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:
    SEPTEMBER 30, 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]

     4,620,170 common shares, no par value, outstanding at October 29, 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
             September 30, 2004 and 2003 (Unaudited) and December 31, 2003                   3

             Unaudited Condensed Consolidated Statements of Income
             For the Three Months and Nine Months Ended September 30, 2004 and 2003          4

             Unaudited Condensed Consolidated Statements of Cash Flows
             For the Nine Months Ended September 30, 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 - 17

     Item 3. Quantitative and Qualitative Disclosures About Market Risk                     18

     Item 4. Controls and Procedures                                                        18

PART II. OTHER INFORMATION

     Item 1. Legal Proceedings                                                              19

     Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                    19

     Item 3. Defaults Upon Senior Securities                                                19

     Item 4. Submission of Matters to a Vote of Security Holders                            19

     Item 5. Other Information                                                              19

     Item 6. Exhibits and Reports on Form 8-K                                               19

SIGNATURES                                                                                  20


                                       2




PART 1 - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS

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




                                                         September 30, 2004                              September 30, 2003
                                                              Unaudited          December 31, 2003           Unaudited
                                                         ------------------      -----------------       ------------------
                                                                                                
ASSETS :
CURRENT ASSETS:
   Cash and cash equivalents                             $          780,739      $       2,159,050       $        1,374,062
   Trade receivables - net                                       45,522,136             19,532,287               39,806,328
   Other receivables                                                782,285                830,131                  822,451
   Inventories                                                   38,738,153             38,068,187               42,216,415
   Deferred income taxes                                            959,810                959,810                  578,951
   Prepaid expenses                                                 809,482              1,045,238                1,633,904
                                                         ------------------      -----------------       ------------------
       Total current assets                                      87,592,605             62,594,703               86,432,111
FIXED ASSETS - net                                               20,091,910             17,610,238               17,953,270
DEFERRED PENSION ASSET                                            2,499,524              1,499,524                1,651,222
OTHER ASSETS                                                      4,853,982              4,470,371                3,858,374
                                                         ------------------      -----------------       ------------------
TOTAL ASSETS                                             $      115,038,021      $      86,174,836       $      109,894,977
                                                         ==================      =================       ==================
LIABILITIES AND SHAREHOLDERS' EQUITY:
CURRENT LIABILITIES:
   Accounts payable                                      $        6,704,676      $       2,810,161       $        7,775,924
   Current maturities - long term debt                              525,596                503,934                  497,005
   Accrued expenses:
   Income taxes                                                   2,354,207              1,929,808                1,542,626
   Taxes - other                                                    382,846                372,432                  377,883
   Salaries and wages                                             2,270,769              1,885,896                1,992,671
   Other                                                          1,328,492                882,434                1,109,559
                                                         ------------------      -----------------       ------------------
       Total current liabilities                                 13,566,586              8,384,665               13,295,668
LONG TERM DEBT-less current maturities                           32,388,913             17,514,994               40,780,812
DEFERRED LIABILITIES                                              2,495,578              1,890,500                1,954,277
                                                         ------------------      -----------------       ------------------
TOTAL LIABILITIES                                                48,451,077             27,790,159               56,030,757
SHAREHOLDERS' EQUITY:
Common stock, no par value;
   10,000,000 shares authorized; issued and outstanding
   September 30, 2004 - 4,620,170; December 31, 2003-
   4,360,400; September 30, 2003 - 4,126,930                     36,674,834             34,880,199               32,819,489
Accumulated other comprehensive loss                             (1,950,400)            (1,950,400)              (2,311,749)
Retained earnings                                                31,862,510             25,454,878               23,356,480
                                                         ------------------      -----------------       ------------------
       Total shareholders' equity                                66,586,944             58,384,677               53,864,220
                                                         ------------------      -----------------       ------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY               $      115,038,021      $      86,174,836       $      109,894,977
                                                         ==================      =================       ==================


See notes to the interim unaudited condensed consolidated financial statements.

                                       3


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



                                   Three Months Ended             Nine Months Ended
                                      September 30,                 September 30,
                                   2004           2003           2004           2003
                               ------------   ------------   ------------   ------------
                                                                
NET SALES                      $ 50,052,894   $ 41,349,824   $ 99,368,970   $ 76,967,913
COST OF GOODS SOLD               34,056,404     28,264,032     69,977,667     53,681,609
                               ------------   ------------   ------------   ------------
GROSS MARGIN                     15,996,490     13,085,792     29,391,303     23,286,304

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES        8,323,464      7,628,958     19,047,531     16,823,883
                               ------------   ------------   ------------   ------------
INCOME FROM OPERATIONS            7,673,026      5,456,834     10,343,772      6,462,421
OTHER INCOME AND (EXPENSES):
   Interest expense                (422,120)      (437,241)      (955,561)      (946,859)
   Other - net                      (54,404)       (18,744)        43,984        161,359
                               ------------   ------------   ------------   ------------
     Total other - net             (476,524)      (455,985)      (911,577)      (785,500)
                               ------------   ------------   ------------   ------------
INCOME BEFORE INCOME
   TAXES                          7,196,502      5,000,849      9,432,195      5,676,921

INCOME TAX EXPENSE                2,309,143      1,533,254      3,024,563      1,736,076
                               ------------   ------------   ------------   ------------
NET INCOME                     $  4,887,359   $  3,467,595   $  6,407,632   $  3,940,845
                               ============   ============   ============   ============
NET INCOME PER SHARE
   Basic                       $       1.06   $       0.84   $       1.41   $       0.94
                               ============   ============   ============   ============
   Diluted                     $       0.98   $       0.77   $       1.30   $       0.88
                               ============   ============   ============   ============
WEIGHTED AVERAGE NUMBER OF
   SHARES OUTSTANDING
   Basic                          4,605,800      4,109,147      4,530,867      4,178,942
                               ============   ============   ============   ============
   Diluted                        4,992,319      4,512,886      4,943,929      4,459,783
                               ============   ============   ============   ============


See notes to the interim unaudited condensed consolidated financial statements.

                                       4


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



                                              Nine Months Ended September 30,
                                                   2004            2003
                                              --------------   --------------
                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                    $    6,407,632   $    3,940,845
Adjustments to reconcile net income to net
   cash used in operating activities:
   Depreciation and amortization                   2,464,937        2,674,593
   Deferred income taxes                                   -          439,499
   Deferred compensation and pension - net          (394,922)         433,939
   Loss on sale of fixed assets                            -            8,743
   Stock issued as directors' compensation            66,885                -
Change in assets and liabilities:
   Receivables                                   (25,942,003)     (24,172,447)
   Inventories                                      (669,966)     (16,994,356)
   Other current assets                              235,756         (366,807)
   Other assets                                     (402,958)         136,614
   Accounts payable                                3,940,097        5,364,170
   Accrued and other liabilities                     760,740        2,701,903
                                              --------------   --------------
     Net cash used in operating activities       (13,533,802)     (25,833,304)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets                          (4,467,840)      (1,444,034)
Acquisition of business                                    -       (3,510,070)
Proceeds from sale of fixed assets                         -           51,029
                                              --------------   --------------
   Net cash used in investing activities          (4,467,840)      (4,903,075)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from long term debt                      91,920,037       86,558,753
Payments on long term debt                       (77,024,456)     (56,255,485)
Purchase of treasury stock                                 -       (3,106,156)
Proceeds from exercise of stock options            1,727,750          636,607
                                              --------------   --------------
   Net cash provided by financing activities      16,623,331       27,833,719
                                              --------------   --------------
DECREASE IN CASH AND CASH
EQUIVALENTS                                       (1,378,311)      (2,902,660)

CASH AND CASH EQUIVALENTS,
BEGINNING OF PERIOD                                2,159,050        4,276,722
                                              --------------   --------------
CASH AND CASH EQUIVALENTS,
END OF PERIOD                                 $      780,739   $    1,374,062
                                              --------------   --------------


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 SEPTEMBER 30, 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 interim unaudited condensed consolidated
      financial statements are considered to be of a normal and recurring
      nature. The results of the operations for the three-month and nine-month
      periods ended September 30, 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 the 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 and income per share would have resulted in the
      amounts as reported below.



                                    Three Months Ended September 30,   Nine Months Ended September 30,
                                           2004           2003              2004           2003
                                           ----           ----              ----           ----
                                                                           
Net income as reported               $   4,887,359   $   3,467,595     $   6,407,632   $   3,940,845

Deduct: Stock based employee
  compensation expense
  determined under fair value
  based method for all awards, net         205,125               -           634,970         333,640
                                     -------------   -------------     -------------   -------------

Pro forma net income                 $   4,682,234   $   3,467,595     $   5,772,663   $   3,607,205
                                     =============   =============     =============   =============

Earnings per share:
  Basic - as reported                $        1.06   $        0.84     $        1.41   $        0.94
  Basic - pro forma                  $        1.02   $        0.84     $        1.27   $        0.86

  Diluted - as reported              $        0.98   $        0.77     $        1.30   $        0.88
  Diluted - pro forma                $        0.94   $        0.77     $        1.17   $        0.82



      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:



                                September 30,   December 31,    September 30,
                                    2004             2003            2002
                                    ----             ----            ----
                                                       
Raw materials                   $  6,110,035    $  5,087,468    $  5,424,458
Work-in-Process                    1,690,521         878,091         949,095
Finished goods                    29,166,558      31,168,371      34,486,579
Factory outlet finished goods      1,996,039       1,299,257       1,728,283
Reserve for obsolescence or
  lower of cost or market           (225,000)       (365,000)       (372,000)
                                ------------    ------------    ------------

Total                           $ 38,738,153    $ 38,068,187    $ 42,216,415
                                ============    ============    ============


3.    SUPPLEMENTAL CASH FLOW INFORMATION

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



                                  Nine Months Ended
                                    September 30,
                                 2004           2003
                                 ----           ----
                                      
Interest                     $  877,324     $  937,343
                             ==========     ==========

Federal, state and local
    income taxes - net       $2,580,000     $   90,000
                             ==========     ==========
Non-cash payments:

Capital lease                $  505,000
                             ==========


      Accounts payable at September 30, 2004 and September 30, 2003 include a
      total of $45,582 and $177,276, respectively, relating to the purchase of
      fixed assets.

4.    PER SHARE INFORMATION

      Basic earnings per share (EPS) is computed by dividing net income
      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.

      A reconciliation of the shares used in the basic and diluted income per
      common share

                                       7


      computation for the three months and nine months ended September 30, 2004
      and 2003 is as follows:



                                Three Months Ended          Nine Months Ended
                                   September 30,               September 30,
                                2004          2003          2004          2003
                                ----          ----          ----          ----
                                                           
Basic weighted average
  shares outstanding         4,605,800     4,109,147     4,530,867     4,178,942

Diluted securities:
  Stock options                386,519       403,739       413,062       280,841
                             ---------     ---------     ---------     ---------
Diluted weighted average
  shares outstanding         4,992,319     4,512,886     4,943,929     4,459,783
                             =========     =========     =========     =========


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.

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, of which
      $3.5 million had been expended through September 30, 2003.

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. 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.

                                       8


      For the nine months ended September 30, 2004, options for 256,200 of the
      Company's common stock were exercised at an average price of $6.68. The
      outside members of the Board of Directors received a total of 3,570 shares
      in lieu of cash as part of their director compensation.

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:



                                                        Three Months Ended        Nine Months Ended
                                                           SEPTEMBER 30,            SEPTEMBER 30,
                                                         2004        2003         2004          2003
                                                                                
Service cost                                         $ 128,080    $  96,923    $ 384,238    $ 290,769
Interest                                                90,758      150,870      378,406    $ 452,610
Expected return on assets                              (86,391)    (138,247)    (386,198)   $(414,741)
Amortization of unrecognized net loss                   32,141       44,660      101,327    $ 133,980
Amortization of unrecognized transition obligation       4,076        4,077       12,230    $  12,231
Amortization of unrecognized prior service cost         33,849       33,848      101,545    $ 101,544
                                                     ---------    ---------    ---------    ---------

Net pension cost                                     $ 202,513    $ 192,131    $ 591,548    $ 576,393
                                                     =========    =========    =========    =========


      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:



                                                                                  SEPTEMBER 30,
                                                                            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 a 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 contributed $1.0 million to the plan in the nine months ended
      September 30, 2004. At this time the Company does not plan any further
      contributions in 2004.

                                       9


      In 2001, the Company announced a restructuring plan to consolidate and
      realign the Company's footwear manufacturing operations. As part of the
      plan, 67 employees were eliminated and the plan assets were frozen as of
      September 30, 2001. In April of 2004 the remaining assets of the Union
      pension plan were used to purchase individual annuities for the terminated
      employees. In September of 2004, the remaining restructuring accrual
      balance of $63,228 was recorded as pension liability. No further
      contributions will be made to the plan.

9.    LONG-TERM DEBT

      On September 18, 2000, the Company entered into a three-year loan and
      security agreement with GMAC Business Credit, LLC ("GMAC") refinancing its
      former bank revolving line of credit based on the collateral value of its
      accounts receivable and inventory. On October 21, 2002 the Company
      extended the agreement two years. On September 14, 2004, the Company
      extended the agreement two additional months. This loan and security
      agreement permits a borrowing base to a maximum of $45,000,000. Interest
      on the revolving credit facility is payable monthly at GMAC's prime rate,
      and the entire principal is due November 30, 2005.

      On July 26, 2004 the Second Amendment to Lease Agreement by and between
      William Brooks Real Estate Company ("Lessor"), an Ohio corporation, 25% of
      which is currently owned by Mike Brooks, and the Company ("Lessee") was
      signed. The Lessor agrees to sell and convey to Lessee and the Lessee
      agrees to buy and pay for the Leased Premises on or before January 31,
      2005, for a purchase price of $505,000. The Company believes that these
      terms are no less favorable to the Company than it could have obtained
      from unrelated parties. The Company has recorded the lease as a capital
      lease, and the debt is recorded as a current liability.



                                       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                Nine Months Ended
                                           September 30,                     September 30,
                                      2004             2003             2004             2003
                                      ----             ----             ----             ----
                                                                            
Net Sales                            100.0%           100.0%           100.0%           100.0%
Cost of Goods Sold                    68.0%            68.4%            70.4%            69.7%
                                     -----            -----            -----            -----
Gross Margin                          32.0%            31.6%            29.6%            30.3%
SG&A expenses                         16.6%            18.4%            19.2%            21.9%
                                     -----            -----            -----            -----
Income from Operations                15.4%            13.2%            10.4%             8.4%
                                     =====            =====            =====            =====


THREE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

Net Sales

Net sales increased in the third quarter 2004 to $50.1 million compared to $41.3
million for the same period in 2003. This 21.3% increase was attributable to an
increase in branded sales of 15.2% and shipments of boots to the U.S. military.
The $4.0 million increase in branded sales was lead by increased sales of rugged
outdoor and occupational footwear and ROCKY(R) apparel. Shipments of boots for
delivery to the U.S. military were $5.1 million in third quarter 2004 compared
to none for the same period last year.

Gross Margin

Gross profit was $16.0 million, or 32% of net sales for the third quarter 2004
compared to $13.1 million, or 31.6% of net sales, for the same period in the
prior year. The increase in gross margin percentage resulted from the sales mix
of increased branded sales with higher gross profit margin, which offset lower
profit margins on boots the Company manufactures for delivery to the U.S.
military.



                                       11

Selling, General and Administrative Expenses

Selling, general and administrative ("SG&A") expenses were $8.3 million, or
16.6% of net sales, for the quarter ended September 30, 2004 compared to $7.6
million, or 18.4% of net sales, for the same period in the prior year. The
decline in SG&A expenses as a percentage of sales was attributable to nominal
SG&A expenses related to the sales of boots for delivery to the U.S. military.
The increase in SG&A expenses was primarily due to expenses related to the
Sarbanes-Oxley Act of 2002 of $0.3 million, and distribution costs associated
with the growth in branded product sales that increased $0.3 million as compared
to a year ago.

Interest Expense

Interest expense was $0.4 million in the third quarter 2004 compared to $0.4
million for the same period the prior year. The Company's funded debt as of
September 30, 2004 was $32.9 million. This is $8.4 million or 20.3% below funded
debt on the same date last year. The Company's average debt was $31.5 million
for the three months ended September 30, 2004, compared with $38.8 the same
period in 2003. The average rate of interest for the three months ended
September 30 was 5.2% in 2004 compared to 4.4% in 2003.

Income Taxes

Income tax expense for the quarter ended September 30, 2004 was $2.3 million
compared to $1.5 million for the same period a year ago. The Company's effective
tax rate was 32.1% for the three months ended September 30, 2004 versus 30.7%
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 and boots
sold to the U. S. military, which are taxed at U.S. effective tax rates.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER
30, 2003

Net Sales

Net sales increased in the nine months ended September 30, 2004 to $99.4 million
compared to $77.0 million for the same period in 2003. This represents a 29.1%
increase and is attributable to a $9.6 million increase in branded sales and
$12.8 million increase in sales to the U.S. military when compared to the prior
year. The branded sales increase was led by sales of occupational footwear,
ROCKY(R) apparel and rugged outdoor footwear.

Gross Margin

Gross profit for the nine months ended September 30, 2004 was $29.4 million, or
29.6% of net sales compared to $23.3 million, or 30.3% of net sales, the prior
year. The decrease in gross margin percentage was due to shipments of boots for
delivery to the U.S. military and related start-up costs for these boots in 2004
compared to none for the same period last year. The Company sells military boots
at lower gross margin than its branded products.



                                       12

Selling, General and Administrative Expenses

Selling, general and administrative ("SG&A") expenses were $19.0 million, or
19.2% of net sales, for the nine months ended September 30, 2004 compared to
$16.8 million, or 21.9% of net sales, the prior year. The decline in SG&A
expenses as a percentage of sales was attributable to nominal SG&A expenses
related to the sales of boots for delivery to the U.S. military. The increase in
SG&A expenses was primarily due to commissions that increased $0.4 million,
advertising expenses that increased $0.3 million, distribution costs associated
with the growth in branded product sales that increased $0.5 million, industry
trade show expense that increased $0.3 million and expenses related to the
Sarbanes-Oxley Act of 2002 that increased $0.3 when compared to a year ago.

Interest Expense

Interest expense for the nine months ended September 30, 2004 increased to $1.0
million versus $0.9 million for the same period a year ago. The increase in
interest is the result of a higher effective rate of interest for the nine
months ended September 30, 2004. The Company's average debt was $21.3 million
for the nine months ended September 30, 2004, compared with $22.7 the same
period in 2003. The average rate of interest for the nine months ended September
30 was 6.0% in 2004 compared to 5.6% in 2003.

Income Taxes

Income taxes for the nine months ended September 30, 2004 increased to $3.0
million compared to $1.7 million the same period last year. The Company's
effective tax rate of 32.1% for the nine months ended September 30, 2004
compares with an effective tax rate 30.6% for the same period a year ago. The
increase in the effective tax rate in 2004 over 2003 is due primarily to the
increase in sales of sourced products and boots sold to the U.S. military, 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 September 30, 2004, the Company had working
capital of $74.0 million versus $73.1 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 September 30, 2004, the Company had
borrowed $27.8 million against its then currently available line of credit of
$44.3 million compared with $35.7 million and $41.5 million respectively in the
same period of 2003.

The Company's cash flow used in operations was $13.5 million in the first nine
months of 2004 compared to $25.8 million in the same period of 2003. Increases
in accounts receivable was partially offset by an increase in accounts payable,
both the result of increased sales volume.

                                       13


The increase in accrued liabilities was due to the increase of income taxes that
resulted from the increased year-to-date operating results of fiscal 2004. Most
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 nine
months of 2004 and 2003 has been for the acquisition and investment in property,
plant, and equipment. In the first nine months of 2003 the Company acquired
certain assets of Gates-Mills, Inc. The Gates-Mills, Inc. assets were acquired
for $3.5 million in 2003. In the first nine months of 2004, property, plant, and
equipment expenditures were $4.5 million versus $1.4 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, retail outlet,
as well as sales fixtures and displays.

The Company's net cash provided by financing activities for the nine months
ended September 30, 2004 was $16.6 million, comprised of the proceeds from the
exercise of stock options of $1.7 million, as well as a net increase on its
revolving credit facility and long-term mortgage facility of $14.9 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.



                                       14

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. 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.

Sales returns and allowances:

Revenue principally consists of sales to customers, and, to a lesser extent,
license fees. Revenue is recognized upon passage of title 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.

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 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 at least
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

                                       15


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 for the year ended December 31, 2003. 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; the obligations under this plan were
settled in April 2004. 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. 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, 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 all or a portion of its earnings in its Five Star subsidiary to the
United States, the Company's effective tax rate would increase.

Intangible Assets:

The Company had $4.3 million of intangible assets at September 30, 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,

                                       16


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.

                                       17


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.

                                       18


PART II -- OTHER INFORMATION

Item 1.  Legal Proceedings.

      None

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

      See Note 7 to the Condensed Consolidated Financial Statements for further
discussion.

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.

            10.1  Second Amendment to Lease Agreement, dated as of July 26,
                  2004, between Rocky Shoes & Boots, Inc. and the William Brooks
                  Real Estate Company.

            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.

            1)    Form 8-K dated July 27, 2004, filed with the Securities and
                  Exchange Commission on July 29, 2004 pursuant to Item 12,
                  regarding the Company's financial results for the second
                  quarter ended June 30, 2004.

                                       19


                                   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: November 3, 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.

                                       20