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: APRIL 2, 2005

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 .
                                       -----   -----


1,270,746 common shares (all voting) were outstanding as of May 16, 2005.




                                       -1-





                          PART I. FINANCIAL INFORMATION

                          Item 1. Financial Statements



















                            WELLCO ENTERPRISES, INC.

             CONSOLIDATED FINANCIAL STATEMENTS FILED WITH FORM 10-Q
                   FOR THE FISCAL QUARTER ENDED APRIL 2, 2005










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
                         APRIL 2, 2005 AND JULY 3, 2004
                                 (in thousands)

                                     ASSETS


                                                        (unaudited)
                                                           APRIL 2,      JULY 3,
                                                               2005         2004
                                                        ------------------------
CURRENT ASSETS:
      Cash and cash equivalents ......................    $     21     $     58
      Receivables, net ...............................       4,795        6,070
      Inventories-
          Finished goods .............................       3,273        2,228
          Work in process ............................       3,058        2,771
          Raw materials ..............................       4,843        6,064
                                                          --------     --------
          Total ......................................      11,174       11,063
      Deferred income taxes and prepaid expenses .....         783          324
                                                          --------     --------
      Total ..........................................      16,773       17,515
                                                          --------     --------

MACHINERY LEASED TO LICENSEES,
      Net of accumulated depreciation ................          13           17

PROPERTY, PLANT AND EQUIPMENT:
      Land ...........................................         107          107
      Buildings ......................................       1,439        1,439
      Machinery and equipment ........................      10,629        9,553
      Office equipment ...............................         837          797
      Automobiles ....................................         181          188
      Leasehold improvements .........................         809          809
                                                          --------     --------
      Total cost .....................................      14,002       12,893
      Less accumulated depreciation and
         amortization ................................      (8,711)      (7,802)
                                                          --------     --------
      Net Property Plant and Equipment ...............       5,291        5,091
                                                          --------     --------

INTANGIBLE ASSETS:
      Intangible pension asset .......................          19           19
                                                          --------     --------


TOTAL ................................................    $ 22,096     $ 22,642
                                                          ========     ========











                            (continued on next page)

                                       -3-



                            WELLCO ENTERPRISES, INC.
                           CONSOLIDATED BALANCE SHEETS
                         APRIL 2, 2005 AND JULY 3, 2004
                        (in thousands except share data)

                      LIABILITIES AND STOCKHOLDERS' EQUITY


                                                       (unaudited)
                                                         APRIL 2,        JULY 3,
                                                             2005           2004
                                                       -------------------------

CURRENT LIABILITIES:
      Short-term borrowing from bank (Note 3) ......     $  3,525      $  3,780
      Accounts payable .............................        2,971         3,659
      Accrued compensation .........................        1,138         1,374
      Accrued income taxes .........................          734         1,048
      Other liabilities ............................          656           604
                                                         --------      --------
      Total ........................................        9,024        10,465
                                                         --------      --------

LONG-TERM LIABILITIES:
      Pension obligation ...........................        1,337         1,337
      Notes payable ................................          228           222
      Deferred income taxes ........................         --              88
      Deferred grant income ........................          122          --
      Deferred revenues ............................           72            78

STOCKHOLDERS' EQUITY:
      Common stock, $1.00 par value ................        1,271         1,245
      Additional paid-in capital ...................        1,304         1,027
      Retained earnings ............................       10,057         9,499
      Accumulated other comprehensive loss .........       (1,319)       (1,319)
                                                         --------      --------
      Total ........................................       11,313        10,452
                                                         --------      --------

TOTAL ..............................................     $ 22,096      $ 22,642
                                                         ========      ========

See Notes to Consolidated Financial Statements.




                                       -4-



                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        FOR THE FISCAL NINE MONTHS ENDED
                         APRIL 2, 2005 AND APRIL 3, 2004
              (in thousands except per share and number of shares)

                                                              (unaudited)
                                                       APRIL 2,         APRIL 3,
                                                           2005             2004
                                                       -------------------------
REVENUES .......................................    $    39,241     $    31,519
                                                    -----------     -----------

COSTS AND EXPENSES:
      Cost of sales and services ...............         35,623          27,526
      General and administrative expenses ......          2,084           1,979
                                                    -----------     -----------
      Total ....................................         37,707          29,505
                                                    -----------     -----------

GRANT INCOME ...................................            103              60
                                                    -----------     -----------

OPERATING INCOME ...............................          1,637           2,074

INTEREST EXPENSE ...............................           (204)           (136)

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

INCOME BEFORE INCOME TAXES .....................          1,434           1,939

PROVISION FOR INCOME TAXES .....................            307             349
                                                    -----------     -----------

NET INCOME .....................................    $     1,127     $     1,590
                                                    ===========     ===========
BASIC EARNINGS PER SHARE (Notes 4 and 5)
      based on weighted average number of
      shares outstanding .......................    $      0.89     $      1.34
                                                    ===========     ===========
      Shares used in computing basic
      earnings per share .......................      1,261,660       1,190,388
                                                    ===========     ===========
DILUTED EARNINGS PER SHARE (Notes 4 and 5)
      based on weighted average number of
      shares outstanding and dilutive
      stock options ............................    $      0.87     $      1.31
                                                    ===========     ===========
      Shares used in computing diluted
      earnings per share .......................      1,297,748       1,215,258
                                                    ===========    ============

DIVIDENDS DECLARED PER SHARE ...................    $      0.45     $      0.30
                                                    ===========     ===========

See Notes to Consolidated Financial Statements.





                                       -5-



                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        FOR THE FISCAL THREE MONTHS ENDED
                         APRIL 2, 2005 AND APRIL 3, 2004
              (in thousands except per share and number of shares)

                                                              (unaudited)
                                                        APRIL 2,        APRIL 3,
                                                            2005            2004
                                                        ------------------------
REVENUES .......................................    $    14,646     $    11,513
                                                    -----------     -----------

COSTS AND EXPENSES:
      Cost of sales and services ...............         13,731           9,914
      General and administrative expenses ......            602             811
                                                    -----------     -----------
      Total ....................................         14,333          10,725
                                                    -----------     -----------

GRANT INCOME ...................................             14              20
                                                    -----------     -----------

OPERATING INCOME ...............................            327             808

INTEREST EXPENSE ...............................            (67)            (74)

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

INCOME  BEFORE INCOME TAXES ....................            261             734

PROVISION  FOR INCOME TAXES ....................             52             111
                                                    -----------     -----------

NET INCOME .....................................    $       209     $       623
                                                    ===========     ===========


BASIC EARNINGS PER SHARE (Notes 4 and 5)
      based on weighted average number of
      shares outstanding .......................    $      0.16     $      0.52
                                                    ===========     ===========
      Shares used in computing basic
      earnings per share .......................      1,270,746       1,199,977
                                                    ===========     ===========

DILUTED EARNINGS PER SHARE (Notes 4 and 5)
      based on weighted average number of
      shares outstanding and dilutive stock
      options ..................................    $      0.16     $      0.50
                                                    ===========     ===========
      Shares used in computing diluted
      earnings per share .......................      1,305,000       1,249,379
                                                    ===========     ===========


DIVIDENDS DECLARED PER SHARE ...................    $      0.15     $      0.10
                                                    ===========     ===========

See Notes to Consolidated Financial Statements.




                                       -6-



                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                        FOR THE FISCAL NINE MONTHS ENDED
                         APRIL 2, 2005 AND APRIL 3, 2004
                                 (in thousands)

                                                                (unaudited)
                                                           APRIL 2,     APRIL 3,
                                                               2005         2004
                                                          ----------------------
CASH FLOWS FROM OPERATING
ACTIVITIES:
     Net income ......................................     $ 1,127      $ 1,590
                                                           -------      -------
     Adjustments to reconcile net income
     to net cash provided (used) by
     operating activities:
           Depreciation and amortization .............         913          781
           Non-cash grant income recognized ..........        --            (60)
           Non-cash reduction in deferred revenue ....          (6)          (6)
           Non-cash interest expense .................           6            6
           (Increase) decrease in-
                Receivables ..........................       1,275       (3,409)
                Inventories ..........................        (111)      (5,629)
                Prepaid expenses .....................        (459)         (75)
           Increase (decrease) in-
                Accounts payable .....................        (688)         251
                Accrued compensation .................        (236)         638
                Accrued income taxes .................        (402)         351
                Other liabilities ....................         174           52
                                                           -------      -------
     Total adjustments ...............................         466       (7,100)
                                                           -------      -------
NET CASH PROVIDED (USED) BY
     OPERATING ACTIVITIES ............................       1,593       (5,510)
                                                           -------       ------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of plant and equipment ................      (1,109)      (1,498)
                                                           -------      -------
CASH USED BY INVESTING ACTIVITIES ....................      (1,109)      (1,498)
                                                           -------      -------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from (repayment of)
     short-term borrowings ...........................        (255)       6,930
     Cash dividends paid .............................        (569)        (359)
     Stock options exercised .........................         303          381
                                                           -------      -------
NET CASH PROVIDED (USED) BY
     FINANCING ACTIVITIES ............................        (521)       6,952
                                                           -------      -------


NET DECREASE IN CASH
     AND CASH EQUIVALENTS.............................         (37)         (56)

CASH AND CASH EQUIVALENTS
     AT BEGINNING OF PERIOD ..........................          58          133
                                                           -------      -------

CASH AND CASH EQUIVALENTS
     AT END OF PERIOD ................................     $    21      $    77
                                                           =======      =======




                            (continued on next page)
                                       -7-


                            WELLCO ENTERPRISES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                        FOR THE FISCAL NINE MONTHS ENDED
                         APRIL 2, 2005 AND APRIL 3, 2004
                                 (in thousands)

                                                                (unaudited)
                                                           APRIL 2,     APRIL 3,
                                                               2005         2004
                                                          ----------------------


SUPPLEMENTAL DISCLOSURE OF CASH
FLOW INFORMATION:
     Cash paid for-
           Interest ................................          $204          $136
           Income taxes ............................          $770          $--
                                                              ====          ====


See Notes to Consolidated Financial Statements.









                                       -8-



                            WELLCO ENTERPRISES, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                        FOR THE FISCAL NINE MONTHS ENDED
                                  APRIL 2, 2005
              (in thousands except number of shares and per share)
                                   (unaudited)


                                        Common Stock   Additional
                                                   Par    Paid-In       Retained
                                    Shares       Value    Capital       Earnings
                                 -----------------------------------------------
BALANCE AT JULY 3, 2004          1,245,046     $ 1,245    $ 1,027       $ 9,499

Net income for the fiscal nine
  months ended April 2, 2005                                              1,127
Exercise of stock options           25,700          26        233
Tax benefit from stock options                                 44
Cash dividend  ($.45 per share)                                            (569)
                                ------------------------------------------------

BALANCE AT APRIL 2, 2005         1,270,746     $ 1,271    $ 1,304      $ 10,057
                                ================================================



                                                                  Accumulated
                                                                        Other
                                                                Comprehensive
                                                                         Loss
                                                              ------------------
ADDITIONAL PENSION LIABILITY,
      NET OF TAX, BALANCE
      AT JULY 3, 2004                                                $ (1,319)

Change for the fiscal nine
  months ended April 2, 2005                                              -
                                                              ------------------

BALANCE AT APRIL 2, 2005                                             $ (1,319)
                                                             ===================

See Notes to Consolidated Financial Statements.








                                       -9-



                            WELLCO ENTERPRISES, INC.
                            ------------------------
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             ------------------------------------------------------
                 FOR THE FISCAL NINE MONTHS ENDED APRIL 2, 2005
                 ----------------------------------------------

1. BUSINESS:

      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.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

      New Accounting Pronouncements

      In December 2004, the FASB issued SFAS No. 123(R), Accounting for
      Stock-Based Compensation (SFAS No. 123(R). SFAS No. 123(R) establishes
      standards for the accounting for transactions in which an entity exchanges
      its equity instruments for goods or services. This Statement focuses
      primarily on accounting for transactions in which an entity obtains
      employee services in share-based payment transactions. SFAS No. 123(R)
      requires that the fair value of such equity instruments be recognized as
      an expense in the historical financial statements as services are
      performed. Prior to SFAS No. 123(R), only certain pro forma disclosures of
      fair value were required. The provisions of this Statement are effective
      for the first annual reporting period that begins after June 15, 2005. The
      adoption of SFAS No. 123(R) is not expected to have a material effect on
      our consolidated financial statements.

      Cost of Sales and Services

      Cost of sales and services includes raw materials and freight-in on raw
      materials, direct and indirect manufacturing labor, employee fringe
      benefits on manufacturing labor, manufacturing supplies, purchasing and
      receiving costs, material inspection costs, warehousing costs, internal
      transfer costs, product distribution costs including shipping and
      handling, repairs and maintenance, supervisors salaries, depreciation on
      manufacturing equipment, and other manufacturing overhead costs. Any
      amounts paid by customers for shipping and handling costs incurred are
      included in Revenues.

      General and Administrative Expenses

      General and Administrative Expenses include administrative personnel
      compensation costs, legal and audit costs, depreciation on administrative
      equipment, stock expense and director fees, travel costs, office supplies,

                                      -10-





      and other such costs not directly related to the manufacture of the
      Company's products. Since the majority of its products are sold to the U.
      S. government, the Company does not incur significant selling costs, such
      as sales commissions and advertising.


3. 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 during the 2004 fiscal year to $10,000,000 and it was reduced to
      $5,000,000 by September 1, 2004. On October 21, 2004, the Company
      increased its line of credit to $7,500,000. On December 9, 2004, the
      Company increased its line of credit back to $10,000,000 through February
      28, 2005 and then the line was reduced to $9,000,000 through April 30,
      2005. The Company's line of credit was renewed on May 2, 2005 and the line
      was reduced to $7,500,000. The Company's line of credit expires on
      December 31, 2005 and can be renewed annually at the bank's discretion.

      This line of credit is secured by a blanket lien on all machinery and
      equipment and all accounts receivable and inventory. At April 2, 2005,
      borrowings on this line of credit were $3,525,000 with $5,475,000
      available in additional borrowings. The bank credit agreement contains,
      among other provisions, defined levels of net worth and current ratio
      requirements. The Company was in compliance with the loan covenants at
      April 2, 2005.


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 Nine Months Ended 4/02/05
                                              ----------------------------------
                                         Net Income       Shares      Per-Share
                                        (Numerator)    (Denominator)     Amount
                                        -----------    -------------  ----------
Basic EPS Available to Shareholders     $  1,127,000     1,261,660      $  0.89
- --------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                   36,088
- --------------------------------------------------------------------------------
Diluted EPS Available to Shareholders   $  1,127,000     1,297,748      $  0.87
- --------------------------------------------------------------------------------








                                      -11-





                                              For the Nine Months Ended 4/03/04
                                              ----------------------------------
                                         Net Income       Shares      Per-Share
                                        (Numerator)    (Denominator)     Amount
                                        -----------    -------------  ----------

Basic EPS Available to Shareholders     $  1,590,000     1,190,388      $  1.34
- --------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                   24,870
- --------------------------------------------------------------------------------
Diluted EPS Available to Shareholders   $  1,590,000     1,215,258      $  1.31
- --------------------------------------------------------------------------------


                                             For the Three Months Ended 4/02/05
                                             -----------------------------------
                                         Net Income       Shares      Per-Share
                                        (Numerator)    (Denominator)     Amount
                                        -----------    -------------  ----------


Basic EPS Available to Shareholders     $  209,000       1,270,746      $  0.16
- --------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                   34,254
- --------------------------------------------------------------------------------
Diluted EPS Available to Shareholders   $  209,000       1,305,000      $  0.16
- --------------------------------------------------------------------------------



                                             For the Three Months Ended 4/03/04
                                             -----------------------------------
                                         Net Income       Shares      Per-Share
                                        (Numerator)    (Denominator)     Amount
                                        -----------    -------------  ----------

Basic EPS Available to Shareholders     $  623,000       1,199,977      $  0.52
- --------------------------------------------------------------------------------
Effect of Dilutive Stock-based
Compensation Arrangements                                   49,402
- --------------------------------------------------------------------------------
Diluted EPS Available to Shareholders   $  623,000       1,249,379      $  0.50
- --------------------------------------------------------------------------------


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.








                                      -12-





                                                  For the Nine Months Ended
                                               April 2,                April 3,
                                                   2005                    2004
- --------------------------------------------------------------------------------
Net income:
   As reported                              $ 1,127,000             $ 1,590,000
- --------------------------------------------------------------------------------
  Compensation expense, net of tax               18,000                  18,000
- --------------------------------------------------------------------------------
   Pro forma                                $ 1,109,000             $ 1,572,000
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Basic earnings per share:
- --------------------------------------------------------------------------------
   As reported                              $      0.89             $      1.34
- --------------------------------------------------------------------------------
  Compensation expense, net of tax                 0.01                    0.02
- --------------------------------------------------------------------------------
   Pro forma                                $      0.88             $      1.32
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Diluted earnings per share:
- --------------------------------------------------------------------------------
   As reported                              $      0.87             $      1.31
- --------------------------------------------------------------------------------
   Compensation expense, net of tax                0.01                    0.02
- --------------------------------------------------------------------------------
   Pro forma                                $      0.86             $      1.29
- --------------------------------------------------------------------------------


                                                   For the Three Months Ended
                                                April 2,                April 3,
                                                    2005                    2004
- --------------------------------------------------------------------------------
Net income:
- --------------------------------------------------------------------------------
   As reported                                $  209,000             $  623,000
- --------------------------------------------------------------------------------
  Compensation expense, net of tax                 6,000                  6,000
- --------------------------------------------------------------------------------
   Pro forma                                  $  203,000             $  617,000
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Basic earnings per share:
- --------------------------------------------------------------------------------
   As reported                                $     0.16             $     0.52
- --------------------------------------------------------------------------------
  Compensation expense, net of tax                   -                     0.01
- --------------------------------------------------------------------------------
   Pro forma                                  $     0.16             $     0.51
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Diluted earnings per share:
- --------------------------------------------------------------------------------


                                      -13-





                                                April 2,                April 3,
                                                    2005                    2004
- --------------------------------------------------------------------------------
   As reported                                $     0.16             $     0.50
- --------------------------------------------------------------------------------
   Compensation expense, net of tax                  -                     0.01
- --------------------------------------------------------------------------------
   Pro forma                                  $     0.16             $     0.49
- --------------------------------------------------------------------------------



6. PENSION PLANS:

      The Company has two non-contributory, defined benefit plans. The
      components of pension expense, included in Cost of Sales and Services in
      the Consolidated Statements of Operations are as follows:

                                                   For the Nine Months Ended
                                                April 2,                April 3,
                                                    2005                    2004
- --------------------------------------------------------------------------------
Benefits Earned for Service in the
Current Period                                $  109,800             $   96,800
- --------------------------------------------------------------------------------
Interest on the Projected Benefit
Obligation                                       261,000                266,000
- --------------------------------------------------------------------------------
Expected Return on Plan Assets                  (234,300)              (223,000)
- --------------------------------------------------------------------------------
Amortization of: Unrecognized Net
Pension Obligation at July 1, 1987; Cost
of Benefit Changes Since That Date; and
Gains and Losses Against Actuarial
Assumptions                                       45,600                 87,000
- --------------------------------------------------------------------------------
Pension Expense                               $  182,100             $  226,800
- --------------------------------------------------------------------------------



                                                   For the Three Months Ended
                                                April 2,                April 3,
                                                    2005                    2004
- --------------------------------------------------------------------------------
Benefits Earned for Service in the
Current Period                                $   36,600             $   32,270
- --------------------------------------------------------------------------------
Interest on the Projected Benefit
Obligation                                        87,000                 88,670
- --------------------------------------------------------------------------------
Expected Return on Plan Assets                   (78,100)               (74,340)
- --------------------------------------------------------------------------------


                                      -14-





                                                April 2,                April 3,
                                                    2005                    2004
- --------------------------------------------------------------------------------
Amortization of: Unrecognized Net
Pension Obligation at July 1, 1987; Cost
of Benefit Changes Since That Date; and
Gains and Losses Against Actuarial
Assumptions                                       15,200                 29,000
- --------------------------------------------------------------------------------
Pension Expense                               $   60,700             $   75,600
- --------------------------------------------------------------------------------


               The Company previously disclosed in its financial statement for
               the year ended July 3, 2004, that it expected to contribute
               $362,000 to its pension plan for the fiscal year 2005. As of
               April 2, 2005, $180,000 of contributions have been made to its
               pension plan for the fiscal year 2005.

               The Company target for investment diversification of the plan
               assets for both defined benefit pension plans is 45% equities and
               55% fixed income. If actual investments levels are 2% different
               than these targets, adjustments to the investment funds are made.
               The target portfolio mix of these investments at March 31, 2005
               is:


- ---------------------------------------------------------------------
New England Financial Large Cap Core                            29.0%
- ---------------------------------------------------------------------
New England Financial Small Cap                                  8.0%
- ---------------------------------------------------------------------
Templeton Foreign                                                8.0%
- ---------------------------------------------------------------------
Total Equities                                                  45.0%
- ---------------------------------------------------------------------
Loomis Sayles Core Bond Fund                                     5.0%
- ---------------------------------------------------------------------
New England Financial General Investment Account                50.0%
- ---------------------------------------------------------------------
Total Fixed Income                                              55.0%
- ---------------------------------------------------------------------

               This allocation and investment funds was selected as one that
               limits risk while providing higher returns on plan assets then
               guaranteed rate funds, while still providing adequate liquidity
               to meet payments to retirees.

               In developing the assumed weighted-average long-term rate of
               return on plan assets, the Company used information from its
               third party pension plan assets manager, including their review
               of asset class return expectations and long-term inflation
               assumptions. Also considered in setting this rate is the
               historical return on plan assets.

               Benefit measurements for the pension plan is June 30, 2004.


7. PUERTO RICAN GOVERNMENT REFUND:

      The majority of the Company's boot manufacturing operations occur at the
      factory of a wholly-owned subsidiary located in Puerto Rico.  The Company

                                      -15-





      participating in a Puerto Rican government program to assist manufacturers
      in the training of new or expanded work force under which the Company is
      reimbursed for part of the compensation paid to certain employees. On
      September 23, 2004, that subsidiary received a reimbursement of $780,000
      for compensation paid employees in the 2004 fiscal year. On December 28,
      2004, the subsidiary received an additional $385,000. There was no
      reimbursement received during the quarter ended April 2, 2005. The
      Consolidated Statements of Operations for the nine months ended April 2,
      2005 include $1,165,000 as a reduction of Cost of Sales and Services.

      The Company has filed a reimbursement claim for $837,000 for compensation
      paid employees and expensed through April 2, 2005. The Company's policy is
      to recognize reimbursement as a reduction of labor costs included in Cost
      of Sales and Services in the period that they are received.

8. GRANT MONEY RECEIVED:

      In December 2004, the Company received $280,000 from the government of
      Puerto Rico under a Special Incentives Contract related to creating new
      job opportunities in its boot manufacturing operations in Puerto Rico. The
      grant is for a five year period (fiscal years 2004 through 2008) and
      requires the Company to maintain a certain level of employment in Puerto
      Rico over the grant period. If this requirement is not met, the Company
      may be required to refund a pro-rata portion of the total grant. The grant
      is for a maximum of $526,000 and monies are disbursed based upon certain
      expenditures made by the Company. The Company's policy is to recognize
      grant monies pro-rata over the five year grant period, with grant income
      first recognized in the period in which it is received. The Consolidated
      Statements of Operations for the nine-month period ended April 2, 2005
      recognized $103,000 as grant income ($14,000 for the three month period
      ended April 2, 2005), including $61,000 that related to grant periods
      prior to fiscal year 2005.






                                      -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.

      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 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 July 3, 2004, the end of the 2004 fiscal year, there have been no changes
in the nature of the estimates and assumptions related to these critical
accounting policies.





                                      -17-





Comparing the Nine Months Ended April 2, 2005  and April 3, 2004:
- -----------------------------------------------------------------

                                    OVERVIEW
                                    --------

The most significant events occurring in the nine months ended April 2, 2005
(current period) compared to the nine months ended April 3, 2004 (prior period):
1. The increase in pairs of Infantry Combat boots (ICB) sold under contract with
   U.S. Department of Defense.
2. The decrease in Hot Weather boots sold to the Defense Department.
3. The increase in reimbursement received from the Puerto Rican government for
   certain labor costs incurred.

Comparative results for these two periods is as follows:


                             Current Period       Prior Period
                          Nine Months Ended  Nine Months Ended              % of
(Amounts in thousands)        April 2, 2005      April 3, 2004   Change   Change
- --------------------------------------------------------------------------------
Revenues                         $   39,241        $    31,519   $7,722      25%
- --------------------------------------------------------------------------------
Cost of Sales                        35,623             27,526    8,097      29%
- --------------------------------------------------------------------------------
Gross Profit                          3,618              3,993     (375)     -9%
- --------------------------------------------------------------------------------
Administrative Expenses               2,084              1,979      105       5%
- --------------------------------------------------------------------------------
Grant Income                            103                 60       43
- --------------------------------------------------------------------------------
Operating Income                      1,637              2,074     (437)    -21%
- --------------------------------------------------------------------------------
Interest Expense, Net                   203                135      (68)
- --------------------------------------------------------------------------------
Income Taxes                            307                349       42
- --------------------------------------------------------------------------------
Net Income                       $    1,127        $     1,590   $ (463)
- --------------------------------------------------------------------------------

For the current period, Wellco had net income of $1,127,000 compared to a net
income of $1,590,000 in the prior period.

      o        Compared to the prior period, total revenues in the current
               period increased by $7,722,000. In the current period the Company
               shipped 243,000 pairs of the Infantry Combat Boot (ICB) compared
               to 20,000 pairs in the prior period. This increase offset a
               156,000 pair decrease in shipments of Hot Weather boots.

               During the current period, the Company was shipping under two
               contracts for the ICB boot. In the prior period, the Company had
               one ICB boot contract.

               Shipments of Hot Weather boots in the prior period were under the
               Defense Department's surge option, primarily to meet the urgent
               need in Iraq. The surge need was substantially met by the end of
               the first quarter of the current period.

               Compared with the prior period, revenues from technical
               assistance fees and equipment rentals from licensees, which vary
               with licensee sales, decreased by $237,000 because certain
               licensees, who contract with the Department of Defense, had
               decreased sales due to the end of their surge shipments.

                                      -18-





      o        Cost of Sales and Services in the current year increased by
               $8,097,000, which resulted in a decrease in gross profit of
               $375,000. Defense Department contracts under which the Company
               shipped in the current period have lower margins than those of
               the prior period.

               Margins in both periods were adversely affected by costs related
               to meeting the Iraq Hot Weather boot surge need and start-up
               under a new ICB boot contract. This necessitated the hiring of
               more than 500 new employees. Significant costs were incurred in
               training these employees and in expanding production lines. These
               costs included overtime and training, in addition to the cost
               associated with higher rates of non-conforming boots.

               Compared to the prior period, employee group health insurance
               costs increased by $583,000. The Company has a self-funded
               employee group health plan under which employee health insurance
               costs vary with actual employee health costs. In addition, health
               care coverage for the significant number of new employees became
               effective in the current period.

               Compared to the prior period, workers compensation insurance
               premiums increased $285,000 as the new hires were added to the
               wage base used for calculation of insurance premiums.

               In the current period, the Company was changing its production
               operations from boots with a solid rubber sole to boots with the
               contract-required three layer sole, which is a more complicated
               and costly construction. This caused certain delays and
               inefficiencies in production.

               The majority of the Company's boot manufacturing operations occur
               at the factory of a wholly- owned subsidiary located in Puerto
               Rico. The Company is participating in a Puerto Rican government
               program to assist manufacturers in the training of new or
               expanded work force under which the Company is reimbursed for
               part of the compensation paid to certain employees. Under this
               program, the Company received and recognized as a reduction of
               Cost of Sales and Services in the current period $1,165,000,
               compared to $320,000 in the prior period. The majority of the
               amount received in the current period is for compensation paid in
               the prior fiscal year. The Company's policy is to recognize the
               reimbursement as a reduction of labor costs included in Cost of
               Sales and Services in the period that it is received. At April 2,
               2005, the Company had filed for, but not received, $837,000 of
               reimbursement for wages paid through that date.

      o        In December 2004, the Company received $280,000 from the
               government of Puerto Rico under a Special Incentives Contract
               related to creating new job opportunities in its boot
               manufacturing operations in Puerto Rico. The grant is for a five
               year period (fiscal years 2004 through 2008)and requires the
               Company to maintain a certain level of employment in Puerto Rico
               over the grant period.  If this requirement is not met, the
               Company may be required to refund a pro-rata portion of the total
               grant.  The grant is for a maximum of $526,000 and monies are
               disbursed based upon certain expenditures made by the Company.
               The Company's policy is to recognize grant monies pro-rata over
               the five year grant period, provided it has maintained the
               specified employment level,  with grant income first recognized
               in the  period in which it is received.  The Consolidated
               Statements of Operations for the nine-month period ended April 2,
               2005 recognized $103,000 as grant income, including $61,000 that
               related to grant periods prior to fiscal year 2005.

               The Consolidated Statements of Operations for the prior period
               included grant income of $60,000 from a prior grant. This grant
               required the Company to maintain operations in Puerto Rico for

                                      -19-





               its five fiscal years 2000 through 2004. This income was
               fully recognized by the end of fiscal year 2004.

      o        Net interest expense increased $68,000 because of increased
               borrowings under a bank line of credit.

The income tax rate (the percent of Provision for Income Taxes to the Income
Before Income Taxes) for the current period was 21% compared to 18% 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 April 2, 2005 and April 3, 2004:
- -----------------------------------------------------------------

                                    OVERVIEW
                                    --------

The most significant events occurring in the three months ended April 2, 2005
(current period) compared to the three months ended April 3, 2004 (prior
period):
1. The increase in pairs of Infantry Combat boots (ICB) sold under
   contract with U.S. Department of Defense.
2. The decrease in Hot Weather boots sold to the Defense Department.

Comparative results for these two periods is as follows:


                              Current Period        Prior Period
                          Three Months Ended  Three Months Ended            % of
(Amounts in thousands)         April 2, 2005       April 3, 2004  Change  Change
- --------------------------------------------------------------------------------
Revenues                           $  14,646           $  11,513  $3,133    27%
- --------------------------------------------------------------------------------
Cost of Sales                         13,731               9,914   3,817    39%
- --------------------------------------------------------------------------------
Gross Profit                             915               1,599    (684)  -42%
- --------------------------------------------------------------------------------
Administrative Expenses                  602                 811    (209)  -25%
- --------------------------------------------------------------------------------
Grant Income                              14                  20      (6)
- --------------------------------------------------------------------------------
Operating Income                         327                 808    (481)  -60%
- --------------------------------------------------------------------------------
Interest Expense, Net                     66                  74      (8)
- --------------------------------------------------------------------------------
Income Taxes                              52                 111     (59)
- --------------------------------------------------------------------------------
Net Income                         $     209           $     623  $ (414)
- --------------------------------------------------------------------------------


For the three months ended April 2, 2005 (current period), Wellco had net income
of $209,000 compared to a net income of $623,000 in the prior year three month
period ended April 3, 2004 (prior period).

      o        Compared to the prior period, total revenues in the current
               period increased by $3,133,000. In the current period the Company
               shipped 100,000 pairs of the Infantry Combat Boot (ICB). The
               prior period included 20,000 pairs of ICB boot sales. This
               increase offset a 70,000 pair decrease in shipments of the Hot
               Weather boots.

               During the current period, the Company was shipping under two
               contracts for the ICB boot.  In the prior period, the Company had

                                      -20-





               one ICB boot contract.

               Shipments of Hot Weather boots in the prior period were under the
               Defense Department's surge option, primarily to meet the urgent
               need in Iraq. The surge need was substantially met by the end of
               the first quarter of the current period.

               Compared with the prior period, revenues from technical
               assistance fees and equipment rentals from licensees, which vary
               with licensee sales, decreased by $136,000 because certain
               licensees had decreased sales due to the end of surge shipments.

      o        Cost of Sales and Services in the current year increased by
               $3,817,000, which resulted in a decrease in gross profit of
               $684,000. Compared to the prior period, employee group health
               insurance costs increased by $119,000. The Company has a
               self-funded employee group health plan under which employee
               health insurance costs vary with actual employee health costs. In
               addition, health care coverage for new employees also
               significantly increased the total health insurance costs.

               Compared to the prior period, workers compensation insurance
               premiums and property and liability insurances costs increased
               $118,000 due to additional employees and higher levels of
               operations.

               In the current period, the Company was changing its production
               operations from boots with a solid rubber sole to boots with the
               contract-required three layer sole, which is a more complicated
               and costly construction. This caused certain delays and
               inefficiencies in production.

               The majority of the Company's boot manufacturing operations occur
               at the factory of a wholly- owned subsidiary located in Puerto
               Rico. The Company is participating in a Puerto Rican government
               program to assist manufacturers in the training of new and
               expanded work force under which the Company is reimbursed for
               part of the compensation paid to certain employees. Under this
               program, the Company did not received any reimbursement from this
               program for the current or prior period. The Company's policy is
               to recognize the reimbursement as a reduction of labor costs
               included in Cost of Sales and Services in the period that it is
               received. At April 2, 2005, the Company had filed for, but not
               received, $308,000 of reimbursement for wages paid in the current
               period.

      o        During the current period, general and administrative expenses
               decreased by $209,000, caused primarily by a reduction in the
               number of administrative employees, a reduction in profit-based
               bonuses and travel expenses.

      o        The amount of grant income recognized in the current period under
               the Puerto Rico Special Incentives Contract is $14,000. The
               Consolidated Statements of Operations for the prior period
               included grant income of $20,000 from a prior grant. Income from
               this grant was fully recognized by the end of fiscal year 2004.

      o        Net interest expense decreased $8,000 because of decreased
               borrowings under a bank line of credit.

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 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.



                                      -21-





Forward Looking Information:
- ----------------------------

Below is a summary of the Company's current boot contracts with Defense
Department.

      In October 2004, Defense Department exercised the first option term year
      under the Hot Weather contract. Because of surge, in the base year of this
      contract, the Defense Department ordered 467,000 pairs, representing the
      maximum pairs provided for in the contract. Pairs ordered to date under
      this first year option total 92,000. For the first option year, the
      minimum that they are required to buy is 83,000 pairs and the maximum that
      they can buy is 323,000 pairs. The Company believes that the Defense
      Department will order less than the 323,000 maximum pairs in the first
      option year. The first option term is for the period October 2004 through
      September 2005.

      In July 2004, Defense Department exercised the first year option under one
      of the Company's ICB boot contracts, which will be for July 2004 through
      June 2005. Pairs ordered to date under this first year option total
      175,000, compared to a total 180,000 ordered in the base year. For the
      first option year, the minimum that they are required to buy is 109,000
      pairs and the maximum that they can buy is 227,000 pairs. The Company does
      not believe that the Defense Department will order more than the 175,000
      pairs in the first option year.

      On March 10, 2004, Defense Department awarded a new contract to the
      Company to supply 110,010 pairs of the ICB boot in the desert tan color.
      The contract had a delivery period of August 2004 through April 2005, and
      final shipment was made April 22, 2005.

      In November 2004, Defense Department solicited new contracts for the tan
      ICB boot. This contract was for delivery in June through December 2005.
      The Company did not receive a contract from this solicitation.

      Since April 2003, the Company had been producing Hot Weather boots at an
      accelerated rate under the Defense Department's surge option contract
      clause. Shipments under the surge option were substantially completed in
      the first quarter of fiscal year 2005. Because of the completion of surge,
      revenues during the last three months of the fiscal year 2005 will be less
      than those of the prior year.

The majority of the Company's boot manufacturing operations occur at the factory
of a wholly-owned subsidiary located in Puerto Rico. The Company is
participating in a Puerto Rican government program under which it is reimbursed
for part of the compensation paid to certain employees. The Company has filed a
reimbursement claim for $837,000 for compensation paid employees and expensed
through April 2, 2005. This amount is not recognized as an account receivable at
April 2, 2005, since the Company's policy is to recognize the reimbursement as a
reduction of labor costs included in Cost of Sales and Services in the period
that reimbursement is received.

The requirements of Section 404 of the Sarbanes-Oxley Act of 2002 will first
apply to the Company's 2007 fiscal year. Section 404 requires the Company to
document, test, and issue an opinion as to the adequacy of their internal
controls over financial reporting. In addition, Section 404 requires the
Company's Independent Accountants to review the Company's internal control
documentation and testing results, and to issue its opinion as to the
correctness of the Company's opinion as to the adequacy of their internal
controls over financial reporting. The Company has received quotations from
outside firms specializing in the review, documentation and testing of internal
controls. The Company estimates that the cost of the internal control review and
audit will be between $125,000 and $200,000. However, the actual cost could be
substantially more. The Company cannot reasonably predict whether material
weaknesses will be found in its internal controls over financial reporting.


                                      -22-





The business of providing boots to Defense Department is very competitive, as U.
S. boot manufacturers attempt to replace commercial U. S. production  lost to
low-cost foreign-made boots.



                         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)
                                          April 2, 2005            July 3, 2004
- --------------------------------------------------------------------------------
Cash and Cash Equivalents                           $21                     $58
- --------------------------------------------------------------------------------
Unused Line of Credit                             5,475                   3,220
- --------------------------------------------------------------------------------
Total                                            $5,496                  $3,278
- --------------------------------------------------------------------------------


The following table summarizes the cash flow activities for the nine month
period ended April 2, 2005:


Cash provided by (used in):                     (in thousands)
- --------------------------------------------------------------
       Operating activities                            $1,593
- --------------------------------------------------------------
       Investing activities                            (1,109)
- --------------------------------------------------------------
       Financing activities                              (521)
- --------------------------------------------------------------
Net change in cash and cash equivalents                  ($37)
- --------------------------------------------------------------


Operating Activities: In the nine months ended April 2, 2005, cash provided by
operations was $1,593,000. Net income of $1,127,000, depreciation of $913,000
and a $1,275,000 decrease in accounts receivable were the main operating sources
of cash. The main uses of operating cash were a decrease of $688,000 in accounts
payable, a decrease of $402,000 in accrued income taxes, a decrease of $236,000
in accrued compensation and an increase of $459,000 in prepaid expenses.

Investing Activities: In the nine months ended April 2, 2005, purchases of
machinery and other equipment was $1,109,000.

Financing Activities: In the nine months ended April 2, 2005, the Company's net
cash used in financing activity totaled $521,000. Cash of $303,000 was provided
from the exercise of stock options. The use of financing activities were
$569,000 to pay quarterly dividend payments to stockholders and $255,000 was
used to repay the line of credit borrowings.

The following table shows aggregated information about contractual obligations
as of April 2, 2005:



                                      -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      723,000     $161,000     $339,000    $223,000          -
- --------------------------------------------------------------------------------
Total            $1,023,000     $161,000     $339,000    $223,000      $300,000
- --------------------------------------------------------------------------------

In addition, during the nine month period ended April 2, 2005, the Company paid
$204,000 in interest expense, $770,000 in income tax payments and $193,000 in
contributions to its pension plans.

In October 2004, Wellco's bank increased its maximum line of credit from
$5,000,000 to $7,500,000 and on December 9, 2004, the Company further increased
it to $10,000,000 through February 28, 2005. Beginning March 1, 2005 the maximum
line was $9,000,000 and on May 2, 2005, the maximum line was reduced to
$7,500,000 through December 31, 2005.

Borrowings under the line of credit at April 2, 2005 were $3,525,000.

The bank line of credit will expire and be subject to renewal on December 31,
2005. 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, not receiving
future contracts and receiving government contracts that do not provide enough
revenues to provide adequate liquidity. The Company expects continued need of
this line of credit after December 31, 2005, and would be adversely affected if
the line is not renewed.

Loan agreements related to the line of credit contain covenants requiring the
Company to maintain at the end of each fiscal quarter a certain level of working
capital and tangible net worth. The Company met these requirements at April 2,
2005.

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,
               2005, 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.



                                      -24-





           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

Statements throughout this report that are not historical facts are
forward-looking statements. These statements are based on current expectations
and beliefs, and involve numerous risks and uncertainties. Many factors could
affect the Company's actual results, causing results to differ materially from
those expressed in any such forward-looking information.

These factors include, but are not limited to, the receipt of contracts from the
U. S. government 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 July 3, 2004. 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.


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
Commission'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 April 2, 2005, 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 changes in internal controls over financial reporting that
materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.



                                      -25-





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

Item 1.        Legal Proceedings.  N/A

Item 2.        Unregistered Sales of Equity Securities and Use of Proceeds.  N/A

Item 3.        Defaults Upon Senior Securities.  N/A

Item 4.        Submission of Matters to a Vote of Security Holders.  N/A

Item 5.        Other Information.
               A) N/A
               B) N/A

Item 6.        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.






                                      -26-







                                    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)

May 16, 2005








                                      -27-





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


                       WELLCO ENTERPRISES, INC. xhibit 31
                FORM 10-Q FOR THE NINE MONTHS ENDED APRIL 2, 2005
              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 current 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

                                      -28-





               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: May 16, 2005


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







                                      -29-





                            WELLCO ENTERPRISES, INC.
               FORM 10-Q FOR THE NINE MONTHS ENDED APRILl 2, 2005
              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 current 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

                                      -30-





               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: May 16, 2005


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







                                      -31-





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

                            WELLCO ENTERPRISES, INC.
                FORM 10-Q FOR THE NINE MONTHS ENDED APRIL 2, 2005
              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 nine months ended
      April 2, 2005, 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: May 16, 2005


/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.


                                      -32-





                            WELLCO ENTERPRISES, INC.
                FORM 10-Q FOR THE NINE MONTHS ENDED APRIL 2, 2005
              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 nine months ended
      April 2, 2005, 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: May 16, 2005


/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.


                                      -33-