SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    FORM 10k-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


       For Quarter Ended September 30, 2001 - Commission File No. 0-17196



                          MIDWEST GRAIN PRODUCTS, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                                KANSAS 48-0531200
                  (State or Other Jurisdiction of IRS Employer
                Incorporation or Organization) Identification No.

                    1300 Main Street, Atchison, Kansas 66002
              (Address of Principal Executive Offices and Zip Code)

                                 (913) 367-1480
              (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 the  filing
requirements for at least the past 90 days.
                                                                [X] YES  [ ] NO

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.


                           Common stock, no par value
                          8,081,954 shares outstanding
                             as of November 1, 2001




                                      INDEX


PART I. FINANCIAL INFORMATION                                              Page

        Item 1. Financial Statements

                Independent Accountants' Review Report....................... 2

                 Condensed Consolidated Balance Sheets as of
                 September 30, 2001 and June 30, 2001........................ 3

                 Condensed Consolidated Statements of Operations for
                    the Three Months Ended September 30, 2001 and 2000....... 5

                 Condensed Consolidated Statements of Cash Flows for
                    the Three Months Ended September 30, 2001 and 2000....... 6

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

      Item 2. Management's Discussion and Analysis of Financial
                Condition and Results of Operations.......................... 8

      Item 3. Quantitative and Qualitative Disclosures About Market Risk.....14


PART II.  OTHER INFORMATION

      Item 4. Submission of Matters to a Vote of Security Holders.............15

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


                                       1


                         Independent Accountants' Report

Board of Directors and Stockholders
Midwest Grain Products, Inc.
Atchison, Kansas   66002

     We have reviewed the accompanying  condensed  consolidated balance sheet of
MIDWEST GRAIN PRODUCTS,  INC. and subsidiaries as of September 30, 2001, and the
related  condensed  consolidated  statements of operations  for the  three-month
periods  ended   September  30,  2001  and  2000,  and  the  related   condensed
consolidated  statements  of  cash  flows  for  the  three-month  periods  ended
September 30, 2001 and 2000. These financial  statements are the  responsibility
of the Company's management.

     We conducted our review in accordance  with  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the  expression  of an opinion  regarding the  financial  statements  taken as a
whole. Accordingly, we do not express such an opinion.

     Based on our review,  we are not aware of any material  modifications  that
should be made to the accompanying  condensed  consolidated financial statements
for them to be in conformity with generally accepted accounting principles.

     We have previously  audited, in accordance with generally accepted auditing
standards,  the consolidated  balance sheet as of June 30, 2001, and the related
consolidated statements of income,  stockholders' equity, and cash flows for the
year then ended (not presented herein); and, in our report dated August 1, 2001,
we expressed an unqualified opinion on those consolidated  financial statements.
In  our  opinion,  the  information  set  forth  in the  accompanying  condensed
consolidated balance sheet as of June 30, 2001, is fairly stated in all material
respects in relation to the  consolidated  balance  sheet from which it has been
derived.


                                                          /s/BKD, LLP


Kansas City, Missouri
October 29, 2001



                                       2


                          MIDWEST GRAIN PRODUCTS, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (In Thousands)

                                     ASSETS


                                                                                     
                                                                         September 30,      June 30,
                                                                            2001             2001
                                                                         -------------      ----------
                                                                         (Unaudited)
CURRENT ASSETS
     Cash and cash equivalents                                        $     25,917       $    33,454
     Receivables (less allowance for bad debts of $452 and $252 at
        September 30, 2001 and June 30, 2001, respectively)                 26,669            26,109
     Inventories                                                            19,499            18,230
     Prepaid expenses                                                        2,344             1,625
     Deferred income taxes                                                   2,723             2,451
     Refundable income taxes                                                                     299
                                                                            ------            ------

                 Total Current Assets                                       77,152            82,168
                                                                            ------            ------


PROPERTY AND EQUIPMENT, At cost                                            247,282           245,305
     Less accumulated depreciation                                         156,713           153,181
                                                                           -------           -------
                                                                            90,569            92,124
                                                                           -------           -------
OTHER ASSETS                                                                   149               158
                                                                           -------           -------
                                                                        $  167,870        $  174,450
                                                                        ==========        ==========


See Accompanying Notes to Condensed Consolidated Financial
  Statements and Independent Accountants' Review Report

                                       3

                          MIDWEST GRAIN PRODUCTS, INC.

                CONDENSED CONSOLIDATED BALANCE SHEETS (Continued)

                                 (In Thousands)

                      LIABILITIES AND STOCKHOLDERS' EQUITY




                                                                                     
                                                                       September 30,        June 30,
                                                                           2001               2001
                                                                       -------------        --------
                                                                        (Unaudited)
CURRENT LIABILITIES
     Current maturities of long-term debt                            $      3,202      $      4,273
     Accounts payable                                                       8,495            10,446
     Accrued expenses                                                       3,405             4,008
     Deferred income                                                       14,584            15,951
     Income taxes payable                                                   1,296
                                                                           ------            ------
                 Total Current Liabilities                                 30,982            34,678

LONG-TERM DEBT                                                             19,129            22,420
                                                                           ------            ------

POST-RETIREMENT BENEFITS                                                    6,026             6,034
                                                                           ------            ------

DEFERRED INCOME TAXES                                                      10,769            10,774
                                                                           ------            ------

STOCKHOLDERS' EQUITY
     Capital stock
        Preferred, 5% noncumulative, $10 par value; authorized
           1,000 shares; issued and outstanding 437 shares                      4                 4
        Common, no par; authorized 20,000,000 shares; issued
           9,765,172 shares                                                 6,715             6,715
     Additional paid-in capital                                             2,485             2,485
     Retained earnings                                                    107,100           105,878
     Accumulated other comprehensive income (loss) -
        Cash flow hedges                                                     (424)               15
                                                                          -------           -------
                                                                          115,880           115,097
   Treasury stock, at cost
        Common;
           September 30, 2001 - 1,626,018 shares
           June 30, 2001 - 1,585,518 shares                               (14,916)          (14,553)
                                                                          -------           -------
                                                                     $    100,964           100,544
                                                                          -------           -------
Total liabilities and stockholders' equity                           $    167,870        $  174,450
                                                                     ============        ==========



See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report

                                       4

                          MIDWEST GRAIN PRODUCTS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                 (In Thousands)

                 THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000

                                   (Unaudited)

                                                        2001             2000
                                                        ----             ----
                                                           (in thousands)

NET SALES                                          $   54,294       $   58,297

COST OF SALES                                          47,304           55,532
                                                       ------           ------

GROSS PROFIT                                            6,990            2,765

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES            4,151            3,201
                                                        -----           ------
                                                        2,839             (436)

OTHER OPERATING EXPENSE                                   (21)              (1)
                                                       ------           ------
INCOME (LOSS) FROM OPERATIONS                           2,818             (437)

OTHER INCOME (EXPENSE)
     Interest                                            (394)            (344)
     Other                                              1,616              128
                                                       ------           ------
INCOME (LOSS) BEFORE INCOME TAXES                       4,040             (653)

PROVISION (BENEFIT) FOR INCOME TAXES                    1,596             (258)
                                                       ------           ------
NET INCOME (LOSS)                                       2,444             (395)
                                                       ------           ------
OTHER COMPREHENSIVE INCOME (LOSS)                        (439)              15
                                                       ------           ------
COMPREHENSIVE INCOME (LOSS)                        $    2,005       $     (380)
                                                   ==========       ==========

EARNINGS (LOSS) PER COMMON SHARE                   $    0.30        $    (0.05)
                                                   ==========       ==========
DIVIDENDS PER COMMON SHARE                         $     0.15       $     0.10
                                                   ==========       ==========

See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report

                                       5

                          MIDWEST GRAIN PRODUCTS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In Thousands)

                 THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000

                                   (Unaudited)


                                                                                         

                                                                                 2001             2000
                                                                                    (in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES
     Net income (loss)                                                     $    2,444       $     (395)
     Items not requiring cash:
        Depreciation                                                            3,532            3,276
        Loss on sale of equipment                                                                   10
        Deferred income taxes                                                    (277)
     Changes in:
        Accounts receivable                                                      (560)           2,610
        Inventories                                                            (1,708)           1,261
        Accounts payable                                                       (3,490)          (1,325)
        Deferred revenue                                                       (1,367)
        Income taxes (receivable) payable                                       1,595           (1,858)
        Other                                                                    (718)            (772)
                                                                               ------           ------
                 Net cash provided by (used in) operating activities             (549)           2,807
                                                                               ------           ------
CASH FLOWS FROM INVESTING ACTIVITIES
     Additions to property and equipment                                       (2,263)          (1,985)
                                                                               ------           ------
                 Net cash used in investing activities                         (2,263)          (1,985)
                                                                               ------           ------

CASH FLOWS FROM FINANCING ACTIVITIES
     Purchase of treasury stock                                                  (363)            (323)
     Net payments on long-term debt                                           (10,785)          (2,273)
     Net proceeds from issuance of long-term debt                               6,423
                                                                                -----            -----
                 Net cash used in financing activities                         (4,725)          (2,596)
                                                                               ------           ------

DECREASE IN CASH AND CASH EQUIVALENTS                                          (7,537)          (1,774)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                 33,454            7,728
                                                                               ------            -----

CASH AND CASH EQUIVALENTS, END OF PERIOD                                    $  25,917         $  5,954
                                                                            =========         ========



See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report


                                       6

                          MIDWEST GRAIN PRODUCTS, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 2001

                                   (Unaudited)



NOTE 1:  BASIS OF PRESENTATION

     The accompanying  unaudited  condensed  consolidated  financial  statements
reflect all  adjustments  that are, in the opinion of the Company's  management,
necessary to fairly  present the financial  position,  results of operations and
cash flows of the Company.  Those  adjustments  consist only of normal recurring
adjustments.  The condensed  consolidated  balance sheet as of June 30, 2001 has
been derived from the audited  consolidated  balance  sheet of the Company as of
that date.  Certain  information and note disclosures  normally  included in the
Company's  annual  financial  statements  prepared in accordance  with generally
accepted accounting  principles have been condensed or omitted.  These condensed
consolidated  financial  statements  should  be read  in  conjunction  with  the
consolidated  financial  statements and notes thereto in the Company's Form 10-K
Annual Report for 2001 filed with the  Securities and Exchange  Commission.  The
results  of  operations  for the period are not  necessarily  indicative  of the
results to be expected for the full year.


NOTE 2:  BONDS PAYABLE

     The Company has financed the new Wheatex production  facility,  acquired in
February  2001,  through a capital  lease  financing  involving  the issuance on
August  22,  2001 of a $6.5  million  industrial  revenue  bond  by the  Unified
Government of  Wyandotte/Kansas  City, Kansas. The bond bears interest at a rate
of 5.23% per annum and matures in September 2008.  Under the lease,  the Company
will make monthly payments declining from $114,200 in October 2001 to $77,700 in
September  2008. In  connection  with the  financing,  the Company must maintain
certain  financial  ratios,  including  a  current  ratio  of 1.5 to 1,  minimum
consolidated tangible net worth of $84 million and a debt service coverage ratio
of 1.5 to 1.


NOTE 3:  CONTINGENCIES

     There  are  various  legal  proceedings   involving  the  Company  and  its
subsidiaries.  Management  considers  that the  aggregate  liabilities,  if any,
arising  from such  actions  would  not have a  material  adverse  effect on the
consolidated financial position or operations of the Company.

     The Company recently advised customers and the Food and Drug Administration
that certain products in one of its specialty protein lines required  relabeling
because they contain sulfites,  a potential allergen.  The products  represented
less than 1% of the Company's  total wheat  protein  product sales during fiscal
year 2001.  Certain  customers  have  advised the Company  that they will expect
indemnity  against  resulting  losses  allegedly  incurred  as a  result  of the
mislabeling.  Although the Company is unable to estimate the costs that it might
incur  if  any  claims  are  brought  against  it,  after  taking  into  account
anticipated  insurance  coverage the Company does not expect such costs would be
material to its financial condition or results of operations.

See Independent Accountants' Review Report

                                       7

                          MIDWEST GRAIN PRODUCTS, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                      THREE MONTHS ENDED SEPTEMBER 30, 2001

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

     This section  contains  forward-looking  statements  as well as  historical
information. Forward-looking statements are identified by or are associated with
such  words  as  "intend,"  "believe,"   "estimate,"   "expect,"   "anticipate,"
"hopeful,"   "should"  and  "could"  and  similar   expressions.   They  reflect
management's  current  beliefs and estimates of future  economic  circumstances,
industry  conditions,  Company  performance  and  financial  results and are not
guarantees of future performance.  The  forward-looking  statements are based on
many  assumptions and factors  including those relating to grain prices,  energy
costs, product pricing,  competitive  environment and related market conditions,
operating  efficiencies,  access to  capital  and  actions of  governments.  Any
changes in the assumptions or factors could produce materially different results
than those predicted and could impact stock values.


RESULTS OF OPERATIONS

General

     The Company  had net income of  $2,444,000  in the first  quarter of fiscal
2002 compared to a net loss of $395,000 in the first quarter of fiscal 2001. The
improvement was primarily  attributable  to heightened  demand for the Company's
fuel  grade  alcohol  combined  with lower  energy  costs and growth in sales of
specialty  wheat  proteins.  The  recognition  of  income  from a United  States
Department of Agriculture  Commodity Credit  Corporation  program to support the
development  of  value-added  wheat  protein  and  wheat  starch  products  also
contributed  to the  improvement.  Details of this  program are  provided on the
following page.

     The heightened demand for fuel grade alcohol,  or ethanol as it is commonly
known,  drove up first  quarter  sales of this product  compared to sales in the
prior  year's  first  quarter.  The  increased  market  interest  was  partially
attributable  to the  Environmental  Protection  Agency's  proposal to phase out
MTBE, a competing  fuel  oxygenate  that is  synthetically  derived and has been
shown to be  harmful to  groundwater  supplies.  In  response  to the  increased
demand,  the  Company  raised  fuel  alcohol   production  levels,   while  also
experiencing higher prices compared to the first quarter a year ago. The Company
also experienced improved selling prices for its food grade alcohol for beverage
and industrial applications.  However, the unit volume of food grade alcohol for
beverage uses declined in the first quarter compared to a year ago due partially
to further reductions in sales for export purposes.

     A program developed by the U.S.  Department of Agriculture and initiated in
December  2000,  provides a two-year cash  incentive  for ethanol  producers who
increase  their  grain  usage  by  specified   amounts  to  raise  fuel  alcohol
production.   The  Company   presently   satisfies  the  program's   eligibility
requirements  and began receiving  payments in the third quarter of fiscal 2001.
Also in fiscal 2001,  the Company's  Board of Directors  approved a $2.1 million
distillery  improvement project at the Atchison plant.  Expected to be completed
early in the third  quarter of fiscal 2002,  this project is designed to enhance
food grade alcohol production, while also strengthening the Company's fuel grade
alcohol production  capabilities.  The Board has additionally approved plans for
the  installation of a new feed drier at Midwest Grain's Pekin,  Illinois plant.
Expected to be completed by the end of fiscal 2002 at a cost of $5 million,  the
new drier should  improve  alcohol  production  efficiencies  at that  location.
Distillers feed is the principal by-product of the alcohol production process.



                                       8

                          MIDWEST GRAIN PRODUCTS, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                      THREE MONTHS ENDED SEPTEMBER 30, 2001


General (Continued)

     Due  principally  to increased  customer  interest  and expanded  marketing
programs,  demand  for the  Company's  specialty  wheat  proteins  continued  to
strengthen  in the first  quarter of fiscal  2002.  As a result,  sales of these
products showed an improvement over the prior year's first quarter. Produced for
a variety of food and non-food applications,  these value-added products include
dough  enhancers,  meat extenders and replacers,  ingredients  for hair care and
skin  care  systems,  and  biopolymers  for  producing  pet  treats  as  well as
degradable, plastic-like items.

     While first quarter sales of specialty wheat proteins  increased,  sales of
vital wheat gluten,  the protein  portion of flour that is  principally  used in
many types of bread,  decreased.  This occurred  because the Company  elected to
curtail  production due to pricing pressures from artificially low priced gluten
imports from the European  Union  (E.U.).  Competitive  pressures  from the E.U.
intensified  following  the  expiration  of a  three-year-long  quota on  gluten
imports in early June 2001.  Unless future  conditions  warrant  otherwise,  the
Company plans to maintain a reduced presence in the more traditional,  commodity
related gluten and concentrate its efforts on specialty, value-added markets.

     In lieu of  extending  the gluten  quota when it expired in June 2001,  the
White House approved a funding program to support the development of value-added
wheat gluten and starches.  Administered by the U.S. Department of Agriculture's
Commodity Credit Corporation, the program began in June 2001 and is scheduled to
end May 31, 2003. Under the program,  the Company is eligible for  approximately
$26 million of the program total of $40 million.  For the first 12 months of the
program,  approximately  $17.3  million has been  allocated to the Company.  The
remaining amount is expected to become available to the Company starting in June
2002. The funds are to be used for capital, research,  marketing and promotional
costs related to value-added  wheat protein and starch products.  Funds received
will be  recognized  in income  during the period during which they are expended
for a permitted purpose.  However,  funds that are used for capital  expenditure
projects  will be  recognized  in income  over the  periods  during  which those
projects are depreciated.  They are not intended to be used to reduce production
and marketing-related  costs for commodity vital wheat gluten and wheat starches
which could extend the U.S. industry's participation in these markets.

     On October 10,  2001,  Midwest  Grain's  Board  approved  plans for an $8.3
million  expansion   project  that  is  expected  to  substantially   strengthen
production and sales  capabilities for certain of the Company's  specialty wheat
proteins.  The  expansion  will  occur at the  Company's  Atchison  plant and is
scheduled for completion by July 2002. The project will involve the installation
of additional  processing and drying equipment for the production of ingredients
for bakery, pasta and noodle and related food markets both domestic and foreign.
The cost of the project is expected to be offset by funds  provided  through the
USDA program described above.




                                       9

                          MIDWEST GRAIN PRODUCTS, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                      THREE MONTHS ENDED SEPTEMBER 30, 2001


General (Continued)

     Last  February,  Midwest  Grain  was  named  the  successful  bidder  on  a
state-of-the-art manufacturing facility owned by a Kansas City, Kansas firm that
entered  Chapter 11 bankruptcy  proceedings.  The Company is using the facility,
which is operated by its subsidiary, Kansas City, Ingredient Technologies, Inc.,
primarily for the production of Wheatex, Midwest Grain's unique line of textured
wheat proteins that are sold to enhance the flavor and texture of vegetarian and
extended meat  products,  as well as wheat-based  biopolymers.  Finalized in the
third  quarter  of fiscal  2001 at a cost of  approximately  $6.5  million,  the
purchase  replaces  the  Company's  earlier  plan to build a Wheatex  plant at a
similar cost. The Company expects the acquisition  will allow it to increase the
production of textured  wheat  proteins and  biopolymers  at a more  accelerated
rate.  Also, the Company  anticipates  that, in addition to providing more space
than was incorporated into the design for a new plant, the facility will provide
greater  flexibility  for producing  other lines of value-added  specialty wheat
proteins.

     The  Company's  wheat starch sales in the first quarter of fiscal 2002 were
down due to factors  related to  transitions  in the starch sales and  marketing
staff.  Responsibilities  in this  area  have  recently  been  restructured  and
additional   personnel  have  been  added  to  strengthen  sales  and  marketing
capabilities.  Based on current  indications,  the Company  expects  that starch
sales  should  show an  improvement  over  first  quarter  sales as fiscal  2002
progresses.

     Although  moderately  higher than they were during the first quarter of the
prior fiscal year,  per unit raw  material  costs for grain  continued to remain
relatively  low in the first quarter of fiscal 2002.  With the  continuation  of
more normal  energy  costs  combined  with  reasonable  grain  costs,  continued
strength  in  alcohol  demand  and  growth  in  sales  of  specialty-wheat-based
products,  the Company should experience  favorable  conditions for growth going
forward.

Sales

     Net sales in the first  quarter of fiscal 2002  decreased by  approximately
$4.0 million below net sales in the first  quarter of fiscal 2001.  The decrease
resulted  mainly from reduced sales of vital wheat gluten,  premium wheat starch
and food grade alcohol for beverage applications. These decreases were partially
offset by increased fuel alcohol  sales,  higher sales of food grade alcohol for
industrial uses and higher sales of specialty wheat proteins  compared to a year
ago.

     Sales of vital wheat gluten  dropped due to  reductions  in both unit sales
and selling prices.  This decrease was partially  offset by increased unit sales
of the Company's specialty wheat proteins. Wheat starch sales declined primarily
due to lower unit  sales,  but also due  partially  to a small  decrease  in the
average selling price compared to the prior year's first quarter.  Sales of food
grade alcohol fell as the result of decreased unit sales in the beverage market.
This offset a slight increase in unit sales of food grade alcohol for industrial
uses,  as well as improved  selling  prices in both the beverage and  industrial
markets.  Sales of fuel grade  alcohol  rose  compared  to the first  quarter of
fiscal 2001 as the result of higher unit sales and  substantially  higher prices
caused by increased demand.  Sales of distillers feed, the principal  by-product
of the alcohol  production  process,  rose  substantially  due to increased unit
sales.



                                       10

                          MIDWEST GRAIN PRODUCTS, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                      THREE MONTHS ENDED SEPTEMBER 30, 2001

Cost of Sales

     The cost of  sales  in the  first  quarter  of  fiscal  2002  decreased  by
approximately  $8.2 million  below the cost of sales in the first quarter of the
prior  fiscal year.  This  principally  was due to lower raw material  costs for
grain and a decrease in energy costs  resulting  from lower  natural gas prices.
The lower  grain  costs were  mainly  due to  decreased  requirements  for wheat
resulting  from reduced  production  of vital wheat  gluten.  Costs were further
reduced by cash incentive  credits from the U.S.  Department of Agriculture  for
ethanol  producers as  previously  discussed.  Additionally,  the higher cost of
sales in the first quarter of fiscal 2001 included nonrecurring costs related to
the final  installation of new distillation  equipment at the Company's Atchison
plant during that period.

     In  connection  with the purchase of raw  materials,  principally  corn and
wheat, for anticipated operating requirements, the Company enters into commodity
contracts  to  reduce  or  hedge  the  risk of  future  grain  price  increases.
Additionally,  the Company uses  gasoline  futures to hedge fuel  alcohol  sales
contractually  sold at prices  fluctuating with gasoline  futures.  In the first
quarter of fiscal  2002,  raw  material  costs  included a net  hedging  gain of
$210,000 compared to a net hedging loss of $96,000 on contracts in fiscal 2001.

Selling, General and Administrative Expenses

     Selling,   general  and   administrative   expenses  in  fiscal  2002  were
approximately $950,000 higher than selling,  general and administrative expenses
in fiscal  2001.  The  increase  was due  largely to a  $310,000  bad debt and a
combination  of various other  factors,  including  increased  marketing-related
expenses,  costs associated with  employee-related  benefits and higher research
and development costs.

Other Income

     The increase in other income relates to the recognition of $1.37 million of
income from the previously  discussed USDA Commodity Credit Corporation  program
for value-added wheat gluten and wheat starch products.

Net Income

     The  consolidated  effective income tax rate is consistent for all periods.
The general effects of inflation were minimal.

     As the result of the foregoing factors,  the Company experienced net income
of $2,444,000 in fiscal 2002 compared to a net loss of $395,000 in fiscal 2001.


                                       11

                          MIDWEST GRAIN PRODUCTS, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                      THREE MONTHS ENDED SEPTEMBER 30, 2001


LIQUIDITY AND CAPITAL RESOURCES

     The following  table is presented as a measure of the  Company's  liquidity
and financial condition:

                                                     September 30,     June 30,
                                                         2001            2001
                                                        (in thousands)

Cash and cash equivalents                       $       25,917    $      33,454
Working capital                                         46,170           47,490
Amounts available under lines of credit                 14,000            5,500
Notes payable and long-term debt                        22,331           26,693
Stockholders' equity                                   100,964          100,544

     Cash generated from  operations  were offset by increased  working  capital
requirements through increased inventories and decreased payables.  Payments for
equipment  additions,  debt reductions and treasury stock purchases reduced cash
balances.  The  comparatively  high  cash  balances  resulted  from  cash  flows
generated  during fiscal 2001 combined with $17.3 million  received in June 2001
as a result of the program  administered by the U.S. Department of Agriculture's
Commodity Credit Corporation.

     The Company made open market purchases of 40,400 shares of its common stock
during the quarter. These purchases were made to fund the Company's stock option
plans and for other corporate purposes.  As of September 30, 2001, the Board has
authorized the purchase of an additional  374,082 shares of the Company's common
stock.

     At September 30, 2001,  the Company had $15.7 million  committed to capital
improvements  including the $8.3 million expansion project in Atchison,  that is
designed to  strengthen  production  and sales  capabilities  for the  Company's
specialty  wheat proteins and the  acquisition of a new feed dryer at the Pekin,
Illinois  facility intended to improve alcohol  production  efficiencies at that
location.  The Company is also developing plans for other additions  relating to
value-added wheat gluten and wheat starch products.

     The Company has financed the new Wheatex production  facility,  acquired in
February  2001,  through a capital  lease  financing  involving  the issuance on
August  22,  2001 of a $6.5  million  industrial  revenue  bond  by The  Unified
Government of  Wyandotte/Kansas  City, Kansas. The bond bears interest at a rate
of 5.23% per annum and matures in September 2008.  Under the lease,  the Company
will make monthly payments declining from $114,200 in October 2001 to $77,700 in
September  2008. In  connection  with the  financing,  the Company must maintain
certain  financial  ratios,  including  a  current  ratio  of 1.5 to 1,  minimum
consolidated tangible net worth of $84 million and a debt service coverage ratio
of 1.5 to 1.

     The Company has added to its  normally  strong  equity and working  capital
positions while  continuing to generate strong earnings before  interest,  taxes
and  depreciation.  Management  believes  the  Company  is  well  positioned  to
effectively  expand  its  production  of  specialty  products  as well as supply
customer needs for all its other products.

                                       12

                          MIDWEST GRAIN PRODUCTS, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                      THREE MONTHS ENDED SEPTEMBER 30, 2001


FUTURE CHANGES IN ACCOUNTING PRINCIPLES

     The  Financial  Accounting  Standards  Board  ("FASB")  has issued four new
accounting  pronouncements  that  will  become  effective  in  the  fiscal  year
commencing July 1, 2002.

     In June 2001, the FASB issued SFAS No. 141,  "Business  Combinations,"  and
No. 142,  "Goodwill  and Other  Intangible  Assets,"  effective for fiscal years
beginning after December 15, 2001.  Under the new rules,  goodwill (and tangible
assets deemed to have indefinite  lives) will no longer be amortized but will be
subject to annual  impairment  tests in accordance  with the  Statements.  Other
intangible  assets will continue to be amortized  over their useful lives.  SFAS
No. 143,  "Accounting for Asset  Retirement  Obligations,"  was issued in August
2001 and deals with the recognition and remeasurement of obligations  associated
with the retirement of tangible long-lived assets. SFAS No. 144, "Accounting for
the Impairment or Disposal of Long-Lived Assets," was issued in October 2001 and
applies  to  all  long-lived  assets,  other  than  goodwill,  and  discontinued
operations and develops one accounting  model for long-lived  assets that are to
be disposed of by sale. The adoption of these statements is not expected to have
a material impact on the Company's financial statements.


                                       13

                          MIDWEST GRAIN PRODUCTS, INC.

                               SEPTEMBER 30, 2001

Item 3. Quantitative And Qualitative Disclosures About Market Risk

     The Company  produces its products from wheat,  corn and milo and, as such,
is sensitive to changes in commodity  prices.  Grain futures  and/or options are
used as a hedge to protect against  fluctuations in the market.  The information
regarding  inventories  and futures  contracts at June 30, 2001, as presented in
the annual report, is not significantly different from September 30, 2001.


                                       14


                          MIDWEST GRAIN PRODUCTS, INC.

                                     PART II

                                OTHER INFORMATION


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

     The annual meeting of stockholders of the Company was held on September 14,
2001. The following actions were taken at the meeting:

     1. James A. Schlindwein was elected to the office of Group A Director for a
        term expiring in 2004 with 7,294,996 common share votes for his election
        and 14,198 votes withheld.

     2. Cloud L. Cray,  Jr. was elected to the office of Group B Director  for a
        term  expiring in 2004 with 405  preferred  share votes for his election
        and no votes withheld.

     3. Robert J.  Reintjes  was elected to the office of Group B Director for a
        term  expiring in 2004 with 405  preferred  share votes for his election
        and no votes withheld.

     In  addition,  the terms of Michael R.  Haverty,  Linda E. Miller and Daryl
R.Schaller,  Ph.D., as Group A Directors  continued after the annual meeting and
the terms of Michael  Braude,  Randall M.  Schrick and  Laidacker  M. Seaberg as
Group B Directors continued after the annual meeting.

Item 6. Exhibits and Reports on Form 8-K

     (a) Exhibits

         15.1  Letter from independent public accountants  pursuant to paragraph
               (d) of Rule 10-01 of Regulation S-X (incorporated by reference to
               Independent Accountants' Review Report at page 2 hereof).

         15.2  Letter from independent public accountants  concerning the use of
               its Review  Report in the  Company's  Registration  Statement No.
               333-51849.

         99    Press Release dated November 6, 2001 (w/o financial statements).

     (b) Reports on Form 8-K

         The Company  has filed no reports on Form 8-K during the quarter  ended
         September 30, 2001.


                                       15


                                   SIGNATURES


     Pursuant to the  requirements  on 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.


                                        MIDWEST GRAIN PRODUCTS, INC.

Date: November 12, 2001                 By /s/ Ladd M. Seaberg
                                               Ladd M. Seaberg, President
                                               and Chief Executive Officer


Date: November 12, 2001                 By /s/ Robert G. Booe
                                               Robert G. Booe, Vice President
                                               and Chief Financial Officer