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 September 25, 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 October 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
                                                                                                    9/25/04          3/31/04
                                                                                                    -------          -------
                                                                                                         
ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $         4,386   $         4,570
  Marketable Securities                                                                                    -             4,465
    Accounts Receivable, Net                                                                          59,543            46,180
    Inventories:
        Finished Goods                                                                               383,948           202,573
        Work in Process                                                                               42,307            15,365
        Raw Materials                                                                                 38,951            52,345
                                                                                                     -------           -------
                                                                                                     465,206           270,283
    Off-Season Reserve (Note 2)                                                                      (41,380)                -
    Deferred Income Tax Asset, Net                                                                     6,615             6,615
    Assets Held For Sale                                                                               2,655             2,931
    Refundable Income Taxes                                                                              954               451
    Other Current Assets                                                                              10,850            12,098
                                                                                              --------------   ---------------
        Total Current Assets                                                                         508,829           347,593
Property, Plant and Equipment, Net                                                                   178,579           181,907
Other Assets                                                                                           3,639             4,403
                                                                                              --------------   ---------------
    Total Assets                                                                                    $691,047          $533,903
                                                                                                    ========          ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        57,345   $        58,395
    Accounts Payable                                                                                 171,051            37,362
    Accrued Expenses                                                                                  54,998            42,553
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             27,523            21,519
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    310,917           159,829
Long-Term Debt                                                                                       154,445           154,428
Capital Lease Obligations                                                                              6,438             6,559
Deferred Income Tax Liability                                                                         15,133            15,048
Other Long-Term Liabilities                                                                            9,254             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                                                                                    119,674           112,739
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         194,860           190,249
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $691,047   $533,903
                                                                                                    ========   ========
<FN>
The accompanying notes are an integral part of these unaudited 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
                                                                                       ------------------
                                                                                 9/25/04                9/27/03
                                                                                 -------                -------
                                                                                             


Net Sales                                                                 $          219,140       $         248,194

Costs and Expenses:
Cost of Product Sold                                                                 202,546                 228,207
Selling, General, and Administrative                                                   7,900                   9,491
Plant Restructuring                                                                      619                       -
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           211,065                 237,698
                                                                          ------------------       -----------------

    Operating Income                                                                   8,075                  10,496

Other Income (net)                                                                       (42)                      -
Interest Expense (net)                                                                 4,110                   4,087
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           4,007                   6,409

Income Taxes                                                                           1,562                   2,499
                                                                          ------------------       -----------------

Net Earnings                                                              $            2,445       $           3,910
                                                                           =================        ================

Basic:

  Earnings Per Common Share                                               $              .22       $             .35
                                                                           =================        ================

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

Diluted:

  Earnings Per Common Share                                               $              .22       $             .35
                                                                           =================        ================

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






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


                                                                                        Six Months Ended
                                                                                        ----------------
                                                                                 9/25/04                9/27/03
                                                                                 -------                -------
                                                                                             


Net Sales                                                                 $          382,773       $         399,490

Costs and Expenses:
Cost of Product Sold                                                                 351,260                 363,942
Selling, General, and Administrative                                                  14,798                  15,621
Plant Restructuring                                                                      619                       -
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           366,677                 379,563
                                                                          ------------------       -----------------

    Operating Income                                                                  16,096                  19,927

Other Income (net)                                                                    (3,376)                      -
Interest Expense (net)                                                                 8,084                   7,498
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                          11,388                  12,429

Income Taxes                                                                           4,441                   4,847
                                                                          ------------------       -----------------

Net Earnings                                                              $            6,947       $           7,582
                                                                           =================        ================

Basic:

  Earnings Per Common Share                                               $             .62        $             .70
                                                                           ================         ================

  Weighted Average Shares
    Outstanding                                                                       11,126                   10,803
                                                                          ==================       ==================

Diluted:

  Earnings Per Common Share                                               $             .62        $              .70
                                                                           ================         =================

  Weighted Average Shares
    Outstanding                                                                       11,193                   10,871
                                                                          ==================       ==================
<FN>
The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
</FN>






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


                                                                                        Six Months Ended
                                                                                        ----------------
                                                                                 9/25/04                9/27/03
                                                                                 -------                -------
                                                                                            

Cash Flows From Operating Activities:
    Net Earnings                                                          $            6,947      $            7,582
    Adjustments to Reconcile Net Earnings
       to Net Cash Provided by Operations:
        Depreciation and Amortization                                                 14,223                  14,022
        Gain on the Sale of Assets                                                    (3,904)                      -
        Other Expense                                                                    528                       -
        Deferred Income Taxes                                                            646                   1,649
        Changes in Working Capital:
          Accounts Receivable                                                        (13,363)                (15,030)
          Inventories                                                               (194,923)               (244,009)
          Off-Season Reserve                                                          41,380                  61,784
          Other Current Assets                                                         1,248                  (1,659)
          Refundable Income Taxes                                                        361                    (510)
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                          147,466                 178,620
                                                                          ------------------       -----------------

  Net Cash Provided by Operations                                                        609                   2,449
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                  (11,278)                 (8,685)
    Proceeds from the Sale of Assets                                                   5,622                  46,077
    Acquisition                                                                            -                (113,691)
    Cash Received with Acquisition                                                         -                   2,560
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                      (5,656)                (73,739)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Borrowings on Notes Payable                                                      122,071                 240,011
    Payments on Notes Payable                                                       (123,121)               (238,712)
  Proceeds from Issuance of Long-Term Debt                                             8,767                  42,500
    Payments of Long-Term Debt and Capital
    Lease Obligations                                                                 (2,867)                (32,976)
    Other                                                                                 13                     180
                                                                          ------------------       -----------------
  Net Cash Provided by
      Financing Activities                                                             4,863                  11,003
                                                                          ------------------       -----------------
Net (Decrease) in Cash and Cash
    Equivalents                                                                         (184)                (60,287)
Cash and Cash Equivalents,
Beginning of Period                                                                    4,570                  64,984
                                                                          ------------------       -----------------
Cash and Cash Equivalents,
    End of Period                                                         $            4,386      $            4,697
                                                                          ==================      ==================
<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 unaudited condensed
consolidated financial statements.
</FN>






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

                               September 25, 2004

1.      Unaudited 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 September 25, 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 and six month periods ended
        September 25, 2004 are not necessarily indicative of the results to be
        expected for the full year.

        In the six months ended September 25, 2004, the Company sold for cash,
        on a bill and hold basis, $66,875,000 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 U. S.
        generally accepted accounting principles have been condensed or omitted.
        These unaudited 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:

                                                      Six Months Ended
                                                      ----------------
                                                 9/25/04             9/27/03
                                                 -------             -------

    Net Earnings                                  $6,947              $7,582

    Other Comprehensive
      Earnings, Net of Tax:

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

      Net Unrealized Gains on
        Investment                                    32                 396
                                                  --------------------------
        Comprehensive
          Income                                  $4,623              $7,978
                                                  ==========================

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.     Current quarter pre-tax results include a charge of $1,280,000 related to
       the previously announced product recall which is included in Cost of
       Product Sold in the Unaudited Condensed Consolidated Statements of Net
       Earnings.

6.     During the quarter ended September 25, 2004, the Company incurred a
       $619,000 charge for severance expense related to exiting a line of
       contract packing business which is included in Plant Restructuring in the
       Unaudited Condensed Consolidated Statements of Net Earnings. In addition,
       the Company incurred a $682,000 charge for inventory impairment which is
       also related to exiting the same line of contract packing business and is
       included in Cost of Product Sold in the Unaudited Condensed Consolidated
       Statements of Net Earnings.

7.     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 Unaudited Condensed Consolidated
       Statements of Net Earnings. This investment had been classified as
       Marketable Securities on the Unaudited Condensed Consolidated Balance
       Sheet at March 31, 2004.

8.     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 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 September 25, 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 Unaudited Condensed 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 Unaudited Condensed Consolidated Statement of Net Earnings
       for the six months ended September 27, 2003 includes four months of the
       acquired CPF operations. A pro forma unaudited condensed consolidated
       statement of net earnings, as if the operations were acquired at the
       April 1, 2003, follows:

                                                         Six Months Ended
                                                         ----------------
                                                        9/25/04       9/27/03
                                                        -------       -------
              Net Sales                                $382,773      $430,295

              Cost of Product Sold                      350,578       393,119
              Selling, General, and
                Administrative                           14,798        18,185
              Plant Restructuring                         1,301             -
                                                       ----------------------
                Total Costs and Expenses                366,677       411,304
                                                       ----------------------
                  Operating Income                       16,096        18,991

              Other (Income) Expense                     (3,376)        1,882
              Interest Expense                            8,084         8,348
                                                       ----------------------
              Earnings Before Income Taxes               11,388         8,761
              Income Taxes                                4,441         3,416
                                                       ----------------------
              Net Earnings                                6,947         5,345
                                                       ======================
              Basic Earnings Per Share                   $ 0.62        $ 0.49
                                                       ======================
              Diluted Earnings Per Share                 $ 0.62        $ 0.49
                                                       ======================

The September 27, 2003 column of the pro forma comparisons above exclude sales
and related costs of the four plants that were later sold to Lakeside Foods from
the acquired CPF operations.

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

                                                      Three Months Ended
                                                      9/25/04     9/27/03
                                                      -------     -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                           $2,445      $3,910
  Deduct Preferred Cash Dividends                           6           6
                                                      -------------------
Net Earnings Applicable to Common Stock                $2,439      $3,904
                                                      ===================

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

Basic Earnings Per Common Share                        $  .22      $  .35
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                $2,439      $3,904
  Add Back Preferred Cash Dividends                         5           5
                                                      -------------------
Net Earnings Applicable to Common Stock Diluted        $2,444      $3,909
                                                      ===================

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

Diluted Earnings Per Common Share                      $  .22      $  .35
                                                      ===================

                                                       Six Months Ended
                                                      9/25/04     9/27/03
                                                      -------     -------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                           $6,947      $7,582
  Deduct Preferred Cash Dividends                          12          12
                                                      -------------------
Net Earnings Applicable to Common Stock                $6,935      $7,570
                                                      ===================

Weighted Average Common Shares Outstanding              6,715       6,679
Weighted Average Participating Preferred Shares
  Outstanding                                           4,411       4,124
                                                      -------------------
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                11,126      10,803
                                                      ===================

Basic Earnings Per Common Share                        $  .62      $  .70
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                $6,935      $7,570
  Add Back Preferred Cash Dividends                        10          10
                                                      -------------------
Net Earnings Applicable to Common Stock Diluted        $6,945      $7,580
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  11,126      10,803
Effect of Convertible Preferred Stock                      67          67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              11,193      10,870
                                                      ===================

Diluted Earnings Per Common Share                      $  .62      $  .70
                                                      ===================

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


                                                      Six Months Ended
                                                      ----------------
                                                      9/25/04    9/27/03
                                                      -------    -------
         Service Cost                               $   1,405   $  1,370
         Interest Cost                                  1,942      1,894
         Expected Return on Plan Assets                (2,123)    (2,074)
         Amortization of Transition Asset                (153)      (148)
         Amortization of Net Gain                         356        350
                                                     -------------------
     Net Periodic Benefit Cost                         $1,427     $1,392
                                                     ===================

       During the Six Months Ended September 25, 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

                               September 25, 2004

Seneca  Foods  Corporation  is  primarily a vegetable  processing  company  with
manufacturing  facilities located throughout the United States. Its products are
sold under the Libby's(R), Aunt Nellie's Farm Kitchen(R), Stokely's(R), READ(R),
and  Seneca(R)  labels as well as  through  the  private  label  and  industrial
markets. In addition,  under an alliance with General Mills Operations,  Inc., a
successor to the  Pillsbury  Company and a subsidiary  of General  Mills,  Inc.,
Seneca  produces canned and frozen  vegetables,  which are sold by General Mills
Operations, Inc. under the Green Giant(R) label.

The Company's raw product is harvested mainly between May through  October.  The
2004  planting,  harvest and pack was delayed  due to weather  conditions.  This
resulted in lower yield and the costs per unit are higher as a result.

During the quarter  ended  September 25, 2004,  the Company  announced a product
recall which resulted in the establishment of a $1,280,000 charge to operations.

Results of Operations:

Sales:  Total sales reflect  decreases of 11.7% and 4.2% for the quarter and six
months,  respectively,  versus the quarter and six months  ended  September  27,
2003. The sales decrease for the three and six month periods ended September 25,
2004 primarily reflects sales volume reductions in the Contract Packing, Private
Label Retail and Green Giant Alliance areas of the business.

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

                       Three Months Ended            Six Months Ended
                       ------------------            ----------------
                       9/25/04    9/27/03           9/25/04      9/27/03
                       -------    -------           -------      -------
Cost of Product Sold    92.4%       92.0%            91.7%        91.1%
Selling                  3.0         3.4              3.3          3.3
Administrative           0.6         0.4              0.6          0.6
Plant Restructuring      0.3         0.0              0.2          0.0
                       -----------------------------------------------
                        96.3%       95.8%            95.8%        95.0%
                       ===============================================

The higher cost of product sold percentage in the second quarter ended September
25, 2004 reflects the  establishment  of a $1,280,000  provision for the product
recall announced on September 28, 2004.

Income Taxes:
The  effective  tax rate  was 39% for the  three  and six  month  periods  ended
September 25, 2004 and September 27, 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 September                 Ended March
                             ---------------                 ------------
                              2004          2003        2004            2003
                              ----          ----        ----            ----
     Working Capital:
       Balance              $197,912     $191,313     $187,764      $172,382
       Change in Quarter       3,281       64,238            -             -
     Notes Payable            57,345       26,674            -             -
     Long-Term Debt          160,883      180,302      160,987       133,337
     Current Ratio            1.64:1       1.62:1       2.18:1        3.42:1





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

                               September 25, 2004

The Working  Capital  increase for the quarter ended September 25, 2004 reflects
lower capital  expenditures  ($3,956,000)  than depreciation  ($7,032,000).  The
change in Working  Capital for the September  2003 quarter is largely due to the
proceeds  from the sale of assets and the proceeds  from the issuance of debt to
partially finance the acquisition of in Chiquita Processed Foods, L.L.C.

Inventory decreased $8.1 million from September 27, 2003. The Inventory decrease
primarily  reflects  the fact that the 2004 pack is delayed and lower in overall
yield. Actual unit costs are higher than expected which partially mitigated this
decrease.

See  Unaudited  Condensed  Consolidated  Statements  of Cash  Flows for  further
details.

During the quarter  ended  September 25, 2004,  the Company  incurred a $619,000
charge for  severance  expense  related to  exiting a line of  contract  packing
business  which is included in Plant  Restructuring  in the Unaudited  Condensed
Consolidated  Statements of Net Earnings.  In addition,  the Company  incurred a
$682,000  charge for inventory  impairment  which is also related to exiting the
same line of contract  packing  business and is included in Cost of Product Sold
in the Unaudited Condensed Consolidated Statements of Net Earnings.

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 Unaudited Condensed Consolidated Statements of Net Earnings.
This  investment had been  classified as marketable  securities on the Unaudited
Condensed Consolidated Balance Sheets.

On June 26,  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 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  September  25, 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
Unaudited Condensed  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 Unaudited Condensed Consolidated Statement of Net Earnings for the
six months ended  September  27, 2003  includes  four months of the acquired CPF
operations.  A pro  forma  unaudited  condensed  consolidated  statement  of net
earnings, as if the operations were acquired at the April 1, 2003, follows:

                                                  Six Months Ended
                                                  ----------------
                                                 9/25/04       9/27/03
                                                 -------       -------
       Net Sales                                $382,773      $430,295

       Cost of Product Sold                      350,578       393,119
       Selling, General, and
         Administrative                           14,798        18,185
       Plant Restructuring                         1,301             -
                                                ----------------------
         Total Costs and Expenses                366,677       411,304
                                                ----------------------
           Operating Income                       16,096        18,991

       Other (Income) Expense                     (3,376)        1,882
       Interest Expense                            8,084         8,348
                                                ----------------------
       Earnings Before Income Taxes               11,388         8,761
       Income Taxes                                4,441         3,416
                                                ----------------------
       Net Earnings                                6,947         5,345
                                                ======================
       Basic Earnings Per Share                   $ 0.62        $ 0.49
                                                ======================
       Diluted Earnings Per Share                 $ 0.62        $ 0.49
                                                ======================

The September 27, 2003 column of the pro forma  comparisons  above exclude 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:

                                                       Six Months Ended
                                                      9/25/04    9/27/03
                                                      -------    -------
         Service Cost                               $   1,405   $  1,370
         Interest Cost                                  1,942      1,894
         Expected Return on Plan Assets                (2,123)    (2,074)
         Amortization of Transition Asset                (153)      (148)
         Amortization of Net Gain                         356        350
                                                     -------------------
     Net Periodic Benefit Cost                         $1,427     $1,392
                                                     ===================

During the Six Months Ended  September 25, 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 six months ended September 25, 2004, the Company sold for cash, on a bill
and hold basis,  $66,875,000 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 reduction in the revolving  credit  facility  discussed above and the
new debt  referred to in  Management's  Discussion  of Financial  Condition  and
Results  of  Operations,   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.             Unregistered Sales of Equity Securites and Use of Proceeds




                                                                                             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
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
                                                                          

7/01/04 - 7/31/04        -         4,000         -         $18.80             N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
8/01/04 - 8/31/04      3,500         -         $18.45                         N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
9/01/04 - 9/30/04        -          2,500        -         $18.50             N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
Total                  3,500       6,500       $18.45      $18.68             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
                    ---------------------------------------------------

                    The annual  meeting of  shareholders  of the  Registrant was
                    held on  August 6, 2004 and the  following  were the  voting
                    results:  (1) Management's  nominees for Director  positions
                    (Thomas Paulson,  Andrew M. Boas, Douglas F. Brush, Susan W.
                    Stuart) were  elected,  (2) a management  proposal to ratify
                    the appointment of Ernst & Young LLP as independent auditors
                    was adopted. The following director's terms continue: Arthur
                    H. Baer,  Robert T.  Brady,  G. Brymer  Humphreys,  Kraig H.
                    Kayser, and Arthur S. Wolcott.

Item 5.             Other Information

                    None.

Item 6.             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)







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


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