Form 10-Q

                                  UNITED STATES
                       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 June 26, 2004 Commission File Number 0-01989
                             -------------                        -------

                            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.)

     3736 South Main Street, Marion, New York                  14505
     ----------------------------------------                  -----
     (Address of principal executive offices)                (Zip Code)


Company's telephone number, including area code          315/926-8100
                                                         ------------


                                 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 Exchange 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
    ------    ------

Indicate by check mark whether the Company is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act).

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 July 31, 2004
             -----                          -----------------------------------

  Common Stock Class A, $.25 Par                         3,950,380
  Common Stock Class B, $.25 Par                         2,764,005





                                                  PART I ITEM 1 FINANCIAL INFORMATION
                                               SENECA FOODS CORPORATION AND SUBSIDIARIES
                                                 CONDENSED CONSOLIDATED BALANCE SHEETS
                                                       (In Thousands of Dollars)


                                                                                                 Unaudited
                                                                                                  6/26/04              3/31/04
                                                                                                 ---------             -------
                                                                                                        

ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $         3,365   $         4,570
  Marketable Securities                                                                                    -             4,465
    Accounts Receivable, Net                                                                          37,085            46,180
    Inventories:
        Finished Goods                                                                               157,449           202,573
        Work in Process                                                                               11,096            15,365
        Raw Materials                                                                                 73,145            52,345
                                                                                                     -------           -------
                                                                                                     241,690           270,283
    Off-Season Reserve (Note 2)                                                                       58,259                 -
    Deferred Income Tax Asset, Net                                                                     6,615             6,615
    Assets Held For Sale                                                                               2,697             2,931
    Refundable Income Taxes                                                                              491               451
    Other Current Assets                                                                              10,529            12,098
                                                                                              --------------   ---------------
        Total Current Assets                                                                         360,731           347,593
Property, Plant and Equipment, Net                                                                   181,481           181,907
Other Assets                                                                                           4,011             4,403
                                                                                              --------------   ---------------
    Total Assets                                                                                    $546,223          $533,903
                                                                                                    ========          ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        37,273   $        58,395
    Accounts Payable                                                                                  63,194            37,362
    Accrued Expenses                                                                                  40,817            42,553
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             24,817            21,519
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    166,101           159,829
Long-Term Debt                                                                                       158,230           154,428
Capital Lease Obligations                                                                              6,463             6,559
Deferred Income Tax Liability                                                                         14,602            15,048
Other Long-Term Liabilities                                                                            8,412             7,790
Commitments                                                                                                -                 -
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, $12.00
 Stated Value                                                                                         41,268            41,268
Convertible, Participating Preferred Stock, $15.50
 Stated Value                                                                                         15,000            15,000
Common Stock                                                                                           2,859             2,859
Paid in Capital                                                                                       15,989            15,989
Accumulated Other Comprehensive Income                                                                     -             2,324
Retained Earnings                                                                                    117,229           112,739
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         192,415           190,249
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $546,223          $533,903
                                                                                                    ========          ========
<FN>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
</FN>






                                               SENECA FOODS CORPORATION AND SUBSIDIARIES
                                           CONDENSED CONSOLIDATED STATEMENTS OF NET EARNINGS
                                                              (Unaudited)
                                                   (In Thousands, Except Per Share Data)


                                                                                       Three Months Ended
                                                                                       -------------------
                                                                                 6/26/04                6/28/03
                                                                                 -------                -------
                                                                                             

Net Sales                                                                 $          163,633       $         151,296

Costs and Expenses:
Cost of Product Sold                                                                 148,714                 135,735
Selling, General, and Administrative                                                   6,898                   6,130
Other Income, net                                                                     (3,334)                      -
Interest Expense (net)                                                                 3,974                   3,411
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           156,252                 145,276
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           7,381                   6,020

Income Taxes                                                                           2,879                   2,348
                                                                          ------------------       -----------------

Net Earnings                                                              $            4,502       $           3,672
                                                                           =================        ================

Basic:

  Earnings Per Common Share                                               $              .40       $             .35
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       11,126                  10,481
                                                                          ==================       =================

Diluted:

  Earnings Per Common Share                                               $              .40       $             .35
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       11,193                   10,548
                                                                          ==================       ==================
<FN>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
</FN>






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

                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                 6/26/04                6/28/03
                                                                                 -------                -------
                                                                                            

Cash Flows From Operating Activities:
    Net Earnings                                                          $            4,502      $            3,672
    Adjustments to Reconcile Net Earnings
       to Net Cash Provided by Operations:
        Depreciation and Amortization                                                  7,191                   6,399
        Gain on the Sale of Assets                                                    (3,862)                      -
        Other Expense                                                                    528                       -
        Deferred Income Taxes                                                            419                     798
        Changes in Working Capital:
          Accounts Receivable                                                          9,095                   6,603
          Inventories                                                                 28,593                   6,059
          Off-Season Reserve                                                         (58,259)                (39,225)
          Other Current Assets                                                         1,569                  (1,057)
          Refundable Income Taxes                                                        520                   1,410
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                           24,658                  23,693
                                                                          ------------------       -----------------

  Net Cash Provided by Operations                                                     14,954                   8,352
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                   (7,322)                 (2,913)
    Proceeds from the Sale of Assets                                                   5,540                  39,585
    Acquisition                                                                            -                (110,449)
    Cash Received with Acquisition                                                         -                   2,560
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                      (1,782)                (71,217)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Borrowings on Notes Payable                                                       41,535                       -
    Payments on Notes Payable                                                        (62,657)                      -
  Proceeds from Issuance of Long-Term Debt                                             8,543                  35,011
    Payments of Long-Term Debt and Capital
    Lease Obligations                                                                 (1,539)                (32,200)
    Other                                                                               (247)                 (2,342)
    Dividends                                                                            (12)                    (12)
                                                                          ------------------       -----------------
  Net Cash (Used in) Provided by
      Financing Activities                                                           (14,377)                    457
                                                                          ------------------       -----------------
Net (Decrease) in Cash and Cash
    Equivalents                                                                       (1,205)                (62,408)
Cash and Cash Equivalents,
Beginning of Period                                                                    4,570                  64,984
                                                                          ------------------       -----------------
Cash and Cash Equivalents,
    End of Period                                                         $            3,365      $            2,576
                                                                          ==================      ==================
<FN>
Supplemental  information on non-cash investing and financing activities:  $16.1
million  of  Preferred  Stock was issued in  partial  consideration  for the CPF
acquisition.  The Company  assumed $9.1 million of long-term debt related to the
CPF acquisition (see Note 7).

The accompanying notes are an integral part of these condensed consolidated
financial statements.
</FN>






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (In Thousands)

                                  June 26, 2004

1.        Condensed Consolidated Financial Statements


          In the opinion of management,  the  accompanying  unaudited  condensed
          consolidated  financial statements contain all adjustments,  which are
          normal and  recurring  in  nature,  necessary  to  present  fairly the
          financial  position  of the Company as of June 26, 2004 and results of
          its operations and its cash flows for the interim  periods  presented.
          All  significant  intercompany  transactions  and  accounts  have been
          eliminated  in  consolidation.  The March 31, 2004  balance  sheet was
          derived from the audited consolidated financial statements.

          The results of  operations  for the three month periods ended June 26,
          2004 are not necessarily  indicative of the results to be expected for
          the full year.

          In the three months ended June 26, 2004, the Company sold for cash, on
          a bill and hold  basis,  $20,497,000  of Green  Giant  finished  goods
          inventory to General Mills Operations,  Inc. ("GMOI").  At the time of
          the sale of the Green Giant vegetables to GMOI, title to the specified
          inventory  transferred  to  GMOI.  In  addition,   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 accounting  policies followed by the Company are set forth in Note
          1 to the  Company's  Consolidated  Financial  Statements  in the  2004
          Seneca Foods Corporation Annual Report and Form 10-K.

          Other  footnote  disclosures  normally  included  in annual  financial
          statements prepared in accordance with accounting principles generally
          accepted  in the  United  States of  America  have been  condensed  or
          omitted.  These condensed  consolidated Financial Statements should be
          read in conjunction  with the financial  statements and notes included
          in the Company's 2004 Annual Report and Form 10-K.

2.        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,  which  essentially  represent  a  contra-inventory
          account,  are zero at fiscal year end.  Depending on the time of year,
          Off-Season  Reserve  is either the excess of  absorbed  expenses  over
          incurred  expenses  to date or the excess of  incurred  expenses  over
          absorbed  expenses to date. Other than the first quarter of each year,
          absorbed   expenses  exceed   incurred   expenses  due  to  timing  of
          production.

3.




          Comprehensive  income  consisted of net  earnings  and net  unrealized
          gains on securities  classified as  available-for-sale.  The following
          table provides the results for the periods presented:

                                             Three Months Ended
                                             ------------------
                                            6/26/04      6/28/03
                                            -------      -------

Net Earnings                                 $4,502       $3,672

Other Comprehensive
 Earnings, Net of Tax:

  Net Reclassification of
    Accumulated Other
    Comprehensive Income                     (2,356)           -

  Net Unrealized Gains on
    Investment                                   32          165
                                          ----------------------

    Comprehensive
      Income                                 $2,178       $3,837
                                          ======================

4.   Recently  issued  accounting  standards have been considered by the Company
     and are not expected to have a material  effect on the Company's  financial
     position or results of operations.

5.   As previously reported, during the quarter ended June 26, 2004, the Company
     sold  its  investment  in the  Class B  Common  Stock  of  Moog,  Inc.  for
     $4,578,000 and recorded a gain of $3,862,000 before income taxes,  which is
     included  in Other  Income  (net)  in the  Consolidated  Statements  of Net
     Earnings.  This investment had been classified as marketable  securities on
     the Consolidated Balance Sheets.

6.   On June 24,  2004,  the  Company  issued a mortgage  to GE  Capital  for $8
     million with an interest rate of 6.35% and a term of 15 years. The proceeds
     were used to finance new warehouse  construction in Janesville and Cambria,
     Wisconsin.

7.   On May 27,  2003,  the  Company  completed  its  acquisition  of 100% of in
     Chiquita   Processed   Foods,   L.L.C.   ("CPF")   from   Chiquita   Brands
     International,  Inc. The primary reason for the  acquisition was to acquire
     additional  production  capacity  in the  Canned  Vegetable  business.  The
     purchase  price  totaled  $126.1  million  plus the  assumption  of certain
     liabilities.  This acquisition was financed with cash,  proceeds from a new
     $200 million revolving credit facility,  and $16.1 million of the Company's
     Participating Convertible Preferred Stock.

     The  revolving  credit  facility has a five-year  term.  During the quarter
     ended  September  27, 2003,  the Company  refinanced  $42.5 million of debt
     outstanding  under the revolving credit facility with new term debt from an
     insurance  company.  During the quarter  ended June 26,  2004,  the Company
     provided  notice  to its  bank  lenders  of its  intention  to  reduce  the
     revolving  credit  facility  from $200  million to $150  million and took a
     non-cash charge of $528,000  reflecting the write-down of the corresponding
     pro-rata  amount of deferred  financing  costs,  which is included in Other
     Income  (net) in the  Consolidated  Statements  of Net  Earnings.  The $150
     million  revolving  credit  facility is  expected to satisfy the  Company's
     working capital needs for the foreseeable future.

     The Company's statement of net earnings for the three months ended June 28,
     2003  includes  one  month of the  acquired  CPF  operations.  A pro  forma
     statement  of net  earnings,  as if the  operations  were  acquired  at the
     beginning of the periods presented, follows:

                                                         Three Months Ended
                                                         ------------------
                                                        6/26/04       6/28/03
                                                        -------       -------
              Net Sales                                $163,633      $182,101

              Cost of Product Sold                      148,714       164,912
              Selling, General, and
                Administrative                            6,898         8,694
              Interest Expense                            3,974         4,261
              Other (Income) Expense                     (3,334)        1,882
                                                       ----------------------
              Total Costs and Expenses                  156,252       179,749

              Earnings Before Income Taxes                7,381         2,352
              Income Taxes                                2,879           917
                                                       ----------------------
              Net Earnings                                4,502         1,435
                                                       ======================
              Basic Earnings Per Share                   $ 0.40        $ 0.14
                                                       ======================
              Diluted Earnings Per Share                 $ 0.40        $ 0.14
                                                       ======================

     The June 28, 2003 column of the pro forma  comparison  above excludes sales
     and related costs of the four plants that were later sold to Lakeside Foods
     from the acquired CPF operations.

8. Earnings per share (In thousands, except per share data):

                                                      Three Months Ended
                                                      6/26/04     6/28/03
                                                      -------     -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                           $4,502      $3,672
  Deduct Preferred Cash Dividends                           6           6
                                                      -------------------
Net Earnings Applicable to Common Stock                $4,496      $3,666
                                                      ===================

Weighted Average Common Shares Outstanding              6,715       6,676
Weighted Average Participating Preferred Shares
  Outstanding                                           4,411       3,805
                                                      -------------------
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                11,126      10,481
                                                      ===================

Basic Earnings Per Common Share                        $  .40      $  .35
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                $4,496      $3,666
  Add Back Preferred Cash Dividends                         5           5
                                                      -------------------
Net Earnings Applicable to Common Stock Diluted        $4,501      $3,671
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  11,126      10,481
Effect of Convertible Preferred Stock                      67          67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              11,193      10,548
                                                      ===================

Diluted Earnings Per Common Share                      $  .40      $  .35
                                                      ===================

9. The net periodic benefit cost for pension plans consist of:


                                                      Three Months Ended
                                                      6/26/04    6/28/03
                                                      -------    -------
         Service Cost                                 $   696     $  685
         Interest Cost                                    962        947
         Expected Return on Plan Assets                (1,052)    (1,037)
         Amortization of Transition Asset                 (76)       (74)
         Amortization of Net Gain                         177        175
                                                      ------------------
     Net Periodic Benefit Cost                           $707       $696
                                                      ==================

     During  the  Three  Months  Ended  June  26,  2004,   the  Company  made  a
     contribution of $35,000 to its defined  benefit pension plans.  The Company
     presently  anticipates  contributing  an additional  $2,786,000 to fund its
     pension plans in 2005 for a total of $2,821,000.





                   ITEM 2 MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION RESULTS AND OF OPERATIONS

                                  June 26, 2004

Results of Operations:

Sales:  Total sales  reflect an increase of 8.2% for the quarter  ended June 26,
2004 versus the quarter  ended June 28, 2003.  The sales  increase for the three
month period ended June 26, 2004  primarily  reflects  three months of operating
activity  related to Chiquita  Processed  Foods,  L.L.C.  acquired  May 27, 2003
versus one month of operating activity in the prior year.

Costs and Expenses:

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

                                                      Three Months Ended
                                                      ------------------
                                                     6/26/04      6/28/03
                                                     -------      -------

Cost of Product Sold                                   90.8%         89.6%
Selling                                                 3.6           3.2
Administrative                                          0.7           0.9
Other Income (net)                                     (2.0)          -
Interest Expense                                        2.4           2.3
                                                       ------------------
                                                       95.5%         96.0%
                                                       ==================

The higher cost of product sold  percentage  in the first quarter ended June 26,
2004 reflects  unfavorable  manufacturing  variances incurred in connection with
the 2003 pack.

There are no selling  costs on the Green  Giant  sales.  Green  Giant sales as a
percentage of total sales  decreased due to the additional  sales resulting from
the CPF  acquisition.  Therefore,  selling  expenses  as a  percentage  of sales
increased.

Income  Taxes:  The effective tax rate was 39% for the three month periods ended
June 26, 2004 and June 28, 2003.

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



                                                              For the Quarter                  For the Year
                                                                Ended June                      Ended March
                                                                ----------                      -----------
                                                             2004           2003             2004           2003
                                                             ----           ----             ----           ----
                                                                                           

     Working Capital:
       Balance                                           $194,630        $127,075        $187,764       $172,382
       Change in Quarter                                    6,866         (45,307)              -              -
     Notes Payable                                         37,273          60,386               -              -
     Long-Term Debt                                       164,693         135,766         160,987        133,337
     Current Ratio                                         2.17:1          1.67:1          2.18:1         3.42:1






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

                                  June 26, 2004

The Working Capital  increase for the quarter  reflects in part the new mortgage
of $8 million supporting the warehouse expansion projects and net earnings.  The
change in  Working  Capital  for the June 2003  quarter  is  largely  due to the
acquisition of in Chiquita Processed Foods,  L.L.C. for $110 million in cash and
$16.1 million in preferred stock.

Inventory  increased  $30.6 million from June 28, 2003.  The Inventory  increase
primarily  reflects  higher  unit  costs  related to  unfavorable  manufacturing
variances from the 2003 pack.

See Condensed Consolidated Statements of Cash Flows for further details.

As previously reported, during the quarter ended June 26, 2004, the Company sold
its  investment  in the Class B Common Stock of Moog,  Inc. for  $4,578,000  and
recorded a gain of $3,862,000  before  income taxes,  which is included in Other
Income (net) in the Consolidated Statements of Net Earnings. This investment had
been classified as marketable securities on the Consolidated Balance Sheets.

On June 24,  2004,  the  Company  issued a mortgage to GE Capital for $8 million
with an interest rate of 6.35% and a term of 15 years. The proceeds were used to
finance new warehouse construction in Janesville and Cambria, Wisconsin.

On May 27, 2003,  the Company  completed its  acquisition of 100% of in Chiquita
Processed Foods,  L.L.C.  ("CPF") from Chiquita Brands  International,  Inc. The
primary reason for the acquisition was to acquire additional production capacity
in the Canned Vegetable business. The purchase price totaled $126.1 million plus
the assumption of certain liabilities.  This acquisition was financed with cash,
proceeds from a new $200 million revolving credit facility, and $16.1 million of
the Company's Participating Convertible Preferred Stock.

The revolving  credit  facility has a five-year  term.  During the quarter ended
September 27, 2003,  the Company  refinanced  $42.5 million of debt  outstanding
under  the  revolving  credit  facility  with new term  debt  from an  insurance
company.  During the quarter ended June 26, 2004, the Company provided notice to
its bank lenders of its intention to reduce the revolving  credit  facility from
$200 million to $150 million and took a non-cash  charge of $528,000  reflecting
the write-down of the corresponding pro-rata amount of deferred financing costs,
which is included in Other Income (net) in the  Consolidated  Statements  of Net
Earnings.  The $150 million revolving credit facility is expected to satisfy the
Company's working capital needs for the foreseeable future.

The Company's statement of net earnings for the three months ended June 28, 2003
includes one month of the acquired CPF operations.  A pro forma statement of net
earnings,  as if the  operations  were  acquired at the beginning of the periods
presented, follows:

                                                  Three Months Ended
                                                  ------------------
                                                 6/26/04       6/28/03
                                                 -------       -------
       Net Sales                                $163,633      $182,101

       Cost of Product Sold                      148,714       164,912
       Selling, General, and
         Administrative                            6,898         8,694
       Interest Expense                            3,974         4,261
       Other (Income) Expense                     (3,334)        1,882
                                                ----------------------
            Total Costs and Expenses             156,252       179,749

              Earnings Before Income Taxes         7,381         2,352
              Income Taxes                         2,879           917
                                                ----------------------
              Net Earnings                         4,502         1,435
                                                ======================
              Basic Earnings Per Share            $ 0.40        $ 0.14
                                                ======================
              Diluted Earnings Per Share          $ 0.40        $ 0.14
                                                ======================

The June 28, 2003 column of the pro forma  comparison  above  excludes sales and
related costs of the four plants that were later sold to Lakeside Foods from the
acquired CPF operations.

The net periodic benefit cost for pension plans consist of:


                                                      Three Months Ended
                                                      6/26/04    6/28/03
                                                      -------    -------
         Service Cost                                 $   696     $  685
         Interest Cost                                    962        947
         Expected Return on Plan Assets                (1,052)    (1,037)
         Amortization of Transition Asset                 (76)       (74)
         Amortization of Net Gain                         177        175
                                                      ------------------
         Net Periodic Benefit Cost                       $707       $696
                                                      ==================

During the Three Months Ended June 26, 2004, the Company made a contribution  of
$35,000 to its defined benefit pension plans. The Company presently  anticipates
contributing  an  additional  $2,786,000 to fund its pension plans in 2005 for a
total of $2,821,000.

Seasonality

The  Company's  revenues  typically  have been  higher in the  second  and third
quarters,  primarily because the Company sells, on a bill and hold basis,  Green
Giant canned and frozen vegetables to General Mills Operations,  Inc. at the end
of each pack cycle.  The two largest  commodities  are peas and corn,  which are
sold in the second and third quarters, respectively. See the Critical Accounting
Policies  section below for further  details.  In addition,  our non Green Giant
sales have exhibited  seasonality with the third quarter  generating the highest
sales.  This quarter reflects  increased sales of the Company's  products during
the holiday period.





Forward-Looking Statements

Statements  that  are  not  historical   facts,   including   statements   about
management's beliefs or expectations,  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
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.  These factors
include,  among  others:  general  economic  and business  conditions;  cost and
availability  of commodities  and other raw materials such as vegetables,  steel
and packaging  materials;  transportation  costs;  climate and weather affecting
growing  conditions and crop yields;  leverage and ability to service and reduce
the Company's debt;  foreign currency  exchange and interest rate  fluctuations;
effectiveness  of marketing  and trade  promotion  programs;  changing  consumer
preferences;  competition;  product  liability  claims;  the loss of significant
customers or a substantial reduction in orders from these customers; changes in,
or the failure or inability to comply with, U.S., foreign and local governmental
regulations, including environmental regulations; and other factors discussed in
the Company's filings with the Securities and Exchange Commission.

Readers are cautioned not to place undue reliance on forward-looking statements,
which reflect management's analysis only as the date hereof. The Company assumes
no obligation to update forward-looking statements.

Critical Accounting Policies

In the three months ended June 26,  2004,  the Company sold for cash,  on a bill
and hold basis,  $20,497,000 of Green Giant finished goods  inventory to General
Mills  Operations,  Inc.  ("GMOI").  At the time of the sale of the Green  Giant
vegetables to GMOI,  title of the specified  inventory  transferred  to GMOI. In
addition,  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 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,  which essentially
represent a contra-inventory  account, are zero at fiscal year end. Depending on
the time of year,  Off-Season  Reserve is either the excess of absorbed expenses
over incurred  expenses to date or the excess of incurred expenses over absorbed
expenses to date. Other than the first quarter of each year,  absorbed  expenses
exceed incurred expenses due to timing of production.

Trade  promotions  are an important  component of the sales and marketing of the
Company's  branded  products,  and are critical to the support of the  business.
Trade promotion costs,  which are recorded as a reduction of net sales,  include
amounts paid to encourage  retailers to offer temporary price reductions for the
sale of our  products to  consumers,  amounts paid to obtain  favorable  display
positions in retailers' stores, and amounts paid to retailers for shelf space in
retail stores.  Accruals for trade promotions are recorded primarily at the time
of sale of product to the  retailer  based on  expected  levels of  performance.
Settlement of these liabilities typically occurs in subsequent periods primarily
through an authorized  process for  deductions  taken by a retailer from amounts
otherwise due to us. As a result, the ultimate cost of a trade promotion program
is dependent on the relative  success of the events and the actions and level of
deductions  taken by  retailers  for amounts they  consider  due to them.  Final
determination of the permissible deductions may take extended periods of time.

Recently issued accounting standards have been considered by the Company and are
not expected to have a material  effect on the Company's  financial  position or
results of operations.



        ITEM 3 Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

As a result of its regular borrowing activities, the Company's operating results
are  exposed to  fluctuations  in  interest  rates,  which it manages  primarily
through  its regular  financing  activities,  which  involves  borrowing  with a
combination of floating rate and fixed rate instruments.  In connection with the
acquisition of CPF, the Company entered into a new $200 million revolving credit
facility (subsequently reduced to $150 million) with a five-year term to finance
its seasonal  working  capital  requirements.  Interest is based on LIBOR plus a
spread.  Repayment is required at the expiration date of the facility,  which is
May 27,  2008.  Long-term  debt  represents  secured and  unsecured  debentures,
certain  notes  payable  to  insurance   companies  used  to  finance  long-term
investments  such as  business  acquisitions,  and  capital  lease  obligations.
Long-term  debt  bears  interest  at fixed and  variable  rates.  Except for the
effects of above, Long-Term Debt, Short Term Debt and Short Term Investments are
consistent  with March 31, 2004.  Therefore,  refer to the March 31, 2004 report
for the table of Interest Rate Sensitivity.

                         ITEM 4 Controls and Procedures

(a) Disclosure  controls and procedures.  We evaluated the  effectiveness of the
design and operation of our disclosure  controls and procedures.  Our disclosure
controls and procedures are the controls and other  procedures  that we designed
to ensure that we record,  process,  summarize and report in a timely manner the
information  we must disclose in reports that we file with or submit to the SEC.
Kraig H. Kayser, our President and Chief Executive Officer, and Philip G. Paras,
our Chief Financial Officer, reviewed and participated in this evaluation. Based
on this evaluation,  Messrs.  Kayser and Paras have concluded that as of the end
of our most recent fiscal quarter, our disclosure controls were effective.

(b) Internal controls.  During the period covered by this report, there have not
been any significant  changes in our internal controls over financial  reporting
that has materially affected,  or is reasonable likely to materially affect, the
Company's internal controls over financial reporting.






PART II - OTHER INFORMATION


Item 1.      Legal Proceedings

             None.

Item 2.      Changes in Securities, use of Proceeds and Issuer Purchases of
             Equity Securities




                                                                                             Maximum Number (or
                                                                        Total Number of      Approximate Dollar
                                                                      Shares Purchased as     Value) or Shares
                                                                       Part of Publicly        that May Yet Be
                    Total Number of Shares     Average Price Paid     Announced Plans or     Purchased Under the
      Period             Purchased (1)             per Share               Programs           Plans or Programs
- ------------------- ------------------------ ----------------------- ---------------------- ----------------------
                                                                             

                      Class A    Class B     Class A     Class B
                      Common       Common      Common      Common
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
4/01/04 - 4/30/04      1,743          843      $18.74      $18.91             N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
5/01/04 - 5/31/04        -          9,500        -         $18.75             N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
6/01/04 - 6/26/04      5,040           40      $18.38      $18.58             N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
Total                  6,783       10,383      $18.47      $18.76             N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
- ----------
<FN>
(1) These purchases were made in open market transactions by the trustees under
the Seneca Foods Corporation Employees' Savings Plan and the Seneca Foods,
L.L.C. 401(k) Retirement Savings Plan to provide employee matching contributions
under the plans.
</FN>


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

31.1 Certification of Kraig H. Kayser pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (filed herewith) 31.2 Certification of Philip G.
Paras pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32 Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(filed herewith)

(b) Reports on Form 8-K

         (1) Form 8-K Furnished June 4, 2004

         A Current Report on Form 8-K was furnished to the SEC with the
         Company's earnings press release.

         (2) Form 8-K Filed June 18, 2004

         A Current Report on Form 8-K was filed with an amendment to the
         Company's Certificate of Incorporation.

         (3) Form 8-K Filed June 30, 2004

         A Current Report on Form 8-K was filed under Item 5 with a description
         of an accident which occurred at the Company's facility in Penn Yan,
         New York.






                                   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
                                                       -----------------------
August 4, 2004                                         Kraig H. Kayser
                                                       President and
                                                       Chief Executive Officer


                                                       /s/Jeffrey L. Van Riper
                                                       -----------------------
August 4, 2004                                         Jeffrey L. Van Riper
                                                       Controller and
                                                       Chief Accounting Officer