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 June 25, 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 July 16, 2005, there were 9,123,636 shares of
       the Registrant's Common Stock outstanding.

                                   INDEX




                                                             Page
                                                            Number


       Part I.   Financial Information

         Item l. Consolidated Financial Statements

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

           Consolidated Statements of Operations - Three
            Months and Nine Months Ended June 25, 2005
            and June 26, 2004 (unaudited)                     5

           Consolidated Statements of Cash Flows - Nine
            Months Ended June 25, 2005 and June 26, 2004
            (unaudited)                                       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 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
                                     June 25,      September 25,
                                         2005           2004
                                     (Unaudited)
       Current assets
        Cash and cash equivalents     $ 15,483       $ 19,600
        Marketable securities
         available for sale             39,900         36,500
        Accounts receivable             50,841         47,986
        Inventories                     35,218         29,587
        Prepaid expenses and other       1,439          1,354
        Deferred income taxes            3,385          3,385

                                       146,266        138,412

       Property, plant and equipment,
        at cost
         Land                              556            556
         Buildings                       4,497          4,497
         Plant machinery and
          equipment                    106,167        100,442
         Marketing equipment           190,288        182,136
         Transportation equipment        1,266          1,037
         Office equipment                8,755          8,411
         Improvements                   15,028         15,070
         Construction in progress          738          2,731
                                       327,295        314,880
          Less accumulated deprecia-
           tion and amortization       238,014        225,406

                                        89,281         89,474

       Other assets
         Goodwill                       51,477         46,477
         Other intangible assets, net    9,348          1,804
         Other                           1,539          1,257
                                        62,364         49,538
                                      $297,911       $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               June 25,     September 25,
       STOCKHOLDERS' EQUITY             2005            2004
                                     (unaudited)

       Current liabilities
         Accounts payable             $ 36,641       $ 34,497
         Accrued liabilities            16,894         13,149

                                        53,535         47,646

       Deferred income taxes            19,153         19,153
       Other long-term liabilities         323            529
                                        19,476         19,682

       Stockholders' equity
       Capital stock
         Preferred, $1 par value;
          authorized, 5,000,000
          shares; none issued                -              -
         Common, no par value;
          authorized 25,000
          shares; issued and
          outstanding, 9,122 and
          9,006 shares, respectively    34,950         33,069
       Accumulated other comprehen-
         sive loss                      (1,889)        (2,061)
       Retained earnings               191,839        179,088

                                       224,900        210,096
                                      $297,911       $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  Nine months ended
                          June 25,  June 26,  June 25,  June 26,
                            2005      2004      2005      2004

       Net Sales          $129,452  $118,952  $327,323  $294,111

       Cost of goods sold   83,177    76,702   218,856   196,477
         Gross profit       46,275    42,250   108,467    97,634

       Operating expenses
         Marketing          15,799    15,446    41,451    39,568
         Distribution       10,541     9,136    28,763    23,985
         Administrative      4,445     4,024    13,240    12,365
         Other general
          (income)expense      (47)       73       129       243
                            30,738    28,679    83,583    76,161

       Operating income      15,537    13,571   24,884    21,473

       Other income(expenses)
         Investment income      429       123    1,143       352
         Interest expense
          and other            (45)      (30)     (103)      (87)


         Earnings before
          income taxes       15,921    13,664   25,924    21,738

       Income taxes           6,042     4,959    9,773     7,866

         NET EARNINGS      $  9,879   $ 8,705 $ 16,151  $ 13,872

       Earnings per
         diluted share        $1.06      $.95    $1.74     $1.52

       Weighted average number
         of diluted shares    9,324     9,163    9,283     9,122

       Earnings per
        basic share           $1.08      $.97    $1.78     $1.56

       Weighted average number
         of basic shares      9,121     8,956    9,078     8,873

           See accompanying notes to the consolidated financial
           statements.
                                         5


                 J & J SNACK FOODS CORP. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                        (Unaudited) (in thousands)
                                            Nine months ended
                                           June 25,    June 26,
                                            2005        2004
       Operating activities:
         Net earnings                      $16,151     $13,872
       Adjustments to reconcile net
        earnings to net cash provided
        by operating activities:
         Depreciation and amortization
          of fixed assets                   17,255      17,464
         Amortization of intangibles
          and deferred costs                   828         744
         Other                                  39          13
         Changes in assets and liabilities,
          net of effects from purchase of
          companies
           Increase in accounts receivable  (2,855)     (8,677)
           Increase in inventories          (4,943)     (4,666)
           Increase in prepaid expenses        (85)         (9)
           Increase in accounts payable
            and accrued liabilities          4,544       9,222
         Net cash provided by operating
          activities                        30,934      27,963
       Investing activities:
        Purchase of property, plant
         and equipment                     (15,583)    (14,909)
        Payments for purchases of companies(16,088)    (12,668)
        Proceeds from investments
         held to maturity                        -         275
        Purchase of marketable securities  (17,400)    (34,500)
        Proceeds from sales of marketable
         securities                         14,000       9,000
        Proceeds from disposals of
         property and equipment                604         749
        Other                                 (377)        (26)
        Net cash used in investing
         activities                        (34,844)    (52,079)
       Financing activities:
        Proceeds from issuance of stock      1,881       3,072
        Payments of cash dividend           (2,260)          -
         Net cash (used in) provided by
          financing activities                (379)      3,072
         Effect of exchange rate on cash
          and cash equivalents                 172         (78)
         Net decrease in cash
          and cash equivalents              (4,117)    (21,122)
       Cash and cash equivalents at
        beginning of period                 19,600      37,694
       Cash and cash equivalents at
        end of period                      $15,483     $16,572

       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 period 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
               nine months ended June 25, 2005 and June 26, 2004
               are not necessarily indicative of results for the
               full year.  Sales at 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's 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

                                     7


               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 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 June 25, 2005
                               Income       Shares    Per Share
                             (Numerator) (Denominator)   Amount
                          (in thousands, except per share amounts)

       Basic EPS
       Net Earnings available
        to common stockholders   $ 9,879    9,121       $1.08

       Effect of Dilutive Securities
       Options                         -      203        (.02)

       Diluted EPS
       Net Earnings available to
        common stockholders plus
        assumed conversions      $ 9,879    9,324       $1.06



                               Nine Months Ended June 25, 2005
                               Income       Shares    Per Share
                             (Numerator) (Denominator)   Amount
                          (in thousands, except per share amounts)

       Basic EPS
       Net Earnings available
        to common stockholders   $16,151    9,078       $1.78
       Effect of Dilutive Securities
       Options                         -      205        (.04)

       Diluted EPS
       Net Earnings available to
        common stockholders plus
        assumed conversions      $16,151    9,283       $1.74


                                     8


                               Three Months Ended June 26, 2004
                               Income       Shares    Per Share
                             (Numerator) (Denominator)   Amount
                          (in thousands, except per share amounts)


       Basic EPS
       Net Earnings available
        to common stockholders   $8,705      8,956      $.97

       Effect of Dilutive Securities
       Options                        -        207      (.02)

       Diluted EPS
       Net Earnings available to
        common stockholders plus
        assumed conversions      $8,705      9,163      $.95

       35,700 anti-dilutive weighted shares have been excluded in
       the computation of the three months ended June 26, 2004
       diluted EPS because the options' exercise price is greater
       than the average market price of the common stock.

                               Nine Months Ended June 26, 2004
                               Income       Shares    Per Share
                             (Numerator) (Denominator)   Amount
                          (in thousands, except per share amounts)


       Basic EPS
       Net Earnings available
        to common stockholders   $13,872    8,873       $1.56

       Effect of Dilutive Securities
       Options                        -       249        (.04)

       Diluted EPS
       Net Earnings available to               common stockholders plus
        assumed conversions      $13,872    9,122       $1.52

       35,700 anti-dilutive weighted shares have been excluded in
       the computation of the nine months ended June 26, 2004
       diluted EPS because the options' exercise price is greater
       than the average market price of the common stock.


                                     9


       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
               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 June 25, 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 as if the Company had applied the
               fair value recognition provisions of SFAS No. 123,
               to stock-based employee compensation.













                                    10


                          Three Months Ended   Nine Months Ended
                          June 25,  June 26,   June 25, June 26,
                             2005      2004       2005    2004

       Net income,
        as reported       $9,879    $8,705    $16,151   $13,872

       Less: stock-based
        compensation
        costs determined
        under fair value
        based method for
        all awards           210       288        629       861

       Net income, pro
        forma             $9,669    $8,417    $15,522   $13,011

       Earnings per share
        of common stock -
        basic:
         As reported      $ 1.08    $  .97     $ 1.78    $ 1.56
         Pro forma        $ 1.06    $  .94     $ 1.71    $ 1.47

       Earnings per share
        of common stock -
        diluted:
         As reported      $ 1.06    $  .95     $ 1.74    $ 1.52
         Pro forma        $ 1.04    $  .92     $ 1.67    $ 1.43


               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 16% and 26%; risk-free
               interest rates ranging between 3.70% and 3.83% and
               2.91% and 3.16%; 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


                                    11


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

              .  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. As
               a result, we will be required to adopt Statement
               123(R) on September 25, 2005.

                                    12


               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.

               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 was 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 nine months are disclosed in Note 5 of this Form
               10-Q.

       Note 7  Inventories consist of the following:

                                           June 25,  September 25,
                                            2005        2004
                                              (in thousands)

              Finished goods                $17,977      $13,691
              Raw materials                   4,820        4,556
              Packaging materials             3,491        2,984
              Equipment parts & other         8,930        8,356
                                            $35,218      $29,587

                                    13


       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
               and capital requirements.  We maintain separate and
               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.


                                    14


               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.

               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.



















                                    15


              Information regarding the operations in these four
               reportable segments is as follows:

                          Three Months Ended   Nine Months Ended
                            June 25,  June 26,  June 25, June 26,
                              2005      2004      2005    2004
                                      (in thousands)

       Sales to External Customers:
         Food Service      $ 78,031  $ 69,644  $202,966  $178,332
         Retail Supermarket  12,742    12,990    29,478    28,556
         Restaurant Group     1,152     1,567     4,379     6,106
         Frozen Beverages    37,527    34,751    90,500    81,117
                           $129,452  $118,952  $327,323  $294,111

       Depreciation and Amortization:
         Food Service      $  3,605  $  3,495  $ 10,202  $ 10,283
         Retail Supermarket       -         -         -         -
         Restaurant Group        52        84       170       294
         Frozen Beverages     2,629     2,467     7,711     7,631
                           $  6,286  $  6,046  $ 18,083  $ 18,208

       Operating Income:
         Food Service      $  8,115  $  6,583  $ 18,340  $ 14,728
         Retail Supermarket   1,191     1,220     1,667     1,996
         Restaurant Group      (110)     (353)     (347)     (767)
         Frozen Beverages     6,341     6,121     5,224     5,516
                           $ 15,537  $ 13,571  $ 24,884  $ 21,473

       Capital Expenditures:
         Food Service      $  2,256  $  2,473  $  6,450  $  6,175
         Retail Supermarket       -         -         -         -
         Restaurant Group         -         -        40        15
         Frozen Beverages     3,499     3,972     9,093     8,719
                           $  5,755  $  6,445  $ 15,583  $ 14,909

       Assets:
         Food Service      $200,682  $170,771  $200,682  $170,771
         Retail Supermarket       -         -         -         -
         Restaurant Group     1,062     1,600     1,062     1,600
         Frozen Beverages    96,167    91,767    96,167    91,767
                           $297,911  $264,138  $297,911  $264,138

       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 do not amortize goodwill.

                                    16


               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.

               The carrying amount of acquired intangible assets
               for the Food Service, Retail Supermarkets, The
               Restaurant Group and Frozen Beverage segments as of
               June 25, 2005 are as follows:

                                  Gross                  Net
                                Carrying  Accumulated    Carrying
                                 Amount   Amortization   Amount
                                        (in thousands)

       FOOD SERVICE

       Amortized intangible assets
         Licenses and rights     $11,307   $2,000       $9,307

       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   $  160       $   41

            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 June 25, 2005
       and June 26, 2004 was $403,000 and $149,000, respectively
       and for the nine months ended June 25, 2005 and June 26,
       2004 was $681,000 and $388,000, respectively.





                                    17


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

            We allocated $8,225,000 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 preliminary allocation of the purchase
       price is subject to revision.

       Goodwill

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

                      Food      Retail    Restaurant Frozen
                      Service Supermarket Group     Beverages Total
                                     (in thousands)
       Balance at
        June 25,
          2005        $19,241   $ -        $386    $31,850 $51,477

            There were no changes in the carrying amount of
       goodwill for the three months ended June 25, 2005.

       Note 10  The amortized cost, unrealized gains and losses,
                and fair market values of our investment securities
                available for sale at June 25, 2005 are summarized
                as follows:





                                    18


                                       Gross       Gross     Fair
                           Amortized Unrealized  Unrealized   Market
                              Cost    Gains        Losses    Value
                                     (in thousands)

       Available for Sale
       Securities
        Equity Securities   $36,900    $    -      $   -     $36,900
        Municipal Government
          Securities          3,000         -          -       3,000
                            $39,900    $    -      $   -     $39,900

            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

            Proceeds from the sale of marketable securities were
       $5,000,000 and $14,000,000 in the three and nine months
       ended June 25, 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 July 6, 2005 to shareholders of record as
       of the close of business on June 15, 2005.

            In the three months ended June 25, 2005 and June 26,
       2004, fluctuations in the valuation of the Mexican peso
       caused an increase of $116,000 and a decrease of $60,000,
       respectively, in stockholders' equity because of the
       translation of the net assets of the Company's Mexican
       frozen beverage subsidiary. In the nine month periods,
       there was an increase of $172,000 in fiscal year 2005 and a
       decrease of $78,000 in fiscal year 2004.

            On January 5, 2004, we acquired 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

                                    20


       Snackworks, LLC; therefore the allocation of the purchase
       price is subject to revision.

            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 June 25, 2005.

       Results of Operations

            Net sales increased $10,500,000 or 9% for the three
       months to $129,452,000 and $33,312,000 or 11% to
       $327,323,000 for the nine months ended June 25, 2005
       compared to the three and nine months ended June 26, 2004.
       Excluding sales from the acquisition of Country Home
       Bakers, Inc. in January 2004 and Snackworks, LLC in March
       2005, net sales increased $7,445,000 or 6% for the three
       months and $17,503,000 or 6% for the nine months ended June
       25, 2005 compared to the three and nine months ended June
       26, 2004.

       FOOD SERVICE

            Sales to food service customers increased $8,387,000
       or 12% in the third quarter to $78,031,000 and increased
       $24,634,000 or 14% for the nine months. Excluding sales
       from the acquisition of Country Home Bakers, Inc. and
       Snackworks, LLC, sales to food service customers increased
       $5,332,000 or 8% in the third quarter and increased
       $8,925,000 or 5% for the nine months. Soft pretzel sales to
       the food service market increased 20% to $24,235,000 in the
       third quarter and 8% to $64,188,000 in the nine months.
       Excluding sales from the acquisition of Snackworks, LLC,
       soft pretzel sales increased 5% in the third quarter and 3%
       for the nine months. Increased sales to one customer
       accounted for two-thirds of the third quarter increase and
       almost all of the nine month increase. Italian ice and
       frozen juice treat and dessert sales increased 4%, or
       $575,000, to $13,402,000 in the three months and increased
       7%, or $1,767,000, to $27,009,000 in the nine months due to
       increased sales to warehouse clubs, school food service and
       private label accounts. Churro sales to food service
       customers increased 13% to $3,805,000 in the third quarter
       and increased 10% to $10,714,000 in the nine months. One
       customer accounted for approximately 25% of the quarter and
       nine months increase with the balance coming from general
       increases across our customer base. Sales of bakery
       products increased $2,317,000 or 7% in the third quarter to

                                    21


       $33,934,000 and increased $16,082,000 or 20% for the nine
       months. Excluding sales from the acquisition of Country
       Home Bakers, Inc., sales of bakery products increased
       $3,602,000 or 4% in the nine months due to increased sales
       to existing customers and sales to new customers. In the
       third quarter, sales of our funnel cake product were up
       $1,094,000, or 80%, due to sales to one new customer. The
       changes in sales throughout the food service segment were
       from a combination of volume changes and price increases.

       RETAIL SUPERMARKETS

            Sales of products to retail supermarkets decreased
       $248,000 or 2% to $12,742,000 in the third quarter and
       increased $922,000, or 3%, in the nine months. Soft pretzel
       sales increased 16% to $4,923,000 for the quarter and
       increased 20% to $16,997,000 for the nine 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 $560,000 or 6% to
       $8,680,000 in the third quarter and $599,000 or 4% to
       $14,979,000 in the nine months. Case sales of frozen juices
       and ices products were down 11% in the quarter and 8% for
       the nine months. Coupon costs, a reduction of sales,
       increased by $293,000, or 39%, in the second quarter and
       were up $1,036,000, or 50% in the nine months.

       THE RESTAURANT GROUP

            Sales of our Restaurant Group decreased 26% to
       $1,152,000 in the third quarter and 28% to $4,379,000 for
       the nine month period.  The sales decreases were caused
       primarily by the closing or licensing of unprofitable
       stores in the past year. During the first nine months of
       this year, nine stores were closed or licensed to others,
       leaving a total of 21 open at quarter end.  Operating
       income was impacted during the nine months by approximately
       $108,000 of store closing costs.
       FROZEN BEVERAGES

            Frozen beverage and related product sales increased
       $2,776,000 or 8% to $37,527,000 in the third quarter and
       $9,383,000 or 12% to $90,500,000 in the nine months.
       Beverage sales alone were essentially unchanged at
       $26,712,000 in the third quarter and $61,711,000 in the
       nine months. Managed service revenue increased 34% to
       $6,600,000 in the third quarter and 36% to $17,576,000 in
       the nine months. Sales of beverage machines were $4,993,000

                                    22


       higher this year than last in the nine month period with
       two customers accounting for more than half of the
       increase.  In the third quarter, sales of machines were
       higher by $919,000 compared to last year.

       CONSOLIDATED

            Gross profit as a percentage of sales was 36% and 33%
       in both year's third quarter and nine months, respectively.
       The percentages remained constant because increases in
       efficiencies due to higher volume in our food service
       segment offset higher coupon expense in our retail
       supermarket business, increased sales of low margin
       beverage machines in our frozen beverage segment and higher
       group medical and liability insurance costs throughout our
       business.

            Total operating expenses increased $2,059,000 in the
       third quarter but as a percentage of sales were 24% in both
       year's quarters. For the nine months, operating expenses
       increased $7,422,000 but as a percentage of sales were 26%
       for both years. Marketing expenses decreased to 12% of
       sales in this year's third quarter from 13% last year and
       were at 13% in both years' nine month period although they
       dropped about 3/4 of a percentage point as a percent of sales
       in the nine month period.  The percentage decreases were
       the result of controlled spending throughout all of our
       businesses and the increased level of sales. Distribution
       expenses were 8% of sales in the third quarter for both
       years and increased to 9% of sales in the nine months from
       8% of sales last year primarily because of higher fuel
       costs and third party trucking costs. Administrative
       expenses as a percent of sales were 3% in both year's third
       quarter and were 4% for the nine months in both years.

            Operating income increased $1,966,000 or 14% to
       $15,537,000 in the third quarter and $3,411,000 or 16% to
       $24,884,000 in the nine months as a result of the
       aforementioned.

            Operating income was impacted by approximately
       $300,000 of higher group medical and liability insurance
       costs in the third quarter compared to a year ago and by
       approximately $1 million for the nine months due in large
       part to increased workers compensation claims costs.
       Manufacturing plant utilities costs were higher by about
       $200,000 for the quarter and $540,000 for the nine months.
       We expect that continuing increases in the cost of

                                    23


       utilities will continue to have a significant impact on our
       operating results.  The impact of commodity cost increases
       has overall diminished from the levels of increases that
       were reported in previous filings.

            Investment income increased by $306,000 to $429,000 in
       this year's third quarter and by $791,000 in the nine
       months primarily due to an increase in the general level of
       interest rates.

            The effective income tax rate has been estimated at
       38% for the third quarter and nine months compared to 36%
       in last year's periods due to estimated increases in state
       tax payments.

            Net earnings increased $1,174,000 or 13% in the three
       month period to $9,879,000 and increased 16% or $2,279,000
       in the nine months this year from $13,872,000 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 third 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

                                    24


               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
               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. 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 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) Reports on Form 8-K - Reports on Form 8-K were
               filed on April 21, 2005 and May 26, 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:  July 20, 2005       /s/ Gerald B. Shreiber
                                   Gerald B. Shreiber
                                   President



       Dated:  July 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 third 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: July 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 third 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: July 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 June 25, 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: July 20, 2005

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


       Dated: July 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.