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, 2003 - 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
                          7,663,444 shares outstanding
                            as of September 30, 2003





                                     INDEX
                                     -----

PART I.  FINANCIAL INFORMATION                                              Page
                                                                            ----

         Item 1.    Financial Statements

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

               Condensed Consolidated Balance Sheets as of
               September 30, 2003 and June 30, 2003.....................      2

               Condensed Consolidated Statements of Income for
               the Three Months Ended September 30, 2003 and 2002.......      3

               Condensed Consolidated Statements of Cash Flows for
               the Three Months Ended September 30, 2003 and 2002.......      4

               Notes to Condensed Consolidated Financial Statements.....      5

         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





                         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. as of September 30, 2003 and the related condensed
consolidated statements of income and cash flows for the three-month periods
ended September 30, 2003 and 2002. 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, 2003 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 1, 2003, 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, 2003 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 17, 2003







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


Assets

                                                                                               
                                                                               September 30,         June 30,
                                                                                   2003                2003
                                                                            ----------------------------------------
                                                                                (Unaudited)
    Current Assets
        Cash and cash equivalents                                             $         12,487   $         17,539
        Receivables, net of allowance of $252 at
          September 30, 2003 and June 30, 2003                                          24,006             20,466
        Inventories                                                                     24,078             26,956
        Prepaid expenses                                                                 2,758              1,578
        Income taxes receivable                                                          1,474              3,086
                                                                               ---------------    ---------------

               Total current assets                                                     64,803             69,625
                                                                               ---------------    ---------------


    Property and Equipment, at cost                                                    271,786            263,990
        Less accumulated depreciation                                                  175,841            172,186
                                                                               ---------------    ---------------

               Total property and equipment, net                                        95,945             91,804
                                                                               ---------------    ---------------


    Other
        Insurance receivable                                                            12,271             11,515
        Other assets                                                                       172                186
                                                                               ---------------    ---------------

               Total other assets                                                       12,443             11,701
                                                                               ---------------    ---------------












               Total assets                                                   $        173,191   $        173,130
                                                                               ===============    ===============

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



Liabilities and Stockholders' Equity

                                                                                                
                                                                               September 30,         June 30,
                                                                                   2003                2003
                                                                            ----------------------------------------
                                                                                (Unaudited)
    Current Liabilities
        Current maturities of long-term debt                                  $          3,201   $          3,201
        Accounts payable                                                                11,264              9,729
        Accrued expenses                                                                 3,583              3,604
        Deferred income taxes                                                              241                241
        Deferred income                                                                 13,895             14,323
                                                                               ---------------    ---------------

               Total current liabilities                                                32,184             31,098
                                                                               ---------------    ---------------

    Long-Term Debt                                                                      12,726             15,232
                                                                               ---------------    ---------------

    Post-Retirement Benefits                                                             5,873              5,780
                                                                               ---------------    ---------------

    Deferred Income Taxes                                                               15,802             15,802
                                                                               ---------------    ---------------

    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              2,605
        Retained earnings                                                              116,182            114,861
        Accumulated other comprehensive gain (loss) -
          Cash flow hedges                                                                 (80)               (50)
                                                                               ---------------    ---------------

                                                                                       125,426            124,135
        Treasury stock, at cost
           Common
               September 30, 2003 - 2,086,228 shares
               June 30, 2003 - 2,079,828 shares                                        (18,820)           (18,917)
                                                                               ---------------    ---------------

                                                                                       106,606            105,218
                                                                               ---------------    ---------------

               Total liabilities and stockholders' equity                     $        173,191   $        173,130
                                                                               ===============    ===============



                                       2





                              MGP Ingredients, Inc.
                   Condensed Consolidated Statements of Income
                 Three Months Ended September 30, 2003 and 2002
                                   (Unaudited)


                                                                                                
                                                                                   2003                2002
                                                                            ----------------------------------------
                                                                                        (in thousands)

    Net Sales                                                                 $         57,054   $         42,899

    Cost of Sales                                                                       55,367             42,722
                                                                               ---------------    ---------------

    Gross Profit (Loss)                                                                  1,687                177

    Selling, General and
       Administrative                                                                    3,698              3,321
                                                                               ---------------    ---------------

                                                                                        (2,011)            (3,144)

    Other Operating Income                                                               6,090              1,522
                                                                               ---------------    ---------------

    Operating Income (Loss)                                                              4,079             (1,622)

    Other Income, net                                                                      281             13,166

    Interest Expense                                                                      (279)              (321)
                                                                               ---------------    ---------------

    Income before Income Taxes                                                           4,081             11,223

    Provision for Income Taxes                                                           1,611              4,433
                                                                               ---------------    ---------------

    Net Income                                                                           2,470              6,790

    Other Comprehensive Income
       (Loss)                                                                              (30)               385
                                                                               ---------------    ---------------

    Comprehensive Income                                                      $          2,440   $          7,175
                                                                               ===============    ===============

    Basic Earnings per Common Share                                           $           0.32   $           0.84
                                                                               ===============    ===============

    Diluted Earnings per Common
       Share                                                                  $           0.32   $           0.83
                                                                               ===============    ===============

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


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






                             MGP Ingredients, Inc.
                Condensed Consolidated Statements of Cash Flows
                 Three Months Ended September 30, 2003 and 2002
                                   (Unaudited)


                                                                                               
                                                                                   2003                2002
                                                                            ----------------------------------------
                                                                                        (in thousands)

    Operating Activities
        Net income                                                            $          2,470   $          6,790
        Items not requiring cash
           Depreciation                                                                  3,675              3,666
           Deferred income taxes                                                           (20)             4,987
        Changes in
           Accounts receivable                                                          (3,540)             4,845
           Inventories                                                                   2,848             (2,074)
           Insurance receivable                                                           (756)           (13,000)
           Accounts payable and accrued expenses                                         1,518             (2,949)
           Deferred income                                                                (428)             7,293
           Income taxes (receivable) payable                                             1,632               (681)
           Other                                                                        (1,094)            (1,691)
                                                                               ----------------   ---------------

               Net cash provided by operating activities                                 6,305              7,186
                                                                               ---------------    ---------------

    Investing Activities
        Additions to property and equipment                                             (8,794)            (5,226)
        Net purchases of investments                                                        --               (792)
                                                                               ---------------    ---------------

               Net cash used in investing activities                                    (8,794)            (6,018)
                                                                               ---------------    ---------------

    Financing Activities
        Purchase of treasury stock                                                         (57)              (273)
        Sales of treasury stock                                                             --                 13
        Net payments on long-term debt                                                  (2,506)            (2,506)
                                                                               ---------------    ---------------

               Net cash used in financing activities                                    (2,563)            (2,766)
                                                                               ---------------    ---------------

    Decrease in Cash and Cash Equivalents                                               (5,052)            (1,598)

    Cash and Cash Equivalents, Beginning of Period                                      17,539             24,045
                                                                               ---------------    ---------------

    Cash and Cash Equivalents, End of Period                                  $         12,487   $         22,447
                                                                               ===============    ===============




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





                              MGP Ingredients, Inc.
              Notes to Condensed Consolidated Financial Statements
                               September 30, 2003
                                   (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, 2003 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 2003 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:  EARNINGS PER SHARE

        Earnings per common share data is based upon the weighted average number
        of common shares outstanding totaling 7,666,202 and 8,026,920 in the
        first quarter of 2004 and 2003, respectively, for basic earnings per
        share and 7,685,737 and 8,050,682 for diluted earnings per share.
        Employee stock options are the only potentially dilutive securities held
        by the Company.

        The Company has a stock-based employee compensation plan, which it
        accounts for under the recognition and measurement principles of APB
        Opinion No. 25, Accounting for Stock Issued to Employees, and related
        Interpretations. No stock-based employee compensation cost is reflected
        in net income, as all options granted under those plans had an exercise
        price equal to the market value of the underlying common stock on the
        grant date. The following table illustrates the effect on net income and
        earnings per share if the Company had applied the fair value provisions
        of FASB Statement No. 123, Accounting for Stock-Based Compensation, to
        stock-based employee compensation.


                                                                                             

                                                                                      Three Months Ended
                                                                                         September 30
                                                                                   2003                2002
                                                                            ----------------------------------------
                                                                                   (in thousands, except per
                                                                                        share amounts)

           Net income, as reported                                            $       2,470      $       6,790
           Less:  Total stock-based employee compensation cost
              determined under the fair value based method, net of
              income taxes                                                              143                170
                                                                               ------------       ------------

           Pro forma net income                                               $       2,327      $       6,620
                                                                               ============       ============

           Earnings per share
               Basic - as reported                                            $       0.32       $       0.84
                                                                               ===========        ===========
               Basic - pro forma                                              $       0.30       $       0.82
                                                                               ===========        ===========
               Diluted - as reported                                          $       0.32       $       0.83
                                                                               ===========        ===========
               Diluted - pro forma                                            $       0.30       $       0.81
                                                                               ===========        ===========



                                       5


                              MGP Ingredients, Inc.
              Notes to Condensed Consolidated Financial Statements
                               September 30, 2003
                                   (Unaudited)


NOTE 3:  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 $5.7 million and $530,000
        were recorded as other operating income for the three months ended
        September 30, 2003 and 2002, respectively. In addition, the Company has
        recorded insurance receivable resulting from the property damage
        incurred and recognized a $13 million gain from the property damage in
        other income in the three months ended September 30, 2002. As of
        September 30, 2003, the Company has a $12 million receivable from the
        insurance company related to this matter. The Company and its insurer
        are in the process of determining the actual damages, and the ultimate
        insurance recovery could differ from the estimates recorded through
        September 30, 2003. Additional costs (net of insurance recoveries) will
        be recognized in future periods, as they are incurred. Amounts of such
        future costs (net of insurance recoveries) cannot 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 4:  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.



NOTE 5:  OPERATING SEGMENTS

        The Company is a fully integrated producer of ingredients and distillery
        products. The operations are classified into two reportable segments:
        ingredients and distillery products. Ingredients consist of specialty
        ingredients, including specialty, or value-added, wheat proteins and
        starches, commodity ingredients, including vital wheat gluten and
        commodity wheat starch, 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.

        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.


                                       6


                              MGP Ingredients, Inc.
              Notes to Condensed Consolidated Financial Statements
                               September 30, 2003
                                   (Unaudited)


                                                                                             

                                                                                      Three Months Ended
                                                                                         September 30
                                                                                   2003                2002
                                                                            ----------------------------------------
           Sales to customers
               Ingredients                                                    $         21,917   $         13,092
               Distillery products                                                      35,137             29,807
                                                                               ---------------    ---------------

                                                                              $         57,054   $         42,899
                                                                               ===============    ===============
           Depreciation
               Ingredients                                                    $          1,461   $          1,235
               Distillery products                                                       2,037              2,200
               Corporate                                                                   177                231
                                                                               ---------------    ---------------

                                                                              $          3,675   $          3,666
                                                                               ===============    ===============
           Income before income taxes
               Ingredients                                                    $          2,571   $            618
               Distillery products                                                       1,905             10,880
               Corporate                                                                  (395)              (275)
                                                                               ---------------    ---------------

                                                                              $          4,081   $         11,223
                                                                               ===============    ===============



                                                                                September 30,           June 30,
                                                                                    2003                  2003
                                                                            ----------------------------------------
           Identifiable assets
               Ingredients                                                    $         58,543   $         59,628
               Distillery products                                                      79,250             76,704
               Corporate                                                                35,398             36,798




                                       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 10-K 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.

        The Company processes its products at plants located in Atchison, Kansas
        and Pekin, Illinois. The Company also operates a wheat protein and wheat
        starch further processing and extrusion facility in Kansas City, Kansas.
        The Company purchases wheat directly from local and regional farms and
        grain elevators and mills it 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, an explosion at the Company's Atchison plant
        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, affecting operations
        throughout fiscal 2003 and in the first quarter of fiscal 2004.
        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 has been
        unable to produce finished alcohol at its Atchison plant. The Company
        has been able to produce unfinished alcohol at the Atchison location
        since December 2002, most of which has been shipped to the Pekin,
        Illinois facility for further processing. The Company generally has been
        able to meet the needs of its regular customers through its Illinois
        facility and supplemental third-party purchases, although its spot
        market sales have been affected. Because the Company's ingredient and
        alcohol production processes are integrated, the distillery slowdown in
        Atchison also temporarily affected the Company's ability to produce the
        base proteins and starches, which are used in the production of
        specialty ingredients at this location. For a time, the Company altered
        its operations to use its Illinois facility to produce base proteins and
        starches, which were then shipped to the Atchison facility as raw
        material for producing specialty ingredients. As a result, while
        production costs increased, the Company was able to limit the effects of
        the distillery explosion on its ability to supply specialty products to
        customers. The adverse impact of the distillery slowdown on the
        Company's operations has been substantially reduced by business
        interruption insurance.

        The Company is proceeding with plans to resume full alcohol production
        in Atchison. The total distillery rebuilding process is expected to take
        until late November or early December of 2003 to complete, with the
        actual start-up of the new equipment scheduled to occur in early January
        2004. 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 $15.4 million (pre-tax), which amount was
        included as other non-operating income in fiscal 2003.

        The following is a summary of revenues and pre-tax profits/(loss)
        allocated to each reportable operating segment for the three months
        ended September 30 in fiscal 2004 and fiscal 2003:


                                                                                                 
                                                                                         Three Months Ended
                                                                                            September 30
                                                                                       2003             2002
                                                                                 -----------------------------------
                                                                                       (Dollars in Thousands)
           Ingredients
               Net sales                                                           $      21,917    $      13,092
               Pre-tax income                                                              2,571              618

           Distillery Products
               Net sales                                                           $      35,137    $      29,807
               Pre-tax income (loss)                                                       1,905           10,880



    GENERAL

        The Company experienced net income of $2,470,000 in the first quarter of
        fiscal 2004 compared to net income of $6,790,000 in the first quarter of
        fiscal 2003. A nearly 100% increase in sales of specialty ingredients
        was the principal contributor to the Company's net income for the
        current fiscal year's first quarter. The recognition of additional
        business interruption insurance proceeds to compensate


                                       9


        for the effects of a distillery explosion at the Company's Atchison,
        Kansas plant on September 13, 2002 was also a factor. For the first
        quarter of the prior fiscal year, the Company's net income was due to
        $13 million in non-operating income ($7.9 million after the effects of
        income taxes) resulting from the recognition of insurance proceeds in
        excess of the net recorded costs of assets that were destroyed in the
        distillery explosion.

        Because of the increased sales of specialty ingredients, the Company's
        total ingredients segment accounted for approximately two-thirds of the
        Company's first quarter pre-tax income.

        Business interruption insurance proceeds recognized in the current
        year's first quarter amounted to approximately $5.7 million and were
        allocated to the Company's distillery products segment. This amount
        reflects anticipated payments, approximately one-third of which are
        attributable to revised estimates of proceeds related to the Company's
        fiscal 2003 fourth quarter. The Company additionally benefited from the
        receipt of approximately $1.2 million (net of income taxes) from a
        United States Department of Agriculture (USDA) program to provide cash
        incentives to ethanol producers. Details on this program are provided
        below.

        Recent expansion projects initiated by the Company have helped meet
        increased demand for the Company's specialty ingredients. In November
        2002, the Company completed an expansion at its Atchison plant for the
        production of specialty wheat proteins for bakery, pasta and noodle and
        related food markets. This project currently is enabling the Company to
        satisfy increased interest in its wheat protein isolates and wheat
        protein concentrates for multiple food formulations, particularly
        low-carbohydrate, high-protein formulations, as well as in refrigerated,
        frozen and par-baked dough systems. Also, prior to the start of fiscal
        2004, the Company completed an expansion of its bake lab facilities in
        Atchison as well as enhancements to equipment it uses to produce a
        number of natural proteins and starches for use in personal care
        applications, including shampoos, conditioners, lotions and soaps.

        A capacity expansion that was launched at the Company's facility in
        Kansas City, Kansas in March 2003 has proceeded ahead of schedule. The
        entire project is not slated to be completed until March 2004. However,
        new equipment that was recently installed at that location is already
        being operated to meet increased demand for the Company's textured wheat
        proteins for use in vegetarian and meat extension applications, and its
        grain-based resins, which are produced in a separate section of the
        facility for use in manufacturing pet chews and related treats.

        Reconstruction of the Company's Atchison distillery is rapidly nearing
        completion. The rebuilding process is expected to be completed by or
        before early December 2003, with the actual start-up of the new
        equipment scheduled to occur one month later. When completed, the
        majority of the distillery's capacity is expected to be dedicated to the
        production of high quality, high purity food grade alcohol for beverage
        and industrial applications. The remainder will be dedicated to the
        production of fuel grade alcohol, commonly known as ethanol.


    INGREDIENTS

        Total ingredient sales in the first quarter of fiscal 2004 increased by
        62% compared to the prior year's first quarter. This was due to a nearly
        100% increase in sales of specialty ingredients, consisting primarily of
        specialty wheat proteins and wheat starches, which offset a modest
        decline in sales of commodity ingredients, principally vital wheat
        gluten and commodity wheat starch.

        The reduction in commodity wheat starch sales resulted from the
        Company's decision to emphasize specialty 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


                                       10


        low priced gluten imports from the European Union and to place more
        emphasis on the production and marketing of specialty proteins.
        Competitive pressures from the E.U. increased following the expiration
        of the three-year-long quota on wheat gluten imports in early June 2001.


    DISTILLERY PRODUCTS

        Sales of the Company's distillery products rose by 18% compared to the
        first quarter of fiscal 2003. This increase was mainly due to an 8%
        increase in sales of fuel grade alcohol and a nearly 4% increase in
        sales of food grade alcohol. Additionally, sales of distillers feed, the
        principal by-product of the alcohol production process, rose by 14%
        compared to a year ago. Sales of unfinished alcohol produced at the
        Atchison plant accounted for approximately 9% of total distillery
        products sales in the current year's first quarter. No alcohol was
        produced at the Atchison distillery during the prior year's first
        quarter after the September 13, 2002 explosion.

        The Company has been able to produce unfinished alcohol at its Atchison
        plant since December 2002, most of which has been shipped to the Pekin,
        Illinois facility for further processing. The Company generally has been
        able to meet the needs of its regular customers through its Illinois
        facility and supplemental third-party purchases, although its spot
        market business has been affected.


    SALES

        Net sales in the first quarter of fiscal 2004 increased by approximately
        $14.2 million above net sales in the first quarter of fiscal 2003. This
        increase resulted mainly from a 62% jump in sales of ingredients and an
        18% rise in sales of distillery products.

        The increase in sales of ingredients was due to significantly improved
        sales of specialty ingredients, which consist primarily of specialty
        wheat proteins and starches. This improvement more than offset a modest
        decline in sales of commodity ingredients, consisting of vital wheat
        gluten and commodity wheat starch. Sales of vital wheat gluten dropped
        due to a reduction in unit sales. Commodity wheat starch declined due to
        a reduction in unit sales and a small decrease in the average selling
        price. The increase in sales of specialty ingredients was due to higher
        unit sales and higher average selling prices for both specialty proteins
        and specialty starches.

        The rise in distillery products sales was mainly attributable to higher
        selling prices for both fuel grade alcohol and food grade alcohol for
        beverage applications. The Company also experienced a slight increase in
        unit sales of fuel grade alcohol and improved sales of distillers' feed,
        the principal by-product of the alcohol production process. The increase
        in distillers' feed sales resulted from higher unit sales and higher
        selling prices compared to a year ago. The improved selling prices for
        beverage alcohol offset a decline in unit sales of this product.
        Meanwhile, sales of food grade alcohol for industrial applications
        declined, as an increase in the average selling price for this product
        was not enough to offset reduced unit sales. In addition to the above
        factors, the Company realized sales of unfinished alcohol produced at
        the Atchison plant in the first quarter of fiscal 2004. No alcohol was
        produced at the Atchison distillery in the prior year's first quarter
        after the September 13, 2002 explosion.


    COST OF SALES

        The cost of sales in the first quarter of fiscal 2004 increased by
        approximately $12.6 million above the cost of sales in the first quarter
        of the prior fiscal year. This principally was due to higher energy
        costs and higher raw material costs for grain, as well as costs
        associated with increased sales of the Company's products. The increased
        energy costs resulted from a 65% rise in natural gas prices

                                       11


        compared to the first quarter of fiscal 2003. The increase in grain
        costs was caused by a 4% jump in average wheat prices. Corn prices for
        the quarter were approximately even with corn prices experienced during
        the same period the prior year.

        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 2004, no corn was hedged
        compared to 56% in the first quarter of fiscal 2003. Of the wheat
        processed by the Company, 43% was hedged in the first quarter of fiscal
        2004 compared to 27% in the prior year's first quarter. The Company also
        uses gasoline futures to hedge fuel alcohol sales made under contracts
        with price terms based on gasoline futures. In the first quarter of
        fiscal 2004, raw material costs included a net hedging loss of $84,000
        compared to a net hedging gain of $343,000 in the prior fiscal year's
        first quarter.


    SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

        Selling, general and administrative expenses in the first quarter of
        fiscal 2004 were approximately $379,000 higher than selling, general and
        administrative expenses in the first quarter of fiscal 2003. The
        increase was mainly due to various factors associated with strengthened
        sales and marketing initiatives and fees associated with outside
        professional and consulting services. The increase was partially offset
        by reductions in staff bonus incentives, and lower fees and commissions
        related to sales by outside third parties.


    OTHER OPERATING INCOME

        The increase in other operating income relates to the recognition of
        approximately $5.7 million (pre-tax) in business interruption insurance.


    OTHER INCOME

        The decrease in other income relates primarily to the recognition of
        approximately $13 million in property damage insurance proceeds during
        the quarter ended September 30, 2002.


    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 $2,470,000 in the first quarter of fiscal 2004 compared to net
        income of $6,790,000 in the first quarter of fiscal 2003.



                                       12





LIQUIDITY AND CAPITAL RESOURCES

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

                                                 September 30,        June 30,
                                                     2003                2003
                                                  (unaudited)
                                        ----------------------------------------
                                                      (Dollars in Thousands)

Cash and cash equivalents                    $      12,487         $    17,539
Working capital                                     32,619              38,527
Amounts available under lines of credit             12,500              12,500
Notes payable and long-term debt                    15,927              18,433
Stockholders' equity                               106,606             105,218

        Cash flow from operations decreased by approximately $900,000 during the
        first quarter of fiscal 2004 compared to the first quarter of fiscal
        2003. This decrease resulted from a combination of a number of factors
        including a $4.3 million reduction in net income. In the prior year, the
        explosion at the Atchison distillery plant resulted in recognizing a
        $13.4 million estimated gain on insurance recoveries that was recognized
        in pretax income but did not provide cash flow from operations. Such
        reduction was partially offset by the second year installment of the
        USDA grant received during the first quarter of fiscal 2003 totaling
        $8.4 million. The grant proceeds received in 2003 were the final
        installment due under the USDA grant. Neither of these items reoccurred
        in the first quarter of 2004. Other factors contributing to the change
        in operating cash flows include a decrease in inventories of $2.8
        million in the current period compared to a $2.1 million increase in
        inventories in the same period of the prior year. Also, accounts
        receivable and accounts payable in the first quarter of 2004 increased
        by $3.5 million and $1.5 million, respectively, compared to a decrease
        of $4.8 million and $2.9 million, respectively, in the same period of
        2003. 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 6,400 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, 2003, the Board has authorized the purchase of an
        additional 830,532 shares of the Company's common stock.

        At September 30, 2003, the Company had $17.0 million committed to
        improvements and replacements of existing equipment, of which
        approximately $8.1 million relates to the rebuilding costs for the
        Atchison distillery. A substantial portion of the funding for the
        rebuilding of the distillery will be paid from the remaining insurance
        proceeds not yet received.

        In connection with the Company's long-term loan and capital lease
        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
        (stockholders' equity less intangible assets) of $84 million, debt to
        tangible net worth not to exceed 2.5 to 1, and a fixed charge 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. As of
        September 30, 2003, the Company believes it was in compliance with the
        financial and other covenants in its loan, capital lease and
        line-of-credit agreements, although there may be uncertainty as to the
        Company's compliance with the fixed

                                       13


        charge coverage ratio covenants related to the treatment of gain
        resulting from the recognition of expected insurance proceeds. Although
        it has not discussed this matter with its lenders, because it is
        rebuilding its distillery the Company believes that the gain resulting
        from property damage should be treated as net income for purposes of
        calculating the fixed charge 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, available for general
        corporate purposes, extends through November 2003. A smaller line of
        credit for $2.5 million expires on October 31, 2004 and is also
        available for general corporate purposes. The Company is in the process
        of seeking the renewal of its $10 million line of credit. There were no
        amounts outstanding under these lines of credit at September 30, 2003.

        While working capital declined approximately $5.9 million during the
        year from the addition of property and equipment and the reduction on
        long-term debt, the Company has maintained its normally strong equity
        and working capital positions while continuing to generate strong cash
        flow from operations.

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, 2003, as presented in the annual report, is not significantly
         different from September 30, 2003.

ITEM 4. CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures.

              Our Chief Executive Officer and Chief Financial Officer, after
         evaluating the design and effectiveness of the Company's disclosure
         controls and procedures (as defined in Exchange Act Rules 13a-15(e) or
         15d-15(e)) as of the end of the period covered by this report (the
         "Evaluation Date"), have concluded that as of the Evaluation Date, the
         Company's disclosure controls and procedures were adequately designed
         and operating effectively 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 has been no change in the Company's internal control over
         financial reporting during its most recent fiscal quarter that has
         materially affected, or is reasonably likely to materially affect, its
         internal control over financial reporting.


                                       14






                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

         Reference is made to Item 3. Legal Proceedings in the Company's Annual
Report on Form 10-K for the year ended June 30, 2003 for information regarding
certain legal proceedings to which the Company or its Illinois subsidiary are
subject.

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

The annual meeting of stockholders of the Company was held on October 9, 2003.
The following actions were taken at the meeting:

1.   Linda E.  Miller was  elected to the office of Group A Director  for a term
     expiring in 2006 with 7,089,672  common share votes for her election,  zero
     votes withheld and 67,215.8 broker non-votes.

2.   Daryl R. Schaller,  Ph.D. was elected to the office of Group A Director for
     a term expiring in 2006 with 7,095,468 common share votes for his election,
     zero votes withheld and 61,419.8 broker non-votes.

3.   Michael  Braude was  elected  to the office of Group B Director  for a term
     expiring in 2006 with 418  preferred  share votes for his  election  and no
     votes withheld.

         In addition, the terms of Michael R. Haverty and James A. Schlindwein
as Group A Directors continued after the annual meeting and the terms of Cloud
R. Cray, Jr., Robert J. Reintjes, 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 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.

          31.1 Certification of Chief Executive  Officer pursuant to Section 302
               of the  Sarbanes-Oxley  Acts of 2002.

          31.2 Certification of Chief Financial  Officer pursuant to Section 302
               of the  Sarbanes-Oxley  Act of 2002.

          32.1 Certification of Chief Executive  Officer  furnished  pursuant to
               Section 906 of the Sarbanes-Oxley Act of 2002.

          32.2 Certification of Chief Financial  Officer  furnished  pursuant to
               Section 906 of the Sarbanes-Oxley Act of 2002.


                                       15


(b) Reports on Form 8-K

         The Company filed a report on Form 8-K under Items 9 and 12 on August
         7, 2003 and a reports on Form 8-K under Item 9 on July 30, 2003 and
         August 27, 2003.


                                   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 12, 2003                    By   /s/ Ladd M. Seaberg
                                                 Ladd M. Seaberg, President
                                                 and Chief Executive Officer

Date:  November 12, 2003                    By   /s/ Brian T. Cahill
                                                 Brian T. Cahill, Vice President
                                                 and Chief Financial Officer



                                       16