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 25, 2006

                                    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

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

                    Yes                      X    No

           As of April 18, 2006, there were 18,366,134 shares of the
      Registrant's Common Stock outstanding.

                                   INDEX




                                                            Page
                                                           Number

      Part I.    Financial Information

        Item 1.  Consolidated Financial Statements

          Consolidated Balance Sheets - March 25, 2006
           (unaudited) and September 24, 2005
                                                                  3

          Consolidated Statements of Operations (unaudited)
           - Three Months and Six Months Ended March 25,
           2006 and March 26, 2005                                5

          Consolidated Statements of Cash Flows (unaudited)
           - Six Months Ended March 25, 2006 and March 26,
           2005                                                   6

           Notes to the Consolidated Financial Statements         7

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

        Item 3.  Quantitative and Qualitative Disclosures
                  About Market Risk                              23

        Item 4.  Controls and Procedures                         23

      Part II.   Other Information

        Item 4.  Submission of Matters to a Vote of
                 Security Holders                                24

        Item 6.  Exhibits and Reports on Form 8-K                24


                       PART I. FINANCIAL INFORMATION

      Item 1.    Consolidated Financial Statements

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

      ASSETS
                                       March 25,        September 24,
                                         2006               2005
                                    (Unaudited)
      Current assets
       Cash and cash equivalents         $  9,648        $ 15,795
       Marketable securities               60,750          54,225
       Accounts receivable, net            47,456          46,921
       Inventories                         38,024          33,684
       Prepaid expenses and other           1,660           1,215
       Deferred income taxes                2,424           2,393

                                          159,962         154,233
      Property, plant and equipment,
       at cost
        Land                                  556             556
        Buildings                           4,497           4,497
        Plant machinery and
         equipment                        107,100         105,815
        Marketing equipment               192,048         188,601
        Transportation equipment            1,348           1,271
        Office equipment                    8,451           8,966
        Improvements                       15,124          15,083
        Construction in progress            2,819           1,354

                                          331,943         326,143
         Less accumulated deprecia-
          tion and amortization           243,303         237,098

                                           88,640          89,045

      Other assets
        Goodwill                           54,122          53,622
        Other intangible assets, net        8,314           7,043
        Other                               2,161           1,981
                                           64,597          62,646
                                         $313,199        $305,924

      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 25,     September 24,
      STOCKHOLDERS' EQUITY                2006            2005
                                      (Unaudited)

           Current liabilities
        Accounts payable               $ 40,001        $ 37,029
        Accrued liabilities              12,325          14,731
        Dividends payable                 1,375           1,142

                                         53,701          52,902


      Deferred income taxes               17,987         17,987
      Other long-term liabilities            743            273
                                          18,730         18,260

      Stockholders' equity
      Capital stock
        Preferred, $1 par value;
          authorized, 10,000
          shares; none issued                 -               -
        Common, no par value;
          authorized 50,000 shares;
          issued and outstanding,
          18,351 and 18,271 shares,
          respectively                    37,705         36,091
      Accumulated other comprehen-
        sive loss                        (1,924)        (1,918)
      Retained earnings                  204,987        200,589

                                         240,768        234,762
                                        $313,199       $305,924

      All share amounts reflect the 2-for-1 stock split effective January 5,
      2006.

      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 25,  March 26,  March 25,  March 26,
                              2006       2005       2006       2005

      Net Sales             $112,044   $99,350    $220,615   $197,871

      Cost of goods sold(1)   76,818    67,154     152,272    135,679
        Gross profit          35,226    32,196      68,343     62,192

      Operating expenses

        Marketing(2)          14,315    12,804      28,012     25,652

        Distribution(3)       10,139     9,299      20,495     18,222

        Administrative(4)      4,821     4,476       9,616      8,795
        Other general
         (income) expense       (43)      (76)         29        176
                              29,232    26,503      58,152     52,845

      Operating income         5,994     5,693      10,191      9,347

      Other income (expenses)
        Investment income        755        392       1,458       714
        Interest expense         (30)      (34)        (59)      (58)


        Earnings before
         income taxes           6,719     6,051      11,590     10,003

      Income taxes              2,582     2,261       4,443      3,731

        NET EARNING  S       $  4,137   $ 3,790    $  7,147   $  6,272

      Earnings per
        diluted share            $.22      $.20        $.38       $.34

      Weighted average number
        of diluted shares      18,811    18,581      18,754     18,526

      Earnings per basic
        share                    $.23      $.21        $.39      $ .35

      Weighted average number
        of basic share s       18,383    18,165      18,356     18,114

      (1) Includes share-based compensation expense of $82 and $141 for the
          three and six months ended March 25, 2006, respectively.
      (2) Includes share-based compensation expense of $157 and $272 for the
          three and six months ended March 25, 2006, respectively.
      (3) Includes share-based compensation expense of $7 and $12 for the
          three and six months ended March 25, 2006, respectively.
      (4) Includes share-based compensation expense of $111 and $192 for the
          three and six months ended March 25, 2006, respectively.

      All share amounts reflect the 2-for-1 stock split effective January 5,
      2006.

      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 25,     March 26,
                                           2006         2005
      Operating activities:
        Net earnings                        $  7,147     $  6,272
      Adjustments to reconcile net
       earnings to net cash
       provided by operating activities:
        Depreciation and amortization
         of fixed assets                      11,487        11,424
        Amortization of intangibles
         and deferred costs                      749           373
        Share-based compensation                 617             -
        Deferred income taxes                   (31)             -
        Other                                   (26)            83
             Changes in assets and liabilities,
         net of effects from purchase of companies
          (Increase) decrease in accounts
           receivable                          (346)         9,205
          Increase in inventories            (4,416)        (4,598)
          Increase in prepaid expenses         (433)          (318)
          Increase (decrease) in accounts
           payable and accrued liabilities       239        (3,787)
        Net cash provided by operating
         activities                           14,987         18,654
      Investing activities:
       Purchases of property, plant
        and equipment                       (10,830)        (9,828)
       Payments for purchase of companies,
        net of cash acquired                 (2,401)       (15,429)
       Purchase of marketable securities    (22,075)       (14,400)
       Proceeds from sale of marketable
        securities                            15,550          9,000
       Proceeds from disposal of
        property and equipment                   419            459
       Other                                    (273)          (25)
       Net cash used in investing
        activities                           (19,610)      (30,223)
      Financing activities:
       Proceeds from issuance of stock            997         1,177
       Payment of cash dividend               (2,515)       (1,127)
         Net cash (used in) provided by
         financing activities                 (1,518)            50
        Effect of exchange rate on cash
         and cash equivalents                     (6)            56
        Net decrease in cash and
         cash equivalents                      (6,147)     (11,463)
      Cash and cash equivalents at
       beginning of period                      15,795       19,600
      Cash and cash equivalents at
       end of period                          $  9,648     $  8,137

      See accompanying notes to the consolidated financial statements.
                                    6

                    J & J SNACK FOODS CORP. AND SUBSIDIARIES
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                (unaudited)

    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 25, 2006 and March 26, 2005 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's Annual Report on Form 10-K for the year ended
              September 24, 2005.

    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
              under service contracts for frozen beverage dispenser machines,
              revenue is recognized upon the completion of the services on
              specified machines. 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




                                    7
              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 (all share
              amounts reflect the 2-for-1 stock split effective January 5,
              2006):

                             Three Months Ended March 25, 2006
                              Income        Shares     Per Share
                            (Numerator)   (Denominator)    Amount
                         (in thousands, except per share amounts)

      Basic EPS
      Net Earnings available
       to common stockholders  $4,137        18,383       $.23

      Effect of Dilutive Securities
      Options                       -           428      (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
        assumed conversions    $4,137        18,811      $.22

                              Six Months Ended March 25, 2006
                              Income        Shares     Per Share
                            (Numerator)   (Denominator)    Amount
                          (in thousands, except per share amounts)
      Basic EPS
      Net Earnings available
       to common stockholders  $7,147        18,356      $.39

      Effect of Dilutive Securities
      Options                       -           398     (.01)

           Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions     $7,147        18,754      $.38





                                    8

                              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        18,165       $.21

      Effect of Dilutive Securities
      Options                       -           416      (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions     $3,790        18,581       $.20



                              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        18,114       $.35

      Effect of Dilutive Securities
      Options                       -           412      (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions     $6,272        18,526       $.34

      Note 5  Effective with this fiscal year, the Company follows FASB
              Statement No. 123(R),"Share-Based Payment".  Statement 123(R)
              requires that the compensation cost relating to share-based
              payment transactions be recognized in financial statements.
              That cost is measured based on the fair value of the equity or
              liability instruments issued.

              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.
                                   9

              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.  The impact of Statement
              123(R), if it had been in effect, on the net earnings and
              related per share amounts of our fiscal years ended in September
              2005, 2004 and 2003 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 24, 2005.

              Since the Company adopted Statement 123(R) using the modified-
              prospective-transition-method, prior periods have not been
              restated.  Under this method, we are required to record
              compensation expense for all awards granted after the date of
              adoption and for the unvested portion of previously granted
              awards that remain outstanding as of the beginning of the
              period of adoption.  We measured share-based compensation
              cost using the Black-Scholes option pricing model.

              At March 25, 2006, the Company has two stock-based employee
              compensation plans.  Share-based compensation of $250,000, net
              of a tax benefit of $107,000, or $.01 per share, was recognized
              for the three months ended March 25, 2006.  For the six months
              ended March 25, 2006, share-based compensation expense of
              $422,000, net of a tax benefit of $195,000, or $.02 per share
              was recognized. The Company anticipates that share-based
              compensation will not exceed $1,000,000, net of tax benefits,
              or approximately $.053 per share for the year ending

                                    10
              September 30, 2006.  Reported net income, adjusting for share-
              based compensation that would have been
              recognized in last year's comparative three and six month
              periods if Statement 123(R) had been followed is (all share
              amounts reflect the 2-for-1 stock split effective January 5,
              2006):

                         Three Months Ended      Six Months Ended

                         March 25,  March 26,  March 25,  March 26,
                            2006      2005      2006      2005

      Net income,
       as reported         $4,137     $3,790     $7,147     $6,272

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

      Adjusted net income  $4,137     $3,580     $7,147     $5,853

      Earnings per share
       of common stock -
       basic:
        As reported        $  .23     $  .21     $  .39     $  .35
        Share-based compensation
         costs                  -      (.01)          -      (.03)
        Adjusted net
         earnings          $  .23     $  .20     $  .39     $  .32

      Earnings per share
       of common stock -
                     -
       diluted:
        As reported        $  .22     $  .20     $  .38     $  .34
        Share-based compensation
         costs                  -      (.01)          -      (.02)
        Adjusted net
         earnings          $  .22     $  .19     $  .38     $  .32

              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
              2006: expected volatility of 34%; risk-free interest rate of
              4.37% and expected lives ranging between 5 and 10 years.

              Expected volatility is based on the historical

                                    11
              volatility of the price of our common shares over the past 53
              months for 5 year options and 10 years for 10
              year options.  We use historical information to estimate
              expected life and forfeitures within the
              valuation model.  The expected term of awards represents the
              period of time that options granted
              are expected to be outstanding.  The risk-free rate for periods
              within the expected life of the option
              is based on the U.S. Treasury yield curve in effect at the time
              of grant.  Compensation cost is recognized using a straight-line
              method over the vesting or service period and is net of
              estimated forfeitures.

      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

              - 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

                                   12
              each unit of production is decreased to assure inventories are
              not measured above cost.

              The guidance in Statement 151 was effective for inventory costs
              during fiscal years beginning after
              June 15, 2005. Since we essentially follow the guidelines of
              Statement 151, the adoption did not have a material impact on
              our financial statements.

      Note 7  Inventories consist of the following:

                                         March 25,  September 24,
                                           2006         2005
                                             (in thousands)
                                              (unaudited)

             Finished goods                $19,618      $16,016
             Raw materials                   5,141        4,935
             Packaging materials             4,014        3,485
             Equipment parts & other         9,251        9,248
                                           $38,024      $33,684

      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,


                                    13
              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,
              BARQ'S FLOATZ and 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.

              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:


                                    14
                           Three Months Ended      Six Months Ended
                           March 25,  March 26,  March 25,  March 26,
                             2006      2005       2006       2005
                                   (in thousands)

      Sales to External Customers:
        Food Service        $ 71,374   $ 63,463   $145,990   $124,935
        Retail Supermarket    10,458      9,751     17,694     16,736
        Restaurant Group       1,017      1,410      2,255      3,227
        Frozen Beverages      29,195     24,726     54,676     52,973
                            $112,044   $ 99,350   $220,615   $197,871

      Depreciation and Amortization:
        Food Service        $  3,507   $  3,330   $  7,018   $  6,597
        Retail Supermarket         -          -          -          -
        Restaurant Group          25         53         58        118
        Frozen Beverages       2,653      2,560      5,160      5,082
                            $  6,185   $  5,943   $ 12,236   $ 11,797

      Operating Income(Loss):

        Food Service(1)     $  6,186   $  5,929   $ 11,814   $ 10,225
        Retail Supermarket(2)     17        216        274        476
        Restaurant Group          35       (17)        36       (237)

        Frozen Beverages(3)    (244)      (435)    (1,933)    (1,117)
                            $  5,994   $  5,693   $ 10,191   $  9,347

      Capital Expenditures:
        Food Service        $  2,417   $  2,327   $  5,087   $  4,194
        Retail Supermarket         -          -          -          -
        Restaurant Group           -         17          -         40
        Frozen Beverages       3,704      3,176      5,743      5,594
                            $  6,121   $  5,520   $ 10,830   $  9,828

      Assets:
        Food Service        $216,623   $190,747   $216,623   $190,747
        Retail Supermarket         -          -          -          -
        Restaurant Group         922      1,292        922      1,292
        Frozen Beverages      95,654     87,975     95,654     87,975
                            $313,199   $280,014   $313,199   $280,014

      (1) Includes share-based compensation expense of $254 and $438 for the
          three and six months ended March 25, 2006, respectively.
      (2) Includes share-based compensation expense of $17 and $30 for the
          three and six months ended March 25, 2006, respectively.
      (3) Includes share-based compensation expense of $86 and $149 for the
          three and six months ended March 25, 2006, respectively.






                                    15
      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.

              The carrying amounts of acquired intangible assets for the Food
              Service, Retail Supermarkets, The Restaurant Group and Frozen
              Beverage segments as of March 25, 2006 are as follows:

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

      Amortized intangible assets
        Licenses and rights     $9,013          $2,466     $6,547

      RETAIL SUPERMARKETS

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

      THE RESTAURANT GROUP

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

      FROZEN BEVERAGES

      Indefinite lived intangible
       assets
        Licenses and rights     $1,500          $    -     $1,500

      Amortized intangible assets
        Licenses and rights        447             180        267
                                $1,947          $  180     $1,767

           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. In January 2006, intangible
      assets of $1,746,000 were acquired in the ICEE of Hawaii acquisition and
      a product

                                    16
      license agreement for $100,000 was entered into by the food service
      segment.  Aggregate amortization expense of intangible assets for the
      three months ended March 25, 2006 and March 26, 2005 was $292,000 and
      $155,000, respectively and for the six months ended March 25, 2006 and
      March 26, 2005 was $575,000 and $278,000, respectively.

           Estimated amortization expense for the next five fiscal years is
      approximately $1,200,000 in 2006 and 2007,
      $1,100,000 in 2008 and $900,000 in 2009 and 2010.  The weighted average
      amortization period of the amortizable intangible assets is 10.40 years.

      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 25,
         2006        $21,386   $ -         $386         $32,350   $54,122

      Goodwill of $500,000 in the frozen beverages segment was recognized in
      connection with the January 2006 acquisition of ICEE of Hawaii.

      Note 10  The amortized cost, unrealized gains and losses, and fair
               market values of our investment securities available for sale
               at March 25, 2006 are summarized as follows:
                                       Gross         Gross     Fair
                          Amortized  Unrealized   Unrealized   Market
                             Cost      Gains         Losses    Value
                                    (in thousands)
      Available for Sale
      Securities
       Equity Securities    $55,750      $  -        $  -     $55,750
       Municipal Government
        Securities            5,000         -           -       5,000
                            $60,750      $  -        $  -     $60,750

           The amortized cost, unrealized gains and losses, and fair market
           values of the Company's investment securities available for sale at
           September 24, 2005 are summarized as follows:

                                    17
                                       Gross        Gross      Fair
                          Amortized  Unrealized   Unrealized   Market
                             Cost      Gains        Losses     Value
                                      (in thousands)
      Available for Sale
      Securities
       Equity Securities    $49,225    $  -         $  -      $49,225
       Municipal Government
        Securities            5,000       -            -        5,000
                          $54,225      $  -         $  -      $54,225

           Because of the short term nature of our investment securities held
      at March 25, 2006 and September 24, 2005, they do not fluctuate from par.

           Proceeds from the sale of marketable securities were
      $15,550,000 and $9,000,000 in the three and six months ended March 25,
      2006, respectively, with no gain or loss recorded.  We use the specific
      identification method to determine the cost of securities sold.






























                                    18
      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 $.075 per share of its common stock payable on April 6, 2006
      to shareholders of record as of the close of business on March 15, 2006.

           In the three months ended March 25, 2006 and March 26, 2005,
      fluctuations in the valuation of the Mexican peso caused a decrease of
      $59,000 and a decrease of $11,000, 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 a
      decrease of $6,000 in fiscal year 2006 and an increase of $56,000 in
      fiscal year 2005.

           In March 2005, we acquired all of the assets of Snackworks LLC,
      d/b/a Bavarian Brothers, a manufacturer of soft pretzels which operates a
      production facility in 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.

           On January 31, 2006, we acquired the stock of ICEE of Hawaii.  ICEE
      of Hawaii, headquartered in Waipahu, Hawaii, distributes ICEE frozen
      beverages and related products throughout the Hawaiian islands.  Annual
      sales are approximately $2.3 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.

           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



                                    19
      in accordance with standard banking practice. There were no outstanding
      balances under this facility at March 25, 2006.

      Results of Operations

           Net sales increased $12,694,000 or 13% for the three months to
      $112,044,000 and $22,744,000 or 11% to $220,615,000 for the six months
      ended March 25, 2006 compared to the three and six months ended March 26,
      2005. Excluding sales from the acquisitions of Snackworks, LLC in March
      2005 and ICEE of Hawaii in January 2006, net sales increased $9,771,000
      or 10% for the three months and $16,712,000 or 8% for the six months
      ended March 25, 2006 compared to the three and six months ended March 26,
      2005.

      FOOD SERVICE

           Sales to food service customers increased $7,911,000 or  12% in the
      second quarter to $71,374,000 and increased $21,055,000 or 17% for the
      six months. Excluding sales from the acquisition of Snackworks, LLC,
      sales to food service customers increased $5,279,000, or 8% in the second
      quarter and increased $15,314,000, or 12% for the six months. Soft pretzel
      sales to the food service market increased 14% to $23,724,000 in the
      second quarter and increased 19% to $47,432,000 in the six months.
      Excluding sales from the acquisition of Snackworks, LLC, soft pretzel
      sales increased 2% in the second quarter and 4% for the six months.
      Italian ice and frozen juice treat and dessert sales increased 15% to
      $8,638,000 in the three months and 13% to $15,369,000 in the six months
      primarily due to increased sales to school food service customers.
      Churro sales to food service customers increased 49% to $5,276,000 in the
      second quarter and were up 47% to $10,156,000 in the six months primarily
      due to increased sales to two customers. Sales of bakery products
      increased $2,111,000 or 7% in the second quarter to $32,697,000 and
      increased $8,515,000 or 14% for the six months due primarily to increased
      sales to private label customers. 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 increased
      $707,000 or 7% to $10,458,000 in the second quarter and increased 6% or
      $958,000 in the first half. Soft pretzel sales for the second quarter
      were up 2% to $7,277,000 and were up 3% to $12,435,000 for the six
      months.  Sales of

                                    20
      frozen juices and ices decreased $215,000 or 6% to $3,553,000 in the
      second quarter and were down 7% to $5,851,000 in the first half. Sales
      were down, even though overall case volume of frozen juices and ices were
      up 7% in the quarter and 2% in the six months, due to slotting expenses
      and increased trade spending incurred to introduce new products.  Coupon
      costs, a reduction of sales, decreased by $779,000, or 57% in the second
      quarter and were down 54%, or $1,108,000, for the six months.

      THE RESTAURANT GROUP

           Sales of our Restaurant Group decreased 28% to
      $1,017,000 in the second quarter and 30% to $2,255,000 for the six month
      period. The sales decreases were caused primarily by the closing or
      licensing of unprofitable stores over the past year. Sales of stores open
      for both year's quarter and six months were down about 3% from last year.
      For the quarter, operating income benefitted $59,000 from income related
      to the closing or sale of stores compared to a benefit of $135,000 a year
      ago related to the settlement of litigation related to closed stores.
      Operating income was impacted by approximately $11,000 of store closing
      and related costs in the six months compared to $144,000 in the year ago
      quarter.

      FROZEN BEVERAGES

                Frozen beverage and related product sales increased 18% to
      $29,195,000 in the second quarter and $1,703,000 or 3% to $54,676,000 in
      the six month period. Beverage sales alone increased 1% to $17,593,000 in
      the second quarter and were down 1% to $34,725,000 in the six months.
      Excluding the benefit of sales from the acquisition of ICEE of Hawaii
      during the quarter, beverage sales alone would have been down 1% in the
      quarter and 2% in the six months due to a change in a pricing program to
      a major customer.  Service revenue was essentially flat at $5,633,000 in
      the second quarter and   $10,935,000 for the six months even though sales
      to one customer were down over $600,000 in each of the first two
      quarters.  Sales of beverage machines were $4,408,000 higher this year
      than last in the three month period with sales to two customers
      accounting for more than half of the increase.  For the six months, sales
      of machines were higher by $2,109,000.

      CONSOLIDATED

           Gross profit as a percentage of sales decreased to

                                    21
      31.43% in the three month period from 32.40% last year and decreased to
      30.98% in the six month period from 31.43% a year ago. About 1/2 of the
      three month and 1/5 of the six month drop in gross profit percentage
      resulted from increased sales of lower margin beverage machines in our
      frozen beverages segment.  We were also impacted by higher commodity
      costs of approximately $1,000,000 and $1,600,000 and higher utility costs
      of approximately $550,000 and $1,250,000 for the three and six months'
      periods, respectively; as well as by slotting expense to introduce new
      retail supermarket products.  We expect to continue to be impacted by
      higher commodity pricing, utility cost increases and slotting costs over
      the short term.  These cost increases more than offset efficiencies from
      higher volume and pricing, which included reduced coupon expense in our
      retail supermarkets segment.

           Total operating expenses increased $2,729,000 in the second quarter
      but as a percentage of sales dropped about 1/2 of one percentage point to
      26% of sales from 27% last year.  For the first half, operating expenses
      increased $5,307,000 but as a percentage of sales dropped about 1/3 of
      one percentage point to 26% from 27% last year.  Marketing expenses were
      13% of sales in all periods and distribution expenses were 9% of sales in
      all periods.  However, we expect higher gasoline costs and third party
      trucking costs to impact our operating income over the short term.
      Administrative costs decreased about .20 percentage points to 4% in this
      year's second quarter from 5% last year and were 4% of sales for both
      years' six months. Other general expense of $29,000 in this year's six
      month period compared to $176,000 of other expense last year.  The
      improvement was due to lower asset writedowns and costs relating to the
      early closing of Restaurant Group stores.

           Operating income increased $301,000 or 5% to $5,994,000 in the
      second quarter and $844,000 or 9% to $10,191,000 in the first half.
      Excluding the impact of share-based compensation expense recognized this
      year and not last year, operating income increased 12% in the quarter and
      16% for the six months.

           Investment income increased by $363,000 to $755,000 in this year's
      second quarter and by $744,000 to $1,458,000 in the first six months due
      primarily to an increase in the general level of interest rates.

                The effective income tax rate has been estimated at 38% for the
      second quarter and first half this year compared to 37% for last year's
      periods.  The increase is due to a higher

                                    22
      level of state taxes and a lower tax benefit on share-based compensation.

           Net earnings increased $347,000 or 9% in the current three month
      period to $4,137,000 and increased 14% to
      $7,147,000 in the six months this year from $6,272,000 last year.
      Excluding the impact of share-based compensation expense recognized this
      year and not last year, net earnings increased 16% in the quarter and 21%
      for the six months.

      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 2005 annual
              report on Form 10-K filed with the SEC.

      Item 4. Controls and Procedures

             The Chief Executive Officer and the Chief Financial Officer of
             the Company (its principal executive officer and principal
             financial officer, respectively) have concluded, based on their
             evaluation as of March 25, 2006, that the Company's disclosure
             controls and procedures are effective to ensure that information
             required to be disclosed by the Company in the reports filed or
             submitted by it under the Securities Exchange Act of 1934, as
             amended, is recorded, processed, summarized and reported within
             the time periods specified in the SEC's rules and forms, and
             include controls and procedures designed to ensure that information
             required to be disclosed by the Company in such reports is
             accumulated and communicated to the Company's management,
             including the Chief Executive Officer and Chief Financial
             Officer, as appropriate to allow timely decisions regarding
             required disclosure.

           There were no changes in the Company's internal controls over
           financial reporting or in other factors that could significantly
           affect these controls subsequent to the date of such evaluation.




                                    23
                 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 7, 2006 is as follows:


                             Votes Cast                 Absentees
                                                       and Broker
                            For    Against  Withheld   Non Votes

      Election of
           Peter Stanley
      as Director       8,264,232      -     299,949       -


           The Company had 9,147,351 shares outstanding on December 10, 2005
      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
              23, 2006, January 31, 2006 and February 9, 2006.














                                    24




                                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, 2006      /s/ Gerald B. Shreiber
                                  Gerald B. Shreiber
                                  President



      Dated:  April 20, 2006      /s/ Dennis G. Moore
                                  Dennis G. Moore
                                  Senior Vice President and
                                  Chief Financial Officer























                                    25
           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, 2006



                                    /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, 2006

                                    /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, 2006

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


      Dated: April 20, 2006
                                    /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.