- --------------------------------------------------------------------------------




                                SECURITIES AND EXCHANGE COMMISSION
                                      Washington, D.C. 20549

                                        -------------------

                                            FORM 10-Q

                                       -------------------


                    |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)OF THE
                                 SECURITIES EXCHANGE ACT OF 1934

                         For the quarterly period ended June 26, 2004

                                                OR

                  |_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                                 SECURITIES EXCHANGE ACT OF 1934

                                       -------------------


                                  Commission file number 0-18914

                                            R&B, INC.
                                Incorporated pursuant to the Laws
                               of the Commonwealth of Pennsylvania

                                       -------------------


                           IRS - Employer Identification No. 23-2078856

                       3400 East Walnut Street, Colmar, Pennsylvania 18915
                                          (215) 997-1800

                                       -------------------

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 Exchange Act Rule 12b-2). Yes |_| No|X|

As of July 29, 2004 the Registrant had 8,850,663 common
shares, $.01 par value, outstanding.

- --------------------------------------------------------------------------------




                                            Page 1 of 16







                                   R & B, INC. AND SUBSIDIARIES

                     INDEX TO QUARTERLY REPORT ON FORM 10-Q
                                           June 26, 2004


                                                                        Page
Part I -- FINANCIAL INFORMATION

        Item 1.Consolidated Financial Statements (unaudited)

               Statements of Operations:
                  Thirteen Weeks Ended June 26, 2004 and June 28, 2003.... 3
                  Twenty-six Weeks Ended June 26, 2004 and June 28, 2003.. 4

                       Balance Sheets...............................       5

               Statements of Cash Flows.............................       6

               Notes to Consolidated Financial Statements...........       7

        Item 2.Management's Discussion and
                   Analysis of Results of Operations and
                   Financial Condition...............................      10

        Item 3.Quantitative and Qualitative Disclosure about Market Risk.. 13

        Item 4.Controls and Procedures...............................      14

Part II -- OTHER INFORMATION

        Item 1.Legal Proceedings....................................       15

        Item 6.Exhibits and Reports on Form 8-K.....................       15

        Signatures . . . . . . . ...................................       16



















                                            Page 2 of 16







                                  PART I . FINANCIAL INFORMATION

                            ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                                    R&B, INC. AND SUBSIDIARIES

                              CONSOLIDATED STATEMENTS OF OPERATIONS
                                           (unaudited)





                                                               For the Thirteen Weeks Ended
                                                              ------------------------------
                                                                   June 26,      June 28,
(in thousands, except per share data)                               2004          2003
- --------------------------------------------------------------------------------------------
                                                                            
Net Sales                                                         $    64,277     $   58,068
Cost of goods sold                                                     39,317         36,885
- --------------------------------------------------------------------------------------------
         Gross profit                                                  24,960         21,183
Selling, general and administrative expenses                           15,846         14,811
- --------------------------------------------------------------------------------------------
         Income from operations                                         9,114          6,372
Interest expense, net of interest income of  $23 and $58                  769            884
- --------------------------------------------------------------------------------------------
         Income before taxes                                            8,345          5,488
Provision for taxes                                                     3,028          1,963
- --------------------------------------------------------------------------------------------
         Net Income                                               $     5,317    $     3,525
============================================================================================
Earnings Per Share:
        Basic                                                           $0.60          $0.41
        Diluted                                                          0.58           0.39
============================================================================================
Average Shares Outstanding:
        Basic                                                           8,845          8,627
        Diluted                                                         9,194          9,033




                   See accompanying notes to consolidated financial statements.















                                             Page 3 of 16









                                    R&B, INC. AND SUBSIDIARIES

                               CONSOLIDATED STATEMENTS OF OPERATIONS
                                            (unaudited)





                                                              For the Twenty-six Weeks Ended
                                                              ------------------------------
                                                                   June 26,      June 28,
(in thousands, except per share data)                               2004          2003
- --------------------------------------------------------------------------------------------
                                                                             
Net Sales                                                        $    120,282      $ 108,340
Cost of goods sold                                                     74,707         68,559
- --------------------------------------------------------------------------------------------
         Gross profit                                                  45,575         39,781
Selling, general and administrative expenses                           30,504         29,071
- --------------------------------------------------------------------------------------------
         Income from operations                                        15,071         10,710
Interest expense, net of interest income of  $77 and $115               1,530          1,775
- --------------------------------------------------------------------------------------------
         Income before taxes                                           13,541          8,935
Provision for taxes                                                     4,906          3,185
- --------------------------------------------------------------------------------------------
         Net Income                                               $     8,635    $     5,750
============================================================================================
Earnings Per Share:
        Basic                                                           $0.98          $0.67
        Diluted                                                          0.94           0.64
============================================================================================
Average Shares Outstanding:
        Basic                                                           8,804          8,564
        Diluted                                                         9,162          8,996





                    See accompanying notes to consolidated financial statements.


                                             Page 4 of 16





                                    R&B, INC. AND SUBSIDIARIES

                                    CONSOLIDATED BALANCE SHEETS




                                                             June 26,     December 27,
 (in thousands, except share data)                             2004           2003
- --------------------------------------------------------- -------------- --------------
                                                                     
Assets                                                       (unaudited)
Current Assets:
   Cash and cash equivalents                                 $    12,886   $     15,177
   Short-term investments                                          5,002          9,905
   Accounts receivable, less allowance for doubtful
     accounts and customer credits of $20,987 and $17,721         62,267         44,127
  Inventories                                                     51,339         51,170
  Deferred income taxes                                            7,494          7,493
  Prepaids and other current assets                                1,806          1,356
- --------------------------------------------------------- -------------- --------------
     Total current assets                                        140,794        129,228
- --------------------------------------------------------- -------------- --------------
Property, Plant and Equipment, net                                20,562         17,590
Goodwill                                                          29,026         29,125
Other Assets                                                         575            663
- --------------------------------------------------------- -------------- --------------
      Total                                                     $190,957       $176,606
========================================================= ============== ==============

Liabilities and Shareholders' Equity
Current Liabilities:
  Current portion of long-term debt                             $  9,049     $    8,571
  Accounts payable                                                14,621         10,029
  Accrued compensation                                             6,399          7,379
  Other accrued liabilities                                        6,342          4,797
- --------------------------------------------------------- -------------- --------------
    Total current liabilities                                     36,411         30,776
Long-Term Debt                                                    34,759         35,213
Deferred Income Taxes                                              5,237          4,632
Commitments and Contingencies
Shareholders' Equity:
   Common stock, par value $.01; authorized 25,000,000 shares;
   issued and outstanding 8,850,613 and 8,762,994 shares              89             88
   Additional paid-in capital                                     34,351         33,950
   Cumulative translation adjustments                              1,676          2,148
   Retained earnings                                              78,434         69,799
   Total shareholders' equity                                    114,550        105,985
- --------------------------------------------------------- -------------- --------------
      Total                                                     $190,957       $176,606
========================================================= ============== ==============


                   See accompanying notes to consolidated financial statements.


                                             Page 5 of 16





                                    R&B, INC. AND SUBSIDIARIES

                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (unaudited)




                                                                    For the Twenty-six Weeks Ended
                                                                  -----------------------------------
                                                                     June 26,          June 28,
(in thousands)                                                          2004              2003
- ----------------------------------------------------------------  --------------- -------------------
                                                                                    
Cash Flows from Operating Activities:
Net income                                                             $    8,635         $     5,750
Adjustments to reconcile net income to cash (used in) provided by
   operating activities:
   Depreciation and amortization                                            2,235               2,419
   Provision for doubtful accounts                                            295                 288
   Provision for deferred income tax                                          604                 875
   Provision for non-cash stock compensation                                    -                  21
Changes in assets and liabilities:
    Accounts receivable                                                   (18,556)             (4,832)
    Inventories                                                              (385)             (4,411)
    Prepaids and other                                                       (394)             (1,044)
    Accounts payable                                                        4,623                 616
    Other accrued liabilities                                                 820                 379
- ----------------------------------------------------------------  --------------- -------------------
       Cash (used in) provided by operating activities                     (2,123)                 61
- ----------------------------------------------------------------  --------------- -------------------
Cash Flows from Investing Activities:
   Property, plant and equipment additions                                 (5,212)             (2,303)
   Purchases of short-term investments                                     (4,821)             (5,862)
   Proceeds from maturities of short-term investments                       9,724              12,342

- ----------------------------------------------------------------  --------------- -------------------
      Cash (used in) provided by investing activities                        (309)              4,177
- ----------------------------------------------------------------  --------------- -------------------
Cash Flows from Financing Activities:
   Repayment of term loans and capitalized lease obligations                    -                (580)
   Proceeds from common stock issuances                                       141                 157
- ----------------------------------------------------------------  --------------- -------------------
       Cash provided by (used in) financing activities                        141                (423)
- ----------------------------------------------------------------  --------------- -------------------
Net (Decrease) Increase in Cash and Cash Equivalents                       (2,291)              3,815
Cash and Cash Equivalents, Beginning of Period                             15,177               5,169
- ----------------------------------------------------------------  --------------- -------------------
Cash and Cash Equivalents, End of Period                               $   12,886         $     8,984
================================================================  =============== ===================
Supplemental Cash Flow Information
    Cash paid for interest expense                                     $    1,597        $      1,921
    Cash paid for income taxes                                         $    2,730        $      1,366


                   See accompanying notes to consolidated financial statements.





                                             Page 6 of 16




                             R&B, INC. AND SUBSIDIARIES

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     FOR THE TWENTY-SIX WEEKS ENDED JUNE 26, 2004 AND JUNE 28, 2003 (UNAUDITED)

1.       Basis of Presentation

        The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10-01 of
Regulation S-X. However, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring adjustments) considered necessary for a fair presentation
have been included. Operating results for the twenty-six week period ended June
26, 2004 are not necessarily indicative of the results that may be expected for
the fiscal year ending December 25, 2004. The Company may experience significant
fluctuations from quarter to quarter in its results of operations due to the
timing of orders placed by the Company's customers. Generally, the second and
third quarters have the highest level of customer orders, but the introduction
of new products and product lines to customers may cause significant
fluctuations from quarter to quarter. For further information, refer to the
financial statements and footnotes thereto included in R&B, Inc.'s (the
"Company") Annual Report on Form 10-K for the year ended December 27, 2003.

2.  Sales of Accounts Receivable

     During 2003 and 2004, the Company entered into two customer sponsored
programs administered by unrelated financial institutions that permit the
Company to sell, without recourse, certain accounts receivable at discounted
rates to the financial institutions. The Company does not retain any servicing
requirements for these accounts receivable. Transactions under this agreement
are accounted for as sales of accounts receivable following the provisions of
Statement of Financial Accounting Standards (SFAS) No. 140, "Account for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities -
A Replacement of FASB Statement 125." The Company sold accounts receivable under
these agreements totaling $8.4 million and $2.0 million for the periods ended
June 26, 2004 and December 27, 2003, respectively.

3.      Inventories

     Inventories include the cost of material, freight, direct labor and
overhead utilized in the processing of the Company's products. Inventories were
as follows:


                       June 26,      December 27,
(in thousands)           2004            2003
- ------------------- --------------- ---------------
Bulk product                $22,095         $22,365
Finished product             26,577          25,906
Packaging materials           2,667           2,899
- ------------------- --------------- ---------------
Total                       $51,339         $51,170
=================== =============== ===============

4.     Earnings Per Share

     The following table sets forth the computation of basic earnings per share
and diluted earnings per share for the thirteen week and twenty-six week periods
ended June 26, 2004 and June 28, 2003.



                                           Thirteen Weeks Ended    Twenty-six Weeks Ended
                                           --------------------------------------------------
                                            June 26,   June 28,    June 26,     June 28,
(in thousands, except per share data)         2004       2003       2004         2003
- ------------------------------------------ ----------- ----------- ----------- ----------
                                                                      
Numerator:
     Net income ..........................  $ 5,317     $3,525       $8,635       $ 5,750
Denominator:
     Weighted average shares outstanding      8,845      8,627        8,804         8,564




                                           Page 7 of 16







                                           Thirteen Weeks Ended    Twenty-six Weeks Ended
                                           --------------------------------------------------
                                            June 26,   June 28,    June 26,     June 28,
(in thousands, except per share data)         2004       2003       2004         2003
- ------------------------------------------ ----------- ----------- ----------- ----------
                                                                        
Effect of dilutive stock options..........     349         406         358          432
                                           ----------- ----------- ----------- ----------
     Adjusted weighted average shares
         outstanding for diluted
         earnings per share                  9,194       9,033       9,162        8,996
                                           =========== =========== =========== ==========
Basic earnings per share.................. $  0.60      $ 0.41     $  0.98      $  0.67
                                           =========== =========== =========== ==========
Diluted earnings per share................ $  0.58      $ 0.39     $  0.94      $  0.64
                                           =========== =========== =========== ==========



     Options to purchase 5,000 shares were outstanding at June 26, 2004, but
were not included in the computation of diluted earnings per share, as their
effect would have been antidilutive.

5.     Stock-Based Compensation

     Effective May 18, 2000 the Company amended and restated its Incentive Stock
Option Plan (the "Plan"). Under the terms of the Plan, the Board of Directors of
the Company may grant incentive stock options and non-qualified stock options or
combinations thereof to purchase up to 1,172,500 shares of common stock to
officers, directors and employees. Grants under the Plan must be made within 10
years of the plan amendment date and are exercisable at the discretion of the
Board of Directors but in no event more than 10 years from the date of grant. At
June 26, 2004, options to acquire 210,152 shares were available for grant under
the Plan.

     The Company accounts for the Plan under the recognition and measurement
principles of Accounting Principles Board Opinion No. 25 (APB No. 25),
"Accounting for Stock Issued to Employees", and related interpretations. Under
APB No. 25, compensation expense is based on the difference, if any, on the date
of the grant between the fair value of our stock and the exercise price of the
option. The following table illustrates the effect on net income and earnings
per share if the Company had applied the fair value recognition provisions of
SFAS No. 123, "Accounting for Stock-Based Compensation", to stock-based employee
compensation.




                                                   Thirteen Weeks Ended    Twenty-six Weeks Ended
- ------------------------------------------------ ------------------------ -------------------------
                                                  June 26,     June 28,     June 26,     June 28,
(in thousands, except per share data)               2004         2003         2004         2003
- ------------------------------------------------ ----------- ------------ ------------ ------------
                                                                           
Net income:
    Net income, as reported                         $ 5,317       $ 3,525    $ 8,635   $ 5,750

   Add: Stock-based employee compensation expense,
   net of related tax effects, included in the
   determination of net income, as reported             -               4         -          13

   Less: Stock-based employee compensation expense,
   net of related tax effects, determined under
   fair value based method for all awards              ( 35)          (16)       (70)       (27)
- ---------------------------------------------------------------------------------------------------
   Net income, pro forma                            $ 5,282       $ 3,513  $   8,565   $   5,736
===================================================================================================
Earnings per share:
        Basic - as reported                         $   0.60     $    0.41   $   0.98  $    0.67
        Basic - pro forma                           $   0.60     $    0.41   $   0.97  $    0.67
        Diluted - as reported                       $   0.58     $    0.39   $   0.94  $    0.64
        Diluted - pro forma                         $   0.57     $    0.39   $   0.93  $    0.64




                                           Page 8 of 16





     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:


                                                       2004             2003
                                                       ----             ----
Expected dividend yield                                 0%               0%
Expected stock price volatility                         50%              53%
Risk-free interest rate                                 3.7%            3.0%
Expected life of option                              7.5 years        7.5 years

6.      Related-Party Transactions

          The Company has entered into a noncanceable operating lease for its
primary operating facility from a partnership in which the Company's Chief
Executive Officer and Executive Vice President are partners.

         Prior to April 2003, the Company had leased its Carrollton, Georgia
facility from another partnership in which the Company's Chief Executive Officer
and Executive Vice President are partners. During 2003, the Company entered into
an agreement to terminate the lease for this facility. In connection with this
agreement, the Company paid $200,000, which was accrued in 2002, to terminate
this lease subject to the closing of the sale of the building by the partnership
to an unrelated entity.

7.      New Accounting Pronouncements

         In December 2003, the FASB issued Revised Interpretation FIN No. 46,
"Consolidation of Variable Interest Entities - an interpretation of Accounting
Research Bulletin No. 51." FIN No. 46 addresses the consolidation by business
enterprises of variable interest entities, as defined in the interpretation. FIN
No. 46 expands existing accounting guidance regarding when a company should
include in its financial statements the assets, liabilities and activities of
another entity. Since the Company does not have any interests in variable
interest entities, the adoption of FIN No. 46 did not have any effect on the
Company's consolidated financial condition or results of operations.
































                                           Page 9 of 16








                                    R&B, INC. AND SUBSIDIARIES

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

       The Company is a leading supplier of original equipment dealer
"Exclusive" automotive replacement parts, fasteners and service line products to
the automotive aftermarket and household hardware to the general merchandise
markets. The Company's products are marketed under more than thirty proprietary
brand names, through its Motormite, Dorman, Allparts, Scan-Tech, MPI and
Pik-A-Nut businesses.

       New product development is a critical success factor for the Company. The
Company has invested heavily in resources necessary for it to increase its new
product development efforts and to strengthen its relationships with its
customers. These investments are primarily in the form of increased product
development and awareness programs, customer service improvements and increased
customer credits and allowances. This has enabled the Company to provide an
expanding array of new product offerings and grow its revenues.

       The automotive aftermarket has been consolidating over the past several
years. As a result, many of the Company's customers have grown larger and
therefore have more leverage in negotiations with the Company. Recently,
customers have pressed for extended payment terms and returns of slow moving
product when negotiating with the Company. While the Company does its best to
avoid such concessions, in some cases payment terms to customers have been
extended and returns of product have exceeded historical levels. The product
returns primarily affect the Company's profit levels while terms extensions
generally reduce operating cash flow and require additional capital to finance
the business. Management expects both of these trends to continue for the
foreseeable future.

       The Company may experience significant fluctuations from quarter to
quarter in its results of operations due to the timing of orders placed by the
Company's customers. Generally, the second and third quarters have the highest
level of customer orders, but the introduction of new products and product lines
to customers may cause significant fluctuations from quarter to quarter.

       The Company operates on a fifty-two, fifty-three week period ending on
the last Saturday of the calendar year.

Results of Operations

       The following table sets forth, for the periods indicated, the percentage
of net sales represented by certain items in the Company's Consolidated
Statements of Operations:



                                                         Percentage of Net Sales
                                        ---------------------------------------------------------
                                        For the Thirteen Weeks Ended  For theTwenty-six WeeksEnded
                                        ---------------------------------------------------------
                                           June 26,      June 28,      June 26,       June 28,
                                             2004          2003           2004          2003
- --------------------------------------- -------------- ------------- -------------  -------------
                                                                               
Net Sales                                       100.0%        100.0%        100.0%         100.0%
Cost of goods sold                               61.2%         63.5%         62.1%          63.3%
- --------------------------------------- -------------- ------------- -------------  -------------
Gross profit                                     38.8%         36.5%         37.9%          36.7%
Selling, general and administrative expenses     24.6%         25.5%         25.4%          26.8%
- --------------------------------------- -------------- ------------- -------------  -------------
Income from operations                           14.2%         11.0%         12.5%           9.9%
Interest expense, net                             1.2%          1.5%          1.2%           1.7%
- --------------------------------------- -------------- ------------- -------------  -------------
Income before taxes                              13.0%          9.5%         11.3%           8.2%
Provision for taxes                               4.7%          3.4%          4.1%           2.9%
- --------------------------------------- -------------- ------------- -------------  -------------
Net Income                                        8.3%          6.1%          7.2%           5.3%
======================================= ============== ============= =============  =============




                                           Page 10 of 16








Thirteen Weeks Ended June 26, 2004 Compared to
Thirteen Weeks Ended June 28, 2003

        Net sales increased 11% to $64.3 million for the thirteen weeks ended
June 26, 2004 from $58.1 million for the same period in 2003. Sales volume in
2004 increased as a result of continued sales growth from products introduced
within the last twelve months and shipments of the Company's Pik-A-Nut home
hardware product line to K-Mart, which became a customer in the third quarter of
last year. The favorable effects of foreign currency exchange resulted in a 1%
year over year increase in sales.

        Cost of goods sold, as a percentage of sales, decreased to 61.2% for the
thirteen weeks ended June 26, 2004 from 63.5% in the same period last year. The
decrease in cost of goods sold as a percentage of sales is the result of a shift
in mix towards higher-margin product sales in 2004, cost reduction initiatives
and a higher sales base over which to spread fixed overhead costs in the current
year.

        Selling, general and administrative expenses for the thirteen weeks
ended June 26, 2004 increased $1.0 million, or 7%, to $15.8 million from $14.8
million for the same period in 2003. This increase is primarily due to higher
variable operating costs as a result of the 11% increase in sales in 2004, which
were partially offset by savings from several cost reduction initiatives.

        Interest expense, net, decreased to $0.8 million for the thirteen weeks
ended June 26, 2004 from $0.9 million in the prior year due to lower borrowing
levels.

        The Company's effective tax rate increased to 36.3% for the thirteen
weeks ended June 26, 2004 from 35.8% for the thirteen weeks ended June 28, 2003
due to the impact of higher graduated tax rates associated with the Company's
higher earnings levels.

Twenty-six Weeks Ended June 26, 2004 Compared to
Twenty-six Weeks Ended June 28, 2003

        Net sales increased 11% to $120.3 million for the twenty-six weeks ended
June 26, 2004 from $108.3 million for the same period in 2003. Sales volume in
2004 increased as a result of continued sales growth from products introduced
within the last twelve months, shipments of the Company's Pik-A-Nut home
hardware product line to K-Mart, which became a customer in the third quarter of
last year, and a lower level of sales in the first quarter of 2003 due to
inventory reduction initiatives by certain customers. The favorable effects of
foreign currency exchange resulted in a 1% year over year increase in sales.

         Cost of goods sold, as a percentage of sales, decreased to 62.1% for
the twenty-six weeks ended June 26, 2004 from 63.3% in the same period last
year. The decrease in cost of goods sold is the result of a shift in mix towards
higher- margin product sales in 2004, cost reduction initiatives and a higher
sales base over which to spread fixed overhead costs in the current year.

         Selling, general and administrative expenses for the twenty-six weeks
ended June 26, 2004 increased $1.4 million, or 5%, to $30.5 million from $29.1
million for the same period in 2003. This increase is primarily due to higher
variable operating costs as a result of the 11% increase in sales in 2004, which
were partially offset by savings from several cost reduction initiatives.

         Interest expense, net, decreased to $1.5 million for the twenty-six
weeks ended June 26, 2004 from $1.8 million in the prior year due to lower
borrowing levels.

         The Company's effective tax rate increased to 36.2% for the twenty-six
weeks ended June 26, 2004 from 35.6% for the twenty-six weeks ended June 28,
2003 due to the impact of higher graduated tax rates associated with the
Company's higher earnings levels.

Liquidity and Capital Resources

       Historically, the Company has financed its growth through a combination
 of cash flow from operations and through the issuance of senior indebtedness
 through its bank credit facility and senior note agreements. At June 26, 2004,
 working
capital was $104.4 million, total long-term debt (including the current portion)
was $43.8 million and shareholders' equity was $114.6 million. Cash and
short-term investments as of June 26, 2004, totaled $17.9 million.


                                           Page 11 of 16






       Over the past two years the Company has extended payment terms to certain
customers as a result of customer requests and market demands. These extended
terms have resulted in increased accounts receivable levels and significant uses
of cash flow. The Company participates in customer-sponsored programs
administered by unrelated financial institutions that permit the Company to
sell, without recourse, certain accounts receivable at discounted rates to the
financial institutions to offset the negative cash flow impact of the payment
terms extensions. The Company expects continued pressure to extend its payment
terms for the foreseeable future. Further extensions of customer payment terms
will result in additional uses of cash flow or increased accounts receivable
discounting costs.

       The Company also announced its decision to invest approximately $5.0
million to automate its recently-expanded central distribution facility in
Warsaw, Kentucky. This initiative, which is expected to be completed shortly
after year end, will also result in approximately $0.6 million in one-time
start up and training costs, which are expected to be incurred in the second
half of this year. Once completed, this project is expected to generate
significant efficiency improvements and improved customer service capabilities
for the Company's Dorman business. Total capital spending in 2004 is expected
to be between $10.0 and $12.0 million as a result of the automation of the
Warsaw facility, the 77,200 square foot expansion of the Warsaw facility,
increased tooling costs for new products and other capital projects.

       Long-term debt consists primarily of $42.9 million in Senior Notes that
were originally issued in August 1998, in a private placement on an unsecured
basis ("Notes"). The Notes bear a 6.81% fixed interest rate, payable quarterly.
Annual principal payments of $8.6 million are due each August through 2008. The
Notes require, among other things, that the Company maintain certain financial
covenants relating to debt to capital ratios and minimum net worth.

       In March 2004, the Company amended its Revolving Credit Facility. The
amended facility expires in June 2005. The March 2004 amendment reduced the
total credit facility from $10.0 million to $5.0 million. The size of the
facility was reduced to decrease overall borrowing costs. Borrowings under the
amended facility are on an unsecured basis with interest at LIBOR plus 150 basis
points. The loan agreement also contains covenants, the most restrictive of
which pertain to net worth and the ratio of debt to EBITDA. In addition, the
Company's Swedish subsidiary maintains a short-term $0.7 million credit
facility. There were no borrowings under either facility as of June 26, 2004.

       The Company amended certain agreements related to its 1998 acquisition of
Scan-Tech USA/Sweden A.B. and related entities ("Scan-Tech") during 2001. As a
result of this transaction, the Company purchased and canceled 250,000 shares of
its common stock issued in connection with the acquisition and canceled the earn
out provisions of the acquisition agreement in exchange for consideration of
$3.2 million to be paid by the Company in installments through December 2005.
The aggregate amount outstanding under this obligation was $0.9 million at June
26, 2004.

       The Company reported a net use of cash flow from its operating activities
of $2.1 million in the six months ended June 26, 2004. The primary use of cash
flow was accounts receivable, which increased $18.6 million. Accounts receivable
grew as a result of higher sales and the impact of the continuing trend towards
longer payment terms to certain customers. Net income, depreciation and a $4.6
million increase in accounts payable were the primary sources of operating cash
flow in the quarter. The payables increase was primarily the result of the
timing of payments to suppliers.

       Investing activities used $0.3 million of cash in the six months ended
June 26, 2004. Additions to property, plant and equipment required $5.2 million
of cash during the first six months of 2004. The capital additions are the
result of the addition of 77,200 square feet in warehouse space to the Company's
central distribution center in Warsaw, Kentucky, tooling costs associated with
new products, upgrades to information systems, purchases of equipment designed
to improve operational efficiencies and scheduled equipment replacements. The
Company purchases highly liquid corporate and government bonds with maturities
from six months to one year to take advantage of higher earnings rates on these
investments. These investments have been classified as short-term investments as
required by generally accepted accounting principles. The Company reported a net
source of cash of $4.9 million during the period related to the net proceeds
from investments.

       Financing activities generated $0.1 million in cash in the six months
ended June 26, 2004 as a result of common stock issued upon the exercise of
stock options.

       The Company believes that cash and short-term investments on hand and
cash generated from operations together with its available sources of capital
are sufficient to meet its ongoing cash needs for the foreseeable future.




                                           Page 12 of 16







Outlook

       The Company's strategic plan provides for a continued intense focus on
new product development and further expansion of its existing core businesses.
Management anticipates that these efforts will result in compounded annual sales
growth of between 3% and 8% over the next two year period. The Company may
experience significant fluctuations in its results of operations from quarter to
quarter due to the timing of new product introductions and orders placed by its
customers.

Foreign Currency Fluctuations

       In 2003, approximately 60% of the Company's products were purchased from
a variety of foreign countries. The products generally are purchased through
purchase orders with the purchase price specified in U.S. dollars. Accordingly,
the Company does not have exposure to fluctuations in the relationship between
the dollar and various foreign currencies between the time of execution of the
purchase order and payment for the product. However, the recent weakness in the
dollar has resulted in pressure from several foreign suppliers to increase
prices. To the extent that the dollar decreases in value to foreign currencies
in the future or the present weakness in the dollar continues for a sustained
period of time, the price of the product in dollars for new purchase orders may
increase.

       The Company makes significant purchases of product from Chinese vendors.
The Chinese Yuan exchange rate has been fixed against the U.S. Dollar since
1998. Recently, the Chinese government has been under increasing pressure to
revalue its currency, or to make its exchange rate more flexible. Most experts
believe that the value of the Yuan would increase relative to the U.S. Dollar if
it was revalued or allowed to float. Such a move would most likely result in an
increase in the cost of products that are purchased from China.

Impact of Inflation

       The Company has not generally been adversely affected by inflation,
although recently raw materials pricing pressures have become more evident. The
Company believes that material cost increases could potentially be mitigated by
passing along price increases to customers or through the use of alternative
suppliers or resourcing purchases to other countries.

Cautionary Statement Regarding Forward Looking Statements

       Certain statements periodically made by or on behalf of the Company and
certain statements contained herein including statements in Management's
Discussion and Analysis of Financial Condition and Results of Operation, such as
statements regarding litigation; and certain other statements contained herein
regarding matters that are not historical fact are forward looking statements
(as such term is defined in the Securities Act of 1933), and because such
statements involve risks and uncertainties, actual results may differ materially
from those expressed or implied by such forward looking statements. Factors that
cause actual results to differ materially include but are not limited to those
factors discussed in the Company's Annual Report on Form 10-K under "Business -
Risk Factors."

Item 3. Quantitative and Qualitative Disclosure about Market Risk

       The Company's market risk is the potential loss arising from adverse
changes in interest rates. With the exception of the Company's revolving credit
facility and its participation in customer-sponsored programs to sell accounts
receivable, long-term debt obligations are at fixed interest rates and
denominated in U.S. dollars. The Company manages its interest rate risk by
monitoring trends in interest rates as a basis for determining whether to enter
into fixed rate or variable rate agreements. Under the terms of the Company's
revolving credit facility and customer- sponsored programs to sell accounts
receivable, a change in either the lender's base rate or LIBOR would affect the
rate at which the Company could borrow funds thereunder. The Company believes
that the effect of any such change would be minimal. Short-term fixed income
investments are subject to interest rate and credit risk. The Company believes
that the negative effect of interest rate risk would be minimal as all
investments have maturities of one year or less. The Company's investment
portfolio consists solely of investment grade corporate and government
securities to minimize credit risk.

       The Company may occasionally use derivative financial instruments,
consisting of foreign currency forward purchase and sales contracts with terms
of less than one year, to hedge its exposure to changes in foreign currency


                                           Page 13 of 16





exchange. Its primary exposure to changes in foreign currency rates results from
changes in exchange rates on certain third-party trade receivables and payables
of the Company's Swedish subsidiary. There were no forward purchase or sales
contracts outstanding as of June 26, 2004.



Item 4.  Controls and Procedures

Quarterly evaluation of the Company's Disclosure Controls and Internal Controls

         As of the date of this quarterly report, the Company evaluated the
effectiveness of the design and operation of its "disclosure controls and
procedures" ("Disclosure Controls"). This evaluation ("Controls Evaluation") was
done under the supervision and with the participation of management, including
the Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO").

Limitations on the Effectiveness of Controls

        The Company's management, including the CEO and CFO, does not expect
that its Disclosure Controls or its "internal controls and procedures for
financial reporting" ("Internal Controls") will prevent all error and all fraud.
A control system, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the control system
are met. Further, the design of a control system must reflect the fact that
there are resource constraints, and the benefits of controls must be considered
relative to their costs. Because of the inherent limitations in all control
systems, no evaluation of controls can provide absolute assurance that all
control issues and instances of fraud, if any, within the Company have been
detected. These inherent limitations include the realities that judgments in
decision-making can be faulty, and that breakdowns can occur because of simple
error or mistake. Additionally, controls can be circumvented by the individual
acts of some persons, by collusion of two or more people, or by management
override of the control. The design of any system of controls also is based in
part upon certain assumptions about the likelihood of future events, and there
can be no assurance that any design will succeed in achieving its stated goals
under all potential future conditions; over time, control may become inadequate
because of changes in conditions, or the degree of compliance with the policies
or procedures may deteriorate. Because of the inherent limitations in a
cost-effective control system, misstatements due to error or fraud may occur and
not be detected.

Conclusions

         Based upon the Controls Evaluation, the CEO and CFO have concluded
that, subject to the limitations noted above, the Disclosure Controls are
effective to timely alert management to material information relating to the
Company during the period when its periodic reports are being prepared.

        In accordance with SEC requirements, the CEO and CFO note that, since
the date of the Controls Evaluation to the date of this quarterly report, there
have been no significant changes in Internal Controls or in other factors that
could significantly affect Internal Controls, including any corrective actions
with regard to significant deficiencies and material weaknesses.



















                                           Page 14 of 16












PART II: OTHER INFORMATION


Item 1. Legal Proceedings

        In addition to commitments and obligation which arise in the ordinary
course of business, the Company is subject to various claims and legal actions
from time to time involving contracts, competitive practices, trademark rights,
product liability claims and other matters arising out of the conduct of the
Company's business.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

        31.1          Certification of Chief Executive Officer as required by
                      Section 302 of the Sarbanes-Oxley Act of 2002).

        31.2          Certification of Chief Financial Officer as required by
                      Section 302 of the Sarbanes-Oxley Act of 2002).

        32            Certification of Chief Executive and Chief Financial
                      Officer as required by Section 906 of the Sarbanes-Oxley
                      Act of 2002).


(b) Reports on Form 8-K

        The Company furnished a report on Form 8-K on July 30, 2004 that
included the Company's press release dated July 30, 2004 reporting second
quarter results of fiscal year 2004.

        The Company furnished a report on Form 8-K on April 30, 2004 that
included the Company's press release dated April 30, 2004 reporting first
quarter results of fiscal year 2004.




                                           Page 15 of 16






                                           SIGNATURES

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


                                         R & B, INC.


Date   July 30, 2004                     \s\ Richard Berman
    -----------------                    -------------------------
                                         Richard Berman
                                         President and Chief Executive Officer




Date July 30,  2004                      \s\ Mathias Barton
    ---------------                      --------------------------
                                         Mathias Barton
                                         Chief Financial Officer and
                                         Principal Accounting Officer






































                                           Page 16 of 16