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 31, 2005 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
    ------    -------

Indicate by check mark whether the Company is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

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

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, 2006
                                   --------------------------------------------
  Common Stock Class A, $.25 Par                     4,069,009
  Common Stock Class B, $.25 Par                     2,760,905







                                                  PART I ITEM 1 FINANCIAL INFORMATION
                                               SENECA FOODS CORPORATION AND SUBSIDIARIES
                                                 CONDENSED CONSOLIDATED BALANCE SHEETS

                                                 (In Thousands, Except Per Share Data)

                                                                                                  Unaudited
                                                                                                   12/31/05            3/31/05
                                                                                                   --------            -------
                                                                                                         

ASSETS

Current Assets:

    Cash and Cash Equivalents                                                                $         4,612   $         5,179
    Accounts Receivable, Net                                                                          49,171            43,664
    Inventories:
        Finished Goods                                                                               312,674           209,874
        Work in Process                                                                               34,400            17,168
        Raw Materials                                                                                 33,354            67,428
                                                                                                     -------           -------
                                                                                                     380,428           294,470
    Off-Season Reserve (Note 2)                                                                      (56,218)                -
    Deferred Income Tax Asset, Net                                                                     4,887             5,669
    Assets Held For Sale                                                                                 634             1,451
    Refundable Income Taxes                                                                                -             1,199
    Other Current Assets                                                                               2,231             7,192
                                                                                              --------------   ---------------
        Total Current Assets                                                                         385,745           358,824
Property, Plant and Equipment, Net                                                                   151,679           163,290
Other Assets                                                                                           5,526             2,381
                                                                                              --------------   ---------------
    Total Assets                                                                                    $542,950          $524,495
                                                                                                    ========          ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

    Notes Payable                                                                            $        79,491   $        60,733
    Accounts Payable                                                                                  41,599            38,719
    Accrued Expenses                                                                                  34,334            38,271
    Income Taxes                                                                                         495                 -
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             11,240            15,671
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    167,159           153,394
Long-Term Debt                                                                                       140,556           148,318
Capital Lease Obligations                                                                              3,944             5,807
Deferred Income Taxes                                                                                  8,437            11,125
Other Long-Term Liabilities                                                                           14,025            10,042
                                                                                             ---------------   ---------------
    Total Liabilities                                                                                334,121           328,686
                                                                                             ---------------   ---------------

Commitments
10% Preferred Stock, Series A, Voting, Cumulative,

    Convertible, $.025 Par Value Per Share                                                               102               102
10% Preferred Stock, Series B, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                               100               100
6% Preferred Stock, Voting, Cumulative, $.25 Par Value                                                    50                50
Convertible, Participating Preferred Stock, $12.00
 Stated Value Per Share                                                                               41,071            41,083
Convertible, Participating Preferred Stock, $15.50
 Stated Value Per Share                                                                               13,229            15,000
Common Stock $.25 Par Value Per Share                                                                  2,889             2,859
Paid in Capital                                                                                       17,746            15,992
Retained Earnings                                                                                    133,642           120,623
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         208,829           195,809
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $542,950          $524,495
                                                                                                    ========          ========

<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
                                                                                       ------------------
                                                                                12/31/05               12/25/04
                                                                                --------               --------
                                                                                             

Net Sales                                                                 $          316,253       $         307,966


Costs and Expenses:

Cost of Product Sold                                                                 292,858                 291,385
Selling, General, and Administrative                                                   9,120                   9,038
Plant Restructuring                                                                      290                   5,804
                                                                          ------------------       -----------------
  Total Costs and Expenses                                                           302,268                 306,227
                                                                          ------------------       -----------------
    Operating Income                                                                  13,985                   1,739

Other Income (net)                                                                      (563)                      -
Interest Expense (net)                                                                 3,918                   4,219
                                                                          ------------------       -----------------

Earnings (Loss) Before Income Taxes                                                   10,630                  (2,480)
Income Taxes                                                                           3,694                    (967)
                                                                          ------------------       -----------------

Net Earnings(Loss)                                                        $            6,936       $          (1,513)
                                                                           =================        ================

Earnings Applicable to Common Stock                                       $            4,254       $            (913)
                                                                           =================        ================

Basic Earnings (Loss) per Common Share                                    $              .62       $            (.14)
                                                                           =================        ================

Diluted Earnings (Loss) per Common Share                                  $              .62       $            (.14)
                                                                           =================        ================

<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
                                                                                       -----------------
                                                                                12/31/05               12/25/04
                                                                                --------               --------
                                                                                             
Net Sales                                                                 $          717,017       $         693,019


Costs and Expenses:

Cost of Product Sold                                                                 657,411                 644,745
Selling, General, and Administrative                                                  24,590                  24,016
Plant Restructuring                                                                    1,751                   6,423
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           683,752                 675,184
                                                                          ------------------       -----------------

    Operating Income                                                                  33,265                  17,835

Other Expense (Income) (net)                                                             842                  (3,376)
Interest Expense (net)                                                                11,847                  12,303
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                          20,576                   8,908

Income Taxes                                                                           7,533                   3,474
                                                                          ------------------       -----------------

Net Earnings                                                              $           13,043       $           5,434
                                                                           =================        ================

Earnings Applicable to Common Stock                                       $            7,966       $           3,269
                                                                           =================        ================

Basic Earnings per Common Share                                           $             1.17       $             .49
                                                                           =================        ================

Diluted Earnings per Common Share                                         $             1.16       $             .48
                                                                           =================        ================

<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
                                                                                        -----------------
                                                                                12/31/05               12/25/04
                                                                                --------               --------
                                                                                            

Cash Flows From Operating Activities:

    Net Earnings                                                          $           13,043      $            5,434
    Adjustments to Reconcile Net Earnings to
       Net Cash Provided by Operations:
        Depreciation and Amortization                                                 17,946                  21,551
        Gain on the Sale of Assets                                                      (990)                 (3,904)
        Plant Restructuring Non-Cash Charges                                               -                   3,798
        Other Non-Cash Expenses                                                        1,832                     528
        Deferred Income Taxes                                                         (1,906)                   (244)
        Changes in Working Capital:
          Accounts Receivable                                                         (5,144)                 (1,346)
          Inventories                                                                (85,958)               (111,388)
          Off-Season Reserve                                                          56,218                  63,443
          Other Current Assets                                                         4,961                   7,455
          Refundable Income Taxes                                                      1,694                  (1,187)
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                             (305)                 30,043
                                                                          ------------------       -----------------
  Net Cash Provided by
    Operations                                                                         1,391                  14,183
                                                                          ------------------       -----------------
Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                   (8,225)                (13,625)
    Proceeds from the Sale of Assets                                                   1,247                   5,824
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                      (6,978)                 (7,801)
                                                                          ------------------       -----------------
Cash Flows From Financing Activities:

    Borrowings on Notes Payable                                                      304,409                 247,374
    Payments on Notes Payable                                                       (285,651)               (234,720)
    Payments of Long-Term Debt and Capital
      Lease Obligations                                                              (14,139)                 (8,471)
    Other Assets                                                                         330                     912
    Proceeds from Issuance of Long-Term Debt                                              83                   8,959
    Dividends Paid                                                                       (12)                    (12)
                                                                          ------------------       -----------------
  Net Cash Provided by
      Financing Activities                                                             5,020                  14,042
                                                                          ------------------       -----------------
Net (Decrease) Increase in Cash and Cash
    Equivalents                                                                         (567)                 20,424
Cash and Cash Equivalents,
Beginning of Period                                                                    5,179                   4,570
                                                                          ------------------       -----------------
Cash and Cash Equivalents,
    End of Period                                                         $            4,612      $           24,994
                                                                          ==================      ==================

Cash Paid During the Periods For:
    Interest                                                              $           12,114      $           11,659
    Income Taxes                                                                       7,745                   4,882

<FN>
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 31, 2005


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  31, 2005 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,  2005  balance  sheet  was  derived  from the
     audited consolidated financial statements.

     The  results  of  operations  for the three and nine  month  periods  ended
     December  31,  2005 are not  necessarily  indicative  of the  results to be
     expected for the full year.

     In the nine months ended December 31, 2005, the Company sold for cash, on a
     bill and hold basis,  $186,451,000  ($175,366,000 for the nine-months ended
     December 25, 2004) 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.

     In the six months ended October 1, 2005,  the Company  recorded a change in
     estimate  related to the  reduction  in  estimated  exposure to health care
     expenses which  increased  Earnings Before Income Taxes and Net Earnings by
     $1,276,000 and $784,000, respectively.


     The accounting  policies followed by the Company are set forth in Note 1 to
     the Company's  Consolidated  Financial  Statements in the 2005 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 2005 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 at the end of
     the first  and  fourth  quarter  of each  year,  absorbed  expenses  exceed
     incurred expenses due to timing of production.

3.   Comprehensive  income  equaled  Net  Earnings  for the three  months  ended
     December 31, 2005 and December 25, 2004 and the nine months ended  December
     31, 2005. Comprehensive income consisted of Net Earnings and Net Unrealized
     Gains on Securities classified as  available-for-sale  for the three months
     ended  June  26,  2004  therefore  resulting  in  comprehensive  income  of
     $3,110,000 for the nine months ened December 25, 2004.

     The securities were sold during the quarter ended June 26, 2004.

4.   In November 2004, the FASB (Financial  Accounting  Standards  Board) issued
     Statement of Financial  Accounting  Standards No. 151, Inventory Costs - An
     Amendment  of ARB No.  43,  Chapter  4. This  statement  amends ARB No. 43,
     Chapter 4,  Inventory  Pricing,  to clarify that  abnormal  amounts of idle
     facility expense,  freight,  handling costs, and wasted material (spoilage)
     should be  recognized as  current-period  charges.  Additionally,  SFAS 151
     requires  that  allocation  of fixed  production  overheads to the costs of
     conversion be based on the normal  capacity of the  production  facilities.
     The  Company is  required to adopt SFAS 151  effective  April 1, 2006.  The
     Company is  currently  evaluating  the effect that the adoption of SFAS 151
     will have on its consolidated  financial  statements and the impact has not
     yet been determined.


5.   During the quarter ended October 1, 2005, as of result of a detailed review
     of  property,  plant and  equipment at each plant,  the Company  recorded a
     non-cash loss on disposal of property and equipment of $1,832,000 which was
     included  Other  Expense   (Income)   (net)  in  the  Unaudited   Condensed
     Consolidated Statements of Net Earnings.

6.   During the quarter ended October 1, 2005,  the Company  announced the phase
     out of the labeling  operation within the leased  distribution  facility in
     Salem,  Oregon  which  resulted in a  restructuring  charge of  $1,461,000.
     During the  quarter  ended  December  31,  2005,  the  Company  recorded an
     additional  restructuring  charge of $290,000  which  represented a planned
     further reduction in utilization of the facility.  The total  restructuring
     charge of $1,751,000  consisted of a provision for future lease payments of
     $1,306,000,  a cash severance charge of $368,000, and a non-cash impairment
     charge of $77,000. With the closure of the Walla Walla facility in the fall
     of 2004, the Company's  labeling and warehousing  requirements at the Salem
     location were dramatically reduced. The Company intends to use a portion of
     the facility  for  warehousing  and will attempt to sublease the  remaining
     unutilized  portion of the facility  until the February 2008  expiration of
     the lease.

7.   During the quarter  ended  December 31, 2005,  the Company sold a warehouse
     location  in Oregon,  which  resulted in cash  proceeds  of $569,000  and a
     pre-tax gain of $563,000. This gain was included in Other Income.

8.   During the quarter  ended  December 25,  2004,  the Company  announced  the
     closure of a processing facility in Walla Walla, Washington.  This facility
     was sold during the quarter  ended July 2, 2005 for  $514,000 in cash and a
     $3,550,000 note which carries an interest rate of 8% and is due in full May
     14, 2007.  This Note is secured by a mortgage on the property.  The Company
     accounted  for the sale under the  installment  method.  During the quarter
     ended July 2, 2005,  $427,000 of the gain was  included in Other Income and
     an  additional  $2,800,000  of the gain on this sale was  deferred in Other
     Long-Term Liabilities.

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


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

       Total expected
        restructuring charge                     $ 1,094                   $5,037                  $3,298               $9,429
                                                 =============================================================================
       Balance March 31, 2005                    $   256                   $1,599                  $1,992               $3,847
       Second quarter charge                         368                       77                   1,016                1,461
       Third quarter charge                           -                        -                      290                  290
       Disposal of assets                             -                    (1,676)                     -                (1,676)
       Cash payments                                (390)                      -                     (311)                (701)
                                                 -----------------------------------------------------------------------------
       Balance December 31,
        2005                                     $   234                   $   -                   $2,987               $3,221
                                                 =============================================================================
       Total costs incurred
         to date                                 $   860                   $5,037                  $  311               $6,208
                                                ==============================================================================


     The  restructuring  costs  above  relate to the  phase out of the  labeling
     operation of the leased distribution facility in Salem, Oregon, the closure
     of corn  plants in  Wisconsin  and  Washington  and a green  bean  plant in
     upstate New York plus the removal of canned meat production from a plant in
     Idaho.  The corn plant in Washington  has been sold. The  restructuring  is
     complete in the Idaho plant and the New York plant.  The Wisconsin plant is
     closed and is expected to be sold within a year.

     The  remaining  severance  costs are expected to be paid prior to March 31,
     2006.  The other costs relate to  outstanding  lease payments which will be
     paid over the remaining lives of the corresponding  lease terms,  which are
     up to six years.

10.  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  Expense  (Income)  (net)  in the  Unaudited  Condensed  Consolidated
     Statements of Net Earnings.

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


                                                       Three Months Ended
                                                     12/31/05    12/25/04
                                                     --------    --------
Basic Net Earnings (Loss) Applicable to Common Stock:

Net Earnings (Loss)                                    $6,936     $(1,513)
  Deduct Preferred Cash Dividends                           6           -
                                                      -------------------
Undistributed Earnings (Loss)                         $ 6,930     $(1,513)
Earnings (Loss) Allocated to Participating Preferred    2,676        (600)
                                                      -------------------
Earnings (Loss) Allocated to Common Shareholders      $ 4,254     $  (913)
                                                      ===================
  Weighted Average Shares Outstanding
    for Basic Earnings (Loss) Per Common Share         6,829        6,714
                                                      ===================
Basic Earnings (Loss) Per Common Share                 $ .62      $  (.14)
                                                      ===================
Diluted Net Earnings (Loss) Applicable to
  Common Stock:

Net Earnings (Loss) Applicable to Common Stock        $4,254        $(913)
  Add Back Preferred Cash Dividends related
    to convertible preferred stock                         5            -
                                                      -------------------
Net Earnings (Loss) Applicable to Common Stock
  Diluted                                             $4,259        $(913)
                                                      ===================

Weighted Average Shares Outstanding
  for Basic Earnings (Loss) Per Common Share           6,829        6,714
Effect of Convertible Preferred Stock                     67            -
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings (Loss) Per Common Share       6,896        6,714
                                                      ===================
Diluted Earnings (Loss) Per Common Share              $  .62      $  (.14)
                                                      ===================



                                                      Nine Months Ended
                                                     12/31/05    12/25/04
                                                     --------    --------

Basic Net Earnings Applicable to Common Stock:

Net Earnings                                         $13,043       $5,434
  Deduct Preferred Cash Dividends                         17           17
                                                      -------------------
Undistributed Earnings                               $13,026       $5,417
Earnings allocated to participating preferred          5,060        2,148
                                                      -------------------
Earnings allocated to common shareholders             $7,966       $3,269
                                                      ===================
  Weighted Average Shares Outstanding
    for Basic Earnings Per Common Share                6,804        6,714
                                                      ===================

Basic Earnings Per Common Share                       $ 1.17       $  .49
                                                      ===================
Diluted Net Earnings Applicable to Common Stock:

Net Earnings Applicable to Common Stock               $7,966       $3,269
  Add Back Preferred Cash Dividends related to
  convertible preferred stock                             10           10
                                                      -------------------
Net Earnings Applicable to Common Stock
  Diluted                                             $7,976       $3,279
                                                      ===================
Weighted Average Shares Outstanding
  for Basic Earnings Per Common Share                  6,804        6,714
Effect of Convertible Preferred Stock                     67           67
                                                      -------------------
  Weighted Average Shares Outstanding
    for Diluted Earnings Per Common Share              6,871        6,781
                                                      ===================

Diluted Earnings Per Common Share                    $  1.16       $  .48
                                                      ===================


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


                                                      Nine Months Ended
                                                     12/31/05   12/25/04
                                                     --------   --------
         Service Cost                                $ 2,679    $  2,531
         Interest Cost                                 3,220       2,957
         Expected Return on Plan Assets               (4,132)     (3,896)
         Amortization of Transition Asset               (207)       (207)
                                                      ------------------
              Net Periodic Benefit Cost               $1,560      $1,385
                                                      ==================


     During the Nine  Months  Ended  December  31,  2005,  the  Company  made no
     contributions   to  its  defined   benefit   pension   plans.   No  pension
     contributions are required during 2006.

11.  During June 2005,  there were 114,242 shares of  Participating  Convertible
     Preferred Stock converted to Class A Common Stock.





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


                                December 31, 2005


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.
(GMOI), 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
Company has experienced  favorable growing conditions this summer and early fall
reflecting a combination of adequate heat units and moisture.  These  beneficial
growing conditions  favorably impacted crop yields and plant recovery rates, and
further resulted in favorable manufacturing variances.


During  fiscal 2005,  the Company  implemented  a  restructuring  program  which
principally  involved the closure of three  processing  facilities,  including a
green  bean  plant  in  upstate  New  York  and corn  plants  in  Wisconsin  and
Washington.  The Company  believes  that the  rationalization  of the  Company's
productive  capacity will: (1) improve the Company's  overall cost structure and
competitive position; (2) address the excess capacity situation arising from the
recent  acquisition  of  Chiquita  Processed  Foods and  decline in GMOI  volume
requirements;  and (3)  mitigate  the effect of  inflationary  pressures  on the
Company's raw material inputs such as steel and fuel.


During the quarter ended October 1, 2005, the Company announced the phase out of
the labeling operation within the leased distribution  facility in Salem, Oregon
which resulted in a restructuring charge of $1,461,000. During the quarter ended
December 31, 2005, the Company  recorded an additional  restructuring  charge of
$290,000  which  represented a planned  further  reduction in utilization of the
facility.  The total restructuring charge of $1,751,000 consisted of a provision
for future lease  payments of $1,306,000,  a cash severance  charge of $368,000,
and a non-cash impairment charge of $77,000. With the closure of the Walla Walla
facility  in  the  fall  of  2004,  the  Company's   labeling  and   warehousing
requirements  at the Salem  location  were  dramatically  reduced.  The  Company
intends to use a portion of the  facility  for  warehousing  and will attempt to
sublease the  remaining  unutilized  portion of the facility  until the February
2008 expiration of the lease.

During the  quarter  ended  December  31,  2005,  the  Company  sold a warehouse
location in Oregon,  which  resulted in cash  proceeds of $569,000 and a pre-tax
gain of $563,000. This gain was included in Other Income.

During the quarter ended December 25, 2004, the Company announced the closure of
a processing facility in Walla Walla, Washington.  This facility was sold during
the quarter ended July 2, 2005 for $514,000 in cash and a $3,550,000  note which
carries an  interest  rate of 8% and is due in full May 14,  2007.  This Note is
secured by a mortgage on the property.  The Company accounted for the sale under
the installment  method.  During the quarter ended July 2, 2005, $427,000 of the
gain was included in Other Income and an  additional  $2,800,000  of the gain on
this sale was deferred in Other Long-Term Liabilities.

The fiscal 2006 asparagus harvest, completed in the first quarter, represented a
partial  pack as GMOI is in  process  of  moving  the  production  of  asparagus
offshore  from the Dayton,  Washington  manufacturing  facility.  As fiscal 2006
represents the final year of operation for the Dayton,  Washington facility, the
Company and GMOI have negotiated a definitive  agreement  related to the pending
closure of this facility.  Under the terms of the agreement,  any costs incurred
by the Company related to the asparagus  production prior to March 31, 2006 will
be paid  by  GMOI.  The  Company  shall  retain  ownership  of the  real  estate
associated with the Dayton facility. In addition, the manufacturing equipment of
the Dayton facility shall either be conveyed to GMOI, redeployed by the Company,
or  salvaged.  GMOI shall  reduce  the  principal  balance of the $43.1  million
secured  nonrecourse   subordinated  promissory  note  by  $0.6  million,  which
represents  the net  book  value  of the  equipment  to be  conveyed  to GMOI or
salvaged.


Results of Operations:

Sales:


Third quarter  results  include Net Sales of $316.3  million,  which represent a
2.7%  increase  from the third  quarter  of fiscal  2005.  This  sales  increase
primarily  reflects an increase in canned  vegetable  sales of $8.1 million from
growth in retail sales.

Nine months ended December 31, 2005 include Net Sales of $717.0  million,  which
represent an increase of $24.0 million, or 3.5%, compared to the prior year. The
sales  increase  reflects an increase  in Green  Giant  Alliance  sales of $15.7
million  associated  with  favorable  growing  conditions  together  with a $5.1
million  increase in Fruit and Chip Product sales reflecting  increased  co-pack
potato chip volume associated with improved market conditions.


The following table presents the changes by business:


                           Three Months Ended        Nine Months Ended
                           12/31/05  12/25/04        12/31/05    12/25/04
                           --------  --------        --------    --------
Canned Vegetables           $181.6     $173.5         $434.8      $434.1
Green Giant Alliance         117.4      119.9          235.0       219.3
Frozen Vegetables              8.1        7.2           21.0        19.8
Fruit and Chip Products        5.2        3.3           16.5        11.4
Other                          4.0        4.1            9.7         8.4
                            --------------------------------------------
                            $316.3     $308.0         $717.0      $693.0
                            ============================================



Operating Income:

The following table presents components of Operating Income as a percentage of
Net Sales:



                           Three Months Ended        Nine Months Ended
                           12/31/05  12/25/04        12/31/05    12/25/04
                           --------  --------        --------    --------

Gross Margin                  7.5%      5.4%            8.2%         7.0%

Selling                       2.5       2.5             2.8          3.0
Plant Restructuring           0.1       1.9             0.2          0.9
Administrative                0.5       0.4             0.6          0.5
                           ---------------------------------------------
Operating Income             4.4%       0.6%            4.6%         2.6%
                           ==============================================

For the three month period ended December 31, 2005, the operating  income margin
increased from 0.6% to 4.4% reflecting a combination of improved  margins in the
canned  vegetable  retail  businesses  as compared  to the prior  year,  and the
continuing  improved  profitability  in Fruit and Chip Products  resulting  from
strong volume increases in our co-pack potato chip business.  The prior year was
negatively impacted by a $5.8 million restructuring charge related to a non-cash
impairment  charge and severance  expenses  related to the closure of processing
facilities in Washington and New York.

For the nine month period ended December 31, 2005,  the operating  income margin
increased from 2.6% to 4.6% primarily  reflecting improved margins in the canned
vegetable retail and contract packaging businesses and improved profitability in
Fruit and Chip Products.

Income Taxes:

The  effective  tax rate was 36.6% and 39.0% for the nine  month  periods  ended
December 31, 2005 and December 25, 2004, respectively. The reduction in the rate
reflects  the  impact  of the  first  phase of the  Manufacturers  Credit on the
Company's effective tax rate. The American Jobs Creation Act of 2004 created the
Manufacturers  Credit which is commonly  referred to as Section 199.  Under this
new law,  once fully  phased in,  manufacturers  will receive a nine percent tax
credit for certain qualifying production activities income for the taxable year.
This credit is limited to 50 percent of W-2 wages for the taxable year.

Earnings Per Share:

Basic and diluted  earnings  (loss) per share were $.62 and $(.14) for the three
months  ended  December 31, 2005 and  December  25,  2004,  respectively.  Basic
earnings per share were $1.17 and $.49 for the nine month periods ended December
31, 2005 and December 25, 2004,  respectively.  Diluted  earnings per share were
$1.16 and $.48 for the nine month periods  ended  December 31, 2005 and December
25, 2004,  respectively.  For details of the calculation of these amounts, refer
to footnote 11 of the Notes to Condensed Consolidated Financial Statements.

Liquidity and Capital Resources:

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



                                                                 December                          March
                                                                 --------                          -----
                                                             2005           2004             2005           2004
                                                             ----           ----             ----           ----
                                                                                            

     Working Capital:
       Balance                                           $218,586        $197,108        $205,430       $187,764
       Change in Quarter                                    2,789            (804)              -              -
     Notes Payable                                         79,491          71,049          60,733         58,395
     Long-Term Debt                                       144,500         155,417         154,125        160,987
     Current Ratio                                         2.31:1          1.94:1          2.34:1         2.18:1


As shown in the Condensed  Consolidated  Statements of Cash Flows, Cash Provided
by Operating  Activities  was  $1,391,000  in the first three  quarters of 2006,
compared to $14,183,000  in the first three  quarters of 2005.  The  $12,792,000
decrease in cash  generation  is primarily a result of lower  accounts  payable,
accrued  expenses  and other  liabilities,  which  decreased  $30.3  million and
primarily  reflects a timing difference in the fiscal quarter end date (December
31 vs.  December 25 last year).  This  factor was  partially  offset by improved
operating  earnings  of $33.3  million in the first  three  quarters  of 2006 as
compared to $17.8 million in the first three quarters of 2005.

In addition,  as compared to December 25, 2004, Inventory increased $6.0 million
(net of the Off Season  Reserve  decrease,  which is contra  inventory,  of $7.2
million).  The Inventory  increase  primarily  reflects a $10.4 million increase
(net of the Off Season  Reserve  increase)  in Finished  Goods,  a $6.5  million
decrease in Work in Process and $2.1  million  increase  in Raw  Materials.  The
Finished Goods increase reflects a larger harvest this year. The Work in Process
decrease is due to an $8.9 million reduction in frozen vegetables.

Cash Used in Investing  Activities was $6,978,000 in the first three quarters of
2006 compared to $7,801,000  in the first three  quarters of 2005.  Additions to
Property,  Plant and  Equipment  were  $8,225,000  in fiscal 2006 as compared to
$13,625,000  in fiscal 2005.  The  additions in fiscal 2005  included  warehouse
expansion  projects  totaling  $7,186,000.  In 2006,  there were no  significant
capital projects.

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.

Cash Provided by Financing Activities was $5,020,000 in the first three quarters
of 2006,  principally consisting of the issuance of $18,758,000 in Notes Payable
partially  offset by the  repayment  of  $14,139,000  in  Long-Term  Debt.  Cash
Provided by Financing  Activities of  $14,042,000 in the first three quarters of
2005 which included $8,959,000 in proceeds from Long-Term Debt.

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.

In connection with the May 27, 2003 acquisition of Chiquita Processed Foods, the
Company  entered into a $200 million  revolving  credit  facility  (subsequently
reduced to $125 million at the request of the Company) with a five-year  term to
finance its seasonal working capital  requirements.  During the first quarter of
2006,  the Company  and its lenders  extended  the term of the  Revolver  for an
additional  year with a final  maturity date of May 27, 2009.  Subsequent to the
end of the third  quarter of 2006,  the Company  provided  its bank lenders with
notice to reduce the Revolver from $125 million to $100 million. We believe that
cash flows from  operations  and  availability  under our Revolver  will provide
adequate funds for our working capital needs, planned capital expenditures,  and
debt service obligations for at least the next 12 months.

The Company's credit facilities contain various financial covenants. At December
31, 2005, the Company was in compliance with all such financial covenants.

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 31, 2005, the Company sold for cash, on a bill
and hold basis,  $186,451,000  ($175,366,000  for the nine-months ended December
25, 2004) 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 at the end of the first and fourth 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

In the  ordinary  course of business,  the Company is exposed to various  market
risk factors, including changes in general economic conditions,  competition and
raw  material  pricing and  availability.  In addition the Company is exposed to
fluctuations  in  interest  rates,  primarily  related to its  revolving  credit
facility. To manage interest rate risk, the Company uses both fixed and variable
interest  rate  debt.  There  have been no  material  changes  to the  Company's
exposure to market risk since March 31, 2005.

                         ITEM 4 Controls and Procedures

As  previously  reported  in our  Annual  Report on Form 10-K for the year ended
March 31, 2005, we concluded that, as of March 31, 2005, our disclosure controls
and procedures were not effective in alerting  management  prior to the end of a
reporting  period to all  material  information  required  to be included in our
periodic  filings  with the SEC  because  we  identified  that we had a material
weakness in the design of internal controls over financial  reporting because we
had  insufficient  controls to review the  application of accounting  principles
over the  determination  and calculation of asset impairments in accordance with
FAS 144,  insufficient  controls  over the  calculation  and  review of  accrued
promotion expense,  and insufficient  controls over the selection and monitoring
of key assumptions supporting accounting estimates.

An evaluation was performed under the supervision and with the  participation of
our  management,  including  our Chief  Executive  Officer  and Chief  Financial
Officer,  of the  effectiveness  of the design and  operation of our  disclosure
controls and procedures  (as defined in Rule 13a-15(e)  under the Securities and
Exchange  Act of 1934,  as amended) as of the end of the period  covered by this
report. Our disclosure controls and procedures have been designed to ensure that
information we are required to disclose in our reports that we file with the SEC
under the Exchange Act is recorded, processed and reported on a timely basis.

During the nine months ended December 31, 2005, the Company implemented controls
and  procedures  to address the material  weaknesses  identified as of March 31,
2005 and believes that these controls and  procedures  will correct the material
weaknesses  discussed  above.  We plan to complete our testing of these  control
procedures during the fourth quarter to determine their effectiveness.  However,
pending completion of our testing of these controls,  we have not concluded that
our  disclosure  controls and  procedures  are effective in alerting  management
prior to the end of a reporting period to all material  information  required to
be included in our periodic filings with the SEC.


Except as  discussed  above,  there were no changes  in the  Company's  internal
control over  financial  reporting  during its most  recently  completed  fiscal
quarter that have  materially  affected or are  reasonably  likely to materially
affect  its  internal  control  over  financial  reporting,  as  defined in Rule
13a-15(f) under the Exchange Act.




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

10/01/05 -               -           -           -           -                N/A                    N/A
10/31/05
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------

11/01/05 -               -           -           -           -
11/30/05                                                                      N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------

12/01/05 -            29,500          -        $20.16        -
12/30/05                                                                      N/A                    N/A
- ------------------- ------------ ----------- ----------- ----------- ---------------------- ----------------------

Total                 29,500         -         $20.16        -                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 401(k) Retirement Savings
Plan to provide employee matching contributions under the plan.
</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 8, 2006                                   Kraig H. Kayser
                                                   President and
                                                   Chief Executive Officer



                                                   /s/Jeffrey L. Van Riper
                                                   ------------------------
February 8, 2006                                   Jeffrey L. Van Riper
                                                   Controller and
                                                   Chief Accounting Officer