Form 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934



      For the Quarter Ended December 29, 2001 Commission File Number 0-1989
                            -----------------                        ------

                            Seneca Foods Corporation
               (Exact name of Company as specified in its charter)

                       New York                    16-0733425
               (State or other jurisdiction of  (I. R. S. Employer
               incorporation or organization)   Identification No.)

              1162 Pittsford-Victor Road, Pittsford, New York 14534
               (Address of principal executive offices) (Zip Code)


Company's telephone number, including area code          716/385-9500
                                                         ------------


                                 Not Applicable
               Former name, former address and former fiscal year,
                          if changed since last report

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

Yes   X    No
    ------    -------


The number of shares outstanding of each of the issuer's classes of common stock
at the latest practical date are:

                                    Class Shares Outstanding at January 31, 2002

  Common Stock Class A, $.25 Par                      3,820,467
  Common Stock Class B, $.25 Par                      2,767,357





                          PART I FINANCIAL INFORMATION
                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                  (In Thousands of Dollars, Except Share Data)


                                                                                                  12/29/01           3/31/01
                                                                                                  --------           -------
                                                                                                          

ASSETS

Current Assets:
  Cash and Short-term Investments                                                             $       12,281    $        5,391
    Accounts Receivable, Net                                                                          35,383            31,510
    Inventories:
        Finished Goods                                                                               196,967           178,415
        Work in Process                                                                               15,563            13,297
        Raw Materials                                                                                 25,342            37,458
                                                                                                     -------           -------
                                                                                                     237,872           229,170
    Off-Season Reserve (Note 2)                                                                      (45,576)                -
    Deferred Tax Asset                                                                                 5,656             5,602
    Refundable Income Taxes                                                                              189                 -
    Other Current Assets                                                                               1,267             1,308
                                                                                              --------------   ---------------
        Total Current Assets                                                                         247,072           272,981
Property, Plant and Equipment, Net                                                                   160,623           167,450
Other Assets                                                                                           2,452             3,802
                                                                                              --------------   ---------------
                                                                                                    $410,147          $444,233
                                                                                                    ========          ========
             LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Notes Payable                                                                              $             -   $        24,500
    Accounts Payable                                                                                  26,706            39,726
    Accrued Expenses                                                                                  26,962            26,423
    Income Taxes Payable                                                                                   -               343
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             19,441            18,622
                                                                                             ---------------   ---------------
    Total Current Liabilities                                                                         73,109           109,614
Long-Term Debt                                                                                       167,122           164,251
Capital Lease Obligations                                                                              6,670             7,095
Deferred Income Taxes                                                                                  7,041             7,132
Other Long-Term Liabilities                                                                            5,865             6,382
Stockholders' Equity:
10% Preferred Stock, Series A, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
10% Preferred Stock, Series B, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
6% Preferred Stock, Voting, Cumulative, $.25 Par Value                                                    50                50
Convertible, Participating Preferred Stock, $12
 Stated Value                                                                                         42,624            42,671
Common Stock                                                                                           2,827             2,825
Paid in Capital                                                                                       13,601            13,555
Accumulated Other Comprehensive Income                                                                   977               961
Retained Earnings                                                                                     90,241            89,677
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         150,340           149,759
                                                                                             ---------------   ---------------
                                                                                                    $410,147          $444,233
                                                                                                    ========          ========
<FN>
The accompanying notes are an integral part of these financial statements.
</FN>






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                        (In Thousands, except Share Data)


                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                12/29/01               12/30/00
                                                                                --------               --------
                                                                                             

Net Sales                                                                 $          236,932       $         248,109

Costs and Expenses:
Cost of Product Sold                                                                 223,964                 238,525
Selling, General, and Administrative                                                   5,325                   6,498
Interest Expense                                                                       4,018                   4,667
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           233,307                 249,690
                                                                          ------------------       -----------------

Earnings (Loss) Before Income Taxes                                                    3,625                  (1,581)

Income Taxes                                                                           1,335                    (465)
                                                                          ------------------       -----------------

Net Earnings (Loss)                                                                    2,290                  (1,116)
                                                                          ==================       =================

Basic Earnings (Loss) Per Common Share                                    $              .35       $            (.17)
                                                                           =================        ================

Diluted Earnings (Loss) Per Common Share                                  $              .22       $            (.17)
                                                                           =================        ================
<FN>
The accompanying notes are an integral part of these condensed financial
statements.
</FN>







                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                        (In Thousands, except Share Data)

                                                                                        Nine Months Ended
                                                                                        -----------------
                                                                                12/29/01               12/30/00
                                                                                --------               --------
                                                                                             

Net Sales                                                                 $          546,425       $         567,042

Costs and Expenses:
Cost of Product Sold                                                                 516,112                 532,362
Selling, General, and Administrative                                                  15,483                  18,445
Other Expense (Income)                                                                   321                  (1,151)
Interest Expense                                                                      13,543                  13,744
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           545,459                 563,400
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                             966                   3,642

Income Taxes                                                                             378                   1,415
                                                                          ------------------       -----------------

Net Earnings                                                              $              588       $           2,227
                                                                           =================        ================

Basic Earnings Per Common Share                                           $              .09       $             .34
                                                                           =================        ================

Diluted Earnings Per Common Share                                         $              .06       $             .22
                                                                           =================        ================
<FN>
The accompanying notes are an integral part of these condensed financial
statements.
</FN>






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In Thousands)


                                                                                       Nine Months Ended
                                                                                       -----------------
                                                                                12/29/01               12/30/00
                                                                                --------               --------
                                                                                            
Cash Flows from Operating Activities:
    Net Earnings                                                          $              588      $            2,227
    Adjustments to Reconcile Net Earnings
     to Net Cash Provided by (Used in)
   Operating Activities:
        Depreciation and Amortization                                                 18,287                  17,827
        Deferred Income Taxes                                                           (108)                 (2,021)
        Gain on the Sale of Assets                                                         -                  (1,151)
        Other Expense                                                                    321                       -
        Changes in Operating Assets
          and Liabilities:
          Accounts Receivable                                                         (3,873)                    966
          Inventories                                                                 (8,702)                (81,072)
          Off-Season Reserve                                                          45,576                  43,036
          Other Current Assets                                                            41                    (266)
          Income Taxes                                                                  (532)                    749
          Accounts Payable,
            Accrued Expenses and Other                                               (13,319)                (19,981)
                                                                          ------------------       -----------------
  Net Cash Provided by
      (Used in) Operations                                                            38,279                 (39,686)
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                  (11,555)                (11,448)
    Capital Escrows                                                                    1,316                   3,548
  Proceeds from the Sale of Assets                                                         -                   2,514
    Disposals                                                                             95                     166
                                                                          ------------------       -----------------
  Net Cash Used in Investing
        Activities                                                                   (10,144)                 (5,220)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:

  Notes Payable                                                                      (24,500)                 40,593
    Long-Term Borrowing                                                                8,079                       -
    Payments and Current Portion of Long-Term
      Debt and Capital Lease Obligations                                              (4,814)                 (4,275)
    Other                                                                                 14                      14
  Dividends                                                                              (24)                    (24)
                                                                          ------------------       -----------------
    Net Cash (Used in) Provided by
        Financing Activities                                                         (21,245)                 36,308
                                                                          ------------------       -----------------
Net Increase (Decrease) in Cash and
  Short-Term Investments                                                               6,890                  (8,598)
Cash and Short-Term Investments,
Beginning of Period                                                                    5,391                  11,348
                                                                          ------------------       -----------------
Cash and Short-Term Investments,
    End of Period                                                         $           12,281      $            2,750
                                                                          ==================      ==================
<FN>
The accompanying notes are an integral part of these condensed financial
statements.
</FN>







                    SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                December 29, 2001

1.      Consolidated Condensed Financial Statements


        In the opinion of management, the accompanying unaudited consolidated
        condensed financial statements contain all adjustments, which are normal
        and recurring in nature, necessary to present fairly the financial
        position of the Company as of December 29, 2001 and results of
        operations for the three and nine month periods ended, December 29, 2001
        and December 30, 2000. All significant intercompany transactions and
        accounts have been eliminated in consolidation. The March 31, 2001
        balance sheet was derived from audited financial statements.

        The results of operations for the nine month periods ended December 29,
        2001 and December 30, 2000 are not necessarily indicative of the results
        to be expected for the full year.

        The accounting policies followed by the Company are set forth in Note 1
        to the Company's financial statements in the 2001 Seneca Foods
        Corporation Annual Report and 10-K.

        Other footnote disclosures normally included in financial statements
        prepared in accordance with generally accepted accounting principles
        have been condensed or omitted. It is suggested that these consolidated
        condensed financial statements be read in conjunction with the financial
        statements and notes included in the Company's 2001 Annual Report and
        10-K.

2.      Off-Season Reserve is the excess of absorbed expenses over incurred
        expenses to date. The seasonal nature of the Company's Food Processing
        business results in a timing difference between expenses (primarily
        overhead expenses) incurred and absorbed into product cost. All
        Off-Season Reserve balances are zero at fiscal year end.

3.      Comprehensive income consisted solely of Net Earnings and Net Unrealized
        Gain on Moog, Inc. Stock.  The following table provides the results  for
        the periods presented:

                                                      Nine Months Ended December
                                                      --------------------------
                                                           2001          2000
                                                           ----          ----

Net Earnings                                               $588        $2,227

Other Comprehensive Earnings, Net of Tax:

  Net Unrealized Gain (Loss) Change on
    Moog, Inc. Stock                                         16           (32)
                                                       ----------------------

    Comprehensive Earnings                                 $604        $2,195
                                                       ======================


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                                December 29, 2001

Results of Operations:

Sales:
Total Sales reflect a decrease of 4.5% for the third quarter versus 2000. The
Company's Alliance business sales dollars decreased by 10.6%. Non-Alliance
vegetable sales dollars increased by 3.3% and sales quantities decreased 1.8%.

Costs and Expenses:
The following table shows costs and expenses as a percentage of sales:


                                                      Three Months Ended               Nine Months Ended
                                                   12/29/01         12/30/00       12/29/01          12/30/00
                                                   --------         --------       --------          --------
                                                                                         
Cost of Product Sold                                   94.5%         96.1%            94.4%            94.0%
Selling                                                 1.9           2.1              2.3              2.6
Administrative                                          0.4           0.5              0.5              0.6
Other Expense (Income)                                  0.0           0.0              0.1             (0.2)
Interest Expense                                        1.7           1.9              2.5              2.4
                                                        ---------------------------------------------------

                                                       98.5%        100.6%            99.8%            99.4%
                                                       ====================================================

Higher selling prices as compared to the prior year quarter, especially in the
Branded and Private Label Retail businesses, were a major contributing factor in
higher profitability in the current year quarter.

Income Taxes:
The effective tax rate used in 2002 and 2001 is 39%.

Financial Condition:
The financial condition of the Company is summarized in the following table and
explanatory review (In Thousands):


                                                               As of and                         As of and
                                                             For the Quarter                   For the Year
                                                              Ended December                    Ended March
                                                              --------------                    -----------
                                                             2001           2000             2001           2000
                                                             ----           ----             ----           ----
                                                                                            
     Working Capital Balance                             $173,963        $173,715        $163,367       $168,972
     Quarter Change                                         4,500          (4,917)              -              -
     Notes Payable                                              -          40,593          24,500              -
     Long-Term Debt                                       173,792         185,238         171,346        189,968
     Current Ratio                                         3.38:1          2.63:1          2.49:1         3.05:1

The change in the Working Capital for the December 2001 quarter from the
December 2000 quarter is largely due to higher earnings in the current year
quarter than the prior year quarter ($2,290,000 earnings as compared to
$1,116,000 loss last year) and the reduction of deferred taxes last year due to
a payment of $2,000,000 to the Internal Revenue Service for an examination
adjustments related to timing issues.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                                December 29, 2001

During the second quarter of the current year, a $1,500,000 mortgage was issued
to finance the purchase of a warehouse in Mayville, Wisconsin.

The following addresses the recently issued SEC disclosure guidelines entitled,
"Commission Statement about Management's Disclosure and Analysis of Financial
Condition and Results of Operations." The Company has an Alliance Agreement with
Pillsbury (a subsidiary of General Mills, Inc.), whereby the Company processes
canned and frozen vegetables for Pillsbury under the Green Giant brand name.
Pillsbury continues to be responsible for all of the sales, marketing and
customer service functions for the Green Giant products. For the nine months
ended December 29, 2001, the Company sold $21 million of canned and frozen
vegetables to Pillsbury, which compares to $40 million sold to Pillsbury for the
nine months ended December 30, 2000. In addition, for the nine months ended
December 29, 2001, the Company sold for cash, $229 million of Green Giant
vegetables to a special purpose entity (SPE), versus $241 million sold to the
SPE for the nine months ended December 30, 2000. At the time of the sale of the
Green Giant vegetables to the SPE, the aforementioned finished goods inventory
was complete, ready for shipment and segregated from the Company's other
finished goods inventory. Further, the Company had performed all of its
obligations with respect to the sale of the specified Green Giant finished goods
inventory.

The SPE is not required to be consolidated with the Company's financial
statements due, in part, to several reasons:

- -    The majority owner of the SPE has control of the SPE and is an independent
     third party who has made a substantial capital contribution in the SPE. In
     addition, the equity capital of the SPE is always in excess of the minimum
     guidelines for such an entity.

- -    The majority owner of the SPE has substantial risks and rewards of
     ownership of the assets of the SPE. The equity investment of the majority
     owner is subordinate to any debt holders.

- -    The SPE activities are not on the exclusive behalf of the Company.

The Company expects to continue selling product to the SPE through, at least,
December 2002. Cash generated from these sales together with its available
credit resources, will be sufficient for its anticipated working capital
requirements through fiscal 2003.


See Consolidated Condensed Statements of Cash Flows for further details.






                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                                December 29, 2001

Quantitative and Qualitative Disclosures about Market Risk:

The Company has not experienced any material changes in Market Risk since our
March 31, 2001 report.

Forward-Looking Statements

Except for the historical information contained herein, the matters discussed in
this report are forward-looking statements as defined in the Private Securities
Litigation Reform Act (PSLRA) of 1995. The Company wishes to take advantage of
the "safe harbor" provisions of the PSLRA by cautioning that numerous important
factors which involve risks and uncertainties, including but not limited to
economic, competitive, governmental and technological factors affecting the
Company's operations, markets, products, services and prices, and other factors
discussed in the Company's filings with the Securities and Exchange Commission,
in the future, could affect the Company's actual results and could cause its
actual consolidated results to differ materially from those expressed in any
forward-looking statement made by, or on behalf of, the Company.

Recently Issued Accounting Standards

In June 2001, the Financial Accounting Standards Board (FASB) issued SFAS No.
142, Goodwill and Other Intangible Assets. Since the Company does not have
goodwill or other intangible assets on its balance sheet, this Statement is not
expected to have a material impact on its consolidated financial statements.

In  August  2001,  the FASB  issued  SFAS No.  143,  Accounting  for  Asset
Retirement  Obligations.   SFAS  No.  143  addresses  financial  accounting  and
reporting  obligations  associated  with the  retirement of tangible  long-lived
assets and the associated asset retirement  costs. SFAS No. 143 is effective for
years beginning after June 15, 2002. The Company is in the process of evaluating
the impact of implementing SFAS No. 143.

In  October  2001,  the  FASB  issued  SFAS  No.  144,  Accounting  for the
Impairment of Long-Lived Assets,  which supersedes SFAS No. 121,  Accounting for
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of, and
the   accounting   provisions   of  APB  No.  30,   Reporting   the  Results  of
Operations-Reporting and Effects of the Disposal of a Segment of a Business, and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions,  for
the  disposal of a segment of a business.  SFAS No. 144 is  effective  for years
beginning  after December 15, 2001.  SFAS No. 144 retains many of the provisions
of SFAS No. 121, but addresses certain implementation issues associated with the
Statement. The Company is currently evaluating the impact of this Statement.







PART II - OTHER INFORMATION


Item 1.               Legal Proceedings

                      None.

Item 2.               Changes in Securities

                      None.

Item 3.               Defaults on Senior Securities

                      None.

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

                      None.

Item 5.               Other Information

                      None.

Item 6.               Exhibits and Reports on Form 8-K
                      ---------------------------------

A.       Exhibits

11      (11) Computation of earnings per share (filed herewith)


Reports on Form 8-K - None during the quarter.






                                   SIGNATURES


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





                                                 Seneca Foods Corporation
                                                 ------------------------
                                                          (Company)



                                                 /s/Kraig H. Kayser
                                                 ------------------------
February 12, 2002                                Kraig H. Kayser
                                                 President and
                                                 Chief Executive Officer


                                                 /s/Jeffrey L. Van Riper
                                                 ------------------------

February 12, 2002                                Jeffrey L. Van Riper
                                                 Controller and
                                                 Chief Accounting Officer