Accounting and Disclosure Requirements for Guarantees,
              Including Indirect Guarantees of Indebtedness of Others" (FIN
              45), was issued.  FIN 45 requires a guarantor entity, at the
              inception of a guarantee covered by the measurement provisions
              of the interpretation, to record a liability for the fair value
              of the obligation undertaken in issuing the guarantee.


                                   10


              We previously did not record a liability when guaranteeing
              obligations unless it became probable that we would have to
              perform under the guarantee.  FIN 45 applies prospectively to
              guarantees we issue or modify subsequent to December 31, 2002,
              but has certain disclosure requirements effective for interim
              and annual periods ending after December 15, 2002.  The
              adoption of FIN 45 did not have a significant impact on our
              consolidated financial position, results of operations or cash
              flows.

              In January 2002, the FASB issued Interpertation 46 (FIN 46),
              "Consolidation of Variable Interest Entities."  FIN 46
              clarifies the application of Accounting Research Bulletin 51,
              Consolidated Financial Statements, for certain entities that do
              not have sufficient equity at risk for the entity to finance
              its activities without additional subordinated financial
              support from other parties or in which equity investors do not
              have the characteristics of a controlling financial interest
              ("variable interest entities").  Variable interest entities
              within the scope of FIN 46 will be required to be consolidated
              by their primary beneficiary.  The primary beneficiary of a
              variable interest entity is determined to be the party that
              absorbs a majority of the entity's expected losses, receives a
              majority of its expected returns, or both.  FIN 46 applies
              immediately to variable interest entities created after January
              31, 2002, and to variable interest entities in which an
              enterprise obtains an interest after that date.  It applies in
              the first fiscal year or interim period beginning after June
              15, 2002, to variable interest entities in which an enterprise
              holds a variable interest that it acquired before February 1,
              2002.  The adoption of FIN 46 did not have a material effect on
              our consolidated financial position, results of operations, or
              cash flows.

              On May 15, 2003, the FASB issued SFAS No. 150, "Accounting for
              Certain Financial Instruments with Characteristics of Both
              Liabilities and Equity."  SFAS No. 150 establishes standards
              for how an issuer classifies and measures certain financial
              instruments with characteristics of both liabilities and
              equity.

              Most of the guidance in SFAS No. 150 is effective for all
              financial instruments entered into or modified after May 31,
              2003, and otherwise is

                                   11


              effective at the beginning of the first interim period
              beginning after June 15, 2003.  The adoption of SFAS No. 150
              did not have a material effect on our consolidated financial
              position, results of operations or cash flows.

      Note 7  Inventories consist of the following:

                                        December 27,  September 27,
                                           2003         2003
                                        (unaudited)
                                             (in thousands)
             Finished goods                  $11,637      $10,537
             Raw materials                     3,232        2,775
             Packaging materials               3,166        2,975
             Equipment parts & other           7,215        6,915
                                             $25,250      $23,202

      Note 8  We principally sell our products to the food service and retail
              supermarket industries.  We also distribute our products
              directly to the consumer through our chain of retail stores
              referred to as The Restaurant Group.  Sales and results of our
              frozen beverages business are monitored separately from the
              balance of our food service business and restaurant group
              because of different distribution and capital requirements.  We
              maintain separate and discrete financial information for the
              four operating segments mentioned above which is available to
              our Chief Operating Decision Makers.  We have applied no
              aggregate criteria to any of
              these operating segments in order to determine reportable
              segments. Our four reportable segments are Food Service, Retail
              Supermarkets, The Restaurant Group and Frozen Beverages.  All
              inter-segment net sales and expenses have been eliminated in
              computing net sales and operating income (loss).  These
              segments are described below.

              Food Service

              The primary products sold by the food service group are soft
              pretzels, frozen juice treats and desserts, churros and baked
              goods.  Our customers in the food service industry include
              snack bars and food stands in chain, department and discount
              stores; malls and shopping centers; fast food outlets; stadiums
              and sports arenas; leisure and theme parks; convenience
              stores; movie theatres; warehouse club stores; schools,
              colleges and other institutions.  Within the food service
              industry, our products are

                                   12


              purchased by the consumer primarily for consumption at the
              point-of-sale.

              Retail Supermarkets

              The primary products sold to the retail supermarket industry
              are soft pretzel products, including SUPERPRETZEL, LUIGI'S Real
              Italian Ice, MINUTE MAID Juice Bars and Soft Frozen Lemonade,
              ICEE Squeeze Up Tubes and TIO PEPE'S Churros.  Within the
              retail supermarket industry, our frozen and prepackaged
              products are purchased by the consumer for consumption at home.

              The Restaurant Group

              We sell direct to the consumer through our Restaurant Group,
              which operates BAVARIAN PRETZEL BAKERY and PRETZEL GOURMET, our
              chain of specialty snack food retail outlets.

              Frozen Beverages

              We sell frozen beverages to the food service industry,
              including our restaurant group, primarily under the names ICEE
              and ARCTIC BLAST in the United States, Mexico and Canada.

              The Chief Operating Decision Maker for Food Service,
              Retail Supermarkets and The Restaurant Group and the
              Chief Operating Decision Maker for Frozen Beverages
              monthly review and evaluate operating income and sales in order
              to assess performance and allocate resources to each individual
              segment.  In addition, the Chief Operating Decision Makers
              review and evaluate depreciation, capital spending and assets
              of each segment on a quarterly basis to monitor cash flow and
              asset needs of each segment. Information regarding the
              operations in these four reportable segments is as follows:












                                   13


                                 Three Months Ended
                            December 27,     December 28,
                                2003          2002
                                (in thousands)
      Sales to external customers:
        Food Service            $ 47,941         $ 43,806
        Retail Supermarket         6,277            5,739
        The Restaurant Group       2,568            3,090
        Frozen Beverages          23,159           24,609
                                $ 79,945         $ 77,244

      Depreciation and Amortization:
        Food Service            $  3,282         $  3,340
        Retail Supermarket             -                -
        The Restaurant Group         111              157
        Frozen Beverages           2,673            3,711
                                $  6,066         $  7,208

      Operating Income(Loss):
        Food Service            $  2,848         $  2,663
        Retail Supermarket            59             (414)
        The Restaurant Group          52              130
        Frozen Beverages            (180)            (569)
                                $  2,779         $  1,810

      Capital Expenditures:
        Food Service            $  1,236         $  1,398
        Retail Supermarket             -                -
        The Restaurant Group           9               20
        Frozen Beverages           2,007            1,778
                                $  3,252         $  3,196

      Assets:
        Food Service            $149,318         $128,690
        Retail Supermarket             -                -
        Restaurant Group           2,292            2,815
        Frozen Beverages          81,868           82,474
                                $233,478         $213,979


      Note 9  We follow SFAS No. 142 "Goodwill and Intangible Assets."
              SFAS No. 142 includes requirements to test goodwill and
              indefinite lived intangible assets for impairment rather than
              amortize them; accordingly, we no longer amortize goodwill.

              Our four reporting units, which are also reportable segments,
              are Food Service, Retail Supermarkets, The Restaurant Group and
              Frozen Beverages.  Each of the segments have goodwill and
              indefinite lived intangible assets.

                                   14


           The carrying amount of acquired intangible assets for the Food
      Service, Retail Supermarkets, The Restaurant Group and Frozen Beverage
      segments as of December 27, 2003 are as follows:

                                Gross                  Net
                                Carrying   Accumulated    Carrying
                                 Amount   Amortization   Amount
                                         (in thousands)
      FOOD SERVICE

      Amortized intangible assets
        Licenses and rights         $2,066      $981       $1,085

      RETAIL SUPERMARKETS

      Amortized intangible assets
        Licenses and rights         $    -      $  -       $    -

      THE RESTAURANT GROUP

      Amortized intangible assets
        Licenses and rights         $   20      $ 20       $    -

      FROZEN BEVERAGES

      Amortized intangible assets
        Licenses and rights         $  201      $132       $   69

           Licenses and rights are being amortized by the straight-line
      method over periods ranging from 4 to 20 years and amortization expense
      is reflected throughout operating expenses.  There were no changes in
      the gross carrying amount of intangible assets for the three months
      ended December 27, 2003.  Aggregate amortization expense of
      intangible assets for the 3 months ended December 27, 2003 and December
      28, 2002 was $78,000 and $78,000, respectively.

           Estimated amortization expense for the next five fiscal years is
      approximately $300,000 in 2004, $200,000 in 2005 and $140,000 in 2006,
      2007 and 2008.

      Goodwill

           The carrying amounts of goodwill for the Food Service, Retail
      Supermarket, Restaurant Group and Frozen Beverage segments are as
      follows:





                                   15

                     Food     Retail     Restaurant  Frozen
                     Service Supermarket     Group    Beverages  Total
                                    (in thousands)
      Balance at
       December 27,
         2003         $14,241    $ -        $438      $31,850  $46,529



            The $679,000 increase in the goodwill in the frozen beverage
      segment was the result of an acquisition made in the quarter.

      Note 10   Subsequent Event

                On January 5, 2004, we acquired the assets of Country Home
                Bakers, Inc. for approximately $13 million in cash.  Country
                Home Bakers, Inc., with its manufacturing facility in
                Atlanta, GA, manufactures and distributes bakery products to
                the food service and supermarket industries.  Its product
                line includes cookies, biscuits, and frozen doughs sold
                under the names READI-BAKE, COUNTRY HOME and private labels
                sold through supermarket in-store bakeries.  Total annual
                sales are estimated to be approximately $55 million.





























                                   16


      Item 2. Management's Discussion and Analysis of
              Financial Condition and Results of Operations

      Liquidity and Capital Resources

           Our current cash and marketable securities balances and cash
      expected to be provided by future operations are our primary sources of
      liquidity.  We believe that these sources, along with our borrowing
      capacity, are sufficient to fund future growth and expansion.

           In the quarters ended December 27, 2003 and December 28, 2002
      fluctuations in the valuation of the Mexican peso caused a decrease of
      $67,000 and an decrease of $29,000 in stockholders' equity,
      respectively, because of the translation of the net assets of the
      Company's Mexican frozen beverage subsidiary.

           On January 5, 2004, we acquired the assets of Country Home Bakers,
      Inc. for approximately $13 million in cash.  Country Home Bakers, Inc.,
      with its manufacturing facility in Atlanta, GA, manufactures and
      distributes bakery products to the food service and supermarket
      industries.  Its product line includes cookies, biscuits, and frozen
      doughs sold under the names READI-BAKE, COUNTRY HOME and private labels
      sold through supermarket in-store bakeries.  Total annual sales are
      estimated to be approximately $55 million.

           Our general-purpose bank credit line provides for up to a
      $50,000,000 revolving credit facility. The agreement contains
      restrictive covenants and requires commitment fees in accordance with
      standard banking practice. There were no outstanding balances under this
      facility at December 27, 2003.

      Results of Operations

           Net sales increased $2,701,000 or 3% to $79,945,000 for the three
      months ended December 27, 2003 compared to the three months ended
      December 28, 2002.

      FOOD SERVICE

           Sales to food service customers increased $4,135,000 or 9% in
      the first quarter to $47,941,000. Soft pretzel sales increased
      $1,576,000 or 9% from last year to $18,884,000 in this year's quarter
      due primarily to increased sales of PRETZEL FILLERS to one customer.
      Italian ice and frozen juice treat and dessert sales increased 9% to
      $5,652,000 in the three months primarily due to increased sales to
      school food service. Churro sales to food service customers increased 2%
      to $3,183,000 in the quarter.  Sales of bakery

                                   17


      products increased 11% to $19,080,000 from $17,152,000 last year due to
      increased sales across our customer base.

      RETAIL SUPERMARKETS

           Sales of products to retail supermarkets increased
      $538,000 or 9% in the first quarter.  Soft pretzel sales for
      the first quarter were up 13% to $4,207,000 due mainly to sales of our
      recently introduced PRETZELFILS. Sales of frozen juices and ices
      increased $147,000 or 6% to $2,490,000 in the quarter due to lower trade
      spending; case sales of frozen juices and ices were down approximately
      12% in the quarter.

      THE RESTAURANT GROUP

           Sales of our Restaurant Group decreased 17% to $2,568,000 in the
      first quarter.  The sales decrease was caused primarily by decreased
      mall traffic and the closing of unprofitable stores.

      FROZEN BEVERAGES

           Frozen beverage and related product sales decreased
      $1,450,000 or 6% to $23,159,000 in the first quarter.  Excluding the
      sale of equipment to one customer in last year's quarter, sales would
      have been down about 1/2 of 1% of sales. Beverage sales alone decreased
      2% to $17,411,000 for the quarter. Lower sales to one customer accounted
      for the entire decrease in beverage sales. Service revenue increased
      $883,000 or 27% from the first quarter of fiscal year 2003 to $4,115,000
      in this year's first quarter.

      CONSOLIDATED

           Gross profit as a percentage of sales increased two percentage
      points to 31% from 29% from last year.  The increase was caused
      primarily by a lower level of allowances in our retail supermarket
      business and reduced depreciation of our frozen beverage dispensing
      machines.

           Total operating expenses increased $1,604,000 in the first quarter
      and as a percentage of sales increased to 27% from 26% in last year's
      same quarter. Marketing expenses were 14% of sales in both year's first
      quarter.  Distribution expenses increased to 9% of sales from 8% last
      year.  The increase was caused by higher fuel and trucking costs and
      shifts in product mix. Administrative expenses increased about 1/3 of 1%
      as a percentage of sales to 5% this year due to attorney costs.



                                   18


           Operating income increased 54% to $2,779,000 this year from
      $1,810,000 a year ago.

           The effective income tax rate has been estimated at 36% this year.

           Net earnings increased 52% to $1,825,000 in this year's first
      quarter compared to net earnings of $1,201,000 in the year ago period.

      Item 3. Quantitative and Qualitative Disclosures About Market Risk

              There has been no material change in the Company's assessment
              of its sensitivity to market risk since its presentation set
              forth, in item 7a. "Quantitative and Qualitative Disclosures
              About Market Risk," in its 2003 annual report on Form 10-K
              filed with the SEC.

      Item 4. Controls and Procedures

              Quarterly evaluation of the Company's Disclosure and Internal
              Controls.  The Company evaluated (i) the effectiveness of the
              design and operation of its disclosure controls and procedures
              (the "Disclosure Controls") as of the end of the period
              covered by this Form 10-Q and (ii) any changes in internal
              controls over financial reporting that occurred during the
              first quarter of its fiscal year.  This evaluation ("Controls
              Evaluation") was done under the supervision and with the
              participation of management, including the Chief Executive
              Officer ("CEO") and Chief Financial Officer ("CFO").

              Limitations on the Effectiveness of Controls.  A control
              system, no matter how well conceived and operated, can provide
              only reasonable, not absolute, assurance that the objectives of
              the control system are met.  Further, the design of a control
              system must reflect the fact that there are resource
              constraints, and the benefits of controls must be considered
              relative to their costs.  Because of the inherent limitations
              in all control systems, no evaluation of controls can provide
              absolute assurance that all control issues and instances of
              fraud, if any, within the Company have been detected.  Because
              of the inherent limitations in a cost effective control system,
              misstatements due to

                                   19


              error or fraud may occur and not be detected.  The Company
              conducts periodic evaluations of its internal controls to
              enhance, where necessary, its procedures and controls.

              Conclusions.  Based upon the Controls Evaluation, the CEO and
              CFO have concluded that the Disclosure Controls are effective
              in reaching a reasonable level of assurance that management is
              timely alerted to material information relating to the Company
              during the period when its periodic reports are
              being prepared.  In accord with the U.S. Securities and
              Exchange Commission's requirements, the CEO
              and CFO conducted an evaluation of the Company's internal
              control over financial reporting (the "Internal Controls") to
              determine whether there have been any changes in Internal
              Controls that occurred during the quarter which have materially
              affected or which are reasonable likely to materially affect
              Internal Controls.  Based on this evaluation, there have been
              no such changes in Internal Controls during the quarter covered
              by this report.






























                                   20


                         PART II.  OTHER INFORMATION



      Item 6. Exhibits and Reports on Form 8-K

            a)  Exhibits

              31.1 &  Certification Pursuant to Section 302 of
              31.2    the Sarbanes-Oxley Act of 2002

              99.5    Certification Pursuant to the 18 U.S.C. Section
                      1350, as Adopted Pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002

           b)  Reports on Form 8-K - Reports on Form 8-K were filed on
               November 5, 2003 and December 23, 2003.


































                                   21




                                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 thereunto duly authorized.

                                      J & J SNACK FOODS CORP.



      Dated:  September 9, 2004       /s/ Gerald B. Shreiber
                                      Gerald B. Shreiber
                                      President



      Dated:  September 9, 2004       /s/ Dennis G. Moore
                                      Dennis G. Moore
                                      Senior Vice President and
                                      Chief Financial Officer


























                                   22