FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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


                FOR THE QUARTERLY PERIOD ENDED: JANUARY 3, 2004

COMMISSION FILE NUMBER:  1-5555

                            WELLCO ENTERPRISES, INC.
                            -------------------------
               (Exact name of registrant as specified in charter)

NORTH CAROLINA                                      56-0769274
- -------------------                     ----------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)

            150 Westwood Circle, P.O. Box 188, Waynesville, NC 28786
            --------------------------------------------------------
                     (Address of Principal Executive Office)


Registrant's telephone number, including area code 828-456-3545
                                                   ------------



Indicate by check mark whether the registrant (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 registrant 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  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes No X . ----- -----


1,185,746 shares of $1 par value common stock were outstanding on February 17,
2004.








                          PART I. FINANCIAL INFORMATION
                          -----------------------------

                          Item 1. Financial Statements
                          ----------------------------



















                            WELLCO ENTERPRISES, INC.
                            ------------------------

             CONSOLIDATED FINANCIAL STATEMENTS FILED WITH FORM 10-Q
             ------------------------------------------------------
                  FOR THE FISCAL QUARTER ENDED JANUARY 3, 2004
                  --------------------------------------------










The attached unaudited financial statements reflect all adjustments which are,
in the opinion of management, necessary to reflect a fair statement of the
financial position, results of operations, and cash flows for the interim
periods presented. All significant adjustments are of a normal recurring nature.






                                       -2-




                            WELLCO ENTERPRISES, INC.
                           CONSOLIDATED BALANCE SHEETS
                        JANUARY 3, 2004 AND JUNE 28, 2003
                                 (in thousands)

                                     ASSETS


                                                      (unaudited)
                                                       JANUARY 3,      JUNE 28,
                                                             2004          2003
                                                       ------------------------
CURRENT ASSETS:
      Cash and cash equivalents ....................     $     51      $    133
      Receivables, net .............................        5,042         3,450
      Inventories-
          Finished goods ...........................        3,078         1,247
          Work in process ..........................        2,417         1,753
          Raw materials ............................        7,070         4,001
                                                         --------      --------
          Total ....................................       12,565         7,001
      Deferred taxes and prepaid expenses ..........          704           475
                                                         --------      --------
      Total ........................................       18,362        11,059
                                                         --------      --------

MACHINERY LEASED TO LICENSEES,
      net of accumulated depreciation ..............           20            23

PROPERTY, PLANT AND EQUIPMENT:
      Land .........................................          107           107
      Buildings ....................................        1,439         1,439
      Machinery and equipment ......................        8,711         7,559
      Office equipment .............................          789           763
      Automobiles ..................................          188           188
      Leasehold improvements .......................          772           771
                                                         --------      --------
      Total cost ...................................       12,006        10,827
      Less accumulated depreciation and
         amortization ..............................       (7,208)       (6,708)
                                                         --------      --------
      Net Property Plant and Equipment .............        4,798         4,119
                                                         --------      --------

INTANGIBLE ASSETS:
      Excess of cost over net assets of
         subsidiary at acquisition (Note 2) ........         --            --
      Intangible pension asset .....................           29            29
                                                         --------      --------
      Total ........................................           29            29

DEFERRED TAXES .....................................           80            80
                                                         --------      --------

TOTAL ..............................................     $ 23,289      $ 15,310
                                                         ========      ========






                            (continued on next page)

                                       -3-



                            WELLCO ENTERPRISES, INC.
                           CONSOLIDATED BALANCE SHEETS
                        JANUARY 3, 2004 AND JUNE 28, 2003
                        (in thousands except share data)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                       (unaudited)
                                                        JANUARY 3,     JUNE 28,
                                                              2004         2003
                                                       ------------------------

CURRENT LIABILITIES:
      Short-term borrowing from bank (Note 3) ........    $  4,465     $    590
      Accounts payable ...............................       6,123        3,138
      Accrued compensation ...........................       1,038          810
      Accrued income taxes ...........................         962          722
      Other liabilities ..............................         503          582
                                                          --------     --------
      Total ..........................................      13,091        5,842
                                                          --------     --------

LONG-TERM LIABILITIES:
      Pension obligation .............................       1,672        1,672
      Notes payable ..................................         217          213
      Deferred revenues ..............................          83           87

CONTINGENCIES (Note 7):

                             STOCKHOLDERS' EQUITY:
      Common stock, $1.00 par value ..................       1,186        1,186
      Additional paid-in capital .....................         357          357
      Retained earnings ..............................       8,326        7,596
      Accumulated other comprehensive loss ...........      (1,643)      (1,643)
                                                          --------     --------
      Total ..........................................       8,226        7,496
                                                          --------     --------

TOTAL ................................................    $ 23,289     $ 15,310
                                                          ========     ========

See Notes to Consolidated Financial Statements.







                                       -4-



                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                         FOR THE FISCAL SIX MONTHS ENDED
                      JANUARY 3, 2004 AND DECEMBER 28, 2002
              (in thousands except per share and number of shares)

                                                               (unaudited)
                                                       JANUARY 3,   DECEMBER 28,
                                                             2004           2002
                                                       -------------------------
REVENUES .........................................      $ 20,006       $ 10,506
                                                        --------       --------

COSTS AND EXPENSES:
      Cost of sales and services .................        17,612          8,854
      General and administrative expenses ........         1,168          1,136
                                                        --------       --------
      Total ......................................        18,780          9,990
                                                        --------       --------

GRANT INCOME .....................................            40             40
                                                        --------       --------

OPERATING INCOME .................................         1,266            556

INTEREST EXPENSE .................................           (62)           (16)

INTEREST INCOME ..................................             1              5
                                                        --------       --------

INCOME BEFORE INCOME TAXES .......................         1,205            545

PROVISION FOR INCOME TAXES .......................           238             87
                                                        --------       --------

INCOME BEFORE CUMULATIVE EFFECT
      OF CHANGE IN ACCOUNTING PRINCIPLE ..........           967            458
                                                        --------       --------

CUMULATIVE EFFECT OF CHANGE IN
      ACCOUNTING PRINCIPLE (Note 2) ..............          --             (228)
                                                                       --------

NET INCOME .......................................      $    967       $    230
                                                        ========       ========

EARNINGS PER SHARE (Note 4):
      Basic, before cumulative effect ............      $   0.82       $   0.39
      Cumulative effect ..........................          --            (0.19)
                                                        --------       --------
      Basic, after cumulative effect .............      $   0.82       $   0.20
                                                        ========       ========

      Diluted, before cumulative effect ..........      $   0.80       $   0.38
      Cumulative effect ..........................          --            (0.19)
                                                        --------       --------
      Diluted, after cumulative effect ...........      $   0.80       $   0.19
                                                        ========       ========

See Notes to Consolidated Financial Statements.




                                       -5-




                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        FOR THE FISCAL THREE MONTHS ENDED
                      JANUARY 3, 2004 AND DECEMBER 28, 2002
              (in thousands except per share and number of shares)

                                                             (unaudited)
                                                     JANUARY 3,    DECEMBER 28,
                                                           2004            2002
                                                     --------------------------
REVENUES .......................................    $    11,389     $     5,248
                                                    -----------     -----------

COSTS AND EXPENSES:
      Cost of sales and services ...............         10,122           4,604
      General and administrative expenses ......            534             580
                                                    -----------     -----------
      Total ....................................         10,656           5,184
                                                    -----------     -----------

GRANT INCOME ...................................             20              20
                                                    -----------     -----------

OPERATING INCOME ...............................            753              84

INTEREST EXPENSE ...............................            (36)            (12)

INTEREST INCOME ................................           --                 3
                                                    -----------     -----------

INCOME  BEFORE INCOME TAXES ....................            717              75

PROVISION  FOR INCOME TAXES ....................            166              11
                                                    -----------     -----------

NET INCOME .....................................    $       551     $        64
                                                    ===========     ===========


BASIC EARNINGS  PER SHARE (Notes 4 and 5)
      based on weighted average number of
      shares outstanding .......................    $      0.46     $      0.05
                                                    ===========     ===========
      Shares used in computing basic
      earnings per share .......................      1,185,746       1,184,931
                                                    ===========     ===========

DILUTED EARNINGS PER SHARE (Notes 4 and 5)
      based on weighted average number of
      shares outstanding and dilutive stock
       options .................................    $      0.46     $      0.05
                                                    ===========     ===========
      Shares used in computing diluted
      earnings per share .......................      1,208,260       1,212,891
                                                    ===========     ===========

See Notes to Consolidated Financial Statements.







                                       -6-



                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                         FOR THE FISCAL SIX MONTHS ENDED
                      JANUARY 3, 2004 AND DECEMBER 28, 2002
                                 (in thousands)
                                                               (unaudited)
                                                        JANUARY 3, DECEMBER 28,
                                                              2004         2002
                                                        -----------------------
CASH FLOWS FROM OPERATING
ACTIVITIES:
     Net income ......................................     $   967      $   458
                                                           -------      -------
     Adjustments to reconcile net income
     to net cash provided by (used in)
     operating activities:
           Depreciation and amortization .............         503          480
           Non-cash asset impairment .................        --             45
           Non-cash grant income recognized ..........         (40)         (40)
           Non-cash reduction in deferred revenue ....          (4)          (4)
           Non-cash interest expense .................           4            4
           (Increase) decrease in-
                Receivables ..........................      (1,592)        (589)
                Inventories ..........................      (5,564)       1,103
                Other current assets .................        (124)        (107)
           Increase (decrease) in-
                Accounts payable .....................       2,985         (339)
                Accrued compensation .................         228         (330)
                Accrued income taxes .................         240           82
                Pension obligation ...................        (105)         (88)
                Other ................................         (39)         (43)
                                                           -------      -------
     Total adjustments ...............................      (3,508)         174
                                                           -------      -------
NET CASH PROVIDED (USED) BY
     OPERATING ACTIVITIES ............................      (2,541)         632
                                                           -------      -------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of plant and equipment ................      (1,179)        (266)
                                                           -------      -------
CASH USED IN INVESTING ACTIVITIES ....................      (1,179)        (266)
                                                           -------      -------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from short-term borrowings .............       3,875         --
     Cash dividends paid .............................        (237)        (237)
     Stock option exercised ..........................        --             24
                                                           -------      -------
NET CASH PROVIDED (USED) BY
     FINANCING ACTIVITIES ............................       3,638         (213)
                                                           -------      -------


NET INCREASE (DECREASE) IN CASH ......................         (82)         153

CASH AT BEGINNING OF PERIOD ..........................         133          270
                                                           -------      -------

CASH AT END OF PERIOD ................................     $    51      $   423
                                                           =======      =======


                            (continued on next page)

                                       -7-


                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                         FOR THE FISCAL SIX MONTHS ENDED
                      JANUARY 3, 2004 AND DECEMBER 28, 2002
                                 (in thousands)
                                                               (unaudited)
                                                        JANUARY 3, DECEMBER 28,
                                                              2004         2002
                                                        -----------------------

SUPPLEMENTAL DISCLOSURE OF CASH
FLOW INFORMATION:
     Cash paid for-
           Interest ................................           $62           $16
           Income taxes ............................           $--           $ 5
                                                               ===           ===


See Notes to Consolidated Financial Statements.



                                       -8-




                            WELLCO ENTERPRISES, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                         FOR THE FISCAL SIX MONTHS ENDED
                                 JANUARY 3, 2004
                     (in thousands except number of shares)
                                   (unaudited)


                                       Common Stock      Additional
                                                   Par      Paid-In    Retained
                                    Shares       Value      Capital    Earnings
                                 ----------------------------------------------
BALANCE AT JUNE 28, 2003         1,185,746     $ 1,186        $ 357     $ 7,596

Net income for the fiscal six
  months ended January 3, 2004                                              967
Cash dividend  ($.20 per share)                                            (237)
                                 ----------------------------------------------

BALANCE AT JANUARY 3, 2004       1,185,746     $ 1,186        $ 357     $ 8,326
                                 ==============================================



                                           Accumulated
                                                 Other
                                         Comprehensive
                                                  Loss
                                         -------------
ADDITIONAL PENSION LIABILITY,
      NET OF TAX, BALANCE
      AT JUNE 28, 2003                       $ (1,643)

Change for the fiscal six
  months ended January 3, 2004                     -
                                        --------------

BALANCE AT JANUARY 3, 2004                   $ (1,643)
                                        ==============

See Notes to Consolidated Financial Statements.
















                                       -9-





                            WELLCO ENTERPRISES, INC.
                            ------------------------
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             ------------------------------------------------------
                 FOR THE FISCAL SIX MONTHS ENDED JANUARY 3, 2004
                 -----------------------------------------------

1. BUSINESS AND ORGANIZATION:

      Substantially all of the Company's operating activity is from the sale of
      military and other rugged footwear, the sale of specialized machinery and
      materials for the manufacture of this type of footwear and the rendering
      of technical assistance and other services to licensees for the
      manufacture of this type of footwear. The majority of revenues were from
      sales to the U.S. government, primarily the Defense Supply Center
      Philadelphia (DSCP), under contracts for the supply of boots used by the
      United States Armed Forces. The loss of this customer would have a
      material adverse effect on the Company.

      Bidding on DSCP boot solicitations is open to any qualified U. S.
      manufacturer. Bidding on contracts is very competitive. U. S.  footwear
      manufacturers have been adversely affected by sales of footwear made in
      low labor cost countries. This has significantly affected the competition
      for contracts to supply boots  to U. S. Armed Forces, which  by law must
      be made in the United States.

      Most boot contracts are for multi-year periods. Therefore, a bidder not
      receiving an award from a significant solicitation could be adversely
      affected for several years. In addition, current boot contracts contain
      options for additional pairs that are exercisable at the government's
      discretion. The Company cannot predict with certainty its success in
      receiving a contract from any solicitation.

      In late March 2003, DSCP ordered the Company to accelerate its rate of
      direct molded sole (DMS) boot production under a contract by exercising
      the contract's surge option clause and surge on this production is
      expected to last through the fiscal year 2004 and first fiscal quarter of
      2005.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

      Accounting Changes

      Statement of Financial Accounting Standards No. 142 (SFAS 142, "Goodwill
      and Other Intangible Assets") was effective for the first quarter of
      Company's 2003 fiscal year. SFAS No. 142 provides for a specific method to
      determine if goodwill is impaired, and the application of this method
      resulted in the determination that $228,000 of previously recorded
      goodwill was impaired. Under SFAS 142, this $228,000 was measured as of
      the beginning of the 2003 fiscal year and was charged against income in
      fourth quarter of fiscal year 2003 as the cumulative effect of a change in
      accounting principle.

      SFAS provides that when presenting prior period information for interim
      periods of the fiscal year in which the impairment loss was recorded, and
      when that impairment loss was not recorded in the first quarter of that
      fiscal year, prior period information shall be restated to reflect the
      impairment loss in the first quarter of the fiscal year of adoption.
      Accordingly, the Consolidated Statements of Operations for the fiscal six
      months ended December 28, 2002 have been restated to reflect as a
      cumulative effect of change in accounting principle the goodwill
      impairment.

      The following table summarizes the impact of adopting SFAS 142 on the
      Consolidated Statements of Operations for the six months ended December
      28, 2002:




                                      -10-







                                                                       December
                                                                       28, 2002
                                                                   ------------
Net income as previously reported                                  $    458,000
- -------------------------------------------------------------------------------
Cumulative effect of change in accounting principle                    (228,000)
- -------------------------------------------------------------------------------
Net income as restated                                             $    230,000
- -------------------------------------------------------------------------------
Per share:
      Basic earnings per share as reported                         $       0.39
- -------------------------------------------------------------------------------
      Cumulative effect of change in accounting principle                 (0.19)
- -------------------------------------------------------------------------------
      Basic earnings per share as restated                                 0.20
- -------------------------------------------------------------------------------
      Diluted earnings per share as reported                               0.38
- -------------------------------------------------------------------------------
      Cumulative effect of change in accounting principle                 (0.19)
- -------------------------------------------------------------------------------
      Diluted earnings per share as restated                       $       0.19
- --------------------------------------------------------------------------------


      New Accounting Pronouncements

      The Financial Accounting Standards Board is currently working on a new
      standard related to employer accounting for stock options issued to
      employees. The Company believes that the new standard may require
      recording compensation expense for the granting, modifying or settling of
      employee stock options. Although the final provisions of the new standard
      are not known, the Company may be required to record compensation expense
      for certain previously granted stock options. The Company understands that
      the new standard will be effective for its 2006 fiscal year.

      Other accounting standards that have been issued or proposed by the FASB
      or other standards-setting bodies that do not require adoption until a
      future date are not expected to have a material impact on our consolidated
      financial statements upon adoption.

3. LINE OF CREDIT:

      The Company recently renegotiated its bank line of credit. Due to the
      Company's increased accounts receivable from shipping DMS boots under
      surge, and to increased inventories, caused by both surge and the initial
      production of the ICB boot, the Company increased its line of credit on
      December 29, 2003 from $4,500,000 to $5,000,000. Subsequently, on February
      13, 2004 the line has been increased to $7,000,000. The line, which
      expires December 31, 2004, can be renewed annually at the bank's
      discretion. This line of credit is secured by a blanket lien on all
      machinery and equipment (carrying value of $3,455,000) and all
      non-governmental accounts receivable and inventory ($1,429,000). At
      January 3, 2004, borrowings on this line of credit were $4,465,000 with
      $535,000 available in additional borrowings.

      The bank credit agreement contains, among other provisions, defined levels
      of net worth and current ratio requirements. The Company was not in
      compliance with the current ratio loan covenant at January 3, 2004. The
      Company has received from the bank a waiver for the period ended January
      3, 2004 regarding this loan covenant violation. The covenants are subject
      to review at the end of each fiscal quarter.

                                      -11-





4. EARNINGS PER SHARE:

      The Company computes its basic and diluted earnings per share amounts in
      accordance with Statement of Financial Accounting Standards No. 128 (SFAS
      128), "Earnings per Share." Basic earnings per share is computed by
      dividing net earnings by the weighted average number of common shares
      outstanding during the period. Diluted earnings per share is computed by
      dividing net earnings by the weighted average number of common shares
      outstanding during the period plus the dilutive potential common shares
      that would have been outstanding upon the assumed exercise of dilutive
      stock options.

      The following is the reconciliation of the numerators and denominators of
      the basic and diluted earnings per share computations:

                                               For the Six Months Ended 1/03/04
                                               --------------------------------
                                          Net Income     Shares       Per-Share
                                         (Numerator) (Denominator)       Amount
                                         --------------------------------------


Basic EPS Available to Shareholders       $  967,000    1,185,746      $   0.82
- -------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                  16,302
- -------------------------------------------------------------------------------
Diluted EPS Available to Shareholders     $  967,000    1,202,048      $   0.80
- -------------------------------------------------------------------------------

                                              For the Six Months Ended 12/28/02
                                              ---------------------------------
                                          Net Income     Shares       Per-Share
                                         (Numerator)  (Denominator)      Amount
                                         --------------------------------------

Income Before Accounting Change           $  458,000    1,183,857      $   0.39
- -------------------------------------------------------------------------------
Cumulative Effect of Accounting Change      (228,000)                     (0.19)
- -------------------------------------------------------------------------------
Net Income Available to Shareholders         230,000                       0.20
- -------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                  32,866
- -------------------------------------------------------------------------------
Diluted EPS Available to Shareholders     $  230,000    1,216,723          0.19
- -------------------------------------------------------------------------------


                                             For the Three Months Ended 1/03/04
                                             ----------------------------------
                                          Net Income     Shares       Per-Share
                                         (Numerator)  (Denominator)      Amount
                                         ---------------------------------------


Basic EPS Available to Shareholders       $   551,000   1,185,746      $   0.46
- -------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                  22,514
- -------------------------------------------------------------------------------
Diluted EPS Available to Shareholders     $   551,000   1,208,260      $   0.46
- -------------------------------------------------------------------------------




                                      -12-





                                            For the Three Months Ended 12/28/02
                                            -----------------------------------
                                          Net Income     Shares       Per-Share
                                         (Numerator)  (Denominator)      Amount
                                          -------------------------------------

Income Before Accounting Change            $   64,000   1,184,931      $   0.05
- -------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                  27,960
- -------------------------------------------------------------------------------
Diluted EPS Available to Shareholders      $   64,000   1,212,891      $   0.05
- -------------------------------------------------------------------------------


 5. STOCK-BASED COMPENSATION:

      The Company uses Accounting Principles Board Opinion No. 25 (APB 25) to
      account for stock options granted to employees. Under APB 25, no
      compensation cost is reflected in net income for stock option awards as
      all options granted had an exercise price equal to or in excess of the
      market value of the underlying common stock on the date of grant.

      Under SFAS No. 123 and No. 148, a company that uses APB 25 to account for
      stock options must disclose the effect on reported net income of using a
      fair value based method of accounting for stock- based employee
      compensation.

      The following table summarizes the effect on net income and earnings per
      share had the accounting for employee stock options been based on the fair
      value method.

                                            For the Six Months Ended

                                            January 3,             December 28,
                                                  2004                     2002
- -------------------------------------------------------------------------------
Net income:
- -------------------------------------------------------------------------------
   As reported                            $    967,000             $    230,000
- -------------------------------------------------------------------------------
  Compensation expense, net of tax              12,000                   12,000
- -------------------------------------------------------------------------------
   Pro forma                              $    955,000             $    218,000
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
Basic earnings per share:
- -------------------------------------------------------------------------------
   As reported                            $       0.82             $       0.20
- -------------------------------------------------------------------------------
  Compensation expense, net of tax                0.01                     0.01
- -------------------------------------------------------------------------------
   Pro forma                              $       0.81             $       0.19
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
Diluted earnings per share:
- -------------------------------------------------------------------------------
   As reported                            $       0.80             $       0.19
- -------------------------------------------------------------------------------
   Compensation expense, net of tax               0.01                     0.01
- -------------------------------------------------------------------------------
   Pro forma                              $       0.79             $       0.18
- -------------------------------------------------------------------------------


                                      -13-







                                            For the Three Months Ended

                                            January 3,             December 28,
                                                  2004                     2002
- -------------------------------------------------------------------------------
Net income:
- -------------------------------------------------------------------------------
   As reported                            $    551,000             $     64,000
- -------------------------------------------------------------------------------
  Compensation expense, net of tax               6,000                    6,000
- -------------------------------------------------------------------------------
   Pro forma                              $    545,000             $     58,000
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
Basic earnings per share:
- -------------------------------------------------------------------------------
   As reported                            $       0.46             $       0.05
- -------------------------------------------------------------------------------
  Compensation expense, net of tax                 -                        -
- -------------------------------------------------------------------------------
   Pro forma                              $       0.46             $       0.05
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
Diluted earnings per share:
- -------------------------------------------------------------------------------
   As reported                            $       0.46             $       0.05
- -------------------------------------------------------------------------------
   Compensation expense, net of tax                -                       -
- -------------------------------------------------------------------------------
   Pro forma                              $       0.46             $       0.05
- -------------------------------------------------------------------------------



6. GOVERNMENT BOOT CONTRACT REVENUES:

      From time to time, the Company records estimates of revenues or costs
      associated with certain contract actions before the amount of such actions
      are settled with the DSCP. Any differences between these estimates and the
      actual amounts agreed to are included in the period of settlement.

      The Company has incurred certain contract material costs which are
      reimbursable under a contract price adjustment clause. Under this contract
      clause, the Company cannot, unless the amount exceeds a specified amount,
      submit a claim to the government for these costs until the contract's end.
      After a claim is filed, it is reviewed and audited by the government. It
      has been several years since the Company has had a claim of this type, and
      therefore the Company lacks any recent experience of government audits of
      this type of claim. The Company has determined that under the Securities
      and Exchange Commission Staff Accounting Bulletin No. 101, "Revenue
      Recognition in Financial Statements", the claim amount is not fixed or
      determinable, therefore the estimated amount should not be recorded at
      this time. The amount of this claim will be recorded in revenues in the
      period in which it becomes fixed or determinable.

      In late March 2003, DSCP ordered the Company to accelerate its rate of
      boot production by exercising a contract's surge option clause. The
      Consolidated Statements of Operations for the six months ended January 3,
      2004 include surge related costs (overtime, new employee training, etc.),
      totaling $519,000. In addition, the Consolidated Statements of Operations
      and Comprehensive Income for the year ended June 28, 2003 include surge

                                      -14-





      related costs of $279,000. Wellco interprets the related surge option
      contract clause to require its submitting and subsequently negotiating
      with DSCP a proposal for reimbursement of these costs. DSCP has a
      different understanding of this clause under which the Company would not
      be reimbursed these costs. The Company's legal counsel has discussed with
      DSCP's legal counsel this difference in contract clause interpretation,
      without any resolution. The probability of successfully resolving this
      issue, or the outcome of any legal action, cannot be reasonably predicted.
      The reimbursement of surge costs will be recognized in revenues in the
      period when and if DSCP acknowledges Wellco's right to reimbursement, or
      when any ensuing legal action awards reimbursement.


7. CONTINGENCIES:


      In March 2003 the Defense Supply Center Philadelphia (DSCP) awarded the
      Company a contract to supply the Infantry Combat Boot (ICB). The ICB boot
      will replace the all-leather combat boot which represented about half of
      the total boots sold by the Company to DSCP. This contract is for a one
      year period, with four one-year options which are exercisable at the
      government's discretion.

      The ICB boot is subject to extensive inspection and testing prior to its
      sale to DSCP. DSCP is the only approved testing laboratory for one of the
      tests; has only one test machine; and, does testing for five contracts. In
      addition, it takes two days to test one boot. Because of this, there are
      usually several weeks from the Company's presenting boots for testing
      until those test results are known. The Company understands that DSCP
      recently approved another testing laboratory and this will significantly
      reduce the time required to get the Company's ICB boots tested.

      To date, 32,000 pairs of boots have been presented to DSCP for inspection
      and testing. All of these boots have passed inspection and all except one
      of the tests. As to this one test, 20,000 pairs of boots are waiting for
      testing; 5,000 pairs have passed; 3,000 pairs are waiting for retesting;
      2,000 pairs did not pass; and the Company is waiting to receive for
      evaluation test boots representing 2,000 pairs reported by DSCP as not
      passing the test.

      The Company has the equipment to do this one test and continuously tests
      boots. The Company's test results have been significantly better than
      those of DSCP. The 3,000 pairs waiting for retest represent boots for
      which the Company and its government Quality Assurance Representative,
      upon examination of the test boots, could not determine the reason for
      test failure reported by DSCP. Despite this, the fact remains that the
      DSCP testing laboratory, or another laboratory approved by DSCP, makes the
      final determination as to boots passing the test.

      There is a possibility that the Company may have several thousands of
      pairs of ICB boots that, because they do not pass this one test, cannot be
      sold to DSCP. Because of the limited number of boots for which the test
      results are known, the Company has not recorded any reserves for potential
      inventory write-downs.

      The 2,000 pairs of ICB boots that did not pass the test are included in
      inventory at what is believed to be a very low estimate of their
      commercial market value. ICB boots which do not pass all tests cannot be
      sold to DSCP and must be sold on the commercial market. Because of its
      limited experience in selling this boot on the commercial market, the
      Company cannot reasonably estimate the amount that would be realized from
      sales to customers other than DSCP. The sale on the commercial market of
      ICB boots at prices significantly less than their cost to manufacture
      would have an adverse effect on future operating results.


                                      -15-





      There is also the possibility that DSCP will cancel the Company's contract
      for failure to supply boots that pass all the tests. Since cancellation of
      a contract is the unilateral action of DSCP, the Company cannot predict
      the probability of cancellation. DSCP has issued a Cure Notice stating
      that the contract may be cancelled if Company does not supply ICB boots
      that pass all the tests. Cancellation of this contract would have an
      adverse effect on future operating results.


      The Company is presently doing a detailed review of all manufacturing
      operations that could affect the relevant test. In addition, the supplier
      whose material is critical to passing this test, is giving their full
      cooperation and assistance in this review.






                                      -16-





                          PART I. FINANCIAL INFORMATION

Item  2.Management's  Discussion and Analysis of Financial Condition and Results
of Operations

                              RESULTS OF OPERATIONS
                              =====================
Critical Accounting Policies:
- ----------------------------

The Consolidated Financial Statements have been prepared in accordance with
generally accepted accounting principles which require the Company to make
estimates and assumptions that affect the reported amounts of assets and
liabilities at the date of the Consolidated Financial Statements, and revenues
and expenses during the periods reported. Actual results could differ from those
estimates. The Company believes the following are the critical accounting
policies which could have the most significant effect on the Company's reported
results and require the most difficult, subjective or complex judgements by
management.

      o        Impairment of Long-Lived Assets:
               The Company reviews its long-lived assets for impairment whenever
               events or circumstances indicate that the carrying amount of an
               asset may not be recoverable. If the sum of the expected cash
               flows, undiscounted and without interest, is less than the
               carrying amount of the asset, an impairment loss is recognized as
               the amount by which the carrying amount of the asset exceeds its
               fair value. The Company makes estimates of its future cash flows
               related to assets subject to impairment review. One of the most
               critical estimates is future demand, primarily through U. S.
               Department of Defense contracts, for the Company's products.
               Changes to this and other estimates could result in an impairment
               charge in future periods.

      o        Inventory Valuation:
               Raw materials and supplies are valued at the lower of first-in,
               first-out cost or market. Finished goods and work in process are
               valued at the lower of actual cost, determined on a specific
               identification basis, or market. The Company estimates which
               materials may be obsolete and which products in work in process
               or finished goods may be sold at less than cost, and adjusts its
               inventory value accordingly. Future periods could include either
               income or expense items if estimates change and for differences
               between the estimated and actual amount realized from the sale of
               inventory.

               One of the new boots manufactured by the Company, the Infantry
               Combat Boot, is subject to extensive inspection and testing
               before sale under contract with the U. S. Department of Defense.
               Certain tests can take several weeks and therefore delays our
               ability to ship to the U.S. Department of Defense. The Company
               continually tests boots to assure compliance with required
               standards. The inventory value of boots which do not pass testing
               is their estimated realizable value. The inventory value of boots
               waiting for testing is their cost. The amount actually realized
               from the sale of boots which did not pass testing can be
               different from their estimated realizable value. Boots which do
               not pass testing are subsequently written down from their cost to
               estimated realizable value. The Infantry Combat boot is a new
               product for the Company. As time passes and historical data is
               accumulated, the Company may need to provide a reserve for the
               difference between cost and estimated realizable value for boots
               projected not to pass testing.

      o        Income Taxes:
               The Company records a liability for potential tax assessments
               based on its estimate of the potential exposure. Due to the
               subjectivity and complex nature of the underlying issues, actual
               payments or assessments may differ from estimates. Income tax
               expense in future periods

                                      -17-





               could be adjusted for the difference between actual payments and
               the Company's recorded liability based on its assessments and
               estimates.

               The Company has recorded a valuation allowance equal to a
               significant part of its deferred tax assets. The valuation
               allowance is based on an evaluation of the uncertainty of future
               taxable income from certain jurisdictions. An adjustment could be
               required if circumstances and events cause the Company to change
               these estimates.

Since June 28, 2003, the end of the 2003 fiscal year, there have been no changes
in the nature of the estimates and assumptions related to these critical
accounting policies.

Comparing the Six Months Ended January 3, 2004  and December 28, 2002:
- ---------------------------------------------------------------------

For the six months ended January 3, 2004 (current period), Wellco had net income
of $967,000 compared to a net income of $230,000 in the prior year six month
period ended December 28, 2002 (prior period). The major reasons for this change
are:

      o        Compared to the prior period, total revenues in the current
               period  increased by $9,500,000 (90%). In late March, 2003, the
               Defense Supply Center Philadelphia (DSCP, the Department of
               Defense agency with which the Company contracts for the
               manufacture of combat boots) invoked its surge option under a
               contract. Invoked in response to the need for desert boots used
               by U. S. Armed Forces personnel in Iraq, the surge option
               requires Wellco to significantly increase its rate of boot
               production.  In the current period the Company shipped 126,000
               more pairs of combat  boots than in the prior period.  In
               addition, current period revenues increased by $511,000 over the
               prior period for sales under a small contract with DSCP to supply
               the Extreme Cold Weather (Mukluk) boots.  During the current
               period, revenues from the new Infantry Combat Boot (ICB) were
               only $95,000.

               Revenues from technical assistance fees and equipment rentals
               from licensees, which vary with licensee sales, were greater in
               the current period because of increased sales of certain
               licensees.

      o        Cost of Sales and Services in the current period increased by
               $8,803,000 (100%), which resulted in an increase in gross profit
               of $697,000.

               In order to meet the required surge, the Company has increased
               its rate of boot production to 265% of the pre-surge level. This
               increase was only possible by adding work shifts, hiring new
               employees, working overtime and paying premium freight cost for
               air shipments of raw materials.

               For the current period, the Company has identified $519,000,
               included in Cost of Sales and Services, of additional cost
               incurred because of the DSCP surge. Wellco interprets the related
               surge option contract clause to require its submitting and
               subsequently negotiating with DSCP a proposal for reimbursement
               of these costs. DSCP has a different interpretation of this
               clause. Based on the advice of its legal counsel, Wellco has
               notified DSCP that when total additional costs incurred because
               of surge are known, it intends to submit a request for
               reimbursement of these costs. As of January 3, 2004, the Company
               has not recognized any revenues from any of these identified
               costs.

               Simultaneously with the surge option being invoked, the Company
               was awarded a contract to supply the U. S. Army's new Infantry
               Combat Boot (ICB). About two years ago, the Army decided to
               replace its all-leather combat boot, one of the three DMS boots
               manufactured by

                                      -18-





               Wellco which represents about half of Wellco's historical sales
               to DSCP, with the ICB boot. Wellco, along with two other
               manufacturers, was awarded a contract to supply this boot. During
               the current period, the Company incurred significant costs (new
               employee training costs, materials for production trials, boot
               testing, plant infrastructure costs, etc.) to integrate the
               productions of this new boot into the Company's factories.

               Cost increases from surge and the integration of ICB boot
               manufacturing reduced gross profit in the current period to 12%
               of revenues from 16% of revenues in the prior period.

      o        The $32,000 increase in general and administrative expenses were
               primarily caused by increases in administrative compensation and
               travel to set up production of the ICB boot. This increase in
               revenues, combined with this small increase in general and
               administrative expenses, resulted in operating income being 6% of
               revenues in the current period compared to 5% in the prior
               period.

      o        Interest expense increased $46,000 primarily because the bank
               line of credit was used in the current period to purchase
               equipment and increase inventory because of surge and integration
               of the ICB boot production.

      o        The Consolidated Statements of Operations for the current period
               and the prior period include grant income of $40,000. This grant
               requires the Company to maintain operations in Puerto Rico for
               its five fiscal years 2000 through 2004, and the grant income is
               being recognized on a straight line basis over this five-year
               period.

      o        Prior period net income was reduced by $228,000 of previously
               recorded goodwill that was determined to be impaired under
               Statement of Financial Accounting Standards No. 142 which became
               effective in the fiscal year 2003.

The income tax rate (the percent of Provision for Income Taxes to the Income
Before Income Taxes) for the current period was 20% compared to 16% for the
prior period. The income tax rate increase is primarily due to an increase in
the proportion of total Income Before Income Taxes which is subject to full
federal tax.


Comparing the Three Months Ended January 3, 2004 and December 28, 2002:
- ----------------------------------------------------------------------

For the three months ended January 3, 2004 (current period), Wellco had net
income of $551,000 compared to a net income of $64,000 in the prior year three
month period ended December 28, 2002 (prior period). The major reasons for the
increase in net income are:

      o        Compared to the prior period, total revenues in the current
               period increased by $6,141,000 (117%). In the current period the
               Company shipped 82,000 more pairs of combat boots than in the
               prior period. In addition, current period revenues increased by
               $108,000 over the prior period for sales under a small contract
               with DSCP to supply the Extreme Cold Weather (Mukluk) boots.
               During the current period, revenues from the Infantry Combat Boot
               (ICB) were $95,000.

      o        Cost of Sales and Services in the current period increased by
               $5,543,000 (121%), which resulted in an increase in gross profit
               of $598,000.

               For the current period, the Company has identified $376,000 of
               additional cost incurred because of the DSCP surge. The Company
               also incurred significant costs (new employee training costs,
               materials for production trials, boot testing, plant
               infrastructure costs, etc.) to integrate the new ICB boot into
               the Company's factories.

                                      -19-





               Cost increases from surge and the integration of ICB boot
               manufacturing reduced gross profit in the current period to 11%
               of revenues from 13% of revenues in the prior period.

     o        General and administrative expenses decreased by $46,000. The
              increase in revenues, combined with this decrease in general and
              administrative expenses, resulted in operating income being 7% of
              revenues in the current period, compared to 2% in the prior
              period.

     o        As stated above in the six-month comparison, grant income is being
              recognized on a straight line basis over the fiscal years 2000
              through 2004.

The income tax rate (the percent of Provision for Income Taxes to the Income
Before Income Taxes) for the current period was 23% compared to 15% for the
prior period. The income tax rate increase is primarily due to an increase in
the proportion of total Income Before Income Taxes which is subject to full
federal tax.


Forward-looking Information:
- ---------------------------

Based on information supplied by DSCP, surge is expected to last at least
through fiscal year 2004, which will end July 3, 2004 and into the first quarter
of fiscal year 2005.

On September 30, 2003, DSCP awarded Wellco a new contract for DMS combat boots.
Wellco's award is for 30% of DSCP total DMS boot purchases. The contract is for
a base period of one year, with two one- year options. Four contracts were
awarded and the quantities to be purchased from each contractor are 35%, 30%,
20% and 15% of DSCP total boot purchases. Under the old DMS contract mentioned
above, Wellco supplied 25% of total DSCP purchases. The total pairs DSCP will
buy under these new contracts will be lower than in the past because of the
Army's replacement of its all-leather DMS combat boot with the Infantry Combat
Boot (ICB). In addition, the new contract, as compared to the old contract, has
lower prices which will result in a lower profit margin per pair of boots.

In March 2003 DSCP awarded the Company a contract to supply the ICB boot. This
contract is for a one year period, with four one-year options which are
exercisable at the government's discretion. The ICB boot is subject to extensive
inspection and testing prior to its sale to DSCP. DSCP is the only approved
testing laboratory for one of the tests; has only one test machine; and, does
testing for five contracts. In addition, it takes two days to test one boot.
Because of this, there are usually several weeks from the Company's presenting
boots for testing until those test results are known. The Company understands
that DSCP recently approved another testing laboratory and this will
significantly reduce the time required to get the Company's ICB boots tested.

To date, 32,000 pairs of boots have been presented to DSCP for inspection and
testing. All of these boots have passed inspection and all except one of the
tests. As to this one test, 20,000 pairs of boots are waiting for testing; 5,000
pairs have passed; 3,000 pairs are waiting for retesting; 2,000 pairs did not
pass; and the Company is waiting to receive for evaluation test boots
representing 2,000 pairs reported by DSCP as not passing the test.

The Company has the equipment to do this one test and continuously tests boots.
The Company's test results have been significantly better than those of DSCP.
The 3,000 pairs waiting for retest represent boots for which the Company and its
government Quality Assurance Representative, upon examination of the test boots,
could not determine the reason for test failure reported by DSCP. Despite this,
the fact remains that the DSCP testing laboratory, or another laboratory
approved by DSCP, makes the final determination as to boots passing the test.


                                      -20-





There is a possibility that the Company may have several thousands of pairs of
ICB boots that, because they do not pass this one test, cannot be sold to DSCP.
Because of the limited number of boots for which the tests results are known,
the Company has not recorded any reserves for potential inventory write-downs.

The 2,000 pairs of ICB boots that did not pass the test are included in
inventory at what is believed to be a very low estimate of their commercial
market value. ICB boots which do not pass all tests cannot be sold to DSCP and
must be sold on the commercial market. Because of its limited experience in
selling this boot on the commercial market, the Company cannot reasonably
estimate the amount that would be realized from sales to customers other than
DSCP. The sale on the commercial market of ICB boots at prices significantly
less than their cost to manufacture would have an adverse effect on future
operating results.

There is also the possibility that DSCP will cancel the Company's contract for
failure to supply boots that pass all the tests. Since cancellation of a
contract is the unilateral action of DSCP, the Company cannot predict the
probability of cancellation. DSCP has issued a Cure Notice stating that the
contract may be cancelled if Company does not supply ICB boots that pass all the
tests. Cancellation of this contract would have an adverse effect on future
operating results.

The Company is presently doing a detailed review of all manufacturing operations
that could affect the relevant test. In addition, the supplier whose material is
critical to passing this test, is giving their full cooperation and assistance
in this review.

Except for historical information, this form 10-Q includes forward-looking
statements that involve risks and uncertainties, including, but not limited to,
the receipt of contracts from the DSCP and the performance thereunder, the
ability to control costs under fixed price contracts, the cancellation of
contracts, and other risks detailed from time to time in the Company's
Securities and Exchange Commission filings, including Form 10-K for the year
ended June 28, 2003. Those statements include, but may not be limited to, all
statements regarding intent, beliefs, expectations, projections, forecasts, and
plans of the Company and its management. Actual results may differ materially
from management expectations. The Company assumes no obligation to update any
forward-looking statements.



                         LIQUIDITY AND CAPITAL RESOURCES
                         ===============================

Wellco uses cash from operations and a bank line of credit to supply most of its
liquidity needs.

The following table summarizes, at the end of the most recent fiscal quarter and
the last fiscal year, the amounts of cash and unused line of credit:
                                                         (in thousands)
                                        January 3, 2004           June 28, 2003
- -------------------------------------------------------------------------------
Cash and Cash Equivalents                           $51                    $133
- -------------------------------------------------------------------------------
Unused Line of Credit *                             535                     910
- -------------------------------------------------------------------------------
Total Available                                    $586                  $1,043
- -------------------------------------------------------------------------------
                  * As discussed below, the line of credit started the fiscal
                  year with a limit of $1,500,000 and has been significantly
                  increased since then.

The decrease in cash available at January 3, 2004 resulted primarily from the
increased use of the bank line of credit.


                                      -21-





The following table summarizes the major sources (uses) of cash for the six
months ended January 3, 2004:



                                                                 (in thousands)
                                                                January 3, 2004
- -------------------------------------------------------------------------------
Income Before Depreciation and Other Non-cash
Adjustments                                                              $1,430
- -------------------------------------------------------------------------------
Net Change in Accounts Receivable, Inventories,
Accounts Payable, and Accrued Compensation                               (3,943)
- -------------------------------------------------------------------------------
Net Change in Income Taxes, Pension Obligation,
and Other                                                                   (28)
- -------------------------------------------------------------------------------
Net Cash Used by Operations                                              (2,541)
- -------------------------------------------------------------------------------
Cash Used to Purchase Plant and Equipment                                (1,179)
- -------------------------------------------------------------------------------
Cash Provided by Line of Credit                                           3,875
- -------------------------------------------------------------------------------
Cash Dividends Paid                                                        (237)
- -------------------------------------------------------------------------------
Net Decrease  in Cash and Cash Equivalents                                 ($82)
- -------------------------------------------------------------------------------

In the six months ended January 3, 2004, cash used by operations was $2,541,000.
Net income of $967,000; depreciation and amortization of $503,000; and an
increase in accounts payable of $2,985,000 were the main sources of cash from
operations. The main uses of operating cash were an increase in inventories of
$5,564,000 and an increase in accounts receivable of $1,592,000.

Borrowings from the line of credit provided the net cash needed for operations,
equipment purchases and dividend payments. The majority of equipment purchases
were for manufacture of the ICB boot and to increase production to meet the
surge requirement.

At the start of the fiscal year, the bank line of credit provided for borrowing
up to $1,500,000. Since then, the Company has increased inventory to meet the
surge production requirement and to manufacture the ICB boot, as well as
purchased the related equipment. Cash used in ICB boot production has been very
significant (more than $6,000,000), and because of the long time required by
DSCP to test the ICB boot, cashflow from the sale of this boot has not been
significant.

In order to meet the Company's cash needs, by January 3, 2004 the bank increased
its line to $5,000,000, and subsequently as of February 13, 2004 has increased
it to $7,000,000.

The bank is presently completing loan documentation to further change the line
to provide a maximum borrowing of $10,000,000 through April, 2004, and
decreasing thereafter to a maximum of $5,000,000 on August 1, 2004. The actual
amount that can be borrowed under the line for any one month is the lesser of
this maximum or an amount based on certain percents of the Company's accounts
receivable, raw materials and finished goods as of the end of the preceding
month. The bank will have a first lien position on all Company assets.

The ability of the Company to generate cash from operations to offset the
declining amount available under the line of credit is somewhat dependent on
realizing its investment in the ICB boot. The realization of this investment is

                                      -22-





dependent on the Company's  boots passing all required tests and being purchased
by DSCP,  or,  for those  boots that do not pass  testing,  on their sale in the
commercial market.

The backlog of boots to be shipped to DSCP under the Company's surge contract,
which excludes the ICB boot, is 370,000 pairs with monthly deliveries from March
through September, 2004. This seven-month backlog is approximately 1.5 times the
annual pairs of boots sold DSCP in the last few years. The Company's projections
as provided to the bank show that even if the ICB boot is cancelled by DSCP,
cash from sale of boots under the surge contract, as well as cash from the sale
of ICB boots on the commercial market and from sale of ICB raw materials, is
adequate to meet operating needs and to reduce the line of credit. Critical
assumptions relevant to these projections are the timing and amount realized
from these sales.

Historically, the bank has always renewed the line of credit. Under conditions
of substantial reduction in operations, with little basis for projecting a
reversal of such reduction, it is possible that the bank would cancel the line
of credit. Events that would cause a substantial reduction in operations
include: cancellation of existing government contracts; and, receiving
government contracts that do not provide enough revenues to provide adequate
liquidity. In addition, a substantial decrease in sales of the Company's
products would reduce cash generated by operations and result in an increased
need to use the bank line of credit.

Realization of the Company's investment in the ICB boot, primarily the
significant amount invested in inventory, is critical, short of a subsequent
modification to the line of credit agreement, to having adequate operating cash
as the maximum borrowing under the line decreases in the coming months.

At January 3, 2004, the Company was not in compliance with the current ratio
requirement of its bank line of credit agreement. The Company has received from
the bank a waiver of this requirement at January 3, 2004.

The Promissory Note, Loan Agreement and Security Agreement documenting the bank
line of credit provide that:
     o All amounts borrowed shall become due and immediately payable upon demand
       of the bank.
     o The bank's obligation to make advances under the note shall terminate: if
       the bank makes a demand for payment; if a default under any loan document
       occurs; or, in any event, on December 31, 2004, unless the Note is
       extended by the bank under terms satisfactory to the bank.
     o All amounts borrowed shall become immediately payable if Wellco
       commences or has commenced against it a bankruptcy or insolvency
       proceeding, or in the event of default.

Events of default include:

     o Having a current ratio less than that prescribed by the bank.
     o Having tangible net worth less than that prescribed by the bank.
     o Any failure to meet requirements under the Note, Loan Agreement or
       Security Agreement.

Other than the above, Wellco does not know of any other demands, commitments,
uncertainties, or trends that will result in or that are reasonablely likely to
result in its liquidity increasing or decreasing in any material way.

The following table shows aggregated information about contractual obligations
as of January 3, 2004






                                      -23-





                                         Payments Due by Period

                       Total  Less Than 1   1-3 Years  4-5 Years  After 5 Years
                                     Year
- -------------------------------------------------------------------------------
Notes Payable       $300,000                                           $300,000
- -------------------------------------------------------------------------------
Building Lease       915,000     $153,000    $324,000   $348,000         90,000
- -------------------------------------------------------------------------------
Total             $1,215,000     $153,000    $324,000   $348,000       $390,000
- -------------------------------------------------------------------------------


Item 3.       Quantitative and Qualitative Disclosures About Market Risk.

The Company does not have any derivative financial instruments, other financial
instruments, or derivative commodity instruments that require disclosures.



Item 4.       Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are
designed to ensure that information required to be disclosed in the reports that
are filed or submitted under the Exchange Act is recorded, processed, summarized
and reported, within the time periods specified in the Securities and Exchange
Commissions's rules and forms. Disclosure controls and procedures include,
without limitation, controls and procedures designed to ensure that information
required to be disclosed in the reports that are filed under the Exchange Act is
accumulated and communicated to management, including the chief executive
officer and chief financial officer, as appropriate to allow timely decisions
regarding required disclosure. Under the supervision of and with the
participation of management, including the chief executive officer and chief
financial officer, the Company has evaluated the effectiveness of the design and
operation of its disclosure controls and procedures as of January 3, 2004, and
based on its evaluation, our chief executive officer and chief financial officer
have concluded that these controls and procedures are effective.


(b) Changes in Internal Controls

There have been no significant changes in internal controls or in other factors
that could significantly affect these controls subsequent to the date of the
evaluation described above, including any corrective actions with regard to
significant deficiencies and material weaknesses.













                                      -24-





                           PART II. OTHER INFORMATION
                           --------------------------

Item 1.       Legal Proceedings.  N/A

Item 2.       Changes in Securities.  N/A

Item 3.       Defaults Upon Senior Securities.  N/A

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


The 2003 Annual  Stockholders  Meeting of Wellco  Enterprises,  Inc. was held on
November 18, 2003.  The only matter voted on at that meeting was the election of
directors. The results of voting were:

           Directors were elected as follows:

           Nominee for Director     Shares Voted For       Shares Withheld From

           Claude S. Abernethy, Jr         1,119,075               300
           Horace Auberry                  1,119,075               300
           Rolf Kaufman                    1,119,075               300


Item 5.        Other Information.  N/A
Item 6.        Exhibits and Reports on Form 8-K.
               a). Exhibits:

                        (31) Certifications of the Chief Executive Officer and
                        Chief Financial Officer under Section 302 of
                        the Sarbanes-Oxley Act of 2002, filed herewith.
                        (32) Certifications of the Chief Executive Officer and
                        Chief Financial Officer under Section 906 of the
                        Sarbanes-Oxley Act of 2002, filed herewith.

               b). Reports on Form 8-K:

               On October14, 2003, the Company filed a current report
               on Form 8-K reporting under Item 5 and 12.
               On November 10, 2003, the Company filed a current report on Form
               8-K reporting under Item 12.




                                      -25-





                                    SIGNATURE
                                    ---------

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


Wellco Enterprises, Inc., Registrant







\s\                                         \s\
- -------------------------------------------------------------------------------
David Lutz, Chief Executive Officer         Tammy Francis, Controller and Chief
            and President                                  Financial Officer
            (Principal Executive Officer)

February 17, 2004







                                      -26-





                                                                     Exhibit 31
                                                                     ----------


                            WELLCO ENTERPRISES, INC.
               FORM 10-Q FOR THE SIX MONTHS ENDED JANUARY 3, 2004
              CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO
           18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002


I, David Lutz, certify that:

1.    I have reviewed this report on Form 10-Q of Wellco Enterprises, Inc.(the
      registrant);
2.    Based on my knowledge, this report does not contain any untrue statement
      of a material fact or omit to state a material fact necessary to make the
      statements made, in light of the circumstances under which such statements
      were made, not misleading with respect to the period covered by this
      report;
3.    Based on my knowledge, the financial statements, and other financial
      information included in this report, fairly present in all material
      respects the financial condition, results of operations and cash flows of
      the registrant as of, and for, the periods presented in this report;
4.    The registrant's other certifying officer and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-15(e) and 15d- 15(e)) for the registrant
      and have:
               (a) Designed such disclosure controls and procedures, or caused
               such disclosure controls and procedures to be designed under our
               supervision, to ensure that material information relating to the
               registrant, including its consolidated subsidiaries, is made
               known to us by others within those entities, particularly during
               the period in which this report is being prepared;

               (b) Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure controls
               and procedures, as of the end of the period covered by this
               report based on such evaluation; and

               (c) Disclosed in this report any change in the registrant's
               internal controls over financial reporting that occurred during
               the registrant's most recent fiscal quarter that has materially
               affected, or is reasonably likely to materially affect, the
               registrant's internal control over financial reporting; and

5.    The registrant's other certifying officer and I have disclosed, based on
      our most recent evaluation of internal control over financial reporting,
      to the registrant's auditors and the audit committee of the registrant's
      board of directors (or persons performing the equivalent functions):

               (a) All significant deficiencies and material weaknesses in the
               design or operation of internal control over financial reporting
               which are reasonably likely to adversely affect the registrant"s

                                      -27-





               ability to record, process, summarize and report financial
               information; and
               (b) Any fraud, whether or not material, that involves management
               or other employees who have a significant role in the
               registrant's internal control over financial reporting.


Date: February 17, 2004


/s/ David Lutz
- -----------------------------------------------------
By: David Lutz, Chief Executive Officer and President
(Chief Executive Officer)






                                      -28-





                            WELLCO ENTERPRISES, INC.
               FORM 10-Q FOR THE SIX MONTHS ENDED JANUARY 3, 2004
              CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO
           18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002

I, Tammy Francis, certify that:

1.    I have reviewed this report on Form 10-Q of Wellco Enterprises, Inc.(the
      registrant);
2.    Based on my knowledge, this report does not contain any untrue statement
      of a material fact or omit to state a material fact necessary to make the
      statements made, in light of the circumstances under which such statements
      were made, not misleading with respect to the period covered by this
      report;
3.    Based on my knowledge, the financial statements, and other financial
      information included in this report, fairly present in all material
      respects the financial condition, results of operations and cash flows of
      the registrant as of, and for, the periods presented in this report;
4.    The registrant's other certifying officer and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-15(e) and 15d- 15(e)) for the registrant
      and have:
               (a) Designed such disclosure controls and procedures, or caused
               such disclosure controls and procedures to be designed under our
               supervision, to ensure that material information relating to the
               registrant, including its consolidated subsidiaries, is made
               known to us by others within those entities, particularly during
               the period in which this report is being prepared;

               (b) Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure controls
               and procedures, as of the end of the period covered by this
               report based on such evaluation; and

               (c) Disclosed in this report any change in the registrant's
               internal controls over financial reporting that occurred during
               the registrant's most recent fiscal quarter that has materially
               affected, or is reasonably likely to materially affect, the
               registrant's internal control over financial reporting; and

5.    The registrant's other certifying officer and I have disclosed, based on
      our most recent evaluation of internal control over financial reporting,
      to the registrant's auditors and the audit committee of the registrant's
      board of directors (or persons performing the equivalent functions):

               (a) All significant deficiencies and material weaknesses in the
               design or operation of internal control over financial reporting
               which are reasonably likely to adversely affect the registrant's

                                      -29-





               ability to record, process, summarize and report financial
               information; and

               (b) Any fraud, whether or not material, that involves management
               or other employees who have a significant role in the
               registrant's internal control over financial reporting.


Date: February 17, 2004


/s/ Tammy Francis
- -------------------------------------------
By: Tammy Francis, Controller and Treasurer
(Chief Financial Officer)

























                                      -30-





                                                                     Exhibit 32
                                                                     ----------

                            WELLCO ENTERPRISES, INC.
               FORM 10-Q FOR THE SIX MONTHS ENDED JANUARY 3, 2004
              CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO
        18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE
                           SARBANES-OXLEY ACT OF 2002

I, David Lutz, certify that:

1.    I am the chief executive officer of Wellco Enterprises, Inc.
2.    Attached to this certification is Form 10-Q for the six months ended
      January 3, 2004, a periodic report (the "periodic report") filed by the
      issuer with the Securities Exchange Commission pursuant to Section 13(a)
      or 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act:),
      which contains financial statements.
3.    I hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant
      to Section 906 of the Sarbanes-Oxley Act of 2002, that
               o        the periodic report containing the financial statements
                        fully complies with the requirements of Section 13(a) or
                        15(d) of the Exchange Act, and
               o        the information in the periodic report fairly presents,
                        in all material respects, the financial condition and
                        results of operations of the issuer for the periods
                        presented.

Date: February 17, 2004


/s/ David Lutz
- -----------------------------------------------------
By: David Lutz, Chief Executive Officer and President
(Chief Executive Officer)

A signed original of this written statement required by Section 906 has been
provided to the Company and will be retained by Wellco Enterprises Inc. and
furnished to the Securities and Exchange Commission or its staff upon request.

This certification will not be deemed "filed" for purposes of Section 18 of the
Securities Exchange Act of 1934, or otherwise subject to the liability of that
section. This certification will not be deemed to be incorporated by reference
into any filing under the Securities Act of 1933 or the Securities Exchange Act
of 1934 even if the document with which it is submitted to the Securities and
Exchange Commission is so incorporated by reference.


                                      -31-





                            WELLCO ENTERPRISES, INC.
               FORM 10-Q FOR THE SIX MONTHS ENDED JANUARY 3, 2004
              CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO
        18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE
                           SARBANES-OXLEY ACT OF 2002

I, Tammy Francis, certify that:

1.    I am the chief financial officer of Wellco Enterprises, Inc.
2.    Attached to this certification is Form 10-Q for the six months ended
      January 3, 2004, a periodic report (the "periodic report") filed by the
      issuer with the Securities Exchange Commission pursuant to Section 13(a)
      or 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act:),
      which contains financial statements.
3.    I hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant
      to Section 906 of the Sarbanes-Oxley Act of 2002, that
               o        the periodic report containing the financial statements
                        fully complies with the requirements of Section 13(a) or
                        15(d) of the Exchange Act, and
               o        the information in the periodic report fairly presents,
                        in all material respects, the financial condition and
                        results of operations of the issuer for the periods
                        presented.

Date: February 17, 2004


/s/ Tammy Francis
- -------------------------------------------
By: Tammy Francis, Controller and Treasurer
(Chief Financial Officer)

A signed original of this written statement required by Section 906 has been
provided to the Company and will be retained by Wellco Enterprises Inc. and
furnished to the Securities and Exchange Commission or its staff upon request.

This certification will not be deemed "filed" for purposes of Section 18 of the
Securities Exchange Act of 1934, or otherwise subject to the liability of that
section. This certification will not be deemed to be incorporated by reference
into any filing under the Securities Act of 1933 or the Securities Exchange Act
of 1934 even if the document with which it is submitted to the Securities and
Exchange Commission is so incorporated by reference.


                                      -32-