SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    FORM 10-Q

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


       For Quarter Ended September 30, 2002 - Commission File No. 0-17196



                              MGP INGREDIENTS, 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
                          8,053,894 shares outstanding
                             as of November 8, 2002


                                      INDEX


PART I.  FINANCIAL INFORMATION                                              Page
                                                                            ----

Item 1. Financial Statements

     Independent Accountants' Review Report.........................           1

     Condensed Consolidated Balance Sheets as of
     September 30, 2002 and June 30, 2002...........................           2

     Condensed Consolidated Statements of Income for
     the Three Months Ended September 30, 2002 and 2001.............           4

     Condensed Consolidated Statements of Cash Flows for
     the Three Months Ended September 30, 2002 and 2001.............           5

     Notes to Condensed Consolidated Financial Statements...........           6

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

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

PART II.  OTHER INFORMATION

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

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

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

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

           Certifications...........................................          17



                         Independent Accountants' Report



Board of Directors and Stockholders
MGP Ingredients, Inc.
Atchison, Kansas   66002


We have reviewed the accompanying  condensed  consolidated balance sheets of MGP
Ingredients, Inc. (f.k.a. Midwest Grain Products, Inc.) as of September 30, 2002
and the related condensed  consolidated  statements of income and cash flows for
the  three-month  periods  ended  September 30, 2002 and 2001.  These  financial
statements are the responsibility of the Company's management.

We  conducted  our  reviews 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 reviews, we are not aware of any material modifications that should
be made to the condensed consolidated financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United States of America,  the consolidated  balance sheet as of
June 30,  2002 and the  related  consolidated  statements  of  income,  retained
earnings and cash flows for the year then ended (not presented  herein),  and in
our report dated August 2, 2002,  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, 2002 is
fairly stated, in all material respects, in relation to the consolidated balance
sheet from which it has been derived.



                                               BKD, LLP


Kansas City, Missouri
November 1, 2002

                                        1




                             MGP Ingredients, Inc.
                      Condensed Consolidated Balance Sheets
                                 (in thousands)


ASSETS

                                                                                               
                                                                               September 30,         June 30,
                                                                                   2002                2002
                                                                            ----------------------------------------
                                                                                (Unaudited)
    Current Assets
        Cash and cash equivalents                                             $         22,447   $         24,045
        Investments                                                                      5,483              4,691
        Receivables, net of allowance of $252 at
          September 30, 2002 and June 30, 2002                                          19,226             24,071
        Inventories                                                                     23,045             20,755
        Prepaid expenses                                                                 2,049                550
        Deferred income taxes                                                              397                284
        Income taxes receivable                                                          1,266                585
                                                                               ---------------     --------------

               Total current assets                                                     73,913             74,981
                                                                               ---------------     --------------


    Property and Equipment, at cost                                                    255,515            258,501
        Less accumulated depreciation                                                  164,019            167,486
                                                                               ---------------     --------------

               Total property and equipment, net                                        91,496             91,015
                                                                               ---------------     --------------

    Insurance Receivable                                                                14,000                 --

    Other Assets                                                                           104                222
                                                                               ---------------     --------------
                                                                                        13,104                222
                                                                               ---------------     --------------



                                                                              $        179,513    $       166,218
                                                                               ===============     ==============

                                       3
_______________
See Accompanying Notes to Condensed Consolidated Financial
Statements and Independent Accountants' Review Report



LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                               

                                                                               September 30,         June 30,
                                                                                   2002                2002
                                                                            ----------------------------------------
                                                                                (Unaudited)
    Current Liabilities
        Current maturities of long-term debt                                  $          3,201   $          3,201
        Accounts payable                                                                 6,862              8,681
        Accrued expenses                                                                 3,452              3,745
        Deferred income                                                                 18,264             10,971
                                                                               ---------------    ---------------

               Total current liabilities                                                31,779             26,598
                                                                               ---------------    ---------------

    Long-Term Debt                                                                      15,927             18,433
                                                                               ---------------    ---------------

    Post-Retirement Benefits                                                             5,904              5,921
                                                                               ---------------    ---------------

    Deferred Income Taxes                                                               15,688             10,588
                                                                               ---------------    ---------------

    Stockholders' Equity
        Capital stock
           Preferred, 5% cumulative, $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                                                       2,605              2,601
        Retained earnings                                                              116,497            110,916
        Accumulated other comprehensive gain
          Cash flow hedges                                                                 392                176
                                                                               ---------------    ---------------
                                                                                       126,213            120,412

        Treasury stock, at cost
           Common
               September 30, 2002 - 1,704,278 shares
                  June 30, 2002 - 1,684,778 shares                                     (15,998)           (15,734)
                                                                               ---------------    ---------------
                                                                                       110,215            104,678
                                                                               ---------------    ---------------

               Total liabilities and stockholders' equity                     $        179,513   $        166,218
                                                                               ===============    ===============

                                       3


                   Condensed Consolidated Statements of Income
                 Three Months Ended September 30, 2002 and 2001
                                   (Unaudited)


                                                                                              
                                                                                   2002                2001
                                                                            ----------------------------------------
                                                                                        (in thousands)
                                                                            ----------------------------------------

    Net Sales                                                                 $       42,899     $      54,294

    Cost of Sales                                                                     42,722            47,304
                                                                               -------------      ------------

    Gross Profit                                                                         177             6,990

    Selling, General and Administrative                                                3,321             4,151
                                                                               -------------      ------------

                                                                                      (3,144)            2,839

    Other Operating Income                                                             1,522             1,349
                                                                               -------------      ------------

    Operating Income (Loss)                                                           (1,622)            4,188

    Other Income, net                                                                 13,166               246

    Interest Expense                                                                    (321)             (394)
                                                                               -------------      ------------

    Income before Income Taxes                                                        11,223             4,040

    Provision for Income Taxes                                                         4,433             1,596
                                                                               -------------      ------------

    Net Income                                                                         6,790             2,444
                                                                               -------------      ------------

    Other Comprehensive Income                                                           385                --
                                                                               -------------      ------------

    Comprehensive Income                                                      $        7,175     $       2,444
                                                                               =============      ============

    Basic Earnings per Common Share                                           $         0.84     $        0.30
                                                                               =============      ============

    Diluted Earnings per Common Share                                         $         0.83     $        0.30
                                                                               =============      ============

    Dividends per Common Share                                                $         0.15     $        0.15
                                                                               =============      ============


                                       4
_____________
See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report




                 Condensed Consolidated Statements of Cash Flows
                 Three Months Ended September 30, 2002 and 2001
                                   (Unaudited)


                                                                                                 
                                                                                   2002                  2001
                                                                            ----------------------------------------
                                                                                        (in thousands)
                                                                            ----------------------------------------

    Operating Activities
        Net income                                                            $       6,790      $       2,444
        Items not requiring cash
           Depreciation                                                               3,666              3,532
           Deferred income taxes                                                      4,987               (277)
        Changes in
           Accounts receivable                                                        4,845               (560)
           Inventories                                                               (2,074)            (1,708)
           Insurance receivable                                                     (13,000)                --
           Accounts payable                                                          (2,949)            (3,490)
           Deferred revenue                                                           7,293             (1,367)
           Income taxes (receivable) payable                                           (681)             1,595
           Other                                                                     (1,691)              (718)
                                                                               ------------       ------------

               Net cash provided by (used in) operating activities                    7,186               (549)
                                                                               ------------       ------------

    Investing Activities
        Additions to property and equipment                                          (5,226)            (2,263)
        Net purchases of investments                                                   (792)                --
                                                                               ------------       ------------

               Net cash used in investing activities                                 (6,018)            (2,263)
                                                                               -----------        -----------

    Financing Activities
        Purchase of treasury stock                                                     (273)              (363)
        Sale of treasury stock                                                           13                 --
        Net payments on long-term debt                                               (2,506)           (10,785)
        Net proceeds from issuance of long-term debt                                     --              6,423
                                                                               ------------       ------------

                 Net cash used in financing activities                               (2,766)            (4,725)
                                                                               ------------       ------------

    Decrease in Cash and Cash Equivalents                                            (1,598)            (7,537)

    Cash and Cash Equivalents, Beginning of Period                                   24,045             33,454
                                                                               ------------       ------------

    Cash and Cash Equivalents, End of Period                                  $      22,447      $      25,917
                                                                               ============       ============


                                       5
_____________
See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report


              Notes to Condensed Consolidated Financial Statements
                               September 30, 2002
                                   (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, 2002 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
     2002 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:  INSURANCE RECOVERIES

     On September 13, 2002, the Company's  Atchison,  Kansas distillery was shut
     down as the result of an explosion at the distillery. As a result, business
     interruption   insurance  proceeds  of  $530,000  were  recorded  as  other
     operating income for the quarter ended September 30, 2002. In addition, the
     Company recorded an insurance receivable totaling approximately $14 million
     and reflected as other income a gain of approximately $13 million resulting
     from the property damage  incurred.  The Company and its insurer are in the
     process of  determining  the actual  damages,  and the  ultimate  insurance
     recovery  could  differ from the estimate  recorded at September  30, 2002.
     Additional costs (net of insurance  recoveries) related to the interruption
     of the  Company's  operations  at the  Atchison,  Kansas  facility  will be
     recognized in future periods, as they are incurred.  Amounts of such future
     costs (net of insurance  recoveries)  can not be estimated at this time but
     are  expected  primarily  to relate to  inefficiencies  in  production  and
     additional  shipping and handling costs resulting from the shut-down of the
     Atchison distillery operation.

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.

                                       6

              Notes to Condensed Consolidated Financial Statements
                               September 30, 2002
                                   (Unaudited)

NOTE 4.     OPERATING SEGMENTS

     The  Company  operations  are  classified  into  two  reportable  segments:
     ingredients  and  distillery  products.  Products  within  the  ingredients
     segment consist of starches,  including commodity wheat starch and modified
     and specialty wheat starches,  proteins,  including commodity wheat gluten,
     specialty  wheat,  soy and  other  proteins,  and  mill  feeds.  Distillery
     products  consist of food grade  alcohol,  including  beverage  alcohol and
     industrial  alcohol,  fuel grade alcohol,  and  distillers  feed and carbon
     dioxide, which are by-products of the Company's distillery  operations.  In
     its Annual  Report on Form 10-K,  the Company  referred to its  ingredients
     segment as its wheat-based products segment.  Although substantially all of
     the  Company's  products  are  wheat-based  products,  it also sells  small
     amounts of soy-based and other natural grain-based  ingredients,  including
     oat protein  products,  and includes  these products in the same segment as
     its  wheat-based  products;  therefore,  the Company has  redesignated  its
     former wheat-based products segment as its ingredients segment.

     The  operating  profit  for  each  segment  is  based  on  net  sales  less
     identifiable  operating expenses.  Interest expense,  investment income and
     other  general  miscellaneous  expenses  have been  excluded  from  segment
     operations  and  classified  as  Corporate.  Receivables,  inventories  and
     equipment have been identified with the segments to which they relate.  All
     other assets are considered as Corporate.

                                                                                               
                                                                             Three Months ended September 30th
                                                                                   2002                2001
                                                                            ----------------------------------------
           Sales to customers
               Ingredients                                                    $         13,092   $         15,984
               Distillery products                                                      29,807             38,311
                                                                               ---------------    ---------------
                                                                              $         42,899   $         54,294
                                                                               ===============    ===============
           Depreciation
               Ingredients                                                    $          1,235   $          1,272
               Distillery products                                                       2,200              2,043
               Corporate                                                                   231                217
                                                                               ---------------    ---------------
                                                                              $          3,666   $          3,532
                                                                               ===============    ===============
           Income before income taxes
               Ingredients                                                    $            618   $           (914)
               Distillery products                                                      10,880              5,056
               Corporate                                                                  (275)              (102)
                                                                               ---------------    ---------------
                                                                              $         11,223    $         4,040
                                                                               ===============    ===============
           Identifiable assets
               Ingredients                                                    $         53,403   $         51,620
               Distillery products                                                      77,607             71,351
               Corporate                                                                48,503             43,247
                                                                               ---------------    ---------------
                                                                              $        179,513   $        166,218
                                                                               ===============    ===============

                                       7

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

FORWARD LOOKING STATEMENTS

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  and
insurers.  Any changes in the  assumptions  or factors could produce  materially
different results than those predicted and could impact stock values.

RESULTS OF OPERATIONS

CRITICAL ACCOUNTING POLICIES

     Reference is made to the Company's Annual Report on Form 10K for accounting
policies which are  considered by management to be critical to an  understanding
of the Company's financial statements.

OPERATIONS

     The  Company is a fully  integrated  producer  of certain  ingredients  and
distillery products and has two reportable segments,  an ingredients segment and
a distillery products segment.  Products included within the ingredients segment
consist of starches, including commodity wheat starch and modified and specialty
wheat starches, proteins, including commodity wheat gluten, specialty wheat, soy
and other proteins,  and mill feeds.  Distillery  products consist of food grade
alcohol,  including  beverage  alcohol and  industrial  alcohol,  fuel  alcohol,
commonly known as ethanol,  and distillers  grain and carbon dioxide,  which are
by-products of the Company's distillery operations. In its Annual Report on Form
10-K for the fiscal  year ended  June 30,  2002,  the  Company  referred  to its
ingredients segment as its wheat-based products segment.  Although substantially
all of the  Company's  products are  wheat-based  products,  it also sells small
amounts of soy-based and other natural  grain-based  ingredients,  including oat
protein  products,  and  includes  these  products  in the same  segment  as its
wheat-based  products;  therefore,  the  Company  has  redesignated  its  former
wheat-based products segment as its ingredient segment.

     The Company  processes its products at plants  located in Atchison,  Kansas
and Pekin,  Illinois. The Company also operates a wheat protein and wheat starch
mixing facility in Kansas City,  Kansas.  Wheat is purchased directly from local
and regional farms and grain elevators and milled into flour and mill feeds. The
flour is processed with water to extract vital wheat gluten,  a portion of which
is further processed into specialty wheat proteins.  Vital wheat gluten and most
wheat protein  products are dried into powder and sold in packaged or bulk form.
The starch  slurry which  results  after the  extraction of the gluten and wheat
proteins is further  processed to extract  premium wheat  starch,  which is also
dried into powder and sold in packaged or bulk form,  either as commodity  wheat
starch or, after further processing,  as modified or specialty wheat starch. The
remaining  slurry  is mixed  with  mill  feeds,  corn or milo and water and then
cooked,  fermented and distilled  into  alcohol.  The residue of the  distilling
operations is dried and sold as a high protein additive for animal feed.  Carbon
dioxide which is produced during the  fermentation  process is trapped and sold.
Mill feeds not used in the distilling process are sold to feed manufacturers.

                                       8

     On September  13, 2002,  there was an explosion at the  Company's  Atchison
plant which caused significant damage to the Company's distillery  operations at
that location. There were no fatalities and only a few minor injuries;  however,
damage to the  distillery  was major,  affected  results  for the quarter and is
expected to have a continuing  impact  throughout  the year.  Historically,  the
Atchison distillery has produced approximately  one-third of the Company's total
alcohol output, accounting for approximately 19% of its total fuel grade alcohol
production  and  approximately  67% of its total food grade  alcohol  production
during the last fiscal year. As a result of the  explosion,  the Company will be
unable to produce  alcohol at its Atchison plant for an extended  period.  While
some  production  could  resume by early  December  2002,  the total  rebuilding
process  is  expected  to take from nine  months to a year to  complete.  In the
meantime,  production  facilities  at the  Pekin,  Illinois  facility  should be
adequate to supply alcohol to regular customers;  however, the Company's ability
to supply  spot  business  at this time is  substantially  reduced.  Because its
ingredient  and alcohol  production  processes are  integrated,  the  distillery
shutdown has also  affected the  Company's  ability to produce the base proteins
and starches which are used in the production of specialty ingredients,  at this
location. The Company has altered its operations to use its Illinois facility to
produce  base  proteins  and  starches,  which are then  shipped to the Atchison
facility as raw material for producing specialty  ingredients.  As a result, the
Company's  ability to supply its  specialty  products to customers  has not been
substantially affected,  although production costs are higher.  Operating losses
incurred as a result the  distillery  shutdown  are being  partially  reduced by
business interruption insurance.

     The  Company is  proceeding  with plans to restart  alcohol  production  in
Atchison and, as noted above, the total  rebuilding  process is expected to take
from nine months to a year to complete. Although a full damage assessment is yet
to be completed,  the Company has made a preliminary  determination of equipment
replacement needs. The Company believes insurance proceeds will be sufficient to
substantially  offset  rebuilding  costs.  The  gain  resulting  from  insurance
proceeds in excess of the net recorded costs of assets destroyed in the accident
is  expected  to  exceed  $13  million,   which  amount  is  included  as  other
non-operating income for the first quarter of fiscal 2003.

     As a result of the  distillery  explosion and increased  grain prices,  the
Company's  operating income target for the fiscal year (which excludes insurance
gains) is to break even.  Actual results for fiscal 2003 might differ materially
from the goal  identified in this  forward-looking  statement due to the factors
referred to above under  "Forward  Looking  Statements",  and  especially  those
identified  in this  paragraph.  The Company may not reach its target if alcohol
selling  prices,  over which the Company  has little or no control,  do not show
modest  improvement and if the Company does not experience  steady  increases in
sales of specialty ingredients.  Increased sales of specialty ingredients depend
primarily  on the  Company's  ability  to expand  its  customer  base,  customer
acceptance of new products and competition.

     The following is a summary of revenues and pre-tax profits/(loss) allocated
to each reportable operating segment for the three months ending September 30 in
fiscal 2003 and fiscal 2002:

                                            (dollars in thousands)
                                            2003              2002
                                            ----              ----
Ingredients
     Net Sales                             $13,092           $15,983
     Pre-Tax  Income                          $618             ($914)

Distillery  Products
     Net Sales                             $29,807           $38,311
     Pre-Tax  Income                       $10,880           $ 5,056

                                       9


         GENERAL

     The Company  experienced  net income of  $6,790,000 in the first quarter of
fiscal 2003  compared to net income of $2,444,000 in the first quarter of fiscal
2002.  This  improvement  was due to $13 million in  non-operating  income ($7.9
million after the effects of income taxes)  resulting  from the  recognition  of
expected  insurance  proceeds in excess of the net recorded costs of assets that
were destroyed in the  distillery  explosion at the Company's  Atchison,  Kansas
plant on September 13, 2002.  This amount more than offset what otherwise  would
have been a net loss of $1,110,000  that was  experienced  in the current year's
first  quarter.  The  Company's  operating  results were  adversely  affected by
reduced sales of distillery  products and higher prices for grain,  particularly
corn,  compared  to a year ago.  The  Company  also  experienced  a decrease  in
ingredients sales due to a planned reduction in sales of commodity  ingredients,
which consist of vital wheat gluten and commodity wheat starch. Meanwhile, sales
of the Company's specialty  ingredients,  primarily specialty wheat proteins and
starches, increased by 10 percent over the prior year's first quarter level.

     Business  interruption  insurance  to  compensate  for the  effects  of the
distillery  explosion  amounted to $530,000 in the quarter and helped reduce the
operating  loss during that  period.  The  operating  loss was also reduced by a
United  States  Department  of  Agriculture  (USDA) cash  incentive  program for
ethanol  producers.  Additionally,  the  Company  benefited  from  approximately
$621,000  in  operating  net income  from a USDA  Commodity  Credit  Corporation
program to support the  development of specialty  wheat protein and wheat starch
products,  as well from  approximately  $1,063,000 in net income received from a
Department  of  Agriculture  program  to  provide  cash  incentives  to  ethanol
producers.  Details of these programs,  which are helping the Company evolve its
business in both of its operating segments, are provided below.

     While the Company began experiencing some improvement in selling prices for
its alcohol products at the end of the first quarter, grain prices, particularly
corn, also rose higher.

     INGREDIENTS.  First quarter sales of ingredients,  consisting  primarily of
commodity and specialty wheat starches and proteins,  decreased  compared to the
same period in the prior year due to a planned  reduction  in sales of commodity
wheat  starch  and  vital  wheat  gluten,  a protein  that is used  mainly as an
ingredient in bread products.  However, sales of specialty ingredients increased
approximately  10% over the prior  year's  first  quarter due to higher sales of
specialty  proteins.  Sales of specialty  starches were  essentially even with a
year ago.

     The jump in  specialty  ingredient  sales  mainly  resulted  from  expanded
marketing programs and heightened customer interest.  The reduction in commodity
wheat starch sales resulted from the Company's  decision to emphasize  specialty
and modified  starch sales over commodity  wheat starch sales.  The reduction in
vital  wheat  gluten  sales  occurred  because  the  Company  elected to curtail
production due to pricing  pressures from artificially low priced gluten imports
from the European Union. Competitive pressures from the E.U. increased following
the  expiration of the  three-year-long  quota on wheat gluten  imports in early
June 2001.  Unless future  conditions  warrant  otherwise,  the Company plans to
maintain a reduced presence in the more  traditional  wheat gluten and commodity
wheat starch markets while  continuing to expand its presence in specialty wheat
protein and starch markets.

     In June 2001,  the White House  approved a two-year  program to support the
development of specialty  wheat gluten and wheat starches to assist wheat gluten
producers adjust to import competition.  This program was implemented in lieu of
an extension to a three-year long gluten import quota that began in June,  1998.
Administered  by  the  U.S.   Department  of   Agriculture's   Commodity  Credit
Corporation,  the program 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.  On June 29, 2001, the Company received  approximately  $17,280,000
for the first year of the program. The Company received the balance of the award
for the second  year of the  program in July,  2002.  The  Company  must  submit
quarterly reports to the Commodity Credit Corporation listing costs incurred and
activities conducted to date and an annual performance report after each year of
the program explaining its activities.  The Commodity Credit Corporation may ask
for a refund with interest of some or all of the funds  allocated to the Company
if it  determines  that  the  Company  has  not  made  significant  progress  in
completing its

                                       10

stated  activities.  Based on its contacts  with  Commodity  Credit  Corporation
personnel through the quarterly reporting process,  the Company believes that it
is making satisfactory progress.

     The funds allocated under the Commodity Credit  Corporation  program are to
be used for  capital,  research,  marketing  and  promotional  costs  related to
specialty wheat protein and wheat starch products. Funds received are recognized
in income during the period in 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  that could  extend the U.S.
industry's participation in these markets.

     Nearly 75% of the funds for the two years  combined are expected to be used
for capital  projects,  and will be reflected in earnings over the next seven to
ten years.  These  projects  include an $8.3  million  expansion  project at the
Company's   Atchison  plant.  The  expansion  is  scheduled  for  completion  in
mid-November,  2002 and involves 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 remaining 25% of the
funds are  being  applied  toward  research  and  marketing-related  costs  and,
therefore,  are  reflected  in  earnings.  As reported to the  Commodity  Credit
Corporation,  during fiscal 2002,  approximately  $13.6 million (including funds
for capital  projects that began in fiscal 2002 and are scheduled for completion
in fiscal 2003) was  earmarked  (of which $8.3  million was expended  during the
year) for  capital  projects  and $3.7  million  was  applied to  research-  and
marketing-related costs. In the first quarter of fiscal 2003, approximately $4.2
million was applied to capital projects,  and approximately $781,000 was applied
to  research-  and  marketing-related   costs.  The  Company  expects  to  apply
approximately  $10.6 million for capital  projects during the entire year, which
includes carry-over funds from the prior year, and $3.0 million for research and
marketing related costs.

     DISTILLERY  PRODUCTS.  Total  sales of  distillery  products  in the  first
quarter of fiscal  2003 were down  substantially  compared to the same period in
the prior  year.  This was due to lower  selling  prices for both food grade and
fuel grade alcohol,  commonly known as ethanol,  and lower unit sales  resulting
from reduced  production  caused by the  distillery  explosion at the  Company's
Atchison  plant on September  13, 2002.  The decline in selling  prices for food
grade alcohol was due to increased competitive pressures during the quarter. The
decrease in selling prices for fuel grade alcohol primarily was due to increased
ethanol  supplies  throughout the industry,  a situation  which developed in the
second half of fiscal  2002.  Although  recently  prices have begun to show some
improvement, they remain below prices experienced at the same time last year.

     The Company has been  participating  in a program that was developed by the
U.S. Department of Agriculture and initiated in December, 2000 to provide a cash
incentive for ethanol  producers who increase their grain usage over  comparable
quarters to raise fuel  alcohol  production.  Since the third  quarter of fiscal
200l through the first  quarter of fiscal 2003,  the Company has  satisfied  the
program's eligibility requirements and has received payments accordingly. In the
first quarter of fiscal 2003,  the Company  received a payment of  approximately
$l,758,000 from the program,  which is included in the Company's  pre-tax income
for the quarter.  The program  extends  through  September,  2006,  with funding
determined annually.  The Company's eligibility to participate in the program is
determined  from  quarter to quarter.  However,  due to the  reduced  production
resulting from the distillery  shutdown in Atchison,  the Company's  eligibility
through the remainder of fiscal 2003 is questionable.

         SALES

     Net sales in the first  quarter of fiscal 2003  decreased by  approximately
$11.4 million from net sales in the first quarter of fiscal 2002.  This decrease
resulted  mainly from a 22% reduction in sales of distillery  products and a 18%
reduction in sales of ingredients.

                                       11

     The decline in sales of ingredients,  consisting of commodity and specialty
starches and proteins, was due to planned reductions in sales of commodity wheat
starch and vital wheat  gluten.  Sales of vital wheat gluten also dropped due to
reduced selling prices. Commodity wheat starch sales declined primarily due to a
reduction in unit sales. Sales of specialty ingredients, consisting primarily of
specialty   wheat   proteins  and  starches,   increased  in  the  aggregate  by
approximately  10% over the prior year's first  quarter.  This  increase was due
primarily to higher unit sales.

     Distillery  product  sales in the first  quarter  were lower than the prior
year due to  decreased  selling  prices  and  reduced  production  caused by the
September 13th distillery explosion.  Lower sales of food grade alcohol resulted
from decreased  selling prices in both the beverage and  industrial  markets.  A
small increase in unit sales of beverage alcohol offset a small decrease in unit
sales of  industrial  alcohol.  Sales of fuel grade alcohol fell compared to the
first  quarter of fiscal 2002 due to decreases  in both selling  prices and unit
sales.  Sales of  distillers  feeds,  the  principal  by-product  of the alcohol
production  process,  decreased as the result of lower production  caused by the
Atchison distillery shutdown.

         COST OF SALES

     The cost of  sales  in the  first  quarter  of  fiscal  2003  decreased  by
approximately  $4.6 million  below the cost of sales in the first quarter of the
prior  fiscal year.  This  principally  was due a decline in raw material  costs
resulting from reduced production of alcohol products and commodity ingredients,
and to a lesser  extent,  a decrease in energy costs.  In addition,  the Company
received  approximately $1.8 million in pre-tax income from the U.S.  Department
of  Agriculture's  cost  incentive  program  for  ethanol  producers   discussed
elsewhere.  The funds from this  program are not  included in sales,  but reduce
cost of sales and, therefore, are reflected in pre-tax income.

     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.  During
the first quarter of fiscal 2003, the Company hedged  approximately  56% of corn
processed,  compared to 61% in the first  quarter of fiscal  2002.  Of the wheat
processed by the Company in the first  quarter of fiscal 2003,  27% of wheat was
hedged  compared  to 0% that was  hedged in the first  quarter  of fiscal  2002.
Additionally, the Company uses gasoline futures to hedge fuel alcohol sales made
under contracts with price terms based on gasoline futures. In the first quarter
of fiscal  2003,  raw  material  costs  included a net hedging  gain of $343,000
compared to a net hedging  gain of $210,000  in the prior  fiscal  year's  first
quarter.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     Selling, general and administrative expenses in the first quarter of fiscal
2003 were approximately $830,000 lower than selling,  general and administrative
expenses in the first  quarter of fiscal  2002.  The decrease was due to various
factors,  including  a  nearly  $300,000  decrease  in  bad  debt  expense,  and
reductions in staff bonus incentives, advertising and travel costs.

         OTHER OPERATING INCOME

     The  increase  in other  operating  income  relates to the  recognition  of
$530,000 in business interruption insurance.  There was a decline from the prior
year in the  pre-tax  income  recognized  from  the  previously  discussed  U.S.
Department of Agriculture  Commodity  Credit  Corporation  program for specialty
wheat protein and wheat starch products.

                                       12

         OTHER INCOME

     The  increase  in  other  income  is  due to the  recognition  of  expected
insurance  proceeds  in excess  of the net  recorded  costs of assets  that were
destroyed  in  a  distillery  explosion  at  the  Company's  Atchison  plant  in
September.

         TAXES AND INFLATION

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

         NET INCOME

     As the result of the foregoing factors,  the Company experienced net income
of  $6,790,000  in the first  quarter of fiscal  2003  compared to net income of
$2,444,000 in the first quarter of fiscal 2002.


LIQUIDITY AND CAPITAL RESOURCES

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

                                                      September 30,   June 30,
                                                          2002          2002
- --------------------------------------------------------------------------------
(in thousands)
Cash and cash equivalents                             $  22,447      $  24,045
Working capital                                          42,134         48,676
Aounts available under lines of credit                   10,000         10,000
Notes payable and long-term debt                         19,128         21,634
Stockholders' equity                                    110,215        104,678
================================================================================

     The improved cash flow generated from  operations was largely the result of
the second year  installment of the USDA grant received during the first quarter
of fiscal  2003.The first  installment had been received prior to June 30, 2001.
Cash flow  provided by  operations  combined with excess cash from last year was
used for equipment additions, reductions in debt and treasury stock purchases.

     The Company made open market purchases of 30,000 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, 2002, the Board has
authorized the purchase of an additional  237,282 shares of the Company's common
stock.  During the quarter,  10,500  shares of the  treasury  stock were sold as
employees exercised options under the Company's stock option plans.

     At  September  30, 2002,  exclusive of  replacement  of the  distillery  in
Atchison  destroyed by the explosion,  the Company had $5.4 million committed to
improvements,  including  completion  of the expansion  project  relating to the
Company's  specialty  wheat  protein  products,  and  replacements  of  existing
equipment.   The  rebuilding  costs  for  the  Atchison   distillery  should  be
substantially offset by insurance proceeds.

                                       13

     In connection with the Company's long term loan agreements, it is required,
among other covenants, to maintain certain financial ratios, including a current
ratio (current assets to current  liabilities) of 1.5 to 1, minimum consolidated
tangible   net  worth   (shareholders'   equity  less   intangible   assets)  of
approximately  $84  million,  debt to tangible net worth not to exceed 2.5 to 1,
and debt service coverage ratio (generally,  the ratio of (i) the sum of (a) net
income  (adjusted to exclude gains or losses from the sale or other  disposition
of capital assets and other matters) plus (b) provision for taxes plus (c) fixed
charges,  to (ii) fixed charges) for the period of the four  consecutive  fiscal
quarters  ended as of the  measurement  date of 1.5 to 1. The Company's  line of
credit  agreement  contains  similar  provisions.  As of September 30, 2002, the
Company was in compliance with the financial and other covenants in its loan and
line of credit  agreements.  However,  as stated  elsewhere in this report,  the
Company is targeting only a break-even year for operating income purposes,  and,
because of uncertainty  relating to the treatment of insurance  proceeds,  there
may be a question in future periods as to the Company's compliance with the debt
service coverage ratio covenants. Although it has not discussed this matter with
its lenders, because it intends to rebuild its distillery,  the Company believes
that gain  resulting  from  property  damage should be treated as net income for
purposes of  calculating  the debt service  coverage ratio and not excluded from
the calculation as gain from the sale or other disposition of assets.

     The Company's line of credit for $10 million extends to November 2003.

     While  working  capital  declined  approximately  $6.5  million  during the
quarter  from the  addition of  property  and  equipment  and the  reduction  in
long-term  debt,  the Company has  maintained  its  normally  strong  equity and
working capital  positions while continuing to generate positive 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.

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, 2002, as presented in
the annual report, is not significantly different from September 30, 2002.

ITEM 4. CONTROLS AND PROCEDURES

(a)      Evaluation of disclosure controls and procedures.

          The Company's  Chief Executive  Officer and Chief  Financial  Officer,
          after  evaluating  the  effectiveness  of  the  Company's   disclosure
          controls and  procedures  (as defined in Exchange Act Rules  13a-14(c)
          and  15d-14(c)) as of a date within 90 days of the filing date of this
          Form 10-Q Quarterly  Report (the  "Evaluation  Date"),  have concluded
          that as of the Evaluation Date, the Company's  disclosure controls and
          procedures  were  adequate  and  effective  to  ensure  that  material
          information  relating  to the  Company  would be made known to them by
          others  within the  Company,  particularly  during the period in which
          this Form 10-Q Quarterly Report was being prepared.

(b)      Changes in internal controls.

          There were no significant changes in our internal controls or in other
          factors that could  significantly  affect internal controls subsequent
          to the  date  of the  most  recent  evaluation,  nor  any  significant
          deficiencies  or  material   weaknesses  in  such  internal   controls
          requiring  corrective actions. As a result, no corrective actions were
          taken.

                                       14

                                    PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     Reference is made to the Company's  Annual Report on Form 10-K for the year
ended June 30, 2002 for information regarding certain legal proceedings to which
the Company's Illinois subsidiary is subject.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     The annual meeting of  stockholders  of the Company was held on October 10,
2002. The following actions were taken at the meeting:

1.   Michael R. Haverty was elected to the office of Group A Director for a term
     expiring in 2005 with  7,588,548  common  share votes for his  election and
     26,153 votes withheld.

2.   Randall M. Schrick was elected to the office of Group B Director for a term
     expiring in 2005 with 418  preferred  share votes for his  election  and no
     votes withheld.

3.   Laidacker  M.  Seaberg was elected to the office of Group B Director  for a
     term expiring in 2005 with 418  preferred  share votes for his election and
     no votes withheld.

     In addition,  the terms of, Linda E. Miller,  Daryl R.Schaller,  Ph.D., and
James A. Schlindwein as Group A Directors continued after the annual meeting and
the terms of Michael Braude, Cloud L.Cray, Jr. and Robert J. Reintjes as Group B
Directors continued after the annual meeting.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

          3    Amended and Restated Articles of Incorporation of the Company, as
               amended.

          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 1 hereof).

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

          99.1 CEO Certification  pursuant to Section 906 of the  Sarbanes-Oxley
               Act of 2002

          99.2 CFO Certification  pursuant to Section 906 of the  Sarbanes-Oxley
               Act of 2002


(b)      Reports on Form 8-K

The  Company  filed  reports  on Form 8-K under  Item 9 on August 7,  August 12,
August 27,  August 28 and September 17, 2002 and a report on Form 8-K under Item
5 on September 13, 2002.

                                       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.


                                                     MGP INGREDIENTS, INC.


Date:  November 13, 2002                     By: /s/ Ladd M. Seaberg
                                                 Ladd M. Seaberg, President
                                                 and Chief Executive Officer


Date:  November 13, 2002                     By: /s/ Brian T.Cahill
                                                 Brian T. Cahill, Vice President
                                                 and Chief Financial Officer



                                       16

CERTIFICATIONS

I, Ladd M. Seaberg, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of MGP Ingredients,
          Inc.

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          a)   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.

Date:    November 13, 2002                               /s/  Ladd M. Seaberg
                                                         Ladd M. Seaberg
                                                         President and
                                                         Chief Executive Officer

                                       17

CERTIFICATIONS

I, Brian T. Cahill, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of MGP Ingredients,
          Inc.;

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          a)   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.

Date: November 13, 2002                                  /s/ Brian T. Cahill
                                                         Brian T.Cahill
                                                         Vice President,
                                                         Chief Financial Officer


                                       18