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 December 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 January 31, 2005
                                   --------------------------------------------
  Common Stock Class A, $.25 Par                     3,950,617
  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
                                                                                                   12/25/04            3/31/04
                                                                                                   --------            -------
                                                                                                         

ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $        24,994   $         4,570
  Marketable Securities                                                                                    -             4,465
    Accounts Receivable, Net                                                                          47,526            46,180
    Inventories:
        Finished Goods                                                                               309,517           202,573
        Work in Process                                                                               33,403            15,365
        Raw Materials                                                                                 38,751            52,345
                                                                                                     -------           -------
                                                                                                     381,671           270,283
    Off-Season Reserve (Note 2)                                                                      (63,443)                -
    Deferred Income Tax Asset, Net                                                                     6,615             6,615
    Assets Held For Sale                                                                               2,439             2,931
    Refundable Income Taxes                                                                            3,063               451
    Other Current Assets                                                                               4,643            12,098
                                                                                              --------------   ---------------
        Total Current Assets                                                                         407,508           347,593
Property, Plant and Equipment, Net                                                                   169,992           181,907
Other Assets                                                                                           2,869             4,403
                                                                                              --------------   ---------------
    Total Assets                                                                                    $580,369          $533,903
                                                                                                    ========          ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        71,049   $        58,395
    Accounts Payable                                                                                  68,850            37,362
    Accrued Expenses                                                                                  42,924            42,553
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             27,577            21,519
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    210,400           159,829
Long-Term Debt                                                                                       149,569           154,428
Capital Lease Obligations                                                                              5,848             6,559
Deferred Income Tax Liability                                                                         14,804            15,048
Other Long-Term Liabilities                                                                            6,412             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                                                                                         41,265            41,268
Convertible, Participating Preferred Stock, $15.50
 Stated Value                                                                                         15,000            15,000
Common Stock                                                                                           2,860             2,859
Paid in Capital                                                                                       15,992            15,989
Accumulated Other Comprehensive Income                                                                     -             2,324
Retained Earnings                                                                                    118,149           112,739
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         193,336           190,249
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $580,369          $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
                                                                                       ------------------
                                                                                12/25/04               12/27/03
                                                                                --------               --------
                                                                                             

Net Sales                                                                 $          306,794       $         325,303

Costs and Expenses:
Cost of Product Sold                                                                 290,079                 307,735
Selling, General, and Administrative                                                   9,172                  10,194
Plant Restructuring                                                                    5,804                       -
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           305,055                 317,929
                                                                          ------------------       -----------------

    Operating Income                                                                   1,739                   7,374

Interest Expense (net)                                                                 4,219                   4,280
                                                                          ------------------       -----------------

(Loss) Earnings Before Income Taxes                                                   (2,480)                  3,094

Income Taxes                                                                            (967)                  1,207
                                                                          ------------------       -----------------

Net (Loss) Earnings                                                       $           (1,513)      $           1,887
                                                                           =================        ================

Basic:

  (Loss) Earnings Per Common Share                                        $             (.14)      $             .17
                                                                           =================        ================

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

Diluted:

  (Loss) Earnings Per Common Share                                        $             (.14)      $             .17
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       11,126                  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)

                                                                                        Nine Months Ended
                                                                                       ------------------
                                                                                12/25/04               12/27/03
                                                                                --------               --------
                                                                                             
Net Sales                                                                 $          689,567       $         724,793

Costs and Expenses:
Cost of Product Sold                                                                 641,339                 671,677
Selling, General, and Administrative                                                  23,970                  25,815
Plant Restructuring                                                                    6,423                       -
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           671,732                 697,492
                                                                          ------------------       -----------------

    Operating Income                                                                  17,835                  27,301

Other Income (net)                                                                    (3,376)                      -
Interest Expense (net)                                                                12,303                  11,778
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           8,908                  15,523

Income Taxes                                                                           3,474                   6,054
                                                                          ------------------       -----------------

Net Earnings                                                              $            5,434       $           9,469
                                                                           =================        ================

Basic:

  Earnings Per Common Share                                               $              .49       $             .87
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       11,126                  10,911
                                                                           =================        ================

Diluted:

  Earnings Per Common Share                                               $              .49       $             .86
                                                                           =================         ===============

  Weighted Average Shares
    Outstanding                                                                       11,193                  10,978
                                                                          ==================        ================
<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)


                                                                                        Nine Months Ended
                                                                                       ------------------
                                                                                12/25/04               12/27/03
                                                                                --------               --------
                                                                                            
Cash Flows From Operating Activities:
    Net Earnings                                                          $            5,434      $            9,469
    Adjustments to Reconcile Net Earnings to
       Net Cash Provided by (Used in)
     Operations:
        Depreciation and Amortization                                                 21,551                  21,914
        Gain on the Sale of Assets                                                    (3,904)                      -
        Plant Restructuring                                                            3,798                       -
        Other                                                                            528                       -
        Deferred Income Taxes                                                           (244)                  2,057
        Changes in Working Capital:
          Accounts Receivable                                                         (1,346)                  2,181
          Inventories                                                               (111,388)               (118,320)
          Off-Season Reserve                                                          63,443                  66,830
          Other Current Assets                                                         7,455                  (5,255)
          Refundable Income Taxes                                                     (1,187)                 (1,112)
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                           30,031                    (255)
                                                                          ------------------       -----------------

  Net Cash Provided by (Used in)
    Operations                                                                        14,171                 (22,491)
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                  (13,625)                (13,963)
    Proceeds from the Sale of Assets                                                   5,824                  46,077
    Acquisition                                                                            -                (113,691)
    Cash Received with Acquisition                                                         -                   2,560
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                      (7,801)                (79,017)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Borrowings on Notes Payable                                                      247,374                 348,315
    Payments on Notes Payable                                                       (234,720)               (312,370)
    Proceeds from Issuance of Long-Term Debt                                           8,959                  42,500
    Payments of Long-Term Debt and Capital
    Lease Obligations                                                                 (8,471)                (38,440)
    Other                                                                                912                     252
                                                                          ------------------       -----------------
  Net Cash Provided by
      Financing Activities                                                            14,054                  40,257
                                                                          ------------------       -----------------
Net Increase (Decrease) in Cash and Cash
    Equivalents                                                                       20,424                 (61,251)
Cash and Cash Equivalents,
Beginning of Period                                                                    4,570                  64,984
                                                                          ------------------       -----------------
Cash and Cash Equivalents,
    End of Period                                                         $           24,994      $            3,733
                                                                          ==================      ==================
<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 11).

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)

                                December 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 December  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 nine  month  periods  ended
     December  25,  2004 are not  necessarily  indicative  of the  results to be
     expected for the full year.

     In the nine months ended December 25, 2004, the Company sold for cash, on a
     bill and hold basis,  $175,366,000  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 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:



                                             Three Months Ended            Nine Months Ended
                                             ------------------            -----------------
                                            12/25/04      12/27/03         12/25/04   12/27/03
                                            --------      --------         --------   --------
                                                                          


    Net (Loss) Earnings                     $(1,513)        $1,887          $5,434      $9,469

    Other Comprehensive
      Earnings, Net of Tax:

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

      Net Unrealized Gains
        on Investment                             -            533              32         929
                                            --------------------------------------------------

        Comprehensive
          (Loss) Income                    $(1,513)         $2,420          $3,110     $10,398
                                            ==================================================
<FN>
The securities were sold during the quarter ended June 26, 2004.
</FN>


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  September  25,  2004,
     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  December 25,  2004,  the Company  announced  the
     closure of processing facilities in Walla Walla, Washington and Marion, New
     York (not  including  the can  manufacturing  plant).  This  resulted  in a
     non-cash  impairment charge of $5,710,000 and a severance charge of $94,000
     which  are  included  in Plant  Restructuring  in the  Unaudited  Condensed
     Consolidated  Statements  of Net  Earnings.  The Walla  Walla  facility  is
     expected to be sold by December 31, 2005.  The Marion  facility is going to
     be  used  as a  warehouse.  The  closure  of the  Walla  Walla,  Washington
     processing  facility  coincided with an amendment to the Alliance Agreement
     with General Mills Operations,  Inc.  ("GMOI").  Under the above amendment,
     the Blue  Earth,  Minnesota  facility  will be  removed  from the  Alliance
     Agreement  due to a  reduction  in GMOI  volume  requirements  and  will be
     operated by the Company as a non-Alliance facility.  Additionally, GMOI has
     agreed to reimburse the Company for remaining lease and depreciation  costs
     at the Blue Earth facility which, on a net present value basis, approximate
     the closure costs associated with the Walla Walla facility.

7.   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.

8.   The  following  table  summarizes  the   restructuring  and  related  asset
     impairment charges recorded and the accruals established during 2005:


                                                                       Long-Lived
                                                 Severance           Asset Charges              Other Costs             Total
                                                 ---------           -------------              -----------             -----
                                                                                                            

         Total expected
          restructuring charge                   $   713                   $3,798                  $1,912               $6,423
                                                 =============================================================================

         Balance March 31, 2004                  $     -                   $    -                  $    -     $    -
         Second quarter charge
           to expense                                619                                                -                  619
         Third quarter charge
           to expense                                 94                    3,798                   1,912                5,804
         Cash payments                              (619)                       -                       -                 (619)
                                                  ----------------------------------------------------------------------------
          Balance December 25,
          2004                                    $   94                   $3,798                  $1,912               $5,804
                                                  ============================================================================
<FN>
         In addition, $682,000 was charged to Cost of Product Sold in the quarter ended September 25, 2004.
</FN>


9.   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.

10.  On June 24, 2004, the Company  issued a mortgage  payable 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.

11.  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 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  Unaudited  Condensed  Consolidated  Statements  of Net
     Earnings. The $150 million revolving credit facility,  which is expected to
     satisfy the Company's working capital needs, has $71,049,000 outstanding as
     of December 25, 2005.







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

                                                      Three Months Ended
                                                      12/25/04    12/27/03
                                                      --------    --------
Basic Net Earnings (Loss) Applicable to Common Stock:

Net (Loss) Earnings                                   $(1,513)     $1,887
  Deduct Preferred Cash Dividends                           6           6
                                                      -------------------
Net (Loss) Earnings Applicable to Common Stock        $(1,519)     $1,881
                                                      ===================

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 (Loss) Earnings Per Common Share                 $ (.14)     $  .17
                                                      ===================
Diluted Net (Loss) Earnings Applicable to Common Stock:

Net (Loss) Earnings Applicable to Common Stock        $(1,519)     $1,881
  Add Back Preferred Cash Dividends                         -           5
                                                      -------------------
Net (Loss) Earnings Applicable to Common Stock
  Diluted                                             $(1,519)     $1,886
                                                      ===================

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

Diluted (Loss) Earnings Per Common Share              $  (.14)     $  .17
                                                      ===================

The effect of convertible preferred stock has not been considered for the
quarter ended December 25, 2004 since its inclusion would have been
anti-dilutive.

                                                       Nine Months Ended
                                                     12/25/04     12/27/03
                                                     --------     --------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                           $5,434      $9,469
  Deduct Preferred Cash Dividends                          18          18
                                                      -------------------
Net Earnings Applicable to Common Stock                $5,416      $9,451
                                                      ===================

Weighted Average Common Shares Outstanding              6,715       6,684
Weighted Average Participating Preferred Shares
  Outstanding                                           4,411       4,227
                                                      -------------------
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                11,126      10,911
                                                      ===================

Basic Earnings Per Common Share                        $  .49      $  .87
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                $5,416      $9,451
  Add Back Preferred Cash Dividends                        15          15
                                                      -------------------
Net Earnings Applicable to Common Stock Diluted        $5,431      $9,466
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  11,126      10,911
Effect of Convertible Preferred Stock                      67          67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              11,193      10,978
                                                      ===================

Diluted Earnings Per Common Share                      $  .49      $  .86
                                                      ===================

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


                                                      Nine Months Ended
                                                     12/25/04   12/27/03
                                                     --------   --------
         Service Cost                                $   2,531 $  2,055
         Interest Cost                                   2,957    2,841
         Expected Return on Plan Assets                 (3,896)  (3,111)
         Amortization of Transition Asset                 (207)    (222)
         Amortization of Net Loss                           -       525
                                                     ------------------
     Net Periodic Benefit Cost                          $1,385   $2,088
                                                     ==================

     During  the  Nine  months  Ended   December  25,  2004,  the  Company  made
     contributions  of $2,821,000 to its defined benefit pension plans. No other
     pension contributions are required during 2005.





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

                                December 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.

During the quarter ended December 25, 2004, the Company announced the closure of
processing  facilities  in Walla  Walla,  Washington  and Marion,  New York (not
including the can manufacturing  plant).  This resulted in a non-cash impairment
charge of  $5,710,000  and a severance  charge of $94,000  which are included in
Plant  Restructuring in the Unaudited Condensed  Consolidated  Statements of Net
Earnings.  The Walla Walla facility is expected to be sold by December 31, 2005.
The Marion facility is going to be used as a warehouse.

Results of Operations:

Sales:
Total sales  reflect  decreases of 5.7% and 4.9% for the quarter and nine months
ended December 25, 2004, respectively,  versus the quarter and nine months ended
December 27, 2003.  The sales decrease for the three month period ended December
25, 2004 primarily reflects sales volume reductions in the Canned Vegetables ($6
million),  and Green  Giant  Alliance  ($15  million)  areas of the  business as
reflected in the following comparison (In millions):


                      Three Months Ended     Nine Months Ended
                      ------------------     -----------------
                       12/25/04 12/27/03     12/25/04  12/27/03
                       -------- --------     --------  --------

Canned Vegetables        $165.8   $172.2       $427.4    $435.1
Green Giant Alliance      119.9    135.4        219.2     245.0
Frozen Vegetables           7.2      7.5         19.7      22.3
Fruit and Chip Products     5.0      4.6         13.5      12.7
Other                       8.9      5.6          9.8       9.7
                         --------------------------------------
                         $306.8   $325.3       $689.6    $724.8
                         ======================================

The  decrease in Canned  Vegetables  reflects the  discontinuation  of a line of
contract  packing  business  during the second  quarter  which  accounts  for $9
million of the  decrease.  A planned  reduction in the Green Giant  Alliance was
magnified by the poor sweet corn growing conditions in the Summer of 2004.

Operating Income:

The following table presents  components of operating  income as a percentage of
net sales:

                      Three Months Ended     Nine Months Ended
                      ------------------     -----------------
                       12/25/04 12/27/03     12/25/04  12/27/03
                       -------- --------     --------  --------

Gross Margin              5.5%     5.4%         7.0%      7.4%

Selling                   2.6      2.8          3.0       3.1
Administrative            0.4      0.3          0.5       0.5
Plant Restructuring       1.9      0.0          0.9       0.0
                         ------------------------------------
Operating Income          0.6%     2.3%         2.6%      3.8%
                         ====================================

The reduction in operating  income for the three month period reflects the plant
restructuring  charge for the closure of the Marion,  New York and Walla  Walla,
Washington processing facilities totaling $5.8 million.

The lower gross margin  percentage  in the nine months  ended  December 25, 2004
principally 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 nine  month  periods  ended
December 25, 2004 and December 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 December                   Ended March
                                                              --------------                   -----------
                                                           2004             2003           2004           2003
                                                           ----             ----           ----           ----
                                                                                            

     Working Capital:
       Balance                                           $197,108        $188,654        $187,764       $172,382
       Change in Quarter                                     (804)         (2,659)              -              -
     Notes Payable                                         71,049          61,320               -              -
     Long-Term Debt                                       155,417         175,075         160,987        133,337
     Current Ratio                                         1.94:1          2.18:1          2.18:1         3.42:1





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

                                December 25, 2004

Inventory increased $36.9 million from December 27, 2003. The Inventory increase
primarily  reflects an $18.8 million  increase in finished goods, a $9.5 million
increase in raw  materials  and $8.6  million  increase in work in process.  The
finished  goods increase  reflects unit cost increases for key commodity  inputs
including  steel and energy.  The raw  materials  increase was  primarily due to
higher  steel  prices and  quantities  compared to the prior  year.  The work in
process increase primarily  reflects frozen corn product  quantities  designated
for specific customer contracts.

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

As previously  reported,  during the quarter ended  September 25, 2004,  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.

During the quarter ended December 25, 2004, the Company announced the closure of
processing  facilities  in Walla  Walla,  Washington  and Marion,  New York (not
including the can manufacturing  plant).  This resulted in a non-cash impairment
charge of  $5,710,000  and a severance  charge of $94,000  which are included in
Plant  Restructuring in the Unaudited Condensed  Consolidated  Statements of Net
Earnings.  The Walla Walla facility is expected to be sold by December 31, 2005.
The Marion facility is going to be used as a warehouse. The closure of the Walla
Walla,  Washington  processing  facility  coincided  with  an  amendment  to the
Alliance Agreement with General Mills Operations, Inc. ("GMOI"). Under the above
amendment,  the Blue Earth, Minnesota facility will be removed from the Alliance
Agreement due to a reduction in GMOI volume requirements and will be operated by
the  Company  as a  non-Alliance  facility.  Additionally,  GMOI has  agreed  to
reimburse the Company for  remaining  lease and  depreciation  costs at the Blue
Earth  facility  which,  on a net present value basis,  approximate  the closure
costs associated with the Walla Walla facility.

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 Sheet at March 31, 2004.

On June 24,  2004,  the Company  issued a mortgage  payable 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 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 Unaudited Condensed  Consolidated
Statements  of Net  Earnings.  The $150  million  revolving  credit  facility is
expected to satisfy the Company's  working capital needs,  which has $71,049,000
outstanding as of December 25, 2005.


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

                                                      Three Months Ended
                                                      12/25/04    12/27/03
                                                      --------    --------
Basic Net Earnings (Loss) Applicable to Common Stock:

Net (Loss) Earnings                                   $(1,513)     $1,887
  Deduct Preferred Cash Dividends                           6           6
                                                      -------------------
Net (Loss) Earnings Applicable to Common Stock        $(1,519)     $1,881
                                                      ===================

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 (Loss) Earnings Per Common Share                 $ (.14)     $  .17
                                                      ===================
Diluted Net (Loss) Earnings Applicable to Common Stock:

Net (Loss) Earnings Applicable to Common Stock        $(1,519)     $1,881
  Add Back Preferred Cash Dividends                         -           5
                                                      -------------------
Net (Loss) Earnings Applicable to Common Stock
  Diluted                                             $(1,519)     $1,886
                                                      ===================

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

Diluted (Loss) Earnings Per Common Share              $  (.14)     $  .17
                                                      ===================

The effect of convertible preferred stock has not been considered for the
quarter ended December 25, 2004 since its inclusion would have been
anti-dilutive.

                                                       Nine Months Ended
                                                     12/25/04     12/27/03
                                                     --------     --------
Basic Net Earnings Applicable to Common Stock:

Net Earnings                                           $5,434      $9,469
  Deduct Preferred Cash Dividends                          18          18
                                                      -------------------
Net Earnings Applicable to Common Stock                $5,416      $9,451
                                                      ===================

Weighted Average Common Shares Outstanding              6,715       6,684
Weighted Average Participating Preferred Shares
  Outstanding                                           4,411       4,227
                                                      -------------------
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                11,126      10,911
                                                      ===================

Basic Earnings Per Common Share                        $  .49      $  .87
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock                $5,416      $9,451
  Add Back Preferred Cash Dividends                        15          15
                                                      -------------------
Net Earnings Applicable to Common Stock Diluted        $5,431      $9,466
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  11,126      10,911
Effect of Convertible Preferred Stock                      67          67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              11,193      10,978
                                                      ===================

Diluted Earnings Per Common Share                      $  .49      $  .86
                                                      ===================


The net periodic benefit cost for pension plans consist of:

                                                      Nine Months Ended
                                                     12/25/04   12/27/03
                                                     --------   --------
         Service Cost                                $   2,531 $  2,055
         Interest Cost                                   2,957    2,841
         Expected Return on Plan Assets                 (3,896)  (3,111)
         Amortization of Transition Asset                 (207)    (222)
         Amortization of Net Loss                           -       525
                                                     ------------------
     Net Periodic Benefit Cost                          $1,385   $2,088
                                                     ==================

During the Nine Months Ended December 25, 2004,  the Company made  contributions
of  $2,821,000  to  its  defined   benefit   pension  plans.  No  other  pension
contributions are required during 2005.

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 nine months ended December 25, 2004, the Company sold for cash, on a bill
and hold basis,  $175,366,000 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.

Commodity Risk

The materials  that the Company uses,  such as  vegetables,  steel and packaging
materials  are  commodities  that may  experience  price  volatility  caused  by
external  factors   including  market   fluctuations,   availability,   currency
fluctuations and changes in governmental  regulations and agricultural programs.
These events can result in reduced  supplies of these  materials,  higher supply
costs or  interruptions  in our  production  schedules.  If  prices of these raw
materials  increase and the Company is not able to  effectively  pass such price
increases along to its customers,  operating  income will decrease.  The Company
has  experienced  steel commodity price  increases  recently.  Steel  represents
approximately 17% of our finished goods cost.

                         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 been
no  changes  in  our  internal  controls  over  financial  reporting  that  have
materially  affected,  or  are  reasonable  likely  to  materially  affect,  the
Company's internal controls over financial reporting.

Section 404 of the Sarbanes-Oxley Act of 2002 requires that management  document
and test the internal  controls  over  financial  reporting and to assert in our
Annual  Report  on Form 10-K for the year  ended  March 31,  2005,  whether  the
internal controls over financial reporting at March 31, 2005 are effective.  Any
material  weaknesses in internal controls over financial  reporting  existing at
that date will preclude management making a positive assertion that our internal
controls are effective.  We are currently  undergoing a comprehensive  effort to
document  and  confirm  that  our  system  of  internal   controls  is  designed
appropriately and operating  effectively.  Additional  documentation and testing
requirements  identified during our effort have required revisions to be made to
extend  our  scheduled  timelines.  Should we  identify  any  internal  controls
deficiencies  that we  would  consider  to be  material,  we would  endeavor  to
implement the required changes and test the revised internal control  procedures
in order to make a positive  assertion as to the  effectiveness  of the internal
controls over financial  reporting.  There can be no assurance that any material
weakness or other  deficiency so identified  would be resolved in time to permit
our  management  to make a positive  assertion  that our  internal  controls are
effective as of March 31, 2005 and for our independent  auditors to complete the
procedures  necessary  for them to issue an  attestation  report to this  effect
prior to the required filing date for our Form 10-K which is June 14, 2005.







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

10/01/04 -             4,500       1,000       $18.50      $18.71             N/A                    N/A
10/31/04
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
11/01/04 -             2,500       1,000       $18.50      $18.51
11/30/04                                                                      N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
12/01/04 -             2,000          -        $18.50        -
12/31/04                                                                      N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------
Total                  9,000       2,000       $18.50      $18.61             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


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
                                                      -----------------------
February 3, 2005                                      Kraig H. Kayser
                                                      President and
                                                      Chief Executive Officer


                                                      /s/Jeffrey L. Van Riper
                                                      ------------------------
February 3, 2005                                      Jeffrey L. Van Riper
                                                      Controller and
                                                      Chief Accounting Officer