FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549


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


   For Quarter Ended                                    Commission File Number:
     MARCH 31, 2004                                              0-21026
     --------------                                              -------


                            ROCKY SHOES & BOOTS, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)


              OHIO                                    31-1364046
              ----                                    ----------
    (State of Incorporation)             (IRS Employer Identification Number)


                               39 E. CANAL STREET
                             NELSONVILLE, OHIO 45764
                             -----------------------
                    (Address of principal executive offices)


                                 (740) 753-1951
                                 --------------
              (Registrant's telephone number, including area code)


      (Former name, former address, and former Fiscal year if changed since last
report.)

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 twelve (12) months (or for such shorter period that the Registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past ninety (90) days.
                                  Yes__X__ No____

Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).  Yes___ No__X__

      4,552,476 common shares, no par value, outstanding at April 30, 2004




                   ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX


                                                                                            PAGE
                                                                                           NUMBER
                                                                                 
PART I.     FINANCIAL INFORMATION

            Item 1.   Consolidated Financial Statements

                      Condensed Consolidated Balance Sheets
                      March 31, 2004 and 2003 (Unaudited) and December 31, 2003               3

                      Unaudited Condensed Consolidated Statements of Operations
                      for the Three Months Ended March 31, 2004 and 2003                      4

                      Unaudited Condensed Consolidated Statements of Cash Flows
                      for the Three Months Ended March 31, 2004 and 2003                      5

                      Notes to Interim Unaudited Condensed Consolidated Financial
                      Statements                                                            6 -10

            Item 2.   Management's Discussion and Analysis of Financial Condition and
                      Results of Operations                                                11 - 15

            Item 3.   Quantitative and Qualitative Disclosures About Market Risk             16

            Item 4.   Controls and Procedures.                                               16

PART II.    OTHER INFORMATION

            Item 1.   Legal Proceedings                                                      17

            Item 2.   Changes in Securities, Use of Proceeds and Issuer Purchase of
                      Equity Securities                                                      17

            Item 3.   Defaults Upon Senior Securities                                        17

            Item 4.   Submission of Matters to a Vote of Security Holders                    17

            Item 5.   Other Information                                                      17

            Item 6.   Exhibits and Reports on Form 8-K                                       17

SIGNATURE                                                                                    18


                                       2

PART 1 - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS

                   ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                           March 31, 2004     December 31, 2003  March 31, 2003
                                                                              Unaudited                             Unaudited
                                                                             ------------       ------------       ------------
                                                                                                          
ASSETS:

CURRENT ASSETS:
      Cash and cash equivalents                                              $  1,164,802       $  2,159,050       $  2,391,867
      Trade receivables - net                                                  17,657,161         19,532,287         10,639,471
      Other receivables                                                           842,220            830,131          1,854,435
      Inventories                                                              35,135,584         38,068,187         28,342,873
      Deferred income taxes                                                       959,810            959,810            578,951
      Prepaid expenses                                                          1,132,264          1,045,238          1,748,220
                                                                             ------------       ------------       ------------
           Total current assets                                                56,891,841         62,594,703         45,555,817

FIXED ASSETS - net                                                             17,325,445         17,610,238         18,770,432

DEFERRED PENSION ASSET                                                          1,499,524          1,499,524          1,651,222

DEFERRED INCOME TAXES                                                                --                 --              153,495

OTHER ASSETS                                                                    4,498,312          4,470,371          1,842,517
                                                                             ------------       ------------       ------------

TOTAL ASSETS                                                                 $ 80,215,122       $ 86,174,836       $ 67,973,483
                                                                             ============       ============       ============

LIABILITIES AND SHAREHOLDERS' EQUITY:

CURRENT LIABILITIES:
      Accounts payable                                                       $  2,082,062       $  2,810,161       $  4,881,731
      Current maturities - long term debt                                         511,006            503,934            488,169
       Accrued expenses:
       Income taxes                                                               380,652          1,929,808               --
       Taxes - other                                                              451,917            372,432            410,500
       Salaries and wages                                                         644,661          1,885,896            712,192
       Plant closing costs                                                         75,500            195,500            210,000
       Other                                                                      346,083            686,934            393,097
                                                                             ------------       ------------       ------------
           Total current liabilities                                            4,491,881          8,384,665          7,095,689

LONG TERM DEBT-less current maturities                                         13,998,680         17,514,994         10,340,806

DEFERRED LIABILITIES                                                            2,057,783          1,890,500          1,687,053
                                                                             ------------       ------------       ------------

TOTAL LIABILITIES                                                              20,548,344         27,790,159         19,123,548

SHAREHOLDERS' EQUITY:
Common stock, no par value;
      10,000,000 shares authorized; issued and outstanding
      March 31, 2004 - 4,532,226; December 31, 2003 -
      4,360,400; March 31, 2003 - 4,051,430                                    36,089,849         34,880,199         32,368,617
      Accumulated other comprehensive loss                                     (1,950,400)        (1,950,400)        (2,311,749)
      Retained earnings                                                        25,527,329         25,454,878         18,793,067
                                                                             ------------       ------------       ------------

           Total shareholders' equity                                          59,666,778         58,384,677         48,849,935
                                                                             ------------       ------------       ------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                   $ 80,215,122       $ 86,174,836       $ 67,973,483
                                                                             ============       ============       ============


See notes to the interim unaudited condensed consolidated financial statements.

                                       3

                   ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                               March 31,
                                         2004            2003
                                      ------------    ------------
                                                
NET SALES                             $ 21,882,089    $ 13,754,941

COST OF GOODS SOLD                      16,263,485      10,289,413
                                      ------------    ------------

GROSS MARGIN                             5,618,604       3,465,528

SELLING, GENERAL AND ADMINISTRATIVE
      EXPENSES                           5,327,691       4,250,606
                                      ------------    ------------

INCOME (LOSS) FROM OPERATIONS              290,913        (785,078)

OTHER INCOME AND (EXPENSES):
      Interest expense                    (258,573)       (196,180)
      Other - net                           74,206          91,873
                                      ------------    ------------
           Total other - net              (184,367)       (104,307)

INCOME (LOSS) BEFORE INCOME TAXES          106,546        (889,385)

INCOME TAX EXPENSE (BENEFIT)                34,095        (266,816)
                                      ------------    ------------

NET INCOME (LOSS)                     $     72,451    $   (622,569)
                                      ============    ============

NET INCOME (LOSS) PER SHARE
      Basic                           $       0.02    ($      0.14)
                                      ------------    ------------
      Diluted                         $       0.01    ($      0.14)
                                      ------------    ------------

WEIGHTED AVERAGE NUMBER OF COMMON
SHARES OUTSTANDING
      Basic                              4,428,023       4,363,115
                                      ============    ============
      Diluted                            4,971,569       4,363,115
                                      ============    ============


See notes to the interim unaudited condensed consolidated financial statements.

                                       4



                   ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                           Three Months Ended
                                                                                 March 31,
                                                                         2004               2003
                                                                     ------------       ------------
                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                                                    $     72,451       $   (622,569)
Adjustments to reconcile net income (loss) to net cash provided
     by operating  activities:
     Depreciation and amortization                                        751,090            896,882
     Deferred income taxes                                                   --              172,275
     Deferred compensation and pension - net                              167,283               --
     Loss on sale of fixed assets                                            --                9,194
     Stock issued as directors' compensation                               50,000               --
Change in assets and liabilities:
     Receivables                                                        1,863,037          3,962,426
     Inventories                                                        2,932,603         (5,160,884)
     Other current assets                                                 (87,026)          (481,123)
     Other assets                                                         (34,064)           (46,158)
     Accounts payable                                                    (738,652)         3,184,305
     Accrued and other liabilities                                     (3,171,757)          (161,108)
                                                                     ------------       ------------

        Net cash provided by operating activities                       1,804,965          1,753,240

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets                                                 (449,621)          (574,056)
Proceeds from sale of fixed assets                                           --                1,955
                                                                     ------------       ------------

     Net cash used in investing activities                               (449,621)          (572,101)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from long term debt                                           22,879,008         19,092,057
Payments on long term debt                                            (26,388,250)       (19,237,631)
Purchase of treasury stock                                                   --           (3,106,156)
Proceeds from exercise of stock options                                 1,159,650            185,736
                                                                     ------------       ------------

     Net cash used in financing activities                             (2,349,592)        (3,065,994)
                                                                     ------------       ------------

DECREASE IN CASH AND CASH EQUIVALENTS                                    (994,248)        (1,884,855)

CASH AND CASH EQUIVALENTS,
BEGINNING OF PERIOD                                                     2,159,050          4,276,722
                                                                     ------------       ------------

CASH AND CASH EQUIVALENTS,
END OF PERIOD                                                        $  1,164,802       $  2,391,867
                                                                     ============       ============

See notes to the interim unaudited condensed consolidated financial statements.

                                       5


                            ROCKY SHOES & BOOTS, INC.
                                AND SUBSIDIARIES


         NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
         STATEMENTS FOR THE PERIODS ENDED MARCH 31, 2004 AND 2003

1.       INTERIM FINANCIAL REPORTING

         In the opinion of management, the accompanying interim unaudited
         condensed consolidated financial statements reflect all adjustments
         which are necessary for a fair presentation of the financial results.
         All such adjustments reflected in the unaudited interim consolidated
         financial statements are considered to be of a normal and recurring
         nature. The results of the operations for the three-month periods ended
         March 31, 2004 and 2003 are not necessarily indicative of the results
         to be expected for the whole year. Accordingly, these consolidated
         financial statements should be read in conjunction with the
         consolidated financial statements and notes thereto contained in the
         Company's Annual Report to Shareholders on Form 10-K for the year ended
         December 31, 2003.

         Certain reclassifications have been made to the prior year amounts in
         order to conform to the current year presentation.

         The Company accounts for its stock option plans in accordance with APB
         Opinion No. 25, under which no compensation cost has been recognized.
         Had compensation cost for all stock option plans been determined
         consistent with the SFAS No. 123, "Accounting for Stock Based
         Compensation," the Company's net income (loss) and earnings (loss) per
         share would have resulted in the amounts as reported below.



                                                            Three Months Ended March 31,
                                                                2004              2003
                                                            -----------       -----------
                                                                        
         Net income (loss) as reported                      $    72,451       $  (622,569)

         Deduct:  Stock based employee
            compensation expense determined under fair
            value based method for all awards, net              153,015            83,410
                                                            -----------       -----------

         Pro forma net loss                                 $   (80,564)      $  (705,979)
                                                            ===========       ===========

         Earnings (loss) per share:
               Basic - as reported                          $      0.02       $     (0.14)
               Basic - pro forma                            $     (0.02)      $     (0.16)

               Diluted - as reported                        $      0.01       $     (0.14)
               Diluted - pro forma                          $     (0.02)      $     (0.16)


         The pro forma amounts are not representative of the effects on reported
         net income for future years.


                                       6


2.       INVENTORIES

         Inventories are comprised of the following:



                                                                March 31, 2004   December 31, 2003    March 31, 2003
                                                                --------------   -----------------    --------------
                                                                                              
         Raw materials                                           $  5,091,278       $  5,087,468       $  5,504,857
         Work-in Process                                            1,209,715            878,091          1,314,838
         Finished good                                             27,338,615         31,168,371         20,557,913
         Factory outlet finished goods                              1,720,976          1,299,257          1,137,265
         Reserve for obsolescence or
              lower of cost or market                                (225,000)          (365,000)          (172,000)
                                                                 ------------       ------------       ------------

         Total                                                   $ 35,135,584       $ 38,068,187       $ 28,342,873
                                                                 ============       ============       ============


3.       SUPPLEMENTAL CASH FLOW INFORMATION

         Cash paid for interest and Federal, state and local income taxes was as
         follows:



                                                    Three Months Ended
                                                         March 31,
                                                   2004               2003
                                              -------------      -------------
                                                           
         Interest                             $     241,558      $     217,902
                                              =============      =============
         Federal, state and local income
         taxes                                $   1,580,000      $     335,000
                                              =============      =============


         Accounts payable at March 31, 2004 and December 31, 2003 include a
         total of $10,553 and $45,582, respectively, relating to the purchase of
         fixed assets.



4.       PER SHARE INFORMATION

         Basic earnings/(loss) per share (EPS) is computed by dividing net
         income (loss) applicable to common shareholders by the basic weighted
         average number of common shares outstanding during each period. The
         diluted earnings per share computation includes common share
         equivalents, when dilutive. There are no adjustments to net income
         necessary in the calculation of basic and diluted earnings per share.

                                       7

         A reconciliation of the shares used in the basic and diluted income per
         common share computation for the three months ended March 31, 2004 and
         2003 is as follows:


                                              March 31,
                                         2004           2003
                                       ---------      ---------
                                               
         Basic weighted average
              shares outstanding       4,428,023      4,363,115

         Diluted securities:
              Stock options              543,546           --
                                       ---------      ---------

         Diluted weighted average
              shares outstanding       4,971,569      4,363,115
                                       =========      =========


5.       RECENTLY ADOPTED FINANCIAL ACCOUNTING STANDARDS

         In December 2003, the FASB issued Revised SFAS No. 132, "Employers'
         Disclosures about Pensions and Other Postretirement Benefits" ("SFAS
         No. 132"). SFAS No. 132 revises the annual disclosure requirements for
         pensions and postretirement plans to include additional disclosures
         about assets, obligations, cash flows, and net periodic benefit costs
         of defined benefit pension and other defined benefit postretirement
         plans. SFAS No. 132 also revises the interim disclosure requirements to
         include disclosures of the net periodic benefit costs for each period
         in which an income statement is presented and the employer's
         contributions paid and expected to be paid during the current fiscal
         year, if the contributions are significantly different than previously
         disclosed amounts. The Statement is effective for financial statements
         with fiscal years ending after December 15, 2003. For interim-period
         disclosures, the Statement is effective for interim periods beginning
         after December 15, 2003. We have adopted this Statement for
         interim-period disclosures in these condensed consolidated financial
         statements, and we will adopt the annual disclosures with our December
         31, 2004 Form 10-K. The adoption of FAS No. 132 does not have an impact
         on our financial condition or results of operations, as it pertains
         only to disclosure provisions.

         In January 2004, the FASB issued FASB Staff Position No. FAS 106-1,
         "Accounting and Disclosure Requirements Related to the Medicare
         Prescription Drug, Improvement and Modernization Act of 2003" ("FSP
         106-1"). FSP 106-1 permits employers that sponsor postretirement
         benefit plans that provide prescription drug benefits to retirees to
         make a one-time election to defer accounting for any effects of the
         Medicare Prescription Drug, Improvement and Modernization Act of 2003
         (the "Act"). We have elected to defer accounting for any effect of the
         Act until specific authoritative accounting guidance is issued.
         Therefore, the amounts included in the financial statements related to
         our postretirement benefit plans do not reflect the effects of the Act.
         The effect of the Act is not expected to have a material effect on our
         results of operations, cash flows or financial position.

                                       8

6.       ACQUISITION

         On April 15, 2003, the Company completed the purchase of certain assets
         from Gates-Mills, Inc. ("Gates"). Under the terms of the Purchase
         Agreement, Rocky acquired all of the intellectual property of Gates,
         including ownership of the Gates (R) trademark, selected raw material
         and finished goods inventory, and certain records in connection with
         the Gates business in exchange for a total purchase price of $4.9
         million.


7.       CAPITAL STOCK

         The Company was authorized to repurchase up to 500,000 shares of our
         outstanding common shares. Purchases occurred on the open market and/or
         in privately negotiated transactions as market conditions warranted.
         During the three-month period ended March 31, 2003, the Company
         repurchased 483,533 shares at an average price of $6.42. As of March
         31, 2003, the Company had purchased a total of 499,933 shares at an
         average price of $6.38. No additional shares have been repurchased
         since March 31, 2003.

         For the three months ended March 31, 2004, options for 171,826 of the
         Company's common stock were exercised at an average price of $6.75.


8.       RETIREMENT PLANS


         SFAS No. 132 (revised 2003), "Employers' Disclosures about Pensions and
         Other Postretirement Benefits," generally requires additional
         disclosures to those in the original Statement 132 about the assets,
         obligations, cash flows, and net periodic benefit cost of defined
         benefit pension plans and other defined benefit postretirement plans.

         Net pension cost of the Company's plans is as follows:



                                                                         MARCH 31,
                                                                   2004            2003

                                                                           
         Service cost                                            $ 128,079       $  96,923
         Interest                                                  161,513         150,870
         Expected return on assets                                (171,074)       (138,247)
         Amortization of unrecognized net loss                      35,411          44,660
         Amortization of unrecognized transition obligation          4,077           4,077
         Amortization of unrecognized prior service cost            33,848          33,848
                                                                 ---------       ---------
         Net pension cost                                        $ 191,854       $ 192,131
                                                                 =========       =========


                                       9

         The Company's unrecognized benefit obligations existing at the date of
         transition for the non-union plan is being amortized over 21 years.
         Actuarial assumptions used in the accounting for the plans were as
         follows:


                                                                   MARCH 31,
                                                               2004        2003
                                                                   
         Discount rate                                         5.75 %      5.75 %

         Average rate of increase in compensation levels
           (non-union only)                                     3.0 %       3.0 %

         Expected long-term rate of return on plan assets       8.0 %       8.0 %



         The Company's desired investment result is a long-term rate of return
         on assets that is at least 8%. The target rate of return for the
         plans have been based upon the assumption that returns will approximate
         the long-term rates of return experienced for each asset class in the
         Company's investment policy. The Company's investment guidelines are
         based upon an investment horizon of greater than five years, so that
         interim fluctuations should be viewed with appropriate perspective.
         Similarly, the Plan's strategic asset allocation is based on this
         long-term perspective.

         The Company expects to make contributions to the plan in 2004 of
         approximately $1.5 million. At March 31, 2004 no Company contribution
         had been made.

                                       10

PART 1 - FINANCIAL INFORMATION

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

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, information derived
from the Company's Interim Unaudited Condensed Consolidated Financial
Statements, expressed as a percentage of net sales. The discussion that follows
the table should be read in conjunction with the Interim Unaudited Condensed
Consolidated Financial Statements of the Company.



                                            PERCENTAGE OF NET SALES

                                              Three Months Ended
                                                  March 31,
                                              2004          2003
                                              ----          ----
                                                   
         Net Sales                           100.0%        100.0%
         Cost of Goods Sold                   74.3%         74.8%
                                             -----         -----
         Gross Margin                         25.7%         25.2%
                                             -----         -----
         Selling, General and
             Administrative Expenses          24.3%         30.9%
                                             -----         -----
         Income (Loss) from Operations         1.3%         (5.7%)
                                             =====         =====


THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THREE MONTHS ENDED
MARCH 31, 2003

Net Sales

Net sales increased to a first quarter record $21.9 million compared to $13.8
million for the same period in 2003. This 59.1% increase was led by higher
branded sales and shipments of boots to the U.S. military, which rose $3.1
million and $5.0 million, respectively, from the same period in 2003.
Substantial growth was achieved in the ROCKY(R) Work footwear category as well
as the Outdoor apparel and footwear categories. Sales of GATES(R) products, a
brand that was acquired in the second quarter 2003, contributed $.5 million to
the first quarter 2004 net sales increase.

Gross Margin

Gross profit increased to $5.6 million, or 25.7% of net sales for the first
quarter 2004 from $3.5 million, or 25.2% of net sales, the prior year. First
quarter 2004 gross margins were influenced by the boots produced for delivery to
the U.S. military and an increase in sourced product sales. The Company
manufactures military boots at lower gross margin than its branded products,
while sourced products result in higher gross margin than the Company's overall
average. Sourced product sales were 49.6% of net sales for the first quarter
2004 compared to 49.1% for the same period last year.

                                       11


Selling, General and Administrative Expenses

Selling, general and administrative ("SG&A") expenses were $5.3 million, or
24.3% of net sales, for the quarter ended March 31, 2004 compared to $4.3
million, or 30.9% of net sales, the prior year. The increase in SG&A expenses
was primarily due to higher commissions that increased $.4 million, distribution
costs associated with the growth in branded product sales that increased $.1
million and industry trade show expense that increased $.2 million when compared
to a year ago.

Interest Expense

Interest expense was $.3 million in the quarter ended March 31, 2004 compared to
$.2 million the prior year. The Company had increased borrowing in the quarter,
which was used to finance inventory for the increased level of sales. This was
partially offset by lower interest rates in the quarter compared to the first
quarter 2003.

Income Taxes

Income tax expense for the quarter ended March 31, 2004 was $.03 million
compared to a tax benefit of $.3 million for the same period a year ago. The
Company's effective tax rate was 32.0% for the three months ended March 31, 2004
versus 30.0% for the same period in 2003. The increase in the effective tax rate
in 2004 over 2003 is due primarily to the increase in sales of sourced products,
which are taxed at U.S. effective tax rates.

Liquidity and Capital Resources

The Company principally funds working capital requirements and capital
expenditures through income from operations, borrowings under its credit
facility and other indebtedness. Working capital is primarily used to support
changes in accounts receivable and inventory because of the Company's seasonal
business cycle and business expansion. These requirements are generally lowest
in the months of January through March of each year and highest during the
months of May through October. At March 31, 2004, the Company had working
capital of $52.4 million versus $38.5 million on the same date last year and
$54.2 million at December 31, 2003.

The Company's line of credit provides for advances based on a percentage of
eligible accounts receivable and inventory with maximum borrowings under the
line of credit of $45.0 million. As of March 31, 2004, the Company had borrowed
$9.1 million against its then currently available line of credit of $29.4
million compared with $5.0 million and $13.8 million respectively in the same
period of 2003.

The Company generated cash flow from operations of $1.8 million in the first
three months of 2004 compared to $1.8 million in the same period of 2003. The
collection of accounts receivable and reduction in inventories was partially
offset by the reduction in accounts payable and accrued liabilities. The
reduction in accrued liabilities was due to the payment of income taxes and
incentives that resulted from the record results of fiscal 2003. All of the
respective balance sheet fluctuations reflect the seasonal nature of the
Company's business, and the increased sales and bookings for the current year.

The principal use of cash flows in investing activities for the first three
months of 2004 and 2003 has been for the acquisition and investment in property,
plant, and equipment. In the first three


                                       12


months of 2004, property, plant, and equipment expenditures were $.4 million
versus $.6 million in the same period of 2003. The current year expenditures
primarily represent investments in expansion of the workspace at the Company's
distribution center, as well as sales fixtures and displays.

The Company's net cash used in financing activities for the three months ended
March 31, 2004 was $2.3 million, comprised of the proceeds from the exercise of
stock options of $1.2 million, offset by net reductions on its revolving credit
facility and long-term mortgage facility of $3.5 million.

Inflation

The Company cannot determine the precise effects of inflation; however,
inflation continues to have an influence on the cost of materials, salaries, and
employee benefits. The Company attempts to offset the effects of inflation
through increased selling prices, productivity improvements, and reduction of
costs.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management's Discussion and Analysis of Financial Condition and Results of
Operations discuss the Company's consolidated financial statements, which have
been prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these consolidated financial statements
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the consolidated financial statements and the
reported amounts of revenues and expenses during the reporting period.

Management regularly reviews its accounting policies to make certain they are
current and also provide readers of the consolidated financial statements with
useful and reliable information about our operating results and financial
condition. These include, but are not limited to, matters related to accounts
receivable, inventories, pension benefits, and income taxes. Implementation of
these accounting policies includes estimates and judgments by management based
on historical experience and other factors believed to be reasonable. This may
include judgments about the carrying value of assets and liabilities based on
considerations that are not readily apparent from other sources. Actual results
may differ from these estimates under different assumptions or conditions.

Management believes the following critical accounting policies are most
important to the portrayal of the Company's financial condition and results of
operations, and require more significant judgments and estimates in the
preparation of its consolidated financial statements.

Revenue Recognition:

Customer sales are recognized when revenue is realized and earned. The Company
recognizes revenue when the risk and title passes to the customer, generally at
the time of shipment. Customer sales are recorded net of allowances for
estimated returns, trade promotions and other discounts, which are recognized as
a deduction from sales at the time of sale.

                                       13

Accounts receivable allowances:

Management maintains allowances for doubtful accounts for estimated losses
resulting from the inability of its customers to make required payments. If the
financial condition of the Company's customers were to deteriorate, resulting in
an impairment of their ability to make payments, additional allowances may be
required. Management also records estimates for customer returns and discounts
offered to customers. Should a greater proportion of customers return goods and
take advantage of discounts than estimated by the Company, additional allowances
may be required.

Inventories:

Management identifies slow moving or obsolete inventories and estimates
appropriate loss provisions related to these inventories. Historically, these
loss provisions have not been significant as the vast majority of the Company's
inventories are considered saleable and the Company has been able to liquidate
slow moving or obsolete inventories through the Company's factory outlet stores
or through various discounts to customers. Should management encounter
difficulties liquidating slow moving or obsolete inventories, additional
provisions may be necessary. Management regularly reviews the adequacy of its
inventory reserves and makes adjustments to them as required.

Pension benefits:

Accounting for pensions and other postretirement benefits involves estimating
the cost of benefits to be provided well into the future and attributing that
cost over the time period each employee works. To accomplish this, extensive use
is made of assumptions about inflation, investment returns, mortality, turnover,
medical costs and discount rates. These assumptions are reviewed annually.

Pension and post-retirement benefit expenses are determined by actuaries using
assumptions concerning the discount rate, expected return on plan assets and
rate of compensation increase. An actuarial analysis of benefit obligations and
plan assets is determined as of September 30 each year. The funded status of the
Company's plans and reconciliation of accrued pension cost is determined
annually as of December 31. Further discussion of the Company's pension and
post-retirement benefit plans and related assumptions is included in Note 9,
Retirement Plans, to the consolidated financial statements included in the
Annual Report on Form 10-K. Actual results would be different using other
assumptions. Management records an accrual for pension costs associated with the
Company sponsored noncontributory defined benefit pension plans covering the
union and non-union workers of the Company. The union plan was frozen in 2001
and no additional benefits have been earned under this plan since that time.
Future adverse changes in market conditions or poor operating results of
underlying plan assets could result in losses or a higher accrual.

Income taxes:

Currently, management has not recorded a valuation allowance to reduce its
deferred tax assets to the amount that it believes is more likely than not to be
realized. The Company has considered future taxable income and ongoing prudent
and feasible tax planning strategies in assessing the need for a valuation
allowance, however in the event the Company were to determine that it would not
be able to realize all or part of its net deferred tax assets in the future,


                                       14


an adjustment to the deferred tax assets would be charged to income in the
period such determination was made. Finally, if the Company decided to
repatriate any of its earnings in its Five Star subsidiary to the United States,
the Company's effective tax rate would increase.

Sales returns and allowances:

Revenue principally consists of sales to customers, and, to a lesser extent,
license fees. Revenue is recognized upon shipment of product to customers, while
license fees are recognized when earned. The Company records a reduction to
gross sales based on estimated customer returns and allowances. These reductions
are influenced by historical experience, based on customer returns and
allowances. The actual amount of sales returns and allowances realized may
differ from the Company's estimates. If the Company determines that sales
returns or allowances should be either increased or decreased, then the
adjustment would be made to net sales in the period in which such a
determination is made.

Intangible Assets:

The Company had $4.2 million of intangible assets at March 31, 2004 and $4.1
million at December 31, 2003. Goodwill and trademarks are tested for impairment
at least annually by comparing the fair value of the reporting units to their
carrying values. Fair values are estimated using discounted cash flow
methodologies that are based on projections of the amounts and timing of future
revenues and cash flows. Based on this testing, none of our goodwill nor
trademarks were impaired as of December 31, 2003, and no impairment indicators
have occurred since that date.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM
ACT OF 1995.

This Quarterly Report on Form 10-Q contains forward-looking statements within
the meaning of Section 21E of the Securities Exchange Act of 1934, as amended,
and Section 27A of the Securities Act of 1933, as amended, which are intended to
be covered by the safe harbors created thereby. Those statements include, but
may not be limited to, all statements regarding intent, beliefs, expectations,
projections, forecasts, and plans of the Company and its management. Investors
are cautioned that such statements involve risks and uncertainties, including,
but not limited to, changes in consumer demand, seasonality, impact of weather,
competition, reliance on suppliers, changing retailing trends, reliance on
foreign manufacturing, changes in tax rates, limited protection of proprietary
technology, and other risks, uncertainties and factors described in the
Company's most recent Annual Report on Form 10-K and other filings from time to
time with the Securities and Exchange Commission. One or more of these factors
have affected, and in the future could affect the Company's business and
financial results and cause actual results to differ materially from plans and
projections. Although the Company and its management believe that the
assumptions underlying the forward-looking statements contained herein are
reasonable, any of the assumptions could be inaccurate. Therefore, there can be
no assurance that the forward-looking statements included herein will prove to
be accurate. In light of the significant uncertainties inherent in the
forward-looking statements contained herein, the inclusion of such information
should not be regarded as a representation by the Company, its management or any
other person that the Company's objectives and plans will be achieved. All
forward-looking statements made herein are based on information presently
available to the management of the Company. The Company undertakes no obligation
to publicly update or revise any forward-looking statements.


                                       15


PART 1 - FINANCIAL INFORMATION

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes since December 31, 2003.

ITEM 4 - CONTROLS AND PROCEDURES

         As of the end of the period covered by this report, the Company's
management carried out an evaluation, with the participation of the Company's
principal executive officer and principal financial officer, of the
effectiveness of the Company's disclosure controls and procedures (as defined in
Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of
1934). Based upon that evaluation, the Company's principal executive officer and
principal financial officer concluded that the Company's disclosure controls and
procedures were effective as of the end of the period covered by this report. It
should be noted that the design of any system of controls is based in part upon
certain assumptions about the likelihood of future events, and there can be no
assurance that any design will succeed in achieving its stated goals under all
potential future conditions, regardless of how remote.

There were no changes in the Company's internal controls over financial
reporting that occurred during the Company's most recent fiscal quarter that
have materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.

                                       16

PART II -- OTHER INFORMATION

Item 1.  Legal Proceedings.

         None

Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of
         Equity Securities.

         None

Item 3.  Defaults Upon Senior Securities.

         None

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

         None

Item 5.  Other Information.

         None

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

         (a)      Exhibits.

                  31.1     Certification of CEO under Section 302 of the
                           Sarbanes-Oxley Act of 2002.

                  31.2     Certification of CFO under Section 302 of the
                           Sarbanes-Oxley Act of 2002.

                  32.1     Certification of CEO under Section 906 of the
                           Sarbanes-Oxley Act of 2002.

                  32.2     Certification of CFO under Section 906 of the
                           Sarbanes-Oxley Act of 2002.

         (b)      Reports on Form 8-K.

                  Form 8-K dated February 5, 2004, filed with the Securities and
                  Exchange Commission on February 5, 2004 pursuant to Item 12,
                  regarding the Company's net sales for the fourth quarter of
                  2003 and earnings guidance for 2003.

                  Form 8-K dated February 26, 2004, filed with the Securities
                  and Exchange Commission on February 26, 2004 pursuant to Item
                  12, regarding the Company's financial results for the fourth
                  quarter and year ended December 31, 2003.

                                       17

                                   SIGNATURES

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

                                   ROCKY SHOES & BOOTS, INC.


Date:    May 7, 2004                        /s/ James E. McDonald
                                   -----------------------------------------

                                   James E. McDonald, Vice President and
                                   Chief Financial Officer*



*        In his capacity as Vice President and Chief Financial Officer, Mr.
         McDonald is duly authorized to sign this report on behalf of the
         Registrant.

                                       18