UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   Form 10-Q

                   Quarterly Report under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


For the Quarterly Period Ended March 31, 2004     Commission file number 0-18761


                           HANSEN NATURAL CORPORATION
             (Exact name of Registrant as specified in its charter)


           Delaware                                39-1679918
           (State or other jurisdiction of         (I.R.S. Employer
           incorporation or organization)           Identification No.)


                              1010 Railroad Street
                            Corona, California 92882
              (Address of principal executive offices) (Zip Code)


                               (909) 739 - 6200
              (Registrant's telephone number, including area code)



     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days.
                                 Yes  X    No
                                     ---      ---

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

     The  Registrant  had  10,464,357  shares of common stock  outstanding as of
April 28, 2004.



                   HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                                 March 31, 2004

                                      INDEX



                                                                        Page No.

Part I.        FINANCIAL INFORMATION

Item 1.        Condensed Consolidated Financial Statements

               Condensed Consolidated  Balance  Sheets  as of
               March  31, 2004 and December 31, 2003 (Unaudited)            3

               Condensed Consolidated Statements of Income for the
               three- months ended March 31, 2004 and 2003 (Unaudited)      4

               Condensed Consolidated Statements of Cash Flows for
               the three-months ended March 31, 2004 and 2003 (Unaudited)   5

               Notes to Condensed Consolidated Financial Statements         6

Item 2.        Management's Discussion and Analysis of Financial
               Condition and Results of Operations                         12

Item 3.        Qualitative and Quantitative Disclosures about
               Market Risk                                                 24

Item 4.         Controls and Procedures                                    24


Part II.       OTHER INFORMATION

Item 1.        Legal Proceedings                                           24

Items 2-5.     Not Applicable                                              25

Item 6.        Exhibits and Reports on Form 8-K

               Signatures                                                  25




                                        2



HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
MARCH 31, 2004 AND DECEMBER 31, 2003 (Unaudited)
- --------------------------------------------------------------------------------
                                                 March 31,          December 31,
                                                   2004                  2003
                                               --------------     --------------
                                ASSETS
CURRENT ASSETS:
Cash and cash equivalents                       $ 2,815,121         $ 1,098,785
Accounts receivable (net of allowance for
  doubtful accounts, sales returns and cash
  discounts of $1,027,419 in 2004 and $875,351
  in 2003 and promotional allowances of
  $5,542,549 in 2004 and $4,666,770 in 2003)      9,472,723           5,372,983
Inventories, net                                 17,281,109          17,643,786
Prepaid expenses and other current assets           559,099             481,777
Deferred income tax asset                         2,183,291           2,080,609
                                               -------------      --------------
   Total current assets                          32,311,343          26,677,940

PROPERTY AND EQUIPMENT, net                       2,913,269           2,803,282

INTANGIBLE AND OTHER ASSETS:
Trademark license and trademarks (net of
  accumulated amortization of $166,314
  in 2004 and $146,218 in 2003)                  18,281,155          18,293,704
Deposits and other assets                           265,195             222,102
                                               -------------     ---------------
                                                 18,546,350          18,515,806
                                               -------------     ---------------
                                                $53,770,962         $47,997,028
                                               =============     ===============

                 LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                                $ 8,419,135         $ 6,521,402
Accrued liabilities                               1,761,019           1,185,342
Accrued compensation                                416,685             883,459
Current portion of long-term debt                   210,773             244,271
Income taxes payable                              2,000,441             647,263
                                               ------------       --------------
     Total current liabilities                   12,808,053           9,481,737

LONG-TERM DEBT, less current portion                333,606             358,064

DEFERRED INCOME TAX LIABILITY                     3,296,964           3,107,649

COMMITMENTS AND CONTINGENCIES (NOTE 6)

SHAREHOLDERS' EQUITY:
Common stock - $0.005 par value; 30,000,000
   shares authorized; 10,653,865 shares
   issued, 10,447,104 outstanding in 2004;
   10,624,864 shares issued, 10,418,103
   outstanding in 2003                               53,269              53,124
Additional paid-in capital                       12,780,504          12,681,169
Retained earnings                                25,313,111          23,129,830
Common stock in treasury, at cost;
   206,761 in 2004 and 2003                        (814,545)           (814,545)
                                              --------------      --------------
     Total shareholders' equity                  37,332,339          35,049,578
                                              --------------      --------------
                                                $53,770,962         $47,997,028
                                              ==============      ==============

          See accompanying notes to consolidated financial statements.

                                       3



HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE-MONTHS ENDED MARCH 31, 2004 AND 2003 (Unaudited)
- --------------------------------------------------------------------------------
                                                   Three Months Ended
                                                         March 31,
                                               ----------------------------
                                                  2004                  2003
                                              ------------          -----------
GROSS SALES                                   $38,740,927           $27,695,875
LESS:  Discounts, allowance and
   promotional payments                         7,442,144             5,609,527
                                              -----------           -----------
NET SALES                                      31,298,783            22,086,348
COST OF SALES                                  17,390,962            13,786,527
                                              -----------           ------------
GROSS PROFIT                                   13,907,821             8,299,821
OPERATING EXPENSES:
Selling, general and administrative            10,243,238             7,192,187
Amortization of trademark license
   and trademarks                                  20,096                10,416
                                              -----------           ------------
     Total operating expenses                  10,263,334             7,202,603
                                              -----------           ------------
OPERATING INCOME                                3,644,487             1,097,218
NET NONOPERATING EXPENSE                           10,614                33,231
                                              -----------           ------------
INCOME BEFORE PROVISION FOR INCOME TAXES        3,633,873             1,063,987
PROVISION FOR INCOME TAXES                      1,450,592               430,916
                                              -----------           ------------
NET INCOME                                    $ 2,183,281           $   633,071
                                              ===========           ============
NET INCOME PER COMMON SHARE:
     Basic                                    $      0.21           $      0.06
                                              ===========           ============
     Diluted                                  $      0.19           $      0.06
                                              ===========           ============
NUMBER OF COMMON SHARES USED
     IN PER SHARE COMPUTATIONS:
     Basic                                     10,434,770            10,189,847
                                              ===========           ============
     Diluted                                   11,463,633            10,435,953
                                              ===========           ============





          See accompanying notes to consolidated financial statements.

                                        4


HANSEN NATURAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE-MONTHS ENDED MARCH 31, 2004 AND 2003 (Unaudited)
- -----------------------------------------------------------------------
                                                 March 31,             March 31,
                                                   2004                  2003
                                                ------------        ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                     $ 2,183,281            $ 633,071
Adjustments to reconcile net income
    to net cash provided by operating
    activities:
    Amortization of trademark license
    and trademarks                                  20,096               10,416
    Depreciation and other amortization            187,581              125,741
    (Gain)/Loss on disposal of property
     and equipment                                  (4,461)              11,361
    Deferred income taxes                           86,633
    Effect on cash of changes in
     operating assets and liabilities:
         Accounts receivable                    (4,099,740)            (718,458)
         Inventories                               362,677              614,089
         Prepaid expenses and other
          current assets                           (77,322)             255,995
         Accounts payable                        1,897,733            1,320,730
         Accrued liabilities                       575,677              253,701
         Accrued compensation                     (466,774)            (141,632)
         Income taxes payable/prepaid
          income taxes                           1,353,178              430,916
                                               ------------        ------------
         Net cash provided by
          operating activities                   2,018,559            2,795,930

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment               (308,180)            (311,518)
Proceeds from sale of property and equipment        15,073               19,788
Increase in trademark license and trademarks        (7,547)              (2,135)
Increase in deposits and other assets              (43,093)             (32,768)
                                               -----------         -------------
         Net cash used in investing
          activities                              (343,747)            (326,633)

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on long-term debt               (57,956)          (1,016,149)
Issuance of common stock                            99,480              218,244
                                               -----------         -------------
         Net cash provided by (used in)
          financing activities                      41,524             (797,905)

                                               -----------          ------------
NET INCREASE IN CASH AND CASH EQUIVALENTS        1,716,336            1,671,392
CASH AND CASH EQUIVALENTS, beginning of year     1,098,785              537,920
                                               -----------          ------------
CASH AND CASH EQUIVALENTS, end of period       $ 2,815,121          $ 2,209,312
                                               ===========          ============

SUPPLEMENTAL INFORMATION
  Cash paid during the year for:
     Interest                                  $     9,511          $    34,990
                                               ===========          ============
     Income taxes                              $    10,781          $       -
                                               ===========          ============


          See accompanying notes to consolidated financial statements.

                                        5





1.      BASIS OF PRESENTATION

     Reference is made to the Notes to Consolidated Financial Statements, in the
Company's  Form 10-K for the year  ended  December  31,  2003,  for a summary of
significant  policies  utilized  by  Hansen  Natural  Corporation  ("Hansen"  or
"Company") and its  wholly-owned  subsidiaries,  Hansen Beverage Company ("HBC")
and Hard e Beverage Company ("HEB").  HBC owns all of the issued and outstanding
common stock of Blue Sky Natural Beverage Co. and Hansen Junior Juice Company.

     The Company's  financial  statements included in Form 10-Q does not include
all the  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with accounting  principles generally accepted
in the United  States of America.  The  information  set forth in these  interim
condensed consolidated financial statements for the three-months ended March 31,
2004 and 2003 is  unaudited  and reflects all  adjustments,  which  include only
normal recurring  adjustments,  which in the opinion of management are necessary
to make the interim condensed  consolidated financial statements not misleading.
Results of operations for periods  covered by this report may not necessarily be
indicative of results of operations for the full year.

     The  preparation  of financial  statements  in conformity  with  accounting
principles  generally  accepted  in the  United  States of  America  necessarily
requires  management to make estimates and assumptions  that affect the reported
amount of assets  and  liabilities  and  disclosure  of  contingent  assets  and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from these estimates.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Inventories  - Inventories  are valued at the lower of first-in,  first-out
(FIFO) cost or market value (net realizable value).

     Property  and  Equipment  -  Property  and  equipment  are  stated at cost.
Depreciation of furniture, office equipment,  equipment and vehicles is based on
their  estimated  useful lives (three to ten years) and is calculated  using the
straight-line  method.  Amortization  of leasehold  improvements is based on the
lesser of their estimated useful lives or the terms of the related leases and is
calculated using the straight-line method.

     Trademark  License  and  Trademarks  -  Trademark  license  and  trademarks
represent  the  costs  paid  by  the  Company  for  exclusive  ownership  of the
Hansen's(R) trademark in connection with the manufacture,  sale and distribution
of beverages and water and non-beverage  products.  The Company also owns in its
own right,  a number of other  trademarks  in the United  States as well as in a
number of  countries  around the world.  The  Company  also owns the Blue Sky(R)
trademark,  which was  acquired  in  September  2000,  and the  Junior  Juice(R)
trademark,  which was acquired in May 2001. The Company  amortizes its trademark
license  and  trademarks  with a finite life (as  discussed  below) over 1 to 25
years. The adoption of Statement of Financial  Accounting Standards ("SFAS") No.
142,  effective January 1, 2002,  resulted in the elimination of amortization of
indefinite life assets. The following provides additional information concerning
the  Company's  trademark  licenses  and  trademarks  as of March  31,  2004 and
December 31, 2003:

                                        6


                                                   March 31,     December 31,
                                                     2004            2003
                                                   ----------    ------------
Amortizing trademark licenses and trademarks     $ 1,158,971    $ 1,155,803
Accumulated amortization                            (166,314)      (146,218)
                                                   ---------     ------------
                                                     992,657      1,009,585
Non-amortizing trademark licenses and
trademarks                                        17,288,498     17,284,704
                                                  ----------     ------------
                                                 $18,281,155    $18,293,704
                                                 ===========    =============

     All  amortizing  trademark  licenses and  trademarks  have been assigned an
estimated  finite useful life, and are amortized on a  straight-line  basis over
the number of years that approximate  their respective useful lives ranging from
1 to 25 years (weighted average life of 19 years).  The straight-line  method of
amortization  allocates  the cost of the  trademark  licenses and  trademarks to
earnings over the period of expected benefit.  Total amortization expense during
the  three-months  ended  March  31,  2004  and 2003 was  $20,096  and  $10,416,
respectively.  As of March  31,  2004,  future  estimated  amortization  expense
related to amortizing  trademark licenses and trademarks through the year ending
December 31, 2009 is:

                2004 - Remainder       $51,675
                2005                    53,587
                2006                    53,587
                2007                    53,587
                2008                    53,438
                2009                    53,438

     Revenue  Recognition - The Company  records revenue at the time the related
products are shipped and the risk of ownership has passed.  Management  believes
an adequate  provision  against net sales has been made for  estimated  returns,
allowances and cash discounts based on the Company's historical experience.

     Advertising  and  Promotional   Allowances  -  The  Company   accounts  for
advertising  production  costs by expensing such production costs the first time
the related  advertising  takes  place.  Advertising  expenses  amounted to $2.4
million  and $1.9  million for the  three-months  ended March 31, 2004 and 2003,
respectively.   Advertising  expenses  are  included  in  selling,  general  and
administrative  expenses  with  the  exception  of  coupon  expenses  which  are
accounted for as a reduction of net sales. In addition, the Company supports its
customers,  including distributors,  with promotional  allowances,  a portion of
which  is  utilized  for  marketing  and  indirect  advertising  by  them.  Such
promotional  allowances  amounted  to $4.9  million  and  $3.4  million  for the
three-months  ended March 31, 2004 and 2003,  respectively and are included as a
reduction of net sales.

                                        7


     Stock Based  Compensation - The Company accounts for its stock option plans
in  accordance  with  Accounting   Principles  Board  ("APB")  Opinion  No.  25,
Accounting for Stock Issued to Employees, and related Interpretations. Under APB
Opinion No. 25, no compensation expense is recognized because the exercise price
of  the  Company's  employee  stock  options  equals  the  market  price  of the
underlying  stock at the date of the grant.  In  December  2002,  the  Financial
Accounting  Standards  Board  ("FASB")  issued  SFAS  No.  148,  Accounting  for
Stock-Based Compensation-Transition and Disclosure. SFAS No. 148 amends SFAS No.
123, Accounting for Stock-based Compensation, and was effective immediately upon
issuance.  The Company  follows the  requirements  of APB Opinion No. 25 and the
disclosure-only  provision  of SFAS No.  123,  as amended by SFAS No.  148.  Had
compensation  cost for the Company's  option plans been determined  based on the
fair value at the grant date for awards  consistent  with the provisions of SFAS
No.  123,  the  Company's  net income  and net  income per common  share for the
three-months  ended March 31,  2004 and 2003 would have been  reduced to the pro
forma amounts indicated below:

                                                 Three Months Ended March 31,

                                                       2004             2003
                                                       ----             ----
Net income, as reported                            $ 2,183,281     $   633,071
Less: Total stock based employee compensation
      expense determined under fair value based
      method for all awards, net of related tax
      effects                                           83,597          54,810
                                                   ------------    -------------
Net income, pro forma                              $ 2,099,684     $   578,261
                                                   ===========     =============

Net income per common share, as reported - Basic   $      0.21     $      0.06
Net income per common share, as reported - Diluted $      0.19     $      0.06

Net income per common share, pro forma - Basic     $      0.20     $      0.06
Net income per common share, pro forma - Diluted   $      0.18     $      0.06

     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  option-pricing  model  with the  following  weighted-average
assumptions used:
                                                     Risk-Free
              Dividend Yield  Expected Volatility  Interest Rate  Expected Lives
              --------------  -------------------  -------------  --------------
2004                  0%               38%             4.0%           8 years
2003                  0%               12%             3.5%           8 years


                                       8


3. NEWLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In January 2003, the FASB issued FIN 46, Consolidation of Variable Interest
Entities. In general, a variable interest entity is a corporation,  partnership,
trust or any other legal  structure  used for business  purposes that either (a)
does not have equity  investors  with voting rights or (b) has equity  investors
that do not provide sufficient financial resources for the entity to support its
activities.  FIN 46 requires a variable  interest entity to be consolidated by a
company if that  company  is subject to a majority  of the risk of loss from the
variable interest  entity's  activities or entitled to receive a majority of the
entity's  residual  returns or both. The  consolidation  requirements  of FIN 46
apply  immediately to variable interest entities created after January 31, 2003.
With respect to variable  interest  entities created before January 31, 2003, in
December  2003 the FASB issued FIN 46R which,  among other  things,  revised the
implementation  date to first fiscal years or interim periods ending after March
15,  2004,  with  the  exception  of  Special  Purpose  Entities  ("SPE").   The
consolidated requirements apply to all SPE's in the first fiscal year or interim
period  ending after  December 15, 2003. As the Company has  determined  that it
does  not  have  any  SPE's  or  variable   interest  entities  to  which  these
interpretations  apply,  the Company adopted FIN46R in the first quarter of 2004
and such adoption did not have a material impact on its financial statements.

     In May  2003,  the  FASB  issued  SFAS  No.  150,  Accounting  for  Certain
Instruments with  Characteristics  of Both Liabilities and Equity, as amended by
various  FASB  staff  positions  posted in  October  and  November  2003,  which
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. SFAS
No. 150 requires that an issuer  classify a financial  instrument that is within
its scope which may have previously been reported as equity,  as a liability (or
an asset in some circumstances).

     In November 2003, the FASB issued FASB Staff Position (FSP) No. 150-3 which
deferred the  effective  dates for applying  certain  provisions of SFAS No. 150
related to mandatorily  redeemable  financial  instruments of certain  nonpublic
entities and certain mandatorily redeemable  noncontrolling interests for public
and  nonpublic  entities.  For public  companies,  SFAS No. 150 is effective for
mandatorily  redeemable financial instruments entered into or modified after May
31, 2003 and is effective for all other  financial  instruments  as of the first
interim  period  beginning  after  June 15,  2003.  For  mandatorily  redeemable
noncontrolling  interests that would not have to be classified as liabilities by
a  subsidiary  under the  exception in paragraph 9 of SFAS No. 150, but would be
classified as  liabilities by the parent,  the  classification  and  measurement
provisions  of SFAS No. 150 are  deferred  indefinitely.  For other  mandatorily
redeemable  noncontrolling  interests that were issued before  November 5, 2003,
the measurement provisions of SFAS No. 150 are deferred indefinitely.  For those
instruments,  the measurement  guidance for redeemable shares and noncontrolling
interest  in other  literature  shall  apply  during the  deferral  period.  The
adoption  of SFAS No.  150 did not have a  significant  impact on the  Company's
consolidated financial position, results of operations, or cash flow.


4. INVENTORIES

   Inventories consist of the following at:

                                                 March 31,        December 31,
                                                   2004              2003
                                              --------------     -------------
Raw Materials                                 $   6,836,273      $  6,979,701
Finished Goods                                   11,414,716        11,900,304
                                              --------------     -------------
                                                 18,250,989        18,880,005
Less inventory reserves                            (969,880)       (1,236,219)
                                              --------------     -------------
                                              $  17,281,109      $ 17,643,786
                                              ==============     =============
                                        9



5. PROPERTY AND EQUIPMENT

   Property and equipment consist of the following at:

                                                 March 31,        December 31,
                                                    2004              2003
                                             --------------      ------------
Leasehold improvements                       $      236,006      $   230,027
Furniture and office equipment                      968,887          881,741
Equipment                                         2,120,626        2,481,917
Vehicles                                          1,570,037        1,636,878
                                             --------------      ------------
                                                  4,895,556        5,230,563
Less accumulated depreciation
and amortization                                 (1,982,287)      (2,427,281)
                                             ---------------     ------------
                                             $    2,913,269      $ 2,803,282
                                             ===============    ==============


6. COMMITMENTS & CONTINGENCIES

     In March 2003, HBC entered into an advertising display agreement ("Monorail
Agreement")  with the Las Vegas Monorail  Company ("LVMC") in terms of which HBC
was granted the right, in consideration of the payment by HBC to LVMC of the sum
of $1,000,000 per year, payable quarterly, to advertise and promote its products
on a designated  four car monorail  vehicle as well as the right to sell certain
of  its   products  on  all  monorail   stations   for  payment  of   additional
consideration.

     It is  anticipated  that the  initial  term will  commence in the summer of
2004. The initial term of the Monorail  Agreement ends on the first  anniversary
of its  commencement  date.  Not less than 120 days before the expiration of the
initial  term and each  renewal  term,  as the case may be, HBC has the right to
renew the Monorail Agreement for a further one year term up to a maximum of nine
additional  one year terms and the LVMC has the  right,  not  withstanding  such
election by HBC, to terminate  the Monorail  Agreement at the  expiration of the
then current term.

     The  Company  is a party to  various  claims,  complaints  and other  legal
actions that have arisen in the normal course of business from time to time. The
Company  believes  the  outcome  of  these  pending  legal  proceedings,  in the
aggregate,  will  not  have a  material  adverse  effect  on the  operations  or
financial position of the Company.

     During 2002, in response to the  Company's  cease and desist letter to Skyy
Spirits LLC in which the Company alleged infringement by Skyy Spirits and/or its
licensee of the Company's Blue Sky(R) trademark,  Skyy Spirits filed a complaint
in the United States District Court for the Northern  District of California for
a declaratory  order and  additional  relief.  The Company filed a  counterclaim
against Skyy Spirits and joined Miller  Brewing  Company in the  proceedings  in
which the Company has sought an  injunction  and claimed  damages,  including an
accounting for profits  earned by both Skyy Spirits and Miller Brewing  Company,
from the sale of the infringing  beverage  products and further  relief.  During
April 2004 the dispute was settled on terms which  management  believes  affords
the Company adequate protection for its Blue Sky(R) trademark. In addition, Skyy
Spirits and Miller  Brewing  Company agreed to reimburse the Company for portion
of the legal costs incurred by the Company in that litigation.

                                       10


     During 2003,  in response to a cease and desist  letter from the  Coca-Cola
Company and its subsidiary Odwalla,  Inc. in which they complained of the use by
the Company of the Monster  trademark and name, the Company filed a complaint in
the United States  District  Court for the Central  District of California for a
declaratory  order and additional  relief.  The Company is engaged in settlement
discussions  with the  Coca-Cola  Company and Odwalla,  Inc. If no settlement is
reached,  the Company will vigorously  pursue the matter.  The Company  believes
that it has good prospects of success.

     During 2003 the Company  filed a complaint  in the United  States  District
court for the Central District of California against Rockstar, Inc. and Rockstar
Beverage  Company for an  injunction,  damages and further relief based on false
and  unlawful  claims and  advertising  by Rockstar and unfair  competition.  In
April,  2004 Rockstar filed a counterclaim in which Rockstar alleges trade dress
infringement,  interference with contract,  unfair  competition,  defamation and
trade libel. The Company  believes that  Rockstar's  counterclaims  are without
merit.

     Furthermore,  the Company is subject to litigation from time to time in the
normal course of business. Although it is not possible to predict the outcome of
such litigation,  based on the facts known to the Company and after consultation
with counsel, the Company believes that such litigation will not have a material
adverse effect on the Company's financial position or results of operations.

     Except as described above,  there are no material pending legal proceedings
to which the  Company or any of its  subsidiaries  is a party or to which any of
the Company's properties is subject,  other than ordinary and routine litigation
incidental to the Company's business.


                                       11



ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

     The following  discussion and analysis of the Company's financial condition
and  results of  operations  should be read in  conjunction  with the  Company's
historical consolidated financial statements and notes thereto.

Critical Accounting Policies

     The Company's  consolidated financial statements are prepared in accordance
with accounting  principles  generally  accepted in the United States of America
("GAAP".)  GAAP  requires the Company to make  estimates  and  assumptions  that
affect the reported amounts in our consolidated  financial  statements including
various  allowances and reserves for accounts  receivable and  inventories,  the
estimated  lives of long-lived  assets and trademarks and trademark  licenses as
well as claims and contingencies arising out of litigation or other transactions
that occur in the normal course of business.  The  following  summarize the most
significant accounting and reporting policies and practices of the Company:

     Trademark  License  and  Trademarks  -  Trademark  license  and  trademarks
primarily represent the costs paid by the Company for exclusive ownership of the
Hansen's(R) trademark in connection with the manufacture,  sale and distribution
of beverages and water and non-beverage  products.  The Company also owns in its
own right,  a number of other  trademarks  in the United  States as well as in a
number of  countries  around the world.  The  Company  also owns the Blue Sky(R)
trademark,  which was  acquired  in  September  2000,  and the  Junior  Juice(R)
trademark, which was acquired in May 2001. During 2002, the Company adopted SFAS
No. 142, Goodwill and Other Intangible Assets.  Under the provisions on SFAS No.
142,  the  Company  discontinued  amortization  on  indefinite-lived   trademark
licenses  and  trademarks  while  continuing  to  amortize  remaining  trademark
licenses and trademarks over one to 25 years.

     In accordance with SFAS No. 142, we evaluate our  non-amortizing  trademark
license and trademarks  annually for  impairment.  We measure  impairment by the
amount that the carrying value exceeds the estimated fair value of the trademark
license and trademarks.  The fair value is calculated using the income approach.
Based on our annual impairment  analysis performed in the fourth quarter of 2003
and our analysis of the trademark  license and  trademarks for the quarter ended
March 31, 2004,  the estimated  fair values of trademark  license and trademarks
exceeded the carrying value.

     Long-Lived Assets - Management regularly reviews property and equipment and
other long-lived assets,  including  identifiable  amortizing  intangibles,  for
possible impairment.  This review occurs annually,  or more frequently if events
or changes in circumstances indicate the carrying amount of the asset may not be
recoverable.  If there is  indication of impairment of property and equipment or
amortizable  intangible assets,  then management  prepares an estimate of future
cash flows  (undiscounted  and without interest charges) expected to result from
the use of the asset and its eventual disposition.  If these cash flows are less
than the carrying amount of the asset, an impairment loss is recognized to write
down the asset to its estimated  fair value.  The fair value is estimated at the
present value of the future cash flows  discounted at a rate  commensurate  with
management's  estimates of the business risks. Annually, or earlier, if there is
indication  of  impairment  of  identified  intangible  assets  not  subject  to
amortization,  management  compares the  estimated  fair value with the carrying
amount  of the  asset.  An  impairment  loss is  recognized  to  write  down the
intangible  asset to its  fair  value if it is less  than the  carrying  amount.
Preparation of estimated expected future cash flows is inherently subjective and
is based on management's best estimate of assumptions concerning expected future
conditions. No impairments were identified as of March 31, 2004.

                                       12


     Management  believes that the accounting  estimate related to impairment of
its long lived  assets,  including its trademark  license and  trademarks,  is a
"critical  accounting  estimate" because: (1) it is highly susceptible to change
from period to period  because it requires  company  management to estimate fair
value,  which is based on assumptions  about cash flows and discount rates;  and
(2) the impact that  recognizing an impairment would have on the assets reported
on our  consolidated  balance sheet,  as well as net income,  could be material.
Management's assumptions about cash flows and discount rates require significant
judgment  because actual  revenues and expenses have  fluctuated in the past and
are expected to continue to do so.

     In estimating future revenues,  we use internal  budgets.  Internal budgets
are  developed  based on recent  revenue  data for  existing  product  lines and
planned timing of future  introductions  of new products and their impact on our
future cash flows.

     Advertising  and  Promotional   Allowances  -  The  Company   accounts  for
advertising  production  costs by expensing such production costs the first time
the related  advertising  takes  place.  In addition,  the Company  supports its
customers  with  promotional  allowances,  a portion  of which is  utilized  for
marketing and indirect  advertising by them. In certain instances,  a portion of
the promotional  allowances payable to customers based on the levels of sales to
such customers,  promotion  requirements or expected use of the allowances,  are
estimated by the Company. If the level of sales,  promotion  requirements or use
of the allowances are different from such estimates,  the promotional allowances
could, to the extent based on estimates, require adjustments.

     Accounts Receivable - The Company evaluates the collectibility of its trade
accounts  receivable based on a number of factors.  In  circumstances  where the
Company becomes aware of a specific  customer's  inability to meet its financial
obligations  to the Company,  a specific  reserve for bad debts is estimated and
recorded  which reduces the  recognized  receivable to the estimated  amount the
Company believes will ultimately be collected.  In addition to specific customer
identification  of potential bad debts,  bad debt charges are recorded  based on
the  Company's  historical  losses and an overall  assessment  of past due trade
accounts  receivable  outstanding.

     Inventories  -  Inventories  are  stated at the  lower of cost to  purchase
and/or  manufacture the inventory or the current  estimated  market value of the
inventory.  The Company regularly  reviews its inventory  quantities on hand and
records a provision  for excess and obsolete  inventory  based  primarily on the
Company's  estimated  forecast of product  demand and/or its ability to sell the
product(s)  concerned  and  production  requirements.  Demand for the  Company's
products can fluctuate significantly.  Factors which could affect demand for the
Company's  products  include  unanticipated  changes  in  consumer  preferences,
general market conditions or other factors, which may result in cancellations of
advance  orders or a  reduction  in the rate of  reorders  placed by  customers.
Additionally, management's estimates of future product demand may be inaccurate,
which could result in an understated or overstated provision required for excess
and obsolete inventory.

                                       13


     Income  Taxes - Current  income tax  expense is the amount of income  taxes
expected  to be payable  for the current  year.  A deferred  income tax asset or
liability is  established  for the  expected  future  consequences  of temporary
differences in the financial  reporting and tax bases of assets and liabilities.
The Company  considers  future taxable income and ongoing,  prudent and feasible
tax planning  strategies,  in assessing the value of its deferred tax assets. If
the Company  determines  that it is more likely than not that these  assets will
not be  realized,  the Company  will  reduce the value of these  assets to their
expected realizable value,  thereby decreasing net income.  Evaluating the value
of these assets is necessarily based on the Company's  judgment.  If the Company
subsequently  determined  that the deferred  tax assets,  which had been written
down,  would be  realized in the future,  the value of the  deferred  tax assets
would be  increased,  thereby  increasing  net  income in the  period  when that
determination was made.

Our Business

        Overview

     We  develop,  market,  sell and  distribute,  in the main,  a wide range of
branded  beverages.  The  majority  of our  beverages  fall  within the  growing
"alternative"  beverage  category.  The  principal  brand  names under which our
beverages are marketed are Hansen's(R),  Monster Energy(TM), Blue Sky(R), Junior
Juice(R),  and Lost(R).  We own all of our  above-listed  brand names other than
Lost(R)  which we  produce,  market,  sell  and  distribute  under an  exclusive
licensing arrangement with Lost International LLC.

     Our  company  principally  generates  revenues,  income  and cash  flows by
developing,  producing,  marketing,  selling and distributing  finished beverage
products. We generally sell these products to retailers as well as distributors.

     We incur significant marketing expenditures to support our brands including
advertising costs,  sponsorship fees and special promotional events. We focus on
developing  brand  awareness  and trial  through  sampling both in stores and at
events.  Retailers and distributors receive rebates,  promotions,  point of sale
materials, merchandise displays and coolers. We also use in-store promotions and
in-store placement of point-of-sale materials and racks, prize promotions, price
promotions,  competitions,  and sponsorship of, and endorsements from,  selected
public and  extreme  sports  figures  and  causes.  Consumers  receive  coupons,
discounts and  promotional  incentives.  These  marketing  expenditures  help to
enhance  distribution  and availability of our products as well as awareness and
increase consumer preference for our brands. We believe greater distribution and
availability,  awareness  and  preference  promotes  long  term  growth  of  the
Company's brands.

     During  the first  quarter of 2004,  we  continued  to expand our  existing
product lines and further  develop our markets.  In  particular,  we continue to
focus on  developing  and  marketing  beverages  that fall  within the  category
generally  described as the  "alternative"  beverage  category,  with particular
emphasis on energy type drinks.

     We  believe  that one of the keys to success in the  beverage  industry  is
differentiation  such as making Hansen's(R)  products visually  distinctive from
other  beverages  on the  shelves  of  retailers.  We review  our  products  and
packaging  on an  ongoing  basis and,  where  practical,  endeavor  to make them
different,  better and unique.  The labels and graphics for many of our products
are   redesigned   from  time  to  time  to  maximize   their   visibility   and
identification,  wherever  they may be placed in stores and we will  continue to
reevaluate labels and graphics from time to time.

                                       14


     We again  achieved  record sales in the first quarter of 2004. The increase
in gross and net sales in the first quarter of 2004 was  primarily  attributable
to  increased  sales by  volume  of our  Monster  EnergyTM  drinks,  which  were
introduced  in April 2002,  sales of our low  carbohydrate  ("Lo-Carb")  Monster
EnergyTM drinks,  which were introduced in August 2003, and sales of our Lost(R)
Energy drinks in 16-ounce cans,  which were  introduced in January 2004, as well
as increased sales by volume of Natural Sodas, in particular Diet Natural Sodas.
The  increase  in net  sales  was  also  attributable,  to a lesser  extent,  to
increased sales by volume of our Deuce Energy drinks, increased net sales prices
of Junior  Juice brand  drinks,  increased  sales by volume of  Energade  Energy
sports  drinks,  Diet Red and juice blends.  The increase in gross and net sales
was  partially  offset by decreased  sales by volume  primarily  of  Hansen's(R)
energy  and  functional  drinks  in  8.3-ounce  cans,   Hansen's(R)   children's
multi-vitamin juice drinks in aseptic packaging,  smoothies in cans and bottles,
teas, lemonades and cocktails, and soy smoothies.

     Gross profit for the three months ended March 31, 2004,  as a percentage of
net sales,  was 44.4% which was higher than the 37.6%  gross  profit  percentage
achieved in the three months ended March 31, 2003.  The increase in gross profit
percentage  was primarily due to a change in the Company's  product and customer
mix.

     During the first quarter of 2004,  sales outside of California  represented
49.8%  of our  aggregate  sales,  as  compared  to  approximately  44.4%  of our
aggregate sales in the first quarter of 2003. Sales to distributors  outside the
United States during the first quarter of 2004 amounted to $340,000  compared to
$240,000 in the first quarter of 2003,  accounting for  approximately  1% of our
net sales for each quarter respectively.

     Our customers are typically retail and specialty chains,  club stores, mass
merchandisers, convenience chains, full service beverage distributors and health
food distributors.  In the first quarter of 2004, sales to retailers represented
23.4% of our revenues,  sales to club stores and mass merchandisers  represented
16.7% of our revenue,  sales to full service  distributors  represented 44.8% of
our  revenues  and sales to health food  distributors  represented  11.8% of our
revenues.

     In the first  quarter of 2004, we  introduced a carbonated  Lost(R)  Energy
drink in 16-ounce  cans.  The Lost(R) brand name is owned by Lost  International
LLC and the drinks are  produced,  sold and  distributed  by the  Company  under
exclusive  license from Lost  International  LLC. In the first quarter,  we also
introduced a new Hansen's(R) sports beverage under a customer's brand name.

     Sales of our dual-branded 100% juice line named "Juice Blast(R)", which was
launched in  conjunction  with Costco and is sold through  Costco  stores,  were
lower  in  the  first  quarter  of  2004  than  in  2003  primarily  due  to the
discontinuance  of the product by certain Costco  regions.  We are continuing to
work with those regions with a view to having the product  reinstated in certain
of such regions in the future.

     In  September  2000,  HBC,  through its wholly owned  subsidiary  Blue Sky,
acquired the Blue Sky(R)  Natural Soda  business.  The Blue Sky(R)  Natural Soda
brand is the leading  natural  soda in the health  food  trade.  Blue Sky offers
natural sodas,  premium natural sodas with added ingredients such as Ginseng and
anti-oxidant  vitamins,  organic sodas and seltzer waters in 12-ounce cans and a
Blue  Energy  drink in  8.3-ounce  cans.  During the first  quarter of 2004,  we
continued to expand  distribution of Blue Sky products into  mainstream  grocery
chain stores throughout the country and are planning to introduce additional new
products under the Blue Sky(R) trademark during the year.

                                       15


     In May 2001,  HBC,  through  its  wholly  owned  subsidiary  Junior  Juice,
acquired the Junior Juice(R) beverage business. The Junior Juice(R) product line
is comprised of a line of 100% juices packed in 4.23-ounce  aseptic packages and
is targeted at toddlers.

     During the first quarter of 2004, we entered into several new  distribution
agreements  for the sale of our  products.  We intend to continue  building  our
national  sales force  throughout  the remainder of 2004 to support and grow the
sales of our products.

     A chain grocery store strike in Southern California, which commenced during
the last quarter of 2003, adversely affected sales of those of our products that
are carried by the stores concerned. However, the drop in sales of such products
was partially  offset by increased  sales of certain of those  products that are
carried by other retailers in Southern California not engaged in the strike. The
strike ended in March 2004 and the grocery  stores  concerned  are fully staffed
and are in the process of becoming fully operational.

     During  2004,  we were  awarded  an  exclusive  contract  by the  State  of
California,  Department of Health  Services  ("DHS") Women,  Infant and Children
Supplemental  Nutrition  Branch, to supply 100% Apple juice and 100% Apple Grape
juice  in  64-ounce  PET  plastic  bottles.  Objections  to the  award to HBC of
contracts for both types of juices were lodged by two competitors.  Both of such
objections  were  overruled.  One of the  competitors,  Tree  Top,  subsequently
appealed to the Superior Court of California  for a reversal of the award.  Tree
Top's appeal was rejected by the Superior  Court of  California  on May 11, 2004
and the award to the Company  was  confirmed.  Both  contracts  are  expected to
commence on July 12, 2004 and will run for a minimum period of three years.

     We continue to incur  expenditures  in connection  with the development and
introduction of new products and flavors.

                                       16



Results of Operations

     The following  table sets forth key statistics for the  three-months  ended
March 31, 2004 and 2003.
                                                                      Percentage
                                   Three-Months ended March 31,           Change
                                  -------------------------------    -----------
                                       2004             2003           04 vs. 03
                                  ------------      -----------      -----------
Gross sales                       $ 38,740,927     $ 27,695,875          39.9%
Less:  Discounts, allowances
 and promotional payments            7,442,144        5,609,527          32.7%
                                  ------------      -----------      -----------
Net sales                           31,298,783       22,086,348          41.7%
Cost of sales                       17,390,962       13,786,527          26.1%
                                  ------------      -----------      -----------
Gross profit                        13,907,821        8,299,821          67.6%
Gross profit margin                      44.4%            37.6%

Selling, general and
 administrative expenses            10,243,238       7,192,187           42.4%
Amortization of trademark license
 and trademarks                         20,096          10,416           92.9%
                                  ------------      -----------      -----------
Operating income                     3,644,487       1,097,218          232.2%
Operating income as a percent
 of net sales                            11.6%            5.0%

Net nonoperating expense                10,614          33,231          (68.1%)
                                  ------------       ----------       ----------
Income before provision for
 income taxes                        3,633,873       1,063,987          241.5%

Provision for income taxes           1,450,592         430,916          236.6%
                                  ------------       ----------       ----------
Effective tax rate                       39.9%           40.5%

Net income                         $ 2,183,281       $ 633,071          244.9%
                                  ============       =========        ==========
Net income as a percent
 of net sales                             7.0%            2.9%

Net income per common share:
   Basic                           $      0.21       $    0.06          250.0%
   Diluted                         $      0.19       $    0.06          216.7%


Results of Operations  for the Three Months Ended March 31, 2004 Compared to the
Three Months Ended March 31, 2003

     Gross Sales.  For the  three-months  ended March 31, 2004, gross sales were
$38.7  million,  an  increase  of $11.0  million or 39.9%  higher than the $27.7
million gross sales for the  three-months  ended March 31, 2003. The increase in
gross sales for the three-months ended March 31, 2004 was primarily attributable
to increased sales of some of our existing  products as well as the introduction
of new products as discussed in "Net Sales."

                                       17

     Net Sales. For the three-months  ended March 31, 2004, net sales were $31.3
million,  an increase of $9.2 million or 41.7% higher than the $22.1 million for
the  three-months  ended  March  31,  2003.  The  increase  in net sales for the
three-months ended March 31, 2004 was primarily  attributable to increased sales
by volume of Monster  EnergyTM drinks which were introduced in April 2002, sales
of Lo-Carb Monster  EnergyTM drinks which were introduced in August 2003,  sales
of our Lost(R) energy drinks in 16-ounce cans,  which were introduced in January
2004 as well as increased  sales by volume of Natural Sodas,  in particular Diet
Natural  Sodas.  The  increase in net sales was also  attributable,  to a lesser
extent,  to increased sales by volume of our Deuce Energy drinks,  increased net
sales prices of our Junior  Juice(R) brand drinks,  increased sales by volume of
Energade(R) Energy sports drinks, Diet Red and juice blends. The increase in net
sales was partially offset by decreased sales by volume primarily of Hansen's(R)
energy  and  functional  drinks  in  8.3-ounce  cans,   Hansen's(R)   children's
multi-vitamin juice drinks,  smoothies in cans and bottles,  teas, lemonades and
juice  cocktails  and soy  smoothies as well as an increase in total  discounts,
allowances and promotional payments.

     Gross  Profit.  Gross profit was $13.9 million for the  three-months  ended
March 31,  2004,  an  increase  of $5.6  million or 67.6%  higher than the gross
profit for the three-months  ended March 31, 2003 of $8.3 million.  Gross profit
as a  percentage  of net sales,  increased to 44.4% for the  three-months  ended
March 31, 2004 from 37.6% for the three-months  ended March 31, 2003.  Increases
in gross sales volume  contributed to an increase in gross profit while a change
in the  Company's  product  and  customer  mix and the  related  increase in the
percentage of sales of higher margin  products  increased  both gross profit and
gross profit as a percentage of net sales.

     Total Operating  Expenses.  Total operating expenses were $10.3 million for
the  three-months  ended March 31,  2004,  an increase of $3.1  million or 42.5%
higher than total operating  expenses of $7.2 million for the three-months ended
March 31, 2003. Total operating  expenses as a percentage of net sales increased
to 32.8% for the three-months  ended March 31, 2004 as compared to 32.6% for the
three-months  ended March 31, 2003. The increase in total operating expenses was
primarily   attributable  to  increased  selling,   general  and  administrative
expenses.

     Selling,  general and  administrative  expenses  were $10.2 million for the
three-months  ended March 31, 2004,  an increase of $3.0 million or 42.4% higher
than  selling,  general  and  administrative  expenses  of $7.2  million for the
three-months  ended March 31, 2003.  Selling  expenses were $5.7 million for the
three-months  ended March 31, 2004,  an increase of $1.6 million or 39.2% higher
than selling expenses of $4.1 million for the three-months ended March 31, 2003.
Selling expenses as a percentage of net sales for the  three-months  ended March
31, 2004 were 18.4% which was consistent  with selling  expenses as a percentage
of net sales of 18.7% for the three-months ended March 31, 2003. The increase in
selling  expenses  was  primarily  attributable  to an increase in  distribution
expenses and expenditures for merchandise displays, trade development activities
with distributors and in-store demonstrations.  The increase in selling expenses
was partially offset by decreased expenditures for certain advertising and other
selling activities and graphic design. General and administrative  expenses were
$4.5  million for the  three-months  ended March 31,  2004,  an increase of $1.4
million or 46.8% higher than general and administrative expenses of $3.1 million
for the three-months ended March 31, 2003.  General and administrative  expenses
as a  percentage  of net sales for the  three-months  ended  March 31, 2004 were
14.3% which was slightly  higher than general and  administrative  expenses as a
percentage of net sales of 13.8% for the three-months  ended March 31, 2003. The
increase in general and  administrative  expenses was primarily  attributable to
increased  payroll expenses  primarily for sales,  marketing and  administrative
activities,  fees relating to legal and accounting  services  including services
related to establishing and protecting trademarks and travel costs.

                                       18


     Operating  Income.  Operating  income was $3.6 million for the three-months
ended March 31, 2004, an increase of $2.5 million more than operating  income of
$1.1 million for the  three-months  ended March 31, 2003.  Operating income as a
percentage of net sales increased to 11.6% for the three-months  ended March 31,
2004 from 5.0% for the  three-months  ended  March 31,  2003.  The  increase  in
operating  income  and  operating  income  as a  percentage  of  net  sales  was
attributable  to a higher  increase  in  gross  profit  and  gross  profit  as a
percentage  of net sales  achieved in the three months ended March 31, 2004 than
the increase in operating expenses and operating expenses as a percentage of net
sales for the three months ended March 31, 2003.

     Net  Nonoperating  Expense.  Net  nonoperating  expense was $11,000 for the
three-months  ended March 31, 2004, a decrease of $22,000 from net non-operating
expense of $33,000 for the  three-months  ended March 31, 2003.  The decrease in
net  non-operating  expense was  primarily  attributable  to decreased  interest
expense incurred on the Company's borrowings,  which was primarily  attributable
to the decrease in outstanding loan balances.

     Provision for Income Taxes. Provision for income taxes for the three-months
ended March 31, 2004 was $1.5 million as compared to provision  for income taxes
of $431,000 for the comparable  period in 2003. The effective  combined  federal
and state tax rate for the  three-months  ended March 31, 2004 was 39.9%,  which
was lower than the effective tax rate of 40.5% for the three-months  ended March
31, 2003 due to the increase in  apportionment  of sales and related state taxes
to various states outside of California.

     Net Income.  Net income was $2.2 million for the  three-months  ended March
31,  2004,  an increase  of $1.6  million  over net income of  $633,000  for the
three-months  ended March 31, 2003. The increase in net income was  attributable
to the increase in gross  profit of $5.6  million and  decrease in  nonoperating
expense of $22,000  which was  partially  offset by the  increase  in  operating
expenses of $3.0 million and an increase in  provision  for income taxes of $1.0
million.

Liquidity and Capital Resources

     As at March 31, 2004, the Company had working capital of $19.5 million,  as
compared  to working  capital of $17.2  million as at  December  31,  2003.  The
increase in working capital is primarily attributable to net income earned after
adjustment  for  certain  noncash  expenses,  primarily  depreciation  and other
amortization,  proceeds  received from the issuance of common stock and disposal
of fixed assets.  Such increase was partially  offset by acquisition of property
and  equipment,  increases in deposits and other assets,  additions to trademark
license  and  trademarks  and  repayment  by the  Company  of a  portion  of the
Company's long term debt.

     Net  cash  provided  by  operating  activities  was  $2.0  million  for the
three-months  ended March 31, 2004 as compared to net cash provided by operating
activities  of  $2.8  million  in  the  comparable   period  in  2003.  For  the
three-months  ended March 31, 2004,  cash provided by operating  activities  was
attributable  to net income earned after  adjustments  for the effect of certain
expenses, primarily depreciation and other amortization, as well as increases in
accounts payable,  income taxes payable and accrued liabilities and decreases in
inventories  which was partially offset by increases in accounts  receivable and
other current assets and decreases in accrued compensation.

                                       19


     Net cash used in investing  activities  was  $344,000 for the  three-months
ended March 31, 2004 as compared  to net cash used in  investing  activities  of
$327,000 in the comparable period in 2003. For the three-months  ended March 31,
2004,  cash  used  in  investing   activities  was  primarily   attributable  to
acquisitions  of property and equipment  and additions to trademark  license and
trademarks  and an increase in deposits  and other  assets  which was  partially
offset by proceeds  from the sale of property and  equipment.  Management,  from
time to time,  considers the  acquisition  of capital  equipment,  particularly,
specific  items of  production  equipment  required  to  produce  certain of our
products,  storage  racks,  merchandise  display  racks,  vans  and  promotional
vehicles, coolers and other promotional equipment and businesses compatible with
the image of the Hansen's(R)  brand, as well as the  introduction of new product
lines.

     Net cash provided by financing  activities was $42,000 for the three-months
ended March 31, 2004 as compared  to net cash used in  financing  activities  of
$798,000 for the comparable period in 2003. For the three-months ended March 31,
2004,  cash  provided by financing  activities  was  primarily  attributable  to
proceeds  received from the issuance of common stock which was partially  offset
by principal payments of long-term debt.

     HBC has a  credit  facility  from  Comerica  Bank-California  ("Comerica"),
consisting of a revolving line of credit and a term loan. The utilization of the
revolving  line of credit by HBC was dependent  upon certain  levels of eligible
accounts  receivable  and inventory  from time to time.  Such  revolving line of
credit and term loan are secured by substantially all of HBC's assets, including
accounts  receivable,  inventory,  trademarks,  trademark  licenses  and certain
equipment.  In accordance  with the provisions of the credit  facility,  HBC can
borrow up to $12.0 million under its line of credit, reducing to $6.0 million by
September  2004.  The revolving  line of credit remains in full force and effect
through September 2005. Interest on borrowings under the line of credit is based
on Comerica's base (prime) rate, plus an additional  percentage of up to 0.5% or
the LIBOR rate, plus an additional  percentage of up to 2.5%, depending upon the
level of certain  financial  ratios of HBC from time to time. At March 31, 2004,
HBC had no balances outstanding under the credit facility and borrowing capacity
available to the Company from Comerica under the credit facility was $7,800,000.

     The  terms  of the  Company's  line of  credit  contain  certain  financial
covenants including certain financial ratios and annual net income requirements.
The line of credit contains  provisions  under which  applicable  interest rates
will be adjusted in increments  based on the  achievement  of certain  financial
ratios. The Company was in compliance with its financial  covenants at March 31,
2004.

     If any event of default  shall occur for any reason,  whether  voluntary or
involuntary,  Comerica may declare all or any portion outstanding on the line of
credit  immediately due and payable,  exercise rights and remedies  available to
secured parties under the Uniform  Commercial Code,  institute legal proceedings
to foreclose upon the lien and security  interest granted or for the sale of any
or all collateral.

                                       20


     Purchase  obligations  represent  commitments  made by the  Company and its
subsidiaries  to various  suppliers for raw materials used in the  manufacturing
and  packaging  of  our  products.   These  obligations  vary  in  terms.  Other
commitments  represent our  obligations  under our agreement  with the Las Vegas
Monorail  Company.  See also "ITEM 1-NOTE 6, COMMITMENTS &  CONTINGENCIES."  The
following  represents a summary of the  Company's  contractual  obligations  and
related scheduled maturities for the years ending December 31:

                      Long-Term
                        Debt &
                    Capital Lease  Operating    Purchase      Other
                     Obligations    Leases    Obligations  Commitments   Total
                    --------------  --------  -----------  -----------   ------

2004 - Remainder    $ 185,948    $  712,132  $ 5,880,096  $ 750,000  $ 7,528,176
2005                  211,541       970,359    7,259,120    250,000    8,691,020
2006                  146,890     1,017,128    7,259,120               8,423,138
2007                              1,030,218    1,460,000               2,490,218
2008                                773,997                              773,997
Thereafter                        1,199,730                            1,199,730
                    ------------ ---------- -----------  -----------    -------
                     $ 544,379  $5,703,564  $21,858,336  $1,000,000 $ 29,106,279
                    ============ ========== ===========  ===========  ==========


     Management  believes that cash  available from  operations,  including cash
resources and the revolving  line of credit,  will be sufficient for its working
capital needs, including purchase commitments for raw materials, payments of tax
liabilities,  debt  servicing,  expansion and  development  needs,  purchases of
shares of the common stock of the Company,  as well as any  purchases of capital
assets or equipment during the current year.

Sales

     The table set forth below discloses selected quarterly data regarding sales
for the  first  three-months  of the past two  years.  Data from any one or more
quarters  or  periods  is  not  necessarily  indicative  of  annual  results  or
continuing trends.

     Sales of beverages are expressed in unit case volume. A "unit case" means a
unit of  measurement  equal to 192 U.S.  fluid  ounces of finished  beverage (24
eight-ounce  servings) or concentrate sold that will yield 192 U.S. fluid ounces
of finished beverage. Unit case volume of the Company means number of unit cases
(or unit case  equivalents)  of  beverages  directly or  indirectly  sold by the
Company. Sales of food bars and cereals are expressed in actual cases. A case of
food bars and cereals is defined as follows:

* A fruit  and  grain  bar and  functional  nutrition  bar  case  equals  ninety
  1.76-ounce bars.
* A natural cereal case equals ten 13-ounce boxes measured by volume.
* An active nutrition bar case equals thirty-two 1.4-ounce bars.

     The Company's  quarterly results of operations reflect seasonal trends that
management  believes are primarily the result of increased  demand in the warmer
months of the year. It has been our  experience  that beverage  sales tend to be
lower  during the first and fourth  quarters  of each fiscal  year.  Because the
primary  historical  market for  Hansen's  products  is  California  which has a
year-long  temperate climate,  the effect of seasonal  fluctuations on quarterly
results  may  have  been  mitigated;  however  such  fluctuations  may  be  more
pronounced  as  the  distribution  of  Hansen's   products  expands  outside  of
California.  The Company has not had sufficient  experience  with its food bars,
cereal products and Hard e malt-based products and consequently has no knowledge
of the trends which may occur with such  products.  Quarterly  fluctuations  may
also be affected by other factors  including the  introduction  of new products,
the opening of new markets where  temperature  fluctuations are more pronounced,
the addition of new bottlers and  distributors,  changes in the mix of the sales
of its finished  products,  soda  concentrates  and food  products and increased
advertising and promotional expenses.

                                       21

                                                        (In Thousands)
                                                 Three-months ended March 31,
                                                     2004              2003
                                                 -------------    -------------

Unit Case Volume / Case Sales                          5,368            4,219

Net Sales                                            $31,299          $22,086

Forward Looking Statements

     The Private Security  Litigation  Reform Act of 1995 (the "Act") provides a
safe harbor for forward-looking  statements made by or on behalf of the Company.
The Company and its  representatives  may from time to time make written or oral
forward looking statements,  including  statements  contained in this report and
other  filings with the  Securities  and Exchange  Commission  and in reports to
shareholders  and  announcements.   Certain  statements  made  in  this  report,
including certain statements made in management's  discussion and analysis,  may
constitute forward looking statements (within the meaning of Section 27A of the
Securities Act 1933 as amended and Section 21E of the Securities Exchange Act of
1934, as amended)  regarding  the  expectations  of  management  with respect to
revenues,  profitability,  adequacy of funds from  operations  and the Company's
existing  credit  facility,  among other things.  All  statements  which address
operating  performance,  events  or  developments  that  management  expects  or
anticipates will or may occur in the future including  statements related to new
products,  volume  growth,  revenues,  profitability,  adequacy  of  funds  from
operations,  and/or the Company's  existing credit facility,  earnings per share
growth,  statements  expressing  general optimism about future operating results
and  non-historical  information,  are  forward  looking  statements  within the
meaning of the Act.

     Management  cautions  that these  statements  are  qualified by their terms
and/or important factors,  many of which are outside the control of the Company,
involve a number of risks,  uncertainties  and other  factors  that could  cause
actual  results  and  events  to  differ  materially  from the  statements  made
including, but not limited to, the following:

*    Company's  ability to  generate  sufficient  cash flows to support  capital
     expansion plans and general operating activities;
*    Decreased  demand for our  products  resulting  from  changes  in  consumer
     preferences;
*    Changes in demand that are weather  related,  particularly in areas outside
     of California;
*    Competitive  products and pricing  pressures and the  Company's  ability to
     gain or  maintain  its  share of sales in the  marketplace  as a result  of
     actions by competitors;
*    The introduction of new products;
*    An  inability  to achieve  volume  growth  through  product  and  packaging
     initiatives;
*    Laws and  regulations,  and/or any changes  therein,  including  changes in
     accounting standards,  taxation  requirements  (including tax rate changes,
     new tax laws and revised tax law interpretations) and environmental laws as
     well as the Federal  Food Drug and  Cosmetic  Act,  the Dietary  Supplement
     Health and Education Act, and regulations  made thereunder or in connection
     therewith,  as well as changes in any other food and drug laws,  especially
     those that may affect the way in which the Company's  products are marketed
     and/or labeled and/or sold, including the contents thereof, as well as laws
     and   regulations   or  rules  made  or  enforced  by  the  Food  and  Drug
     Administration and/or the Bureau of Alcohol,  Tobacco and Firearms,  and/or
     Federal Trade Commission, and/or certain state regulatory agencies;

                                       22


*    Changes in the cost and  availability  of raw  materials and the ability to
     maintain favorable supply arrangements and relationships and procure timely
     and/or adequate production of all or any of the Company's products;
*    The Company's ability to achieve earnings forecasts,  which may be based on
     projected  volumes and sales of many  product  types  and/or new  products,
     certain of which are more profitable than others. There can be no assurance
     that the Company will achieve projected levels or mixes of product sales;
*    The Company's ability to penetrate new markets;
*    The marketing  efforts of distributors of the Company's  products,  most of
     which  distribute  products that are  competitive  with the products of the
     Company;
*    Unilateral  decisions by  distributors,  grocery  chains,  specialty  chain
     stores, club stores and other customers to discontinue  carrying all or any
     of the Company's products that they are carrying at any time;
*    The terms and/or  availability  of the  Company's  credit  facility and the
     actions of its creditors;
*    The effectiveness of the Company's  advertising,  marketing and promotional
     programs;
*    Changes in product category consumption;
*    Unforeseen economic and political changes;
*    Possible recalls of the Company's products; and
*    The Company's  ability to make suitable  arrangements for the co-packing of
     any of  its  products  including,  but  not  limited  to,  its  energy  and
     functional  drinks in 8.3-ounce slim cans and 16-ounce  cans,  smoothies in
     11.5-ounce  cans, E2O Energy  Water(R),  Energade(R),  Monster EnergyTM and
     Lost(R) energy drinks, soy smoothies, sparkling orangeades and lemonades in
     glass bottles and other products.

     The foregoing list of important factors is not exhaustive.

     The Company's actual results could be materially different from the results
described or anticipated by the Company's forward-looking  statements due to the
inherent  uncertainty of estimates,  forecasts and projections and may be better
or worse than  anticipated.  Given these  uncertainties,  you should not rely on
forward-looking  statements.  Forward-looking statements represent the Company's
estimates and  assumptions  only as of the date that they were made. The Company
expressly  disclaims any duty to provide updates to forward-looking  statements,
and the estimates and assumptions  associated with them,  after the date of this
report,  in order to reflect  changes in  circumstances  or  expectations or the
occurrence of  unanticipated  events except to the extent required by applicable
securities laws.

Inflation

     The Company does not believe that inflation has a significant impact on the
Company's results of operations for the periods presented.

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISKS

     In the normal  course of  business,  our  financial  position is  routinely
subject to a variety of risks.  The  principal  market risks (i.e.,  the risk of
loss arising from adverse  changes in market rates and prices) which the Company
is exposed to are  fluctuations  in commodity  prices  affecting the cost of raw
materials and changes in interest  rates of the Company's long term debt. We are
also subject to market risks with respect to the cost of commodities because our
ability to recover  increased  costs  through  higher  pricing is limited by the
competitive  environment in which we operate. We are also subject to other risks
associated  with the business  environment  in which we operate,  including  the
collectability of accounts receivable.

                                       23


     At March 31, 2004,  the majority of the Company's  debt  consisted of fixed
rather than  variable  rate debt.  The amount of variable  rate debt  fluctuates
during the year based on the Company's cash  requirements.  If average  interest
rates were to increase  one percent for the year ended March 31,  2004,  the net
impact on the Company's pre-tax earnings would have been insignificant.

ITEM 4.  CONTROL AND PROCEDURES

     Under  the  supervision  and  with  the   participation  of  the  Company's
management,  including our Chief Executive Officer and Chief Financial  Officer,
we  have  evaluated  the  effectiveness  of  the  design  and  operation  of our
disclosure  controls and  procedures as of the end of the period covered by this
report.  Based  upon this  evaluation,  the Chief  Executive  Officer  and Chief
Financial  Officer have  concluded  that the Company's  disclosure  controls and
procedures are adequate and effective to ensure that material information we are
required  to  disclose in reports  that we file or submit  under the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods specified in SEC rules and forms.

     There have been no significant  changes in internal  control over financial
reporting  that occurred  during the fiscal  period  covered by this report that
have materially  affected,  or are reasonably likely to materially  affect,  the
registrant's internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1.      LEGAL PROCEEDINGS

     The  Company  is a party to  various  claims,  complaints  and other  legal
actions that have arisen in the normal course of business from time to time. The
Company  believes  the  outcome  of  these  pending  legal  proceedings,  in the
aggregate,  will  not  have a  material  adverse  effect  on the  operations  or
financial  position  of the  Company.  See NOTE 6 to the  financial  statements,
"COMMITMENTS AND CONTINGENCIES."

                                       24




ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits - See Exhibit Index

31.1 Certification  by CEO  pursuant  to  Rule  13A-14(a)  or  15D-14(a)  of the
     Securities  Exchange Act of 1934, as adopted pursuant to Section 302 of the
     Sarbanes-Oxley Act of 2002

31.2 Certification  by CFO  pursuant  to  Rule  13A-14(a)  or  15D-14(a)  of the
     Securities  Exchange Act of 1934, as adopted pursuant to Section 302 of the
     Sarbanes-Oxley Act of 2002

32.1 Certification  by CEO  pursuant  to 18  U.S.C.  Section  1350,  as  adopted
     pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2 Certification  by CFO  pursuant  to 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

     On March 4, 2004,  the Company filed a current report on Form 8-K reporting
under Item 6 that the  Company had issued a press  release  regarding a contract
awarded to the Company by the State of California Department of Health Services'
Women, Infant and Children Supplemental Nutrition Program.


SIGNATURES

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

                                                   HANSEN NATURAL CORPORATION
                                                   Registrant

Date:  May 13, 2004                                  /s/ RODNEY C. SACKS
                                                     Rodney C. Sacks
                                                     Chairman of the Board
                                                     of Directors and Chief
                                                     Executive Officer



Date:  May 13, 2004                                  /s/ HILTON H. SCHLOSBERG
                                                     Hilton H. Schlosberg
                                                     Vice Chairman of the
                                                     Board of Directors,
                                                     President and Chief
                                                     Financial Officer


                                       25