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, 2005     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)


                                (951) 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 X No ___


     The  Registrant  had  11,005,103  shares of common stock  outstanding as of
April 25, 2005.


                   HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                                 MARCH 31, 2005

                                      INDEX



                                                                        Page No.

Part I.         FINANCIAL INFORMATION
- -------
Item 1.     Condensed Consolidated Financial Statements

            Condensed  Consolidated  Balance  Sheets as of
            March 31, 2005 and December 31, 2004 (Unaudited)                  3

            Condensed Consolidated Statements of Income for the three-
            months ended March 31, 2005 and 2004 (Unaudited)                  4

            Condensed Consolidated Statements of Cash Flows for the
            three-months ended March 31, 2005 and 2004 (Unaudited)            5

            Notes to Condensed Consolidated Financial Statements (Unaudited)  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                                                25

Items 2-5.  Not Applicable

Item 6.     Exhibits and Reports on Form 8-K                                 25

            Signatures                                                       26

                                       2


                  HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS
             AS OF MARCH 31, 2005 AND DECEMBER 31, 2004 (Unaudited)
- --------------------------------------------------------------------------------

                                                                                          
                                                                               March 31,          December 31,
                                                                                 2005                 2004
                                                                           ------------------   -----------------
                                ASSETS
CURRENT ASSETS:
Cash and cash equivalents                                                       $ 30,574,477        $ 20,976,119
Accounts receivable (net of allowance for doubtful accounts,
   sales returns and cash discounts of $1,652,951 in 2005 and
   $1,252,101 in 2004 and promotional allowances of
   $6,310,183 in 2005 and $6,269,744 in 2004)                                     20,167,901          12,650,055
Inventories, net                                                                  23,451,416          22,406,054
Prepaid expenses and other current assets                                            527,082             638,967
Deferred income tax asset                                                          3,234,002           3,708,942
                                                                           ------------------   -----------------
     Total current assets                                                         77,954,878          60,380,137

PROPERTY AND EQUIPMENT, net                                                        2,798,547           2,964,064

INTANGIBLE AND OTHER ASSETS:
Trademark license and trademarks (net of accumulated
     amortization of $233,510 in 2005 and $219,264 in 2004)                       18,337,558          18,351,804
Deposits and other assets                                                            736,977             326,312
                                                                           ------------------   -----------------
Total intangible and other assets                                                 19,074,535          18,678,116
                                                                           ------------------   -----------------
                                                                                $ 99,827,960        $ 82,022,317
                                                                           ==================   =================

                 LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                                                                $ 18,687,590        $ 14,542,753
Accrued liabilities                                                                1,680,784           1,582,968
Accrued compensation                                                               1,254,561           1,831,627
Current portion of long-term debt                                                    355,009             437,366
Income taxes payable                                                               5,017,170             346,449
                                                                           ------------------   -----------------
     Total current liabilities                                                    26,995,952          18,741,163

LONG-TERM DEBT, less current portion                                                 168,076             146,486

DEFERRED INCOME TAX LIABILITY                                                      4,754,507           4,563,439

COMMITMENTS AND CONTINGENCIES (NOTE 7)                                                     -                   -

SHAREHOLDERS' EQUITY:
Common stock - $0.005 par value; 30,000,000 shares authorized;
     11,119,864 shares issued, 10,994,603 outstanding in 2005;
     10,624,864 shares issued, 10,418,103 outstanding in 2004                         56,007              55,599
Additional paid-in capital                                                        16,307,454          15,813,541
Retained earnings                                                                 52,361,347          43,516,634
Common stock in treasury, at cost; 206,761 in 2005 and 2004                         (814,545)           (814,545)
                                                                           ------------------   -----------------
     Total shareholders' equity                                                   67,910,263          58,571,229
                                                                           ------------------   -----------------
                                                                                $ 99,827,960        $ 82,022,317
                                                                           ==================   =================

     See accompanying notes to condensed consolidated financial statements.

                                       3


HANSEN NATURAL CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF
INCOME  FOR  THE  THREE-MONTHS   ENDED  MARCH  31,  2005  AND  2004  (Unaudited)
- --------------------------------------------------------------------------------


                                                                                       Three Months Ended
                                                                                           March 31,
                                                                                -------------------------------------
                                                                                      2005                 2004
                                                                                ----------------     ----------------
                                                                                               
GROSS SALES                                                                       $ 73,728,442          $ 38,740,927
LESS:  Discounts, allowance and promotional payments                                13,714,170             7,442,144
                                                                                ---------------      ----------------
NET SALES                                                                           60,014,272            31,298,783
COST OF SALES                                                                       29,684,954            17,390,962
                                                                                ---------------      ----------------
GROSS PROFIT                                                                        30,329,318            13,907,821

OPERATING EXPENSES:
Selling, general and administrative                                                 15,591,572            10,243,238
Amortization of trademark license and trademarks                                        14,246                20,096
                                                                                ---------------      ----------------
     Total operating expenses                                                       15,605,818            10,263,334
                                                                                ---------------      ----------------
OPERATING INCOME                                                                    14,723,500             3,644,487
NET NONOPERATING (INCOME) EXPENSE                                                     (117,518)               10,614
                                                                                ---------------      ----------------
INCOME BEFORE PROVISION FOR INCOME TAXES                                            14,841,018             3,633,873
PROVISION FOR INCOME TAXES                                                           5,996,305             1,450,592
                                                                                ---------------      ----------------
NET INCOME                                                                        $  8,844,713           $ 2,183,281
                                                                                ===============      ================
NET INCOME PER COMMON SHARE:
     Basic                                                                        $       0.81           $      0.21
                                                                                ===============      ================
     Diluted                                                                      $       0.73           $      0.19
                                                                                ===============      ================
NUMBER OF COMMON SHARES USED
     IN PER SHARE COMPUTATIONS:
     Basic                                                                          10,935,709            10,434,770
                                                                                ===============      ================
     Diluted                                                                        12,060,833            11,463,633
                                                                                ===============      ================

     See accompanying notes to condensed consolidated financial statements.

                                       4


                  HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
       FOR THE THREE-MONTHS ENDED MARCH 31, 2005 AND 2004 (Unaudited)
- --------------------------------------------------------------------------------

                                                                                            
                                                                                 March 31,            March 31,
                                                                                   2005                 2004
                                                                             ------------------   ------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                         $ 8,844,713          $ 2,183,281
Adjustments to reconcile net income to net cash provided by
     operating activities:
     Amortization of trademark license and trademarks                                   14,246               20,096
     Depreciation and other amortization                                               183,553              187,581
     Loss/(Gain) on disposal of property and equipment                                     650               (4,461)
     Deferred income taxes                                                             666,008               86,633
     Provision for doubtful accounts                                                    45,742
     Effect on cash of changes in operating assets and liabilities:
         Accounts receivable                                                        (7,563,588)          (4,099,740)
         Inventories                                                                (1,045,362)             362,677
         Prepaid expenses and other current assets                                     111,885              (77,322)
         Accounts payable                                                            4,144,836            1,897,733
         Accrued liabilities                                                            97,816              575,677
         Accrued compensation                                                         (577,066)            (466,774)
         Income taxes payable                                                        4,670,721            1,353,178
                                                                             ------------------   ------------------
            Net cash provided by operating activities                                9,594,154            2,018,559

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment                                                   (364,256)            (308,180)
Proceeds from sale of property and equipment                                            78,339               15,073
Increase in trademark license and trademarks                                                                 (7,547)
Decrease/(increase) in deposits and other assets                                        38,225              (43,093)
                                                                             ------------------   ------------------
            Net cash used in investing activities                                     (247,692)            (343,747)

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on long-term debt                                                  (242,425)             (57,956)
Issuance of common stock                                                               494,321               99,480
                                                                             ------------------   ------------------
            Net cash provided by financing activities                                  251,896               41,524

                                                                             ------------------   ------------------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                            9,598,358            1,716,336
CASH AND CASH EQUIVALENTS, beginning of year                                        20,976,119            1,098,785
                                                                             ------------------   ------------------
CASH AND CASH EQUIVALENTS, end of period                                           $30,574,477          $ 2,815,121
                                                                             ==================   ==================

SUPPLEMENTAL INFORMATION
  Cash paid during the year for:
     Interest                                                                      $    12,641          $     9,511
                                                                             ==================   ==================
     Income taxes                                                                  $   659,576          $    10,781
                                                                             ==================   ==================


NON-CASH TRANSACTIONS

     During the  three-months  ended March 31,  2005,  the Company  entered into
capital leases of $181,659,  for the  acquisition  of  promotional  vehicles and
warehouse equipment.

     See accompanying notes to condensed 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,  2004,  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"), and other disclosures, which should be read
in  conjunction  with this  report.  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 have been prepared
in  accordance  with GAAP and SEC rules and  regulations  applicable  to interim
financial  reporting.  They do not  include  all the  information  and  footnote
disclosures  normally  included  in  annual  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,  2005 and 2004 is
unaudited  and reflects all  adjustments,  which  include only normal  recurring
adjustments  and 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

     Refer to the Consolidated  Financial  Statements in the Company's Form 10-K
for the year ended December 31, 2004 for more complete presentation.

     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
represents the Company's  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 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. Upon the adoption of Statement of Financial
Accounting  Standards  ("SFAS") No. 142, the Company ceased the  amortization of
indefinite life assets. The following provides additional information concerning
the  Company's  trademark  licenses  and  trademarks  as of March  31,  2005 and
December 31, 2004:

                                       6


                                                     March 31,     December 31,
                                                        2005          2004
                                                  ------------  -------------
Amortizing trademark licenses and trademarks      $ 1,169,248   $  1,169,248
Accumulated amortization                             (233,510)      (219,264)
                                                  ------------  -------------
                                                      935,738        949,984
Non-amortizing trademark licenses and trademarks   17,401,820     17,401,820
                                                  ------------  -------------
                                                  $18,337,558   $ 18,351,804
                                                  ============  =============



     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 23 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,  2005  and 2004 was  $14,246  and  $20,096,
respectively.  As of March  31,  2005,  future  estimated  amortization  expense
related to amortizing  trademark licenses and trademarks through the year ending
December 31, 2010 is:

                        2005 - Remainder          $41,513
                        2006                       55,351
                        2007                       55,351
                        2008                       55,202
                        2009                       55,202
                        2010                       55,202

     Revenue  Recognition - The Company  records revenue at the time the related
products  are  shipped  and title has  passed.  Management  believes an adequate
provision has been made for estimated  returns,  allowances  and cash  discounts
based on the  Company's  historical  experience,  which are  accounted  for as a
reduction of gross sales.

     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 $3.5
million  and $2.4  million for the  three-months  ended March 31, 2005 and 2004,
respectively.  Advertising  expenses  were  included  in  selling,  general  and
administrative  expenses  with the  exception  of coupon  expenses,  which  were
included as a reduction of gross sales.  In addition,  the Company  supports its
customers, including distributors, with promotional allowances, portion of which
are utilized for  marketing  and indirect  advertising  by them.  Portion of the
promotional  allowances payable to customers are based on the levels of sales to
such  customers  and, in certain  instances,  the amount of such  allowances are
estimated by the  Company.  If actual  promotional  allowances  when  ultimately
determined  differ from such  estimates,  promotional  allowances  could, to the
extent based on  estimates,  require  adjustment.  Such  promotional  allowances
amounted to $10.8 million and $4.9 million for the three-months  ended March 31,
2005 and 2004, respectively and are included as a reduction of gross 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,  2005 and 2004 would have been  reduced to the pro
forma amounts indicated below:

                                                    Three Months Ended March 31,

                                                          2005             2004
                                                          ----             ----
Net income, as reported                              $ 8,844,713     $ 2,183,281
Less: Total stock based employee compensation
     expense determined under fair value based
     method of all awards, net of related tax
     effects                                             319,278         83,597
Net income, pro forma                                $ 8,525,435    $ 2,099,684

Net income per common share, as reported - Basic     $      0.81    $       0.21
Net income per common share, as reported - Diluted   $      0.73    $       0.19

Net income per common share, pro forma - Basic       $      0.78    $       0.20
Net income per common share, pro forma - Diluted     $      0.71    $       0.18

     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:

             Dividend            Expected           Risk-Free         Expected
               Yield            Volatility         Interest Rate       Lives
           --------------   -------------------   -------------   --------------
2005             0%                 74%                4.4%           7 years
2004             0%                 38%                4.0%           8 years

3. NEWLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In November 2004, FASB issued  statement of Financial  Accounting  Standard
No.  151,  "Inventory  Costs".  The new  Statement  amends  Accounting  Research
Bulletin No. 43, Chapter 4,  "Inventory  Pricing," to clarify the accounting for
abnormal amounts of idle facility expense,  freight,  handling costs, and wasted
material.   This   Statement   requires   that  those  items  be  recognized  as
current-period   charges  and  requires  that  allocation  of  fixed  production
overheads  to the cost of  conversion  be based on the  normal  capacity  of the
production  facilities.  This statement is effective for fiscal years  beginning
after June 15, 2005.  The Company does not expect  adoption of this statement to
have a material impact on its financial condition or results of operations.

                                       8


     In December  2004,  the FASB issued SFAS No. 153,  Exchanges of Nonmonetary
Assets  - An  Amendment  of APB  Opinion  No.  29,  Accounting  for  Nonmonetary
Transactions.  This  statement  amends  APB  Opinion  No.  29 to  eliminate  the
exception for nonmonetary exchanges of similar productive assets and replaces it
with a general  exception for exchanges of  nonmonetary  assets that do not have
commercial  substance.  A nonmonetary  exchange has commercial  substance if the
future cash flows of the entity are expected to change significantly as a result
of the exchange.  The  provision in SFAS No. 153 are  effective for  nonmonetary
asset exchanges  incurred during fiscal years beginning after June 15, 2005. The
Company is currently evaluating the effect, if any, of adopting SFAS No. 153.

     In December 2004, FASB issued Statement of Financial  Accounting  Standards
No. 123 (revised  2004),  Share-Based  Payment.  This  Statement  replaces  FASB
Statement No. 123 and supersedes  APB Opinion No. 25.  Statement No. 123(R) will
require the fair value of all stock  option  awards  issued to  employees  to be
recorded as an expense  over the related  vesting  period.  The  Statement  also
requires  the  recognition  of  compensation  expense  for the fair value of any
unvested stock option awards outstanding at the date of adoption.  This standard
is effective for the Company as of January 1, 2006. Management has not completed
their  evaluation  of the effect of these new rules on the  Company's  financial
statements.

4. INVENTORIES

     Inventories consist of the following at:


                                                  March 31,     December 31,
                                                    2005             2004
                                                ------------     ------------
Raw Materials                                   $  9,782,458     $  7,204,741
Finished Goods                                    14,590,890       16,157,000
                                                ------------     ------------
                                                  24,373,348       23,361,741
Less inventory reserves                            (921,932)        (955,687)
                                                ------------     ------------
                                                $ 23,451,416     $ 22,406,054
                                                ============     ============

                                        9


5. PROPERTY AND EQUIPMENT

     Property and equipment consist of the following at:

                                                  March 31,     December 31,
                                                    2005             2004
                                                ------------    ------------
Leasehold improvements                          $    338,832    $    268,068
Furniture and office equipment                     1,327,810       1,193,741
Equipment                                          1,596,667       1,488,571
Vehicles                                           1,262,355       2,359,264
                                                ------------    ------------
                                                   4,525,664       5,309,644
Less accumulated depreciation and amortization    (1,727,117)     (2,345,580)
                                                -------------   ------------
                                                $  2,798,547    $  2,964,064
                                                =============   ============

6. EARNINGS PER SHARE

     A  reconciliation  of the  weighted  average  shares  used in the basic and
diluted earnings per common share  computations for the three months ended March
31, 2005 and 2004 is presented below:

                                                    Three Months Ended
                                                          March 31,
                                               --------------------------------
                                                     2005             2004
                                               ---------------  ---------------

Weighted-average shares outstanding:
    Weighted-average shares outstanding -
      Basic                                         10,935,709       10,434,770
      Dilutive securities                            1,125,124        1,028,863
                                               ---------------  ---------------

    Weighted-average shares outstanding -
      Diluted                                       12,060,833       11,463,633
                                               ===============  ===============

     For the three  months ended March 31, 2005,  options  outstanding  totaling
435,000 shares were excluded from the  calculations,  as their effect would have
been  antidilutive.  For the three  months  ended  March 31,  2004,  no  options
outstanding were excluded from the calculations.

7. 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.

                                       10


     The initial term of the  Monorail  Agreement  commenced  in July 2004.  The
initial  term of the Monorail  Agreement  ends on the first  anniversary  of its
commencement  date.  However  due  to  interruptions  in the  operations  of the
Monorail,  it is likely that the  commencement  date of the initial term will by
agreement  be amended to  January  1,  2005.  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,
notwithstanding such election by HBC, to terminate the Monorail Agreement at the
expiration of the then current term.

     In  September  2004  Barrington  Capital  Corporation  through  an  alleged
successor in interest,  Sandburg Financial  Corporation (both entities with whom
the Company has never had any dealings) served a Notice of Motion  ("Motion") on
the  Company  and  each of its  subsidiaries  as well as on a  number  of  other
unrelated  entities  and  individuals.  The  Motion  seeks  to  amend a  default
judgement granted against a completely unconnected company,  Hansen Foods, Inc.,
to add the Company and its subsidiary  companies,  as well as the other entities
and individuals cited, as judgement  debtors.  The default judgement was entered
on February 15, 1996, for $7,626,000  plus legal interest and attorneys' fees in
the sum of $211,000  arising out of a breach of  contract  claim that  allegedly
occurred  in the 1980's.  Barrington  Capital  Corporation's/Sandburg  Financial
Corporation's claim is based on the misconceived and unsubstantiated theory that
the Company and its  subsidiaries  are alter egos  and/or  successors  of Hansen
Foods,  Inc. The Motion is based on demonstrably  false  allegations,  misstated
legal propositions and lacks any substantial  supporting  evidence.  The Company
and its subsidiaries intend to vigorously oppose the Motion and believe that the
Motion is without any merit. The Company does not believe the Motion will have a
material adverse effect on the financial condition of the Company.

     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,  management  believes that such  litigation  in the aggregate  will not
likely have a material  adverse  effect on the Company's  financial  position or
results of operations.

                                       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  Company's  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  trademark  license and
trademarks  annually  for  impairment  or earlier if there is an  indication  of
impairment.  If there is an 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.  The fair  value is  calculated  using  the  income  approach.  However,
preparation of estimated expected future cash flows is inherently subjective and
is based on management's best estimate of assumptions concerning expected future
conditions.  Based on management's  annual impairment analysis performed for the
fourth  quarter of 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  certain  identifiable  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. No impairments were identified as
of March 31, 2005.

                                       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 make 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 and  future  marketing  plans for
existing  product  lines  and  planned  timing of  future  introductions  of new
products and their impact on our future cash flows.

     Revenue  Recognition - The Company  records revenue at the time the related
products are shipped and the risk of ownership and title 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.  In addition,  the Company  supports its
customers, including distributors, with promotional allowances, portion of which
are utilized for  marketing  and indirect  advertising  by them.  Portion of the
promotional  allowances payable to customers are based on the levels of sales to
such  customers  and, in certain  instances,  the amount of such  allowances are
estimated by the  Company.  If actual  promotional  allowances  when  ultimately
determined  differ from such  estimates,  promotional  allowances  could, to the
extent based on estimates, require adjustment.  During 2002, the Company adopted
Emerging  Issues Task Force  ("EITF") No. 01-9,  which  requires  certain  sales
promotions and customer allowances previously classified as selling, general and
administrative  expenses to be  classified as a reduction of sales or as cost of
goods sold.  The Company  presents  advertising  and  promotional  allowances in
accordance with the provisions of EITF No. 01-9.

     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  recent past loss history 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 and/or
continued weakening of economic conditions. 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),  Lost(r) and  Rumba(tm).  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.   Greater   distribution  and
availability, awareness and preference promotes long term growth.

     During  the first  quarter of 2005,  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.

                                       14


     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.

     We again  achieved  record sales in the first quarter of 2005. The increase
in gross and net sales in the first quarter of 2005 was  primarily  attributable
to increased  sales of products with relatively  higher price points,  including
increased  sales  by  volume  of  our  Monster   EnergyTM  drinks  and  our  low
carbohydrate  ("Lo-Carb")  Monster  EnergyTM  drinks,  as well as  sales  of our
Monster  EnergyTM  "Assault" TM energy drinks which were introduced in September
2004 and Lost(r) Energy drinks which were introduced in January 2004, as well as
sales of JokerTM energy drinks in 16-ounce cans which were introduced in January
2005,  and increases in sales,  primarily of  Hansen's(r)  apple juice and juice
blends, as well as Hansen's(r) children's  multi-vitamin juice drinks in aseptic
packaging. The increase in net sales was also attributable,  to a lesser extent,
to sales of our RumbaTM energy juice, which was introduced in December 2004. The
increase in gross and net sales was  partially  offset by lower sales of Natural
Sodas,  Hansen's(r)  energy and  functional  drinks,  Energade(r)  energy sports
drinks,  E2O Energy Water(r) drinks and smoothies in cans. The increase in sales
was also offset by an increase in total  discounts,  allowances and  promotional
payments to support the overall increase in the level of sales.

     Gross profit for the three months ended March 31, 2005,  as a percentage of
net sales,  was 50.5% which was higher than the 44.4%  gross  profit  percentage
achieved in the three months ended March 31, 2004.  The increase in gross profit
percentage  was  primarily  due to a change  in the  Company's  product  mix due
primarily to increased sales of certain product lines with higher gross margins.

     During the three  months  ended March 31, 2005,  sales  shipped  outside of
California,  represented  57.8% of our  aggregate  gross  sales,  as compared to
approximately  51.3% of our aggregate  sales in the three months ended March 31,
2004. Sales to distributors  outside the United States,  during the three months
ended March 31,  2005,  amounted  to $678,000  compared to $340,000 in the three
months ended March 31, 2004,  accounting for  approximately  1% of our net sales
for each period respectively.

     Our  customers  are  typically   retail   grocery  and  specialty   chains,
wholesalers,  club stores,  drug, mass  merchandisers,  convenience chains, full
service  beverage  distributors,  health  food  distributors  and  food  service
customers. In the three months ended March 31, 2005, sales to retail grocery and
specialty chains and wholesalers represented 23% of our revenues,  sales to club
stores,  drug and mass merchandisers  represented 11% of our revenues,  sales to
full service distributors  represented 60% of our revenues,  and sales to health
food  distributors  represented  4% of our  revenues.  In the three months ended
March 31, 2004,  sales to retail  grocery and specialty  chains and  wholesalers
represented  26%  of  our  revenues,   sales  to  club  stores,  drug  and  mass
merchandisers   represented   17%  of  our  revenues,   sales  to  full  service
distributors  represented  45%  of  our  revenues,  and  sales  to  health  food
distributors  represented  8% of our  revenues.  The above  allocations  reflect
changes made by the Company to the categories historically reported.

     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 and in 2004  introduced a new line of Blue
Sky  natural  tea  sodas in  12-ounce  cans.  In the  first  quarter  of 2005 we
introduced a new line of Blue Sky Lite natural sodas.

                                       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.

     In 2004, we introduced a carbonated  Lost(r) Energy drink in 16-ounce cans,
a carbonated Monster Energy(tm)  "Assault"(tm)  energy drink in 16-ounce cans, a
new line of Blue Sky natural tea sodas in 12-ounce cans,  Hansen's Energy Drinks
in 16-ounce cans, Rumba(tm) Energy Juice in 15.5-once cans and also introduced a
new line of lo-carb  smoothies in 11.5-ounce  cans. In the first quarter of 2005
we introduced Joker(tm) Energy Drinks in 16-ounce cans.

     During the first quarter of 2005, we entered into several new  distribution
agreements for the sale of certain products in the ordinary course. We intend to
continue  building our national  distributor  network and sales force throughout
the remainder of 2005 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 and terminated in the first quarter of 2004,  adversely
affected  sales  of  those of our  products  that  were  carried  by the  stores
concerned during the comparable quarter of 2004.  However,  the drop in sales of
such  products  was  partially  offset by  increased  sales of  certain of those
products that were carried by other retailers in Southern California.

     During 2004, we concluded exclusive contracts with the State of California,
Department of Health Services Women, Infant and Children Supplemental  Nutrition
Branch,  to supply  100% Apple  juice and 100%  blended  juice in  64-ounce  PET
plastic bottles. The contracts commenced on July 12, 2004.

     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, 2005 and 2004, respectively.



                                                                                                     Percentage
                                                          Three-Months Ended March 31,                 Change
                                                 ----------------------------------------------    ---------------
                                                         2005                     2004               05 vs. 04
                                                 ---------------------    ---------------------    ---------------
                                                                                          
Gross sales                                              $ 73,728,442             $ 38,740,927              90.3%
Less:  Discounts, allowances and
     promotional payments                                  13,714,170                7,442,144              84.3%
                                                 ---------------------    ---------------------    ---------------
Net sales                                                  60,014,272               31,298,783              91.7%
Cost of sales                                              29,684,954               17,390,962              70.7%
                                                 ---------------------    ---------------------    ---------------
Gross profit                                               30,329,318               13,907,821             118.1%
Gross profit margin                                             50.5%                    44.4%

Selling, general and administrative
     expenses                                              15,591,572               10,243,238              52.2%
Amortization of trademark license and
     trademarks                                                14,246                   20,096             (29.1%)
                                                 ---------------------    ---------------------    ---------------
Operating income                                           14,723,500                3,644,487             304.0%
Operating income as a percent of net
     sales                                                      24.5%                    11.6%

Net nonoperating (income) expense                            (117,518)                  10,614          (1,207.2%)
                                                 ---------------------    ---------------------    ---------------
Income before provision for income
     taxes                                                 14,841,018                3,633,873             308.4%

Provision for income taxes                                  5,996,305                1,450,592             313.4%
                                                 ---------------------    ---------------------    ---------------
Effective tax rate                                              40.4%                    39.9%

Net income                                                $ 8,844,713              $ 2,183,281             305.1%
                                                 =====================    =====================    ===============
Net income as a percent of net sales                            14.7%                     7.0%

Net income per common share:
   Basic                                                       $ 0.81                   $ 0.21             285.7%
   Diluted                                                     $ 0.73                   $ 0.19             284.2%



Results of Operations  for the Three Months Ended March 31, 2005 Compared to the
Three Months Ended March 31, 2004

     Gross Sales.  For the  three-months  ended March 31, 2004, gross sales were
$73.7  million,  an  increase  of $35.0  million or 90.3%  higher than the $38.7
million gross sales for the  three-months  ended March 31, 2004. The increase in
gross sales for the three-months ended March 31, 2005 was primarily attributable
to increased  sales  volume of certain of our  existing  products as well as the
introduction of new products, as discussed in "Net Sales" below.

                                       17


     Net Sales. For the three-months  ended March 31, 2005, net sales were $60.0
million,  an increase of $28.7  million or 91.7%  higher than net sales of $31.3
million for the three-months ended March 31, 2004. The increase in net sales for
the  three-months  ended March 31, 2005 was primarily  attributable to increased
sales of products with relatively higher price points, including increased sales
by volume of our Monster EnergyTM drinks,  and our low carbohydrate  ("Lo-Carb")
Monster  EnergyTM drinks,  as well as sales of our Monster EnergyTM  "Assault"TM
energy drinks which were introduced in September 2004, and Lost(r) Energy drinks
which were introduced in January 2004, as well as sales of JokerTM energy drinks
in 16-ounce cans which were  introduced in January 2005, and increases in sales,
primarily of  Hansen's(r)  apple juice and juice blends,  as well as Hansen's(r)
children's  multi-vitamin juice drinks in aseptic packaging. The increase in net
sales was also  attributable,  to a lesser  extent,  to sales of RumbaTM  energy
juice,  which was  introduced  in December  2004.  The increase in gross and net
sales was partially offset by lower sales of Natural Sodas,  Hansen's(r)  energy
and functional  drinks,  Energade(r)  energy sports drinks,  E2O Energy Water(r)
drinks  and  smoothies  in cans.  The  increase  in sales was also  offset by an
increase in total discounts,  allowances and promotional payments to support the
overall increase in the level of sales.

     Gross  Profit.  Gross profit was $30.3 million for the  three-months  ended
March 31,  2005,  an increase of $16.4  million or 118.1%  higher than the gross
profit for the three-months ended March 31, 2004 of $13.9 million.  Gross profit
as a  percentage  of net sales,  increased to 50.5% for the  three-months  ended
March 31, 2005 from 44.4% for the three-months  ended March 31, 2004.  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 $15.6 million for
the  three-months  ended March 31,  2005,  an increase of $5.3  million or 52.1%
higher than total operating expenses of $10.3 million for the three-months ended
March 31, 2004. Total operating  expenses as a percentage of net sales decreased
to 26.0% for the three-months  ended March 31, 2005 as compared to 32.8% for the
three-months  ended March 31, 2004. The increase in total operating expenses was
primarily attributable to increased selling, general and administrative expenses
whereas the decrease in total  operating  expenses as a percentage  of net sales
was primarily  attributable to a decrease in the percentage of selling,  general
and administrative expenses as a percentage of net sales.

     Selling  expenses  were $9.0 million for the  three-months  ended March 31,
2005, an increase of $3.2 million or 56.1% higher than selling  expenses of $5.8
million  for the  three-months  ended  March 31,  2004.  Selling  expenses  as a
percentage  of net sales for the  three-months  ended  March 31, 2005 were 15.0%
which was lower than selling  expenses as a percentage of net sales of 18.4% for
the  three-months  ended March 31, 2004.  The  increase in selling  expenses was
primarily  attributable to an increase in distribution  and warehouse  expenses,
which increased by $1.6 million,  increased  expenditures for trade  development
activities  with  distributors,  which  increased by $0.7  million and increased
expenditures  for merchandise  displays,  point-of-sale  materials and premiums,
which increased by $0.4 million.

     General and administrative  expenses were $6.6 million for the three-months
ended March 31,  2005,  an increase of $2.1 million or 47.2% higher than general
and administrative expenses of $4.5 million for the three-months ended March 31,
2004. General and  administrative  expenses as a percentage of net sales for the
three-months  ended March 31,  2005 were 11.0% which was lower than  general and
administrative  expenses  as  a  percentage  of  net  sales  of  14.3%  for  the
three-months  ended March 31, 2004.  The increase in general and  administrative
expenses  was  primarily   attributable  to  increased   payroll   expenses  for
administrative and support activities, which increased by $1.2 million, expenses
incurred to maintain  certain fixed assets,  expenses related to the termination
of certain distributor agreements, travel expenses, insurance costs and fees for
legal and accounting  services  including services related to the implementation
and testing required by the  Sarbanes-Oxley Act of 2002, which increased by $0.6
million in total.  The  decrease  in general  and  administrative  expenses as a
percentage of net sales was attributable to general and administrative  expenses
increasing  at a lower rate than net sales for the three  months ended March 31,
2005 as compared to the three months ended March 31, 2004.

                                       18


     Operating  Income.  Operating income was $14.7 million for the three-months
ended  March 31,  2005,  an  increase  of $11.1  million or 304.0%  higher  than
operating  income of $3.6  million for the  three-months  ended March 31,  2004.
Operating  income  as a  percentage  of net  sales  increased  to 24.5%  for the
three-months  ended March 31, 2005 from 11.6% for the  three-months  ended March
31, 2004. The increase in operating  income and operating income as a percentage
of net sales was  attributable  to higher  gross  profit as well as gross profit
increasing  at a higher rate than the  increase in  operating  expenses  for the
three  months  ended March 31, 2005 as compared to the three  months ended March
31, 2004.

     Net Nonoperating  Income/Expense.  Net nonoperating income was $118,000 for
the  three-months  ended  March 31,  2005,  an  increase  of  $128,000  from net
non-operating  expense of $11,000 for the three-months ended March 31, 2004. The
increase in net-operating  income and decrease in net non-operating  expense was
primarily  attributable  to increased  interest  revenue earned on the Company's
invested cash  balances as well as 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, 2005 was $6.0 million as compared to provision  for income taxes
of $1.5  million  for the  comparable  period in 2004.  The  effective  combined
federal and state tax rate for the three-months  ended March 31, 2005 was 40.4%,
which was higher than the effective tax rate of 39.9% for the three-months ended
March 31, 2004 due to the increase in income before  provision for income taxes,
to a level which  resulted in an  increase  in the  effective  federal tax rate,
which was partially offset by a decrease in state taxes due to the apportionment
of sales and related state taxes to various states outside of California.

     Net Income.  Net income was $8.8 million for the  three-months  ended March
31, 2005,  an increase of $6.7 million or 305.1%  higher than net income of $2.2
million for the  three-months  ended March 31, 2004.  The increase in net income
was  attributable  to the increase in gross profit of $16.4 million and increase
in nonoperating income of $128,000 which was partially offset by the increase in
operating expenses of $5.3 million and an increase in provision for income taxes
of $4.5 million.

Liquidity and Capital Resources

     As at March 31, 2005, the Company had working capital of $51.0 million,  as
compared to working  capital of $41.6 million as at December 31, 2004.  Net cash
provided by operating  activities  was $9.6 million for the  three-months  ended
March 31, 2005 as compared to net cash provided by operating  activities of $2.0
million in the comparable  period in 2004. For the three-months  ended March 31,
2005,  cash  provided by operating  activities  was  attributable  to net income
earned after adjustments for the effect of certain non-cash expenses,  primarily
depreciation  and other  amortization as well as increases in accounts  payable,
income taxes payable,  accrued liabilities and decreases in prepaid expenses and
other  current  assets  which was  partially  offset by  increases  in  accounts
receivable,  inventories  and  deferred  tax  assets  and  decrease  in  accrued
compensation.  The increase in accounts receivable was attributable primarily to
increased  sales  during the period.  Purchases  of  inventories,  increases  in
accounts  receivable  and other assets,  acquisition  of property and equipment,
acquisition  of  trademark  licenses  and  trademarks,  repayment of our line of
credit and payments of accounts payable and income taxes payable are expected to
remain our principal recurring use of cash and working capital funds.

                                       19


     Net cash used in investing  activities  was  $248,000 for the  three-months
ended March 31, 2005 as compared  to net cash used in  investing  activities  of
$344,000 in the comparable  period in 2004. In the three-months  ended March 31,
2005,  cash  used  in  investing   activities  was  primarily   attributable  to
acquisitions  of property and equipment  which was partially  offset by proceeds
from the sale of property  and  equipment  and a decrease in deposits  and other
assets.  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 $252,000 for the three-months
ended March 31, 2005 as compared  to net cash used in  financing  activities  of
$42,000 for the comparable period in 2004. For the three-months  ended March 31,
2005,  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. The revolving line of credit remains in full force and effect through
June 2006.  Interest on  borrowings  under the line of credit is based on bank's
base  (prime)  rate,  less up to  1.5% or the  LIBOR  rate,  plus an  additional
percentage of up to 1.75%,  depending upon certain  financial ratios of HBC from
time to time.  At March 31,  2005,  HBC had no  balances  outstanding  under the
credit facility.

     The  terms  of the  Company's  line of  credit  contain  certain  financial
covenants including certain financial ratios. The Company was in compliance with
its covenants at March 31, 2005.

     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  7,   COMMITMENTS  &
CONTINGENCIES." The following represents a summary of the Company's  contractual
obligations and related scheduled maturities as of March 31, 2005:



                                                          Payments due by period
                                 ---------------------------------------------------------------------------
                                                   Less than                                     More than
                                      Total         1 year        1-3 years       3-5 years       5 years
- -----------------------------    --------------  -------------  --------------  -------------  -------------
                                                                                
Contractual Obligations            $ 1,042,000    $ 1,042,000    $       -        $     -       $      -
- -----------------------------    --------------  -------------  --------------  -------------  -------------
Long-Term Debt Obligations             231,846         83,707         148,139
- -----------------------------    --------------  -------------  --------------  -------------  -------------
Capital Lease Obligations              291,239        271,302          19,937
- -----------------------------    --------------  -------------  --------------  -------------  -------------
Operating Lease Obligations          4,784,837        994,336       2,762,161      1,028,340
- -----------------------------    --------------  -------------  --------------  -------------  -------------
Purchase Obligations                15,373,100      5,759,073       9,614,027
- -----------------------------    --------------  -------------  --------------  -------------  -------------
                                  $ 21,723,022    $ 8,150,418    $ 12,544,264    $ 1,028,340    $      -
                                 ==============  =============  ==============  =============  =============



     Management  believes that cash  available from  operations,  including cash
resources and the revolving  line of credit,  will be sufficient for our working
capital needs,  including purchase  commitments for raw materials and inventory,
increases in accounts receivable,  payments of tax liabilities,  debt servicing,
expansion and  development  needs,  purchases of shares of our common stock,  as
well as any  purchases of capital  assets or equipment  through  March 31, 2006.
Based on the Company's  current plans,  at this time the Company  estimates that
capital expenditures are likely to be less than $5 million during 2005. However,
future business opportunities may cause a change in this estimate.

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 are expressed in actual cases.  A case of food bars
is defined as ninety 1.76-ounce bars.

                                       21


     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's experience with its energy drink products, although of
short duration, suggests that they are less seasonal than traditional beverages.
As the percentage of the Company's  sales that are  represented by such products
increases,   seasonal   fluctuations  will  be  further   mitigated.   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.


                                                        (In Thousands)
                                                 Three-months ended March 31,
                                                    2005              2004
                                                 ----------        ----------
Case Sales                                            9,295             5,368

Net Sales                                           $60,014          $ 31,299

     See ITEM 2,  "Our  Business"  for  additional  information  related  to the
increase in sales.

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;

                                       22


*    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;
*    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, RumbaTM energy juice, juices in 64-ounce PET plastic
     bottles and aseptic  packaging,  soy  smoothies,  sparkling  orangeades and
     lemonades and apple cider in glass bottles and other products.

     The foregoing list of important factors is not exhaustive.

     Our actual results could be materially different from the results described
or anticipated by our 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 our estimates and assumptions
only as of the date that they  were  made.  We  expressly  disclaim  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.

                                       23


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 and the
limited  availability  of certain raw materials  such as sucralose.  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.

     At March 31, 2005,  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,  2005,  the net
impact on the Company's pre-tax earnings would have been insignificant.

ITEM 4.  CONTROL AND PROCEDURES

     Evaluation of Disclosure  Controls 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.

                                       24


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 7 to the  financial  statements,
"COMMITMENTS AND CONTINGENCIES."

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

None.

                                       25


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 10, 2005                     /s/ RODNEY C. SACKS
                                        -------------------
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer



Date:  May 10, 2005                     /s/ HILTON H. SCHLOSBERG
                                        ------------------------
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President and Chief Financial Officer

                                       26