UNITED STATES

                   SECURITIES AND EXCHANGE COMMISSION

                         Washington, D.C.  20549

                                FORM 10-Q

                               (Mark One)

      X Quarterly Report Pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

      For the period ended March 26, 2005

                                   or


        Transition Report Pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

      Commission File Number:  0-14616


                         J & J SNACK FOODS CORP.
         (Exact name of registrant as specified in its charter)

               New Jersey                             22-1935537
      (State or other jurisdiction of         (I.R.S. Employer
       incorporation or organization)        Identification No.)

               6000 Central Highway, Pennsauken, NJ 08109
                (Address of principal executive offices)

                        Telephone (856) 665-9533


          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.

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

      As of April 18, 2005, there were 9,074,251 shares of the
      Registrant's Common Stock outstanding.
                                  INDEX




                                                            Page
                                                           Number
      Part I.   Financial Information

        Item 1. Consolidated Financial Statements

          Consolidated Balance Sheets - March 26, 2005
           (unaudited) and September 25, 2004                 3

          Consolidated Statements of Operations (unaudited)
           - Three Months and Six Months Ended March 26,
           2005 and March 27, 2004                            5

          Consolidated Statements of Cash Flows (unaudited)
           - Six Months Ended March 26, 2005 and March 27,
           2004                                               6

           Notes to the Consolidated Financial Statements     7

        Item 2. Management's Discussion and Analysis of
                  Financial Condition and Results of
                  Operations                                 20

        Item 3. Quantitative and Qualitative Disclosures
                  About Market Risk                          24

        Item 4. Controls and Procedures                      24

      Part II.  Other Information

        Item 4. Submission of Matters to a Vote of
                 Security Holders                            26

        Item 6. Exhibits and Reports on Form 8-K             26
                  PART I. FINANCIAL INFORMATION

      Item 1.   Consolidated Financial Statements

                J & J SNACK FOODS CORP. AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS
                             (in thousands)

      ASSETS
                                    March 26,          September
      25,
                                        2005           2004
                                    (Unaudited)
      Current assets
       Cash and cash equivalents     $  8,137       $ 19,600
       Marketable securities
        available for sale             41,900         36,500
       Accounts receivable             38,783         47,986
       Inventories                     34,739         29,587
       Prepaid expenses and other       1,672          1,354
       Deferred income taxes            3,385          3,385
                                      128,616        138,412
      Property, plant and equipment,
       at cost
        Land                              556            556
        Buildings                       4,497          4,497
        Plant machinery and
         equipment                    104,387        100,442
        Marketing equipment           186,697        182,136
        Transportation equipment        1,191          1,037
        Office equipment                8,609          8,411
        Improvements                   14,972         15,070
        Construction in progress        1,853          2,731
                                      322,762        314,880
         Less accumulated deprecia-
          tion and amortization       233,824        225,406

                                       88,938         89,474

      Other assets
        Goodwill                       51,477         46,477
        Other intangible assets, net    9,751          1,804
        Other                           1,232          1,257
                                       62,460         49,538
                                     $280,014       $277,424
      See accompanying notes to the consolidated financial
      statements.




                                    3
                J & J SNACK FOODS CORP. AND SUBSIDIARIES

                 CONSOLIDATED BALANCE SHEETS - Continued
                             (in thousands)



        LIABILITIES AND               March 26,    September 25,
      STOCKHOLDERS' EQUITY             2005            2004
                                    (Unaudited)

      Current liabilities
        Accounts payable             $ 31,708       $ 34,497
        Accrued liabilities            13,403         13,149

                                       45,111         47,646


      Deferred income taxes            19,153         19,153
      Other long-term liabilities         408            529
                                       19,561         19,682

      Stockholders' equity
      Capital stock
        Preferred, $1 par value;
          authorized, 5,000
          shares; none issued               -              -
        Common, no par value;
          authorized 25,000 shares;
          issued and outstanding,
          9,074 and 9,006 shares,
          respectively                 34,247         33,069
      Accumulated other comprehen-
        sive loss                      (2,005)        (2,061)
      Retained earnings               183,100        179,088

                                      215,342        210,096
                                     $280,014       $277,424

      See accompanying notes to the consolidated financial
      statements.











                                    4
                J & J SNACK FOODS CORP. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                               (Unaudited)
                (in thousands, except per share amounts)

                          Three months ended  Six months ended
                         March 26, March 27, March 26, March 27,
                           2005      2004      2005      2004

      Net Sales            $99,350  $95,214  $197,871  $175,159

      Cost of goods sold    67,822             64,468   136,347
         119,775
        Gross profit        31,528             30,746    61,524
          55,384

      Operating expenses
        Marketing           12,804   12,898    25,652    24,122
        Distribution         8,631    7,889    17,554    14,849
        Administrative       4,476    4,633     8,795     8,341
        Other general
         (income) expense      (76)     203       176       170
                            25,835   25,623    52,177    47,482

      Operating income       5,693    5,123     9,347     7,902

      Other income (expenses)
        Investment income      392      112       714       229
        Interest expense       (34)     (28)      (58)      (57)

        Earnings before
         income taxes        6,051    5,207    10,003     8,074

      Income taxes           2,261    1,865     3,731     2,907

        NET EARNINGS       $ 3,790  $ 3,342  $  6,272  $  5,167

      Earnings per
        diluted share         $.41     $.36      $.68      $.57

      Weighted average number
        of diluted shares    9,290     9,170    9,263     9,105

      Earnings per basic
        share                 $.42      $.38     $.69     $ .58

      Weighted average number
        of basic shares      9,082     8,877    9,057     8,834

      See accompanying notes to the consolidated financial
      statements.



                                    5
                J & J SNACK FOODS CORP. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                       (Unaudited) (in thousands)
                                           Six months ended
                                        March 26,    March 27,
                                           2005         2004
      Operating activities:
        Net earnings                       $  6,272    $  5,167
      Adjustments to reconcile net
       earnings to net cash
       provided by operating activities:
        Depreciation and amortization
         of fixed assets                     11,424      11,688
        Amortization of intangibles
         and deferred costs                     373         474
        Other                                    83          83
        Changes in assets and liabilities,
         net of effects from purchase of companies
          Decrease (increase) in accounts
           receivable                         9,205      (1,059)
           Increase in inventories           (4,598)     (2,225)
          Increase in prepaid expenses         (318)       (130)
          (Decrease) increase in accounts
           payable and accrued liabilities   (3,787)      1,254
        Net cash provided by operating
         activities                          18,654      15,252
      Investing activities:
       Purchases of property, plant
        and equipment                        (9,828)     (8,464)
       Payments for purchase of companies   (15,429)    (12,668)
       Proceeds from investments
        held to maturity                          -         275
       Purchase of marketable securities    (14,400)    (18,000)
       Proceeds from sale of marketable
        securities                            9,000       1,000
       Proceeds from disposal of
        property and equipment                  459         424
       Other                                    (25)         24
       Net cash used in investing
        activities                          (30,223)    (37,409)
      Financing activities:
       Proceeds from issuance of stock        1,177       2,146
       Payment of cash dividend              (1,127)          -

         Net cash provided by
         financing activities                   50        2,146
        Effect of exchange rate on cash
         and cash equivalents                   56         (18)
        Net (decrease) increase in cash
         and cash equivalents              (11,463)    (20,029)
      Cash and cash equivalents at
       beginning of period                   19,600     37,694
      Cash and cash equivalents at
       end of period                       $  8,137   $ 17,665
      See accompanying notes to the consolidated financial
      statements.
                                    6
                J & J SNACK FOODS CORP. AND SUBSIDIARIES

             NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
    Note 1    In the opinion of management, the accompanying
              unaudited consolidated financial statements contain
              all adjustments (consisting of only normal recurring
              adjustments) necessary to present fairly the
              financial position and the results of operations and
              cash flows.  Certain prior year amounts have been
              reclassified to conform to the current period
              presentation.  These reclassifications had no effect
              on reported net earnings.

              The results of operations for the three months and
              six months ended March 26, 2005 and March 27, 2004
              are not necessarily indicative of results for the
              full year.  Sales of our retail stores are generally
              higher in the first quarter due to the holiday
              shopping season.  Sales of our frozen beverages and
              frozen juice bars and ices are generally higher in
              the third and fourth quarters due to warmer weather.

              While we believe that the disclosures presented are
              adequate to make the information not misleading, it
              is suggested that these consolidated financial
              statements be read in conjunction with the
              consolidated financial statements and the notes
              included in the Company' Annual Report on Form 10-K
              for the year ended September 25, 2004.

      Note 2  We recognize revenue from Food Service, Retail
              Supermarkets, The Restaurant Group and Frozen
              Beverage products at the time the products are
              shipped to third parties.  When we perform services
              for others under time and material agreements,
              revenue is recognized upon the completion of the
              services. We also sell fixed-fee service contracts.
              The terms of coverage range between 12 and 60
              months.  We record deferred income on service
              contracts which is amortized by the straight-line
              method over the term of the contracts. We provide an
              allowance for doubtful receivables after taking into
              account historical experience and other factors.

      Note 3  Depreciation of equipment and buildings is provided
              for by the straight-line method over the assets'
              estimated useful lives. Amortization of improvements
              is provided for by the straight-line method over the
              term of the lease or the assets' estimated useful
              lives, whichever is shorter.  Licenses and rights

                                    7
              arising from acquisitions are amortized by the
              straight-line method over periods ranging from 4 to
              20 years.

      Note 4  Our calculation of earnings per share in accordance
              with SFAS No. 128, "Earnings Per Share," is as
              follows:

                              Three Months Ended March 26, 2005
                              Income       Shares    Per Share
                            (Numerator)  (Denominator)  Amount
                        (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders   $3,790     9,082       $.42

      Effect of Dilutive Securities
      Options                        -       208       (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions      $3,790     9,290       $.41



                              Six Months Ended March 26, 2005
                              Income       Shares    Per Share
                            (Numerator) (Denominator)   Amount
                       (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders   $6,272      9,057       $.69

      Effect of Dilutive Securities
      Options                        -        206       (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions      $6,272      9,263       $.68









                                    8
                              Three Months Ended March 27, 2004
                              Income       Shares    Per Share
                            (Numerator) (Denominator)   Amount
                        (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders   $ 3,342     8,877      $.38

      Effect of Dilutive Securities
      Options                         -       293      (.02)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
        assumed conversions      $3,342     9,170      $.36


                              Six Months Ended March 27, 2004
                              Income       Shares    Per Share
                            (Numerator) (Denominator)   Amount
                        (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders   $5,167     8,834       $.58

      Effect of Dilutive Securities
      Options                        -       271       (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions      $5,167     9,105       $.57

      92,394 anti-dilutive weighted shares have been excluded in
      the computation of the six months ended March 27, 2004
      diluted EPS because the options' exercise price is greater
      than the average market price of the common stock.

      Note 5 The Company accounts for stock options under SFAS
              No. 123, "Accounting for Stock-Based Compensation",
              as amended by SFAS No. 148, which contains a fair
              value-based method for valuing stock-based
              compensation that entities may use, which measures
              compensation cost at the grant date based on the
              fair value of the award.  Compensation is then
              recognized over the service period, which is usually
              the vesting period.  Alternatively, SFAS No. 123
              permits entities to continue accounting for employee


                                    9
              stock options and similar equity instruments under
              Accounting Principles Board (APB) Opinion 25,
              "Accounting for Stock Issued to Employees".
              Entities that continue to account for stock options
              using APB Opinion 25 are required to make pro forma
              disclosures of net income and earnings per share, as
              if the fair value-based method of accounting defined
              in SFAS No. 123 had been applied (see Note 6).

              At March 26, 2005, the Company has two stock-based
              employee compensation plans.  The Company accounts
              for these plans under the recognition and
              measurement principles of APB No. 25, "Accounting
              for Stock Issued to Employees", and related
              interpretations.  Stock-based employee compensation
              costs are not reflected in net income, as all
              options granted under the plans had an exercise
              price equal to the market value of the underlying
              common stock on the date of grant.  The following
              table illustrates the effect on net income and
              earnings per share if the Company had applied the
              fair value recognition provisions of SFAS No. 123,
              to stock-based employee compensation.




























                                   10
                         Three Months Ended   Six Months Ended
                         March 26, March 27, March 26, March 27,
                            2005      2004      2005      2004
      Net income,
       as reported        $3,790    $3,342    $6,272    $5,167

      Less: stock-based
       compensation
       costs determined
       under fair value
       based method for
       all awards            210       287       419       573

      Net income, pro
       forma              $3,580    $3,055    $5,853    $4,594

      Earnings per share
       of common stock -
       basic:
        As reported       $  .42    $  .38    $  .69    $  .58
        Pro forma         $  .39    $  .34    $  .65    $  .52
      Earnings per share
       of common stock -
       diluted:
        As reported       $  .41    $  .36    $  .68    $  .57
        Pro forma         $  .39    $  .33    $  .63    $  .50

              The fair value of each option grant is estimated on
              the date of grant using the Black-Scholes options-
              pricing model with the following weighted average
              assumptions used for grants in fiscal 2005 and 2004:
              expected volatility of 26% and 31%; risk-free
              interest rates of 3.7% and 3.3%; and expected lives
              ranging between 5 and 10 years.

      Note 6  In December 2004, the FASB issued Statement 151,
              "Inventory Costs, an amendment of ARB No. 43,
              Chapter 4".

              Statement 151 retains the general principle of ARB
              43, Chapter 4, "Inventory Pricing (AC Section I78)",
              that inventories are presumed to be stated at cost;
              however, it amends ARB 43 to clarify that

             .  abnormal amounts of idle facilities, freight,
                handling costs, and spoilage should be recognized
                as charges of the current period



                                   11

             .  allocation of fixed production overheads to
                inventories should be based on the normal
                capacity of the production facilities.

              Statement 151 defines normal capacity as the
              production expected to be achieved over a number of
              periods or seasons under normal circumstances,
              taking into account the loss of capacity resulting
              from planned maintenance. The Board concluded that
              normal capacity refers to a range of production
              levels that will vary based on business- and
              industry-specific factors.  Accordingly, an entity
              will have to use judgment to determine when
              production is outside the range of expected
              variation in production (either abnormally low or
              abnormally high).  In periods of abnormally low
              production (for example, periods in which there is
              significantly lower demand, labor and material
              shortages exist, or there is unplanned equipment
              downtime) the amount of fixed overhead allocated to
              each unit of production should not be increased.
              However, in periods of abnormally high production
              the amount of fixed overhead allocated to each unit
              of production is decreased to assure inventories are
              not measured above cost.

              The guidance in Statement 151 is effective for
              inventory costs during fiscal years beginning after
              June 15, 2005 and should be applied prospectively.
              Since we essentially follow the guidelines of
              Statement 151, we do not anticipate the adoption to
              have a material impact on our financial statements.

              In December 2004, the FASB issued Statement No. 123
              (revised 2004), Share-Based Payment.  Statement
              123(R) requires that the compensation cost relating
              to share-based payment transactions be recognized in
              financial statements.  That cost will be measured
              based on the fair value of the equity or liability
              instruments issued.

              This statement is effective as of the first annual
              reporting period that begins after June 15, 2005.

              Statement 123(R) covers a wide range of share-based
              compensation arrangements including share options,
              restricted share plans, performance-based awards,
              share appreciation rights, and employee share
              purchase plans.




                                  12
              In addition to the accounting standard that sets
              forth the financial reporting objectives and related
              accounting principles, Statement 123(R) includes an
              appendix of implementation guidance that provides
              expanded guidance on measuring the fair value of
              share-based payment awards.

              Statement 123(R) replaces FASB Statement No. 123,
              Accounting for Stock-Based Compensation, and
              supersedes APB Opinion No. 25, Accounting for Stock
              Issued to Employees.  Statement 123, as originally
              issued in 1995, established as preferable a fair-
              value-based method of accounting for share-based
              payment transactions with employees.  However, that
              Statement permitted entities the option of
              continuing to apply the guidance in Opinion 25, as
              long as the footnotes to financial statements
              disclosed what net income would have been had the
              preferable fair-value-based method been used.  We
              anticipate implementing this new standard in the
              first quarter of our fiscal year 2006.  The impact
              of this new standard, if it had been in effect, on
              the net earnings of our fiscal years ended in
              September 2004, 2003 and 2002 were disclosed in Note
              A13 Accounting for Stock-Based Compensation of our
              Financial Statements included in our Form 10-k for
              the fiscal year ended September 25, 2004 and the
              impact on the net earnings of the current quarter
              and six months are disclosed in Note 5 of this Form
              10-Q.

      Note 7 Inventories consist of the following:
                                         March 26, September 25,
                                           2005        2004
                                             (in thousands)
                                              (unaudited)

             Finished goods                $18,125      $13,691
             Raw materials                   4,480        4,556
             Packaging materials             3,590        2,984
             Equipment parts & other         8,544        8,356
                                           $34,739      $29,587

      Note 8  We principally sell our products to the food service
              and retail supermarket industries.  We also
              distribute our products directly to the consumer
              through our chain of retail stores referred to as
              The Restaurant Group.  Sales and results of our
              frozen beverages business are monitored separately
              from the balance of our food service business and
              restaurant group because of different distribution


                                   13
              discrete financial information for the four
              operating segments mentioned above which is
              available to our Chief Operating Decision Makers.
              We have applied no aggregate criteria to any of
              these operating segments in order to determine
              reportable segments. Our four reportable segments
              are Food Service, Retail Supermarkets, The
              Restaurant Group and Frozen Beverages.  All inter-
              segment net sales and expenses have been eliminated
              in computing net sales and operating income (loss).
              These segments are described below.

              Food Service

              The primary products sold to the food service group
              are soft pretzels, frozen juice treats and desserts,
              churros and baked goods.  Our customers in the food
              service industry include snack bars and food stands
              in chain, department and discount stores; malls and
              shopping centers; fast food outlets; stadiums and
              sports arenas; leisure and theme parks; convenience
              stores; movie theatres; warehouse club stores;
              schools, colleges and other institutions.  Within
              the food service industry, our products are
              purchased by the consumer primarily for consumption
              at the point-of-sale.

              Retail Supermarkets

              The primary products sold to the retail supermarket
              industry are soft pretzel products, including
              SUPERPRETZEL, LUIGI'S Real Italian Ice, MINUTE MAID
              Juice Bars and Soft Frozen Lemonade, ICEE Squeeze-Up
              Tubes and TIO PEPE'S Churros.  Within the retail
              supermarket industry, our frozen and prepackaged
              products are purchased by the consumer for
              consumption at home.

              The Restaurant Group

              We sell direct to the consumer through our
              Restaurant Group, which operates BAVARIAN PRETZEL
              BAKERY and PRETZEL GOURMET, our chain of specialty
              snack food retail outlets.

              Frozen Beverages

              We sell frozen beverages to the food service
              industry, including our restaurant group, primarily
              under the names ICEE and ARCTIC BLAST in the United
              States, Mexico and Canada.

                                   14
              The Chief Operating Decision Maker for Food Service,
              Retail Supermarkets and The Restaurant Group and the
              Chief Operating Decision Maker for Frozen Beverages
              monthly review and evaluate operating income and
              sales in order to assess performance and allocate
              resources to each individual segment.  In addition,
              the Chief Operating Decision Makers review and
              evaluate depreciation, capital spending and assets
              of each segment on a quarterly basis to monitor cash
              flow and asset needs of each segment. Information
              regarding the operations in these four reportable
              segments is as follows:








































                                   15
                         Three Months Ended   Six Months Ended
                         March 26, March 27, March 26, March 27,
                           2005      2004      2005      2004
                                    (in thousands)

      Sales to External Customers:
        Food Service      $ 63,463  $ 60,747  $124,935  $108,688
        Retail Supermarket   9,751     9,289    16,736    15,566
        Restaurant Group     1,410     1,971     3,227     4,539
        Frozen Beverages    24,726    23,207    52,973    46,366
                          $ 99,350  $ 95,214  $197,871  $175,159

      Depreciation and Amortization:
        Food Service      $  3,330  $  3,506  $  6,597  $  6,788
        Retail Supermarket       -         -         -         -
        Restaurant Group        53        99       118       210
        Frozen Beverages     2,560     2,491     5,082     5,164
                          $  5,943  $  6,096  $ 11,797  $ 12,162

      Operating Income(Loss):
        Food Service      $  5,929  $  5,297  $ 10,225  $  8,145
        Retail Supermarket     216       717       476       776
        Restaurant Group       (17)     (466)     (237)     (414)
        Frozen Beverages      (435)     (425)   (1,117)     (605)
                          $  5,693  $  5,123  $  9,347  $  7,902

      Capital Expenditures:
        Food Service      $  2,327  $  2,466  $  4,194  $  3,702
        Retail Supermarket       -         -         -         -
        Restaurant Group        17         6        40        15
        Frozen Beverages     3,176     2,758     5,594     4,765
                          $  5,520  $  5,230  $  9,828  $  8,482

      Assets:
        Food Service      $190,747  $162,166  $190,747  $162,166
        Retail Supermarket       -         -         -         -
        Restaurant Group     1,292     1,654     1,292     1,654
        Frozen Beverages    87,975    82,780    87,975    82,780
                          $280,014  $246,600  $280,014  $246,600

      Note 9  We follow SFAS No. 142 "Goodwill and Intangible
              Assets."  SFAS No. 142 includes requirements to test
              goodwill and indefinite lived intangible assets for
              impairment rather than amortize them; accordingly,
              we no longer amortize goodwill.

              Our four reporting units, which are also reportable
              segments, are Food Service, Retail Supermarkets, The
              Restaurant Group and Frozen Beverages.  Each of the
              segments have goodwill and indefinite lived
              intangible assets.

                                   16
         The carrying amount of acquired intangible assets for the
         Food Service, Retail Supermarkets, The Restaurant Group
         and Frozen Beverage segments as of March 26, 2005 are as
         follows:
                                 Gross                  Net
                                Carrying  Accumulated    Carrying
                                 Amount  Amortization   Amount
                                         (in thousands)
      FOOD SERVICE

      Amortized intangible assets
        Licenses and rights       $11,307      $1,602     $9,705

      RETAIL SUPERMARKETS

      Amortized intangible assets
        Licenses and rights       $    -       $    -     $    -


      THE RESTAURANT GROUP

      Amortized Intangible Assets
        Licenses and rights       $    -       $    -     $    -

      FROZEN BEVERAGES

      Amortized intangible assets
        Licenses and rights       $  201       $  155     $   46
           Licenses and rights are being amortized by the
      straight-line method over periods ranging from 4 to 20
      years and amortization expense is reflected throughout
      operating expenses. Aggregate amortization expense of
      intangible assets for the three months ended March 26, 2005
      and March 27, 2004 was $155,000 and $161,000, respectively
      and for the six months ended March 26, 2005 and March 27,
      2004 was $278,000 and $239,000, respectively.

           Estimated amortization expense for the next five
      fiscal years is approximately $1,066,000 in 2005,
      $1,560,000 in 2006 and 2007, $1,500,000 in 2008 and
      $1,335,000 in 2009.  The weighted average amortization
      period of the intangible assets is 7.25 years.

           On March 17, 2005, we acquired all of the assets of
      Snackworks LLC, d/b/a Bavarian Brothers, a manufacturer of
      soft pretzels headquartered in Rancho Cucamonga, California
      for $14.7 million plus approximately $600,000 for
      inventory.  Snackworks operates production facilities in
      California and Chambersburg, Pennsylvania and markets its
      products under the brand names SERIOUSLY TWISTED!, BAVARIAN
      BROTHERS and CINNAPRETZEL. Snackworks sells throughout
      the continental

                                   17
      United States primarily to mass merchandisers and theatres.
      Annual sales are approximately $11 million.

           We allocated $8,000,000 0f the purchase price of
      Snackworks, LLC to amortizable intangible assets and
      $5,000,000 to goodwill. We are in the process of obtaining
      a third party valuation of certain assets of Snackworks;
      therefore, this allocation of the purchase price is subject
      to revision.

      Goodwill

           The carrying amounts of goodwill for the Food Service,
      Retail Supermarket, Restaurant Group and Frozen Beverage
      segments are as follows:

                     Food    Retail    Restaurant Frozen
                     Service Supermarket  Group   Beverages Total
                                    (in thousands)
      Balance at
       March 26,
         2005        $19,241    $ -       $386    $31,850  $51,477

           Foodservice goodwill increased by $5 million during
      the quarter ended March 26, 2005 as a result of the
      acquisition of Snackworks, LLC.

      Note 10   The amortized cost, unrealized gains and losses,
                and fair market values of our investment
                securities available for sale at March 26, 2005
                are summarized as follows:

                                      Gross       Gross     Fair
                          Amortized Unrealized  Unrealized  Market
                            Cost      Gains       Losses    Value
                                       (in thousands)
      Available for Sale
      Securities
       Equity Securities  $41,900     $   -        $  -   $41,900

           The amortized cost, unrealized gains and losses, and
           fair market values of the Company's investment
           securities available for sale at September 25, 2004
           are summarized as follows:
                                      Gross       Gross     Fair
                          Amortized Unrealized  Unrealized  Market
                            Cost      Gains       Losses    Value
                                      (in thousands)
      Available for Sale
      Securities
       Equity Securities  $36,500      $  -        $  -     $36,500

                                      18
           Proceeds from the sale of marketable securities were
      $4,000,000 and $9,000,000 in the three and six months ended
      March 26, 2005, respectively, with no gain or loss
      recorded.  We use the specific identification method to
      determine the cost of securities sold.















































                                   19
      Item 2. Management's Discussion and Analysis of
             Financial Condition and Results of Operations

      Liquidity and Capital Resources

           Our current cash and marketable securities balances
      and cash expected to be provided by future operations are
      our primary sources of liquidity.  We believe that these
      sources, along with our borrowing capacity, are sufficient
      to fund future growth and expansion.

           The Company's Board of Directors declared a regular
      quarterly cash dividend of $.125 per share of its common
      stock payable on April 5, 2005 to shareholders of record as
      of the close of business on March 15, 2005.

           In the three months ended March 26, 2005 and March 27,
      2004, fluctuations in the valuation of the Mexican peso
      caused a decrease of $11,000 and a increase of $49,000,
      respectively, in stockholders' equity because of the
      translation of the net assets of the Company's Mexican
      frozen beverage subsidiary. In the six month periods, there
      was an increase of $56,000 in fiscal year 2005 and a
      decrease of $18,000 in fiscal year 2004.

           On January 5, 2004, we acquired all of the assets of
      Country Home Bakers, Inc. Country Home Bakers, Inc., with
      its manufacturing facility in Atlanta, GA, manufactures and
      distributes bakery products to the food service and
      supermarket industries.  Its product line includes cookies,
      biscuits, and frozen doughs sold under the names READI-
      BAKE, COUNTRY HOME and private labels sold through
      supermarket in-store bakeries.

           On March 17, 2005, we acquired all of the assets of
      Snackworks LLC, d/b/a Bavarian Brothers, a manufacturer of
      soft pretzels headquartered in Rancho Cucamonga,
      California.  Snackworks operates production facilities in
      California and Chambersburg, Pennsylvania and markets its
      products under the brand names SERIOUSLY TWISTED!, BAVARIAN
      BROTHERS and CINNAPRETZEL. Snackworks sells throughout the
      continental United States primarily to mass merchandisers
      and theatres.  Annual sales are approximately $11 million.

           These acquisitions were accounted for under the
      purchase method of accounting, and their operations are
      included in the consolidated financial statements from
      their respective acquisition dates. We are in the process
      of obtaining a third party valuation of certain assets of
      Snackworks, LLC; therefore the allocation of the purchase
      price is subject to revision.

                                   20
           Our general-purpose bank credit line provides for up
      to a $50,000,000 revolving credit facility. The agreement
      contains restrictive covenants and requires commitment fees
      in accordance with standard banking practice. There were no
      outstanding balances under this facility at March 26, 2005.

      Results of Operations

           Net sales increased $4,136,000 or 4% for the three
      months to $99,350,000 and $22,712,000 or 13% to
      $197,871,000 for the six months ended March 26, 2005
      compared to the three and six months ended March 27, 2004.
      Excluding sales from the acquisitions of Country Home
      Bakers, Inc. in January 2004 and Snackworks, LLC in March
      2005, net sales increased $3,962,000 or 4% for the three
      months and $10,058,000 or 6% for the six months ended March
      26, 2005 compared to the three and six months ended March
      27, 2004.

      FOOD SERVICE

           Sales to food service customers increased $2,716,000
      or 4% in the second quarter to $63,463,000 and increased
      $16,247,000 or 15% for the six months. Excluding sales from
      the acquisitions of Country Home Bakers, Inc. and
      Snackworks, LLC, sales to food service customers increased
      $2,542,000, or 4% in the second quarter and increased
      $3,593,000, or 3% for the six months. Soft pretzel sales to
      the food service market increased 2% to $20,737,000 in the
      second quarter and increased 2% to $39,953,000 in the six
      months. Excluding sales from the acquisition of
      Snackworks,LLC, soft pretzel sales increased 1% in the
      second quarter and for the six months. Italian ice and
      frozen juice treat and dessert sales increased 11% to
      $7,490,000 in the three months and 10% to $13,607,000 in
      the six months primarily due to increased sales to school
      food service customers and warehouse club stores. Churro
      sales to food service customers increased 11% to $3,535,000
      in the second quarter and were up 8% to $6,909,000 in the
      six months due to general increases across our customer
      base. Sales of bakery products increased $1,228,000 or 4%
      in the second quarter to $30,586,000 and increased
      $13,765,000 or 28% for the six months. Excluding sales from
      the acquisition of Country Home Bakers, Inc., sales of
      bakery products increased $1,285,000 or 3% for the six
      months due to increased sales to existing customers and
      sales to new customers. The changes in sales throughout the
      food service segment were from a combination of volume
      changes and price increases.




                                   21
      RETAIL SUPERMARKETS

           Sales of products to retail supermarkets increased
      $462,000 or 5% to $9,751,000 in the second quarter and
      increased 8% or $1,170,000 in the first half. Soft pretzel
      sales for the second quarter were up 23% to $7,114,000 and
      were up 21% to $12,074,000 for the six months due mainly to
      sales of PRETZELFILS in new markets and by increased sales
      of our regular SUPERPRETZEL in existing markets. Sales of
      frozen juices and ices decreased $80,000 or 2% to
      $3,768,000 in the second quarter and were down less than
      1% to $6,299,000 in the first half. Coupon costs, a
      reduction of sales, increased by $726,000, or 113% in the
      second quarter and were up 56%, or $743,000, for the six
      months.

      THE RESTAURANT GROUP

           Sales of our Restaurant Group decreased 28% to
      $1,410,000 in the second quarter and 29% to $3,227,000 for
      the six month period. The sales decreases were caused
      primarily by the closing or licensing of unprofitable
      stores over the past year. During the first six months of
      the year, five stores were closed, leaving a total of 25
      open at quarter end. Operating income was favorably
      impacted by approximately $135,000 during the quarter due
      to the settlement of litigation related to closed stores.
      The year ago quarter was negatively impacted by about
      $160,000 of store closing costs.

      FROZEN BEVERAGES

           Frozen beverage and related product sales increased 7%
      to $24,726,000 in the second quarter and $6,607,000
      or 14% to $52,973,000 in the six month period. Beverage
      sales alone decreased 1% to $17,424,000 in the second
      quarter and were essentially unchanged at $34,999,000 in
      the six months. Service revenue increased 45% to $5,636,000
      in the second quarter and 37% to $10,976,000 for the six
      months. Sales of beverage machines were $4,074,000 higher
      this year than last in the six month period with sales to
      two customers accounting for more than half of the
      increase.  For the second quarter, sales of machines were
      higher by $147,000.  Profit margins on the sales of
      machines were lower than in the past due to competition and
      the higher volume in our first quarter which put a strain
      on our cost structure.

      CONSOLIDATED

           Gross profit as a percentage of sales was 32% in the
      both year's three month period and decreased to 31% in the

                                   22
      six months period from 32% a year ago. The decrease in the
      six months was caused primarily by the increased sales of
      low margin beverage machines in our frozen beverages
      segment and higher coupon expense in our retail supermarket
      business.

           Total operating expenses increased $212,000 in the
      second quarter but as a percentage of sales decreased to
      26% from 27% last year. For the first half, operating
      expenses increased $4,695,000 but as a percentage of sales
      also decreased to 26% from 27% last year. Marketing
      expenses decreased to 13% of sales in the second quarter
      and six months from 14% last year. The decrease in expenses
      was broad based among our business segments.  Distribution
      expenses increased to 9% from 8% last year in both the
      second quarter and six months due primarily to the higher
      cost of gasoline and third party trucking costs.  We
      anticipate higher gasoline and third party trucking costs
      to continue to have a significant impact on our operating
      income.  Administrative costs were 5% of sales in both
      year's second quarters and decreased about one-third of a
      percentage point to 4% for the six months which resulted
      primarily from the decreased costs at Country Home Bakers
      this year compared to the year ago transition period after
      the acquisition.  Other general income of $76,000 in this
      year's second quarter compared to other general expense of
      $203,000 last year.  Last year's expense included $160,000
      of costs related to the closing of Restaurant Group stores;
      this year's income included a $140,000 reduction of expense
      resulting from the conclusion of litigation related to
      closed stores.

           Operating income increased $570,000 or 11% to
      $5,693,000 in the second quarter and $1,445,000 or 18% to
      $9,347,000 in the first half.

           Operating income was impacted by approximately
      $375,000 of higher group medical and liability
      insurance costs and commodity unit costs in the second
      quarter compared to a year ago and by $930,000 for the six
      months.  Manufacturing plant utilities costs were higher by
      about $250,000 for the three months and $370,000 for the
      six months.  We anticipate that continuing increases in the
      cost of utilities will continue to have a significant
      impact on our operating income.

           Investment income increased by $280,000 to $392,000 in
      this year's second quarter and by $485,000 to $714,000 in
      the first six months due to higher investable balances of
      cash and an increase in the general level of interest
      rates.


                                   23
      The effective income tax rate has been estimated at 37%
      for the second quarter and first half this year compared to
      36% for last year's periods.

           Net earnings increased $448,000 or 13% in the current
      three month period to $3,790,000 and increased 21% to
      $6,272,000 in the six months this year from $5,167,000 last
      year.

      Item 3. Quantitative and Qualitative Disclosures About
              Market Risk

              There has been no material change in the Company's
              assessment of its sensitivity to market risk since
              its presentation set forth, in item 7a.
              "Quantitative and Qualitative Disclosures About
              Market Risk," in its 2004 annual report on Form 10-K
              filed with the SEC.

      Item 4. Controls and Procedures
              Quarterly evaluation of the Company's Disclosure and
              Internal Controls.  The Company evaluated (i) the
              effectiveness of the design and operation of its
              disclosure controls and procedures (the "Disclosure
              Controls") as of the end of the period covered by
              this Form 10-Q and (ii) any changes in internal
              controls over financial reporting that occurred
              during the second quarter of its fiscal year.  This
              evaluation ("Controls Evaluation") was done under
              the supervision and with the participation of
              management, including the Chief Executive Officer
              ("CEO") and Chief Financial Officer ("CFO").

              Limitations on the Effectiveness of Controls.  A
              control system, no matter how well conceived and
              operated, can provide only reasonable, not absolute,
              assurance that the objectives of the control system
              are met.  Further, the design of a control system
              must reflect the fact that there are resource
              constraints, and the benefits of controls must be
              considered relative to their costs.  Because of the
              inherent limitations in all control systems, no
              evaluation of controls can provide absolute
              assurance that all control issues and instances of
              fraud, if any, within the Company have been
              detected.  Because of the inherent limitations in a
              cost effective control system, misstatements due to
              error or fraud may occur and not be detected.  The
              Company conducts periodic evaluations of its

                                   24
              internal controls to enhance, where necessary, its
              procedures and controls.

              Conclusions.  Based upon the Controls Evaluation,
              the CEO and CFO have concluded that the Disclosure
              Controls are effective in reaching a reasonable
              level of assurance that information required to be
              disclosed by the Company in the reports that it
              files or submits is recorded, processed, summarized
              and reported within the time period specified in the
              SEC's rules and forms and that management is timely
              alerted to material information relating to the
              Company during the period when its periodic reports
              are being prepared. However, the CEO and CFO did
              become aware of significant deficiencies in our
              internal controls in the areas of account
              reconciliations and segregation of duties in some of
              our disbursements, inventory and purchasing
              functions. We believe that these deficiencies did
              not affect the accuracy of our financial statements
              included in this report. In order to correct these
              deficiencies, the Company is continuing to enforce
              existing policies and improving segregation of
              duties where applicable. Additionally, in accord
              with the U.S. Securities and Exchange Commission's
              requirements, the CEO and CFO conducted an
              evaluation of the Company's internal control over
              financial reporting (the "Internal Controls") to
              determine whether there have been any changes in
              Internal Controls that occurred during the quarter
              which have materially affected or which are
              reasonably likely to materially affect Internal
              Controls. Based on this evaluation, there have been
              no such changes in Internal Controls during the
              quarter covered by this report.

















                                   25
                 PART II.  OTHER INFORMATION

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

           The results of voting at the Annual Meeting of
      Shareholders held on February 10, 2005 is as follows:

                                                  Absentees
                           Votes Cast             and Broker
                          For   Against Withheld  Non Votes

      Election of
      Gerald B.
      Shreiber
      as Director    7,863,046     -    502,286      -

      Amendment to
      the Stock
      Option Plan    6,371,754 1,120,379    -         -



           The Company had 9,012,591 shares outstanding on
      December 13, 2004 the record date.


      Item 6. Exhibits and Reports on Form 8-K

           a) Exhibits

               31.1 & Certification Pursuant to Section 302 of
                31.2   the Sarbanes-Oxley Act of 2002

                99.5   Certification Pursuant to the 18 U.S.C.
                        Section 1350, as Adopted Pursuant to
                        Section 906 of the Sarbanes-Oxley Act of
                        2002

           b) Report on Form 8-K - Reports on Form 8-K were filed
              on January 20, 2005, February 23, 2005 and March 18,
              2005.












                                   26



                               SIGNATURES



           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.

                                  J & J SNACK FOODS CORP.



      Dated:  April 20, 2005      /s/ Gerald B. Shreiber
                                  Gerald B. Shreiber
                                  President



      Dated:  April 20, 2005      /s/ Dennis G. Moore
                                  Dennis G. Moore
                                  Senior Vice President and
                                  Chief Financial Officer

























                                   27
      Exhibit 31.1

                        CERTIFICATION PURSUANT TO
                               SECTION 302
                    OF THE SARBANES-OXLEY ACT OF 2002

      I, Dennis G. Moore, certify that:

           1.   I have reviewed this report on Form 10-Q of J & J
      Snack Foods Corp.;

           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 officers 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)) and internal controls and
      procedures for financial reporting (as defined in Exchange
      Act Rules 13a-15(f) and 15d-15(f)) 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)   designed such internal controls and
      procedures for financial reporting, or caused such internal
      controls over financial reporting to be designed under our
      supervision, to provide reasonable assurance regarding the
      reliability of financial reporting and the preparation of
      financial statements for external purposes in accordance
      with generally accepted accounting principles;

                c)   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

                d)   disclosed in this report any change in the
      registrant's internal control over financial reporting that
      occurred during the registrant's second 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 officers 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
      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 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 controls over
      financial reporting.

      Date: April 20, 2005



                                    /s/ Dennis G. Moore
                                    Dennis G. Moore
                                    Chief Financial Officer









      Exhibit 31.2

                        CERTIFICATION PURSUANT TO
                               SECTION 302
                    OF THE SARBANES-OXLEY ACT OF 2002

      I, Gerald B. Shreiber, certify that:

           1.   I have reviewed this report on Form 10-Q of J & J
      Snack Foods Corp.;

           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 officers 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)) and internal controls and
      procedures for financial reporting (as defined in Exchange
      Act Rules 13a-15(f) and 15d-15(f)) 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)   designed such internal controls and
      procedures for financial reporting, or caused such internal
      controls over financial reporting to be designed under our
      supervision, to provide reasonable assurance regarding the
      reliability of financial reporting and the preparation of
      financial statements for external purposes in accordance
      with generally accepted accounting principles;

                c)   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

                d)   disclosed in this report any change in the
      registrant's internal control over financial reporting that
      occurred during the registrant's second 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 officers 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
      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 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 controls over
      financial reporting.

      Date: April 20, 2005

                                    /s/ Gerald B. Shreiber
                                    Gerald B. Shreiber
                                  Chief Executive Officer
      Exhibit 99.5

                        CERTIFICATION PURSUANT TO
                         18 U.S.C. SECTION 1350,
                         AS ADOPTED PURSUANT TO
              SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


           Pursuant to Section 906 of the Sarbanes-Oxley Act of
      2002 (Section 1350 of Chapter 63 of Title 18 of the United
      States Code), each of the undersigned officers of J & J
      Snack Foods Corp. (the "Company"), does hereby certify with
      respect to the Quarterly Report of the Company on Form 10-Q
      for the quarter ended March 26, 2005 (the "Report") that:

           (1)  The Report fully complies with the requirements
                of Section 13(a) or 15(d) of the Securities
                Exchange Act of 1934; and

           (2)  The information contained in the Report fairly
                presents, in all material respects, the financial
                condition and results of operations of the
                Company.

      Dated: April 20, 2005

                                    /s/ Dennis G. Moore
                                    Dennis G. Moore
                                    Chief Financial Officer


      Dated: April 20, 2005
                                    /s/ Gerald B. Shreiber
                                    Gerald B. Shreiber
                                    Chief Executive Officer


        The foregoing certification is being furnished solely
      pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
      (Section 1350 of Chapter 63 of Title 18 of the United
      States Code) and is not being filed as part of the Report
      or as a separate disclosure document.