UNITED STATES

                   SECURITIES AND EXCHANGE COMMISSION

                         Washington, D.C.  20549

                                FORM 10-Q

                               (Mark One)

      X Quarterly Report Pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

      For the period ended December 24, 2005

                                   or


        Transition Report Pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

      Commission File Number:  0-14616

                         J & J SNACK FOODS CORP.
         (Exact name of registrant as specified in its charter)

               New Jersey                       22-1935537
      (State or other jurisdiction of         (I.R.S. Employer
       incorporation or organization)        Identification No.)

               6000 Central Highway, Pennsauken, NJ 08109
                (Address of principal executive offices)

                        Telephone (856) 665-9533


          Indicate by check mark whether the registrant (1) has
      filed all reports required to be filed by Section 13 or
      15(d) of the Securities Exchange Act of 1934 during the
      preceding 12 months (or for such shorter period that the
      registrant was required to file such reports), and (2) has
      been subject to such filing requirements for the past 90
      days.

               X    Yes                           No

          Indicate by check mark whether the registrant is an
      accelerated filer (as defined in Rule 12b-2 of the Exchange
      Act)
               X    Yes                           No


          Indicate by check mark whether the registrant is a
      shell company (as defined in Rule 12b-2 of the Exchange
      Act).
                    Yes                      X    No

           As of January 14, 2006, there were 18,314,716 shares
      of the Registrant's Common Stock outstanding.
                                  INDEX




                                                            Page
                                                           Number
      Part I.   Financial Information

        Item 1. Consolidated Financial Statements

          Consolidated Balance Sheets - December 24, 2005
           (unaudited) and September 24, 2005                 3

          Consolidated Statements of Operations(unaudited)-
           Three Months Ended December 24, 2005 and
           December 25, 2004                                  5

          Consolidated Statements of Cash Flows(unaudited)-
           Three Months Ended December 24, 2005 and December
           25, 2004                                           6

           Notes to the Consolidated Financial Statements     7

        Item 2. Management's Discussion and Analysis of
                  Financial Condition and Results of
                  Operations                                 18

        Item 3. Quantitative and Qualitative Disclosures
                  About Market Risk                          21

        Item 4. Controls and Procedures                      21

      Part II.  Other Information

        Item 6. Exhibits and Reports on Form 8-K            23
                  PART I. FINANCIAL INFORMATION

      Item 1.   Consolidated Financial Statements

                J & J SNACK FOODS CORP. AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS
                             (in thousands)
      ASSETS
                                   December 24,   September 24,
                                       2005           2005
                                    (Unaudited)
      Current assets
       Cash and cash equivalents     $ 15,552       $ 15,795
       Marketable securities           61,650         54,225
       Accounts receivable, net        44,142         46,921
       Inventories                     36,500         33,684
       Prepaid expenses and other       1,512          1,215
       Deferred Income Taxes            2,404          2,393

                                      161,760        154,233

      Property, plant and equipment,
       at cost
        Land                              556            556
        Buildings                       4,497          4,497
        Plant machinery and
         equipment                    106,852        105,815
        Marketing equipment           188,665        188,601
        Transportation equipment        1,281          1,271
        Office equipment                9,053          8,966
        Improvements                   15,282         15,083
        Construction in progress        1,712          1,354
                                      327,898        326,143
         Less accumulated deprecia-
          tion and amortization       239,945        237,098

                                       87,953         89,045

      Other assets
        Goodwill                       53,622         53,622
        Other intangible assets, net    6,760          7,043
        Other                           2,178          1,981
                                       62,560         62,646
                                     $312,273       $305,924

      See accompanying notes to the consolidated financial
      statements.


                                    3

                J & J SNACK FOODS CORP. AND SUBSIDIARIES

                 CONSOLIDATED BALANCE SHEETS - Continued
                             (in thousands)



        LIABILITIES AND             December 24,   September 24,
      STOCKHOLDERS' EQUITY             2005            2005
                                   (unaudited)

      Current liabilities
        Accounts payable            $ 42,544       $ 37,029
        Accrued liabilities           13,085         14,731
        Dividends payable              1,372          1,142

                                      57,001         52,902


      Deferred income taxes           17,987         17,987
      Other long-term liabilities        234            273
                                      18,221         18,260

      Stockholders' equity
      Capital stock
        Preferred, $1 par value;
          authorized, 10,000
          shares; none issued              -              -
        Common, no par value;
          authorized 50,000
          shares; issued and
          outstanding, 18,297 and
          18,271 shares, respectively  36,689        36,091
      Accumulated other comprehen-
        sive loss                     (1,865)        (1,918)
      Retained earnings              202,227        200,589

                                     237,051        234,762
                                    $312,273       $305,924


      All share amounts reflect the 2-for-1 stock split effective
      January 5, 2006.

      See accompanying notes to the consolidated financial
      statements.



                                    4

                 J & J SNACK FOODS CORP. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                               (Unaudited)
                (in thousands, except per share amounts)

                                       Three Months Ended
                                    December 24,   December 25,
                                       2005          2004

      Net Sales                       $108,571       $98,521

      Cost of goods sold (1)            75,454        68,525

        Gross profit                    33,117        29,996

      Operating expenses
        Marketing (2)                   13,697        12,848
        Distribution (3)                10,356         8,923
        Administrative (4)               4,795         4,319
        Other general expense               72           252
                                        28,920        26,342

      Operating income                   4,197         3,654

      Other income (expenses)
        Investment income                  703           322
        Interest expense and other         (29)          (24)

        Earnings before
         income taxes                    4,871         3,952

      Income taxes                       1,861         1,470

        NET EARNINGS                  $  3,010       $ 2,482

      Earnings per diluted
        share                           $  .16         $ .13

      Weighted average number
        of diluted shares               18,697        18,470

      Earnings per basic share          $  .16         $ .14

      Weighted average number
        of basic shares                 18,328        18,064

      (1)  Includes share-based compensation expense of $59 for
      the three months ended December 24, 2005.
      (2)  Includes share-based compensation expense of $115 for
      the three months ended December 24, 2005.
      (3)  Includes share-based compensation expense of $5 for
      the three months ended December 24, 2005.
      (4)  Includes share-based compensation expense of $81 for
      the three months ended December 24, 2005.
      All share amounts reflect the 2-for-1 stock split effective
      January 5, 2006.

      See accompanying notes to the consolidated financial
      statements.







































                                    5


                 J & J SNACK FOODS CORP. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                       (Unaudited) (in thousands)

                                          Three Months Ended
                                       December 24, December 25,
                                           2005        2004
      Operating activities:
        Net earnings                      $ 3,010     $ 2,482
      Adjustments to reconcile net
       earnings to net cash provided
       by operating activities:
        Depreciation and amortization
         of fixed assets                    5,651       5,681
        Amortization of intangibles
         and deferred costs                   400         173
        Share-based compensation              260           -
        Deferred income taxes                 (11)          -
        Other                                   4         108
        Changes in assets and liabilities,
         net of effects from purchase of
         companies
          Decrease in accounts receivable   2,779      10,376
          Increase in inventories          (2,980)     (2,407)
          Increase in prepaid expenses       (296)       (252)
          Increase (decrease)in accounts
           payable and accrued liabilities  3,830      (6,953)
        Net cash provided by operating
         activities                        12,647       9,208
      Investing activities:
       Purchase of property, plant
        and equipment                      (4,709)     (4,308)
       Purchase of marketable securities  (13,325)    (13,000)
       Proceeds from sale of marketable
        securities                          5,900       5,000
       Proceeds from disposal of
        property and equipment                145         238
       Other                                 (150)        113
       Net cash used in investing
        activities                        (12,139)    (11,957)
      Financing activities:
       Proceeds from issuance of stock        338         265
       Payments of cash dividend           (1,142)          -
        Net cash (used in) provided by
         financing activities                (804)        265
        Effect of exchange rate on cash
         and cash equivalents                  53          67
        Net decrease in cash
         and cash equivalents                (243)     (2,417)
      Cash and cash equivalents at
       beginning of period                  15,795     19,600
      Cash and cash equivalents at
       end of period                       $15,552    $17,183

      See accompanying notes to the consolidated financial
      statements.










































                                    6

                J & J SNACK FOODS CORP. AND SUBSIDIARIES
             NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                               (unaudited)

       Note 1 In the opinion of management, the accompanying
              unaudited consolidated financial statements contain
              all adjustments (consisting of only normal recurring
              adjustments) necessary to present fairly the
              financial position and the results of operations and
              cash flows.  Certain prior year amounts have been
              reclassified to conform to the current period
              presentation.  These reclassifications had no effect
              on reported net earnings.

              The results of operations for the three months ended
              December 24, 2005 and December 25, 2004 are not
              necessarily indicative of results for the full year.
              Sales of our retail stores are generally higher in
              the first quarter due to the holiday shopping
              season.  Sales of our frozen beverages and frozen
              juice bars and ices are generally higher in the
              third and fourth quarters due to warmer weather.

              While we believe that the disclosures presented are
              adequate to make the information not misleading, it
              is suggested that these consolidated financial
              statements be read in conjunction with the
              consolidated financial statements and the notes
              included in our Annual Report on Form 10-K for the
              year ended September 24, 2005.

       Note 2 We recognize revenue from Food Service, Retail
              Supermarkets, The Restaurant Group and Frozen
              Beverage products at the time the products are
              shipped to third parties.  When we perform services
              under service contracts for frozen beverage
              dispenser machines, revenue is recognized upon the
              completion of the services on specified machines.
              We provide an allowance for doubtful receivables
              after taking into consideration historical
              experience and other factors.

       Note 3 Depreciation of equipment and buildings is provided
              for by the straight-line method over the assets'
              estimated useful lives. Amortization of improvements
              is provided for by the straight-line method over the



                                    7

              term of the lease or the assets' estimated useful
              lives, whichever is shorter. Licenses and rights
              arising from acquisitions are amortized by the
              straight-line method over periods ranging from 4 to
              20 years.

       Note 4 Our calculation of earnings per share in accordance
              with SFAS No. 128, "Earnings Per Share," is as
              follows (all share amounts reflect the 2-for-1 stock
              split effective January 5, 2006):

                            Three Months Ended December 24, 2005
                              Income       Shares    Per Share
                            (Numerator) (Denominator)   Amount
                         (in thousands, except per share amounts)
      Basic EPS
      Net Earnings available
       to common stockholders   $3,010     18,328      $.16

      Effect of Dilutive Securities
      Options                        -        369         -

      Diluted EPS
      Net Earnings available to
       common stockholders plus
        assumed conversions     $3,010     18,697      $.16

      146,471 anti-dilutive shares have been excluded from the
      computation of diluted EPS because the options' exercise
      price is greater than the average market price of the
      common stock.
                            Three Months Ended December 25, 2004
                              Income       Shares    Per Share
                            (Numerator) (Denominator)   Amount
                         (in thousands, except per share amounts)
      Basic EPS
      Net Earnings available
       to common stockholders   $2,482     18,064      $.14

      Effect of Dilutive Securities
      Options                        -        406      (.01)

      Diluted EPS
      Net Earnings available to
       common stockholders plus
       assumed conversions      $2,482     18,470      $.13



                                    8


       Note 5 Effective with this fiscal year, the Company follows
              FASB Statement No. 123(R), "Share-Based Payment".
              Statement 123(R) requires that the compensation cost
              relating to share-based payment transactions be
              recognized in financial statements.  That cost is
              measured based on the fair value of the equity or
              liability instruments issued.

              Statement 123(R) covers a wide range of share-based
              compensation arrangements including share options,
              restricted share plans, performance-based awards,
              share appreciation rights, and employee share
              purchase plans.

              In addition to the accounting standard that sets
              forth the financial reporting objectives and related
              accounting principles, Statement 123(R) includes an
              appendix of implementation guidance that provides
              expanded guidance on measuring the fair value of
              share-based payment awards.

              Statement 123(R) replaces FASB Statement No. 123,
              Accounting for Stock-Based Compensation, and
              supersedes APB Opinion No. 25, Accounting for Stock
              Issued to Employees.  Statement 123, as originally
              issued in 1995, established as preferable a fair-
              value-based method of accounting for share-based
              payment transactions with employees.  However, that
              Statement permitted entities the option of
              continuing to apply the guidance in Opinion 25, as
              long as the footnotes to financial statements
              disclosed what net income would have been had the
              preferable fair-value-based method been used.  The
              impact of Statement 123(R), if it had been in
              effect, on the net earnings and related per share
              amounts of our fiscal years ended in September 2005,
              2004 and 2003 were disclosed in Note A13 Accounting
              for Stock-Based Compensation of our Financial
              Statements included in our Form 10-k for the fiscal
              year ended September 24, 2005.

              Since the Company adopted Statement 123(R) using the
              modified-prospective-transition-method, prior
              periods have not been restated.  Under this method,
              we are required to record compensation expense for
              all awards granted after the date of adoption and


                                    9

              for the unvested portion of previously granted
              awards that remain outstanding as of the beginning
              of the period of adoption.  We measured share-based
              compensation cost using the Black-Scholes option
              pricing model.

              At December 24, 2005, the Company has two stock-
              based employee compensation plans.  Share-based
              compensation of $171,000, net of a tax benefit of
              $89,000, or $.01 per share, was recognized for the
              three months ended December 24, 2005.  The Company
              anticipates that share-based compensation will not
              exceed $1,200,000, net of tax benefits, or
              approximately $.065 per share for the year ending
              September 30, 2006.  Reported net income, adjusting
              for share-based compensation that would have been
              recognized in last year's quarter if Statement
              123(R) had been followed is (all share amounts
              reflect the 2-for-1 stock split effective January 5,
              2006):




























                                         10


                                          Three Months Ended
                                       December 24, December 25,
                                          2005         2004
                                          (in thousands, except
                                             per share amounts)

      Net income,
       as reported                      $3,010       $2,482

      Less: share-based
       compensation
       costs determined
       under fair value
       based method for
       all awards                            -          209

      Adjusted net income               $3,010       $2,273

      Earnings per share
       of common stock -
       basic:
        As reported                      $ .16        $ .14
        Share-based compensation costs       -         (.01)
        Adjusted net earnings            $ .16        $ .13

      Earnings per share
       of common stock -
       diluted:
        As reported                      $ .16        $ .13
        Share-based compensation costs       -         (.01)
        Adjusted net earnings            $ .16        $ .12

              The fair value of each option grant is estimated on
              the date of grant using the Black-Scholes options-
              pricing model with the following weighted average
              assumptions used for grants in fiscal 2006: expected
              volatility of 34%; risk-free interest rate of 4.37%
              and expected lives ranging between 5 and 10 years.

              Expected volatility is based on the historical
              volatility of the price of our common shares over
              the past 53 months for 5 year options and 10 years
              for 10 year options.  We use historical information
              to estimate expected life and forfeitures within the
              valuation model.  The expected term of awards
              represents the period of time that options granted


                                   11

              are expected to be outstanding.  The risk-free rate
              for periods within the expected life of the option
              is based on the U.S. Treasury yield curve in effect
              at the time of grant.  Compensation cost is
              recognized using a straight-line method over the
              vesting or service period and is net of estimated
              forfeitures.

       Note 6 In December 2004, the FASB issued Statement 151,
              "Inventory Costs, an amendment of ARB No. 43,
              Chapter 4".

              Statement 151 retains the general principle of ARB
              43, Chapter 4, "Inventory Pricing (AC Section I78)",
              that inventories are presumed to be stated at cost;
              however, it amends ARB 43 to clarify that

             .  abnormal amounts of idle facilities, freight,
                handling costs, and spoilage should be recognized
                as charges of the current period

             .  allocation of fixed production overheads to
                inventories should be based on the normal
                capacity of the production facilities.

              Statement 151 defines normal capacity as the
              production expected to be achieved over a number of
              periods or seasons under normal circumstances,
              taking into account the loss of capacity resulting
              from planned maintenance. The Board concluded that
              normal capacity refers to a range of production
              levels that will vary based on business- and
              industry-specific factors.  Accordingly, an entity
              will have to use judgment to determine when
              production is outside the range of expected
              variation in production (either abnormally low or
              abnormally high).  In periods of abnormally low
              production (for example, periods in which there is
              significantly lower demand, labor and material
              shortages exist, or there is unplanned equipment
              downtime) the amount of fixed overhead allocated to
              each unit of production should not be increased.
              However, in periods of abnormally high production
              the amount of fixed overhead allocated to each unit
              of production is decreased to assure inventories are
              not measured above cost.


                                   12


              The guidance in Statement 151 is effective for
              inventory costs incurred during fiscal years
              beginning after June 15, 2005 and should be applied
              prospectively.  Since we essentially follow the
              guidelines of Statement 151, the adoption did not
              have a material impact on our financial statements.

       Note 7 Inventories consist of the following:

                                        December 24, September 24,
                                           2005        2005
                                        (unaudited)
                                             (in thousands)
             Finished goods                $19,954      $16,016
             Raw materials                   5,785        4,935
             Packaging materials             1,956        3,485
             Equipment parts & other         8,805        9,248
                                           $36,500      $33,684

       Note 8 We principally sell our products to the food service
              and retail supermarket industries.  We also
              distribute our products directly to the consumer
              through our chain of retail stores referred to as
              The Restaurant Group.  Sales and results of our
              frozen beverages business are monitored separately
              from the balance of our food service business and
              restaurant group because of different distribution
              and capital requirements.  We maintain separate and
              discrete financial information for the four
              operating segments mentioned above which is
              available to our Chief Operating Decision Makers.
              We have applied no aggregate criteria to any of
              these operating segments in order to determine
              reportable segments. Our four reportable segments
              are Food Service, Retail Supermarkets, The
              Restaurant Group and Frozen Beverages.  All inter-
              segment net sales and expenses have been eliminated
              in computing net sales and operating income (loss).
              These segments are described below.

              Food Service

              The primary products sold by the food service group
              are soft pretzels, frozen juice treats and desserts,
              churros and baked goods.  Our customers in the food



                                   13
              service industry include snack bars and food stands
              in chain, department and discount stores; malls and
              shopping centers; fast food outlets; stadiums and
              sports arenas; leisure and theme parks; convenience
              stores; movie theatres; warehouse club stores;
              schools, colleges and other institutions.  Within
              the food service industry, our products are
              purchased by the consumer primarily for consumption
              at the point-of-sale.

              Retail Supermarkets

              The primary products sold to the retail supermarket
              industry are soft pretzel products, including
              SUPERPRETZEL, LUIGI'S Real Italian Ice, MINUTE MAID
              Juice Bars and Soft Frozen Lemonade, BARQ'S FLOATZ
              and ICEE Squeeze-Up Tubes and TIO PEP'S Churros.
              Within the retail supermarket industry, our frozen
              and prepackaged products are purchased by the
              consumer for consumption at home.

              The Restaurant Group

              We sell direct to the consumer through our
              Restaurant Group, which operates BAVARIAN PRETZEL
              BAKERY and PRETZEL GOURMET, our chain of specialty
              snack food retail outlets.

              Frozen Beverages

              We sell frozen beverages to the food service
              industry, including our restaurant group, primarily
              under the names ICEE and ARCTIC BLAST in the United
              States, Mexico and Canada.

              The Chief Operating Decision Maker for Food Service,
              Retail Supermarkets and The Restaurant Group and the
              Chief Operating Decision Maker for Frozen Beverages
              monthly review and evaluate operating income and
              sales in order to assess performance and allocate
              resources to each individual segment.  In addition,
              the Chief Operating Decision Makers review and
              evaluate depreciation, capital spending and assets
              of each segment on a quarterly basis to monitor cash
              flow and asset needs of each segment. Information
              regarding the operations in these four reportable
              segments is as follows:


                                   14


                                 Three Months Ended
                             December 24, December 25,
                                 2005         2004
                                  (in thousands)

      Sales to external customers:
        Food Service          $ 74,616       $ 61,472
        Retail Supermarket       7,236          6,985
        The Restaurant Group     1,238          1,817
        Frozen Beverages        25,481         28,247
                              $108,571       $ 98,521

      Depreciation and Amortization:
        Food Service          $  3,511       $  3,267
        Retail Supermarket          -               -
        The Restaurant Group        33             65
        Frozen Beverages         2,507          2,522
                              $  6,051       $  5,854

      Operating Income (Loss):
        Food Service (1)      $  5,628       $  4,296
        Retail Supermarket (2)     257            260
        The Restaurant Group         1           (220)
        Frozen Beverages (3)    (1,689)          (682)
                              $  4,197       $  3,654

      Capital Expenditures:
        Food Service          $  2,670       $  1,867
        Retail Supermarket           -              -
        The Restaurant Group         -             23
        Frozen Beverages         2,039          2,418
                              $  4,709       $  4,308

      Assets:
        Food Service          $217,979       $182,803
        Retail Supermarket           -              -
        Restaurant Group         1,052          1,461
        Frozen Beverages        93,242         89,020
                              $312,273       $273,284

      (1)  Includes share-based compensation expense of $184 for
      the three months ended December 24, 2005.
      (2)  Includes share-based compensation expense of $13 for
      the three months ended December 24, 2005.
      (3)  Includes share-based compensation expense of $63 for
      the three months ended December 24, 2005.

                                   15


       Note 9 We follow SFAS No. 142 "Goodwill and Intangible
              Assets."  SFAS No. 142 includes requirements to test
              goodwill and indefinite lived intangible assets for
              impairment rather than amortize them; accordingly,
              we no longer amortize goodwill.

              Our four reporting units, which are also reportable
              segments, are Food Service, Retail Supermarkets, The
              Restaurant Group and Frozen Beverages.

              The carrying amount of acquired intangible assets
              for the Food Service, Retail Supermarkets, The
              Restaurant Group and Frozen Beverage segments as of
              December 24, 2005 are as follows:

                                Gross                 Net
                                Carrying  Accumulated  Carrying
                                 Amount  Amortization Amount
                                         (in thousands)

      FOOD SERVICE

      Amortized intangible assets
        Licenses and rights      $8,913     $2,185      $6,728

      RETAIL SUPERMARKETS

      Amortized intangible assets
        Licenses and rights      $    -     $    -      $    -

      THE RESTAURANT GROUP

      Amortized intangible assets
        Licenses and rights      $    -     $    -      $    -

      FROZEN BEVERAGES

      Amortized intangible assets
        Licenses and rights      $  201     $  169      $   32

           Licenses and rights are being amortized by the
      straight-line method over periods ranging from 4 to 20
      years and amortization expense is reflected throughout
      operating expenses.  There were no changes in the gross
      carrying amount of intangible assets for the three months



                                   16


      ended December 24, 2005.  Aggregate amortization expense of
      intangible assets for the 3 months ended December 24, 2005
      and December 25, 2004 was $283,000 and $123,000,
      respectively.

           Estimated amortization expense for the next five
      fiscal years is approximately $1,200,000 in 2006 and 2007,
      $1,100,000 in 2008 and $900,000 in 2009 and 2010.  The
      weighted average amortization period of the intangible
      assets is 10.50 years.

      Goodwill

           The carrying amounts of goodwill for the Food Service,
      Retail Supermarket, Restaurant Group and Frozen Beverage
      segments are as follows:

                     Food     Retail    Restaurant Frozen
                     Service Supermarket   Group   Beverages Total
                                    (in thousands)
      Balance at
       December 24,
         2005        $21,386   $ -       $386      $31,850  $53,622

























                                   17


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

      Liquidity and Capital Resources

           Our current cash and marketable securities balances
      and cash expected to be provided by future operations are
      our primary sources of liquidity.  We believe that these
      sources, along with our borrowing capacity, are sufficient
      to fund future growth and expansion.

           The Company's Board of Directors declared a 2-for-1
      stock split per common share to be distributed January 5,
      2006 to shareholders of record on December 15, 2005 and a
      cash dividend of $.075 per common share payable January 5,
      2006, after the stock split, to shareholders of record on
      December 15, 2005.  The cash dividend totalled $1,372,000.
      The Company anticipates that its Board of Directors will
      continue to declare quarterly cash dividends; however, the
      continuance of cash dividends is not guaranteed and is
      dependent on many factors.

           In the quarters ended December 24, 2005 and December
      25, 2004 fluctuations in the valuation of the Mexican peso
      caused an increase of $53,000 and an increase of $67,000 in
      stockholders' equity, respectively, because of the
      translation of the net assets of the Company's Mexican
      frozen beverage subsidiary.

           In March 2005, we acquired all of the assets of
      Snackworks LLC, d/b/a Bavarian Brothers, a manufacturer of
      soft pretzels headquartered in Rancho Cucamonga,
      California.  Snackworks operates production facilities in
      California and Chambersburg, Pennsylvania and markets its
      products under the brand names SERIOUSLY TWISTED!, BAVARIAN
      BROTHERS and CINNAPRETZEL. Snackworks sells throughout the
      continental United States primarily to mass merchandisers
      and theatres.

           This acquisition was accounted for under the purchase
      method of accounting, and its operations are included in
      the consolidated financial statements from its acquisition
      date.

           Our general-purpose bank credit line provides for up
      to a $50,000,000 revolving credit facility. The agreement


                                   18


      contains restrictive covenants and requires commitment fees
      in accordance with standard banking practice. There were no
      outstanding balances under this facility at December 24,
      2005.

      Results of Operations

           Net sales increased $10,050,000 or 10% to $108,571,000
      for the three months ended December 24, 2005 compared to
      the three months ended December 25, 2004.  Approximately
      $3,109,000 of the sales increase resulted from the
      acquisition of Snackworks LLC in March 2005.  Excluding
      these sales, sales increased approximately 7%.

      FOOD SERVICE

           Sales to food service customers increased $13,144,000
      or 21% in the first quarter to $74,616,000. Excluding
      Snackworks LLC, sales increased $10,035,000 or 16%.  Soft
      pretzel sales increased $4,492,000 or 23% from last year to
      $23,708,000 in this year's quarter and without sales from
      the Snackworks LLC acquisition, sales increased 7% with the
      increase spread among our customer base.  Italian ice and
      frozen juice treat and dessert sales increased 10% to
      $6,731,000 in the three months primarily due to increased
      sales to school food service. Churro sales to food service
      customers increased 45% to $4,880,000 in the quarter
      primarily due to increased sales to three customers. Sales
      of bakery products increased 20% to $38,021,000 from
      $31,617,000 last year due primarily to increased sales to
      private label customers.  The changes in sales throughout
      the food service segment were from a combination of volume
      changes and price increases.

      RETAIL SUPERMARKETS

           Sales of products to retail supermarkets increased
      $251,000 to $7,236,000 or 4% in the first quarter.  Soft
      pretzel sales for the first quarter were up 4% to
      $5,158,000. Sales of frozen juices and ices decreased 9% to
      $2,298,000 in the quarter due to continuing declines in
      sales of MINUTE MAID, ICEE and BARQ'S FLOATZ products due
      to a general decline and lost distribution.





                                   19


      THE RESTAURANT GROUP

           Sales of our Restaurant Group decreased 32% to
      $1,238,000 in the first quarter.  The sales decrease was
      caused primarily by the closing of unprofitable stores in
      fiscal year 2005. Sales of stores open for both year's
      quarter were down about 4%.  Operating income was impacted
      during the quarter by approximately $60,000 of store
      closing and related costs compared to approximately
      $285,000 in last year's quarter.

      FROZEN BEVERAGES

           Frozen beverage and related product sales decreased
      $2,766,000 or 10% to $25,481,000 in the first quarter.
      Beverage sales alone decreased 3% to $17,132,000 for the
      quarter primarily due to a change in pricing programs for a
      major customer.  Service revenue decreased less than 1%
      to $5,302,000 in this year's first quarter because sales to
      one customer were down approximately $649,000 from a year
      ago. Sales of beverage machines were $2,299,000 lower this
      year as last year's quarter had an unusually high level of
      machine sales.  Overall profitability in the quarter was
      impacted by higher general costs compared to last year
      compounded by the sales volume decreases.

      CONSOLIDATED

           Gross profit as a percentage of sales was essentially
      unchanged from last year at 30.50% as efficiencies from
      higher volume and pricing offset higher commodity costs of
      approximately $600,000, higher utilities costs in our
      manufacturing plants of approximately $500,000 and higher
      insurance liability costs of about $250,000, along with
      general cost increases.

           Total operating expenses increased $2,578,000 in the
      first quarter and as a percentage of sales were 27% in both
      years' quarters.  Marketing expenses were 13% of sales in
      both years' quarters.  Distribution expenses increased less
      than 1/2 of one percent to 10% this year from 9% last year.
      The increase was due primarily to higher fuel and trucking
      costs.  Administrative expenses as a percent of sales were
      essentially unchanged at 4% of sales for both years.  Other
      general expense of $72,000 in this year's quarter decreased


                                   20
      from $252,000 last year because of lower asset writedowns
      and costs relating to the early closing of Restaurant Group
      stores.

           Operating income increased 15% to $4,197,000 this year
      from $3,654,000 a year ago.  Excluding the impact of share-
      based compensation expense recognized this year and not
      last year, operating income increased 22% in the quarter.

           The effective income tax rate has been estimated at
      38% this year; an increase from 37% in 2005's first
      quarter. The increase is due to a higher level of state
      taxes.

           Net earnings increased 21% to $3,010,000 in this
      year's first quarter compared to net earnings of $2,482,000
      in the year ago period. Excluding the impact of share-based
      compensation expense recognized this year and not last
      year, net earnings increased 28%.

      Item 3. Quantitative and Qualitative Disclosures About
              Market Risk

              There has been no material change in the Company's
              assessment of its sensitivity to market risk since
              its presentation set forth, in item 7a.
              "Quantitative and Qualitative Disclosures About
              Market Risk," in its 2005 annual report on Form 10-K
              filed with the SEC.

      Item 4. Controls and Procedures

              The Chief Executive Officer and the Chief Financial
              Officer of the Company (its principal executive
              officer and principal financial officer,
              respectively) have concluded, based on their
              evaluation as of a date within 90 days prior to the
              date of the filing of this Report, that the
              Company's disclosure controls and procedures are
              effective to ensure that information required to be
              disclosed by the Company in the reports filed or
              submitted by it under the Securities Exchange Act of
              1934, as amended, is recorded, processed, summarized
              and reported within the time periods specified in
              the SEC's rules and forms, and include controls and
              procedures designed to ensure that information


                                   21


              required to be disclosed by the Company in such
              reports is accumulated and communicated to the
              Company's management, including the Chief Executive
              Officer and Chief Financial Officer, as appropriate
              to allow timely decisions regarding required
              disclosure.

              There were no significant changes in the Company's
              internal controls or in other factors that could
              significantly affect these controls subsequent to
              the date of such evaluation.





































                                   22


                        PART II.  OTHER INFORMATION



      Item 6. Exhibits and Reports on Form 8-K

            a) Exhibits

                31.1  & Certification Pursuant to Section 302 of
                31.2    the Sarbanes-Oxley Act of 2002

                99.5    Certification Pursuant to the 18 U.S.C.
                        Section 1350, as Adopted Pursuant to
                        Section 906 of the Sarbanes-Oxley Act of
                        2002

            b)  Reports on Form 8-K - Reports on Form 8-K were
                filed on November 3, 2005 and November 22, 2005.




























                                   23





                               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.

                                  J & J SNACK FOODS CORP.



      Dated:  January 23, 2006    /s/ Gerald B. Shreiber
                                  Gerald B. Shreiber
                                  President



      Dated:  January 23, 2006    /s/ Dennis G. Moore
                                  Dennis G. Moore
                                  Senior Vice President and
                                  Chief Financial Officer




















                                   24
      Exhibit 31.1
                        CERTIFICATION PURSUANT TO
                               SECTION 302
                    OF THE SARBANES-OXLEY ACT OF 2002

      I, Dennis G. Moore, certify that:

           1.   I have reviewed this report on Form 10-Q of J & J
      Snack Foods Corp.;

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

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

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

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

                b)   designed such internal controls and
      procedures for financial reporting, or caused such internal
      controls over financial reporting to be designed under our
      supervision, to provide reasonable assurance regarding the
      reliability of financial reporting and the preparation of
      financial statements for external purposes in accordance
      with generally accepted accounting principles;
                c)   evaluated the effectiveness of the
      registrant's disclosure controls and procedures and
      presented in this report our conclusions about the
      effectiveness of the disclosure controls and procedures, as
      of the end of the period covered by this report based on
      such evaluation; and

                d)   disclosed in this report any change in the
      registrant's internal control over financial reporting that
      occurred during the registrant's first fiscal quarter that
      has materially affected, or is reasonably likely to
      materially affect, the registrant's internal control over
      financial reporting; and

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

                a)   all significant deficiencies and material
      weaknesses in the design or operation of internal control
      over financial reporting which are reasonably likely to
      adversely affect the registrant's ability to record,
      process, summarize and report financial information; and

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

      Date: January 23, 2006



                                    /s/ Dennis G. Moore
                                    Dennis G. Moore
                                    Chief Financial Officer
      Exhibit 31.2

                        CERTIFICATION PURSUANT TO
                               SECTION 302
                    OF THE SARBANES-OXLEY ACT OF 2002

      I, Gerald B. Shreiber, certify that:

           1.   I have reviewed this report on Form 10-Q of J & J
      Snack Foods Corp.;

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

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

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

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

                b)   designed such internal controls and
      procedures for financial reporting, or caused such internal
      controls over financial reporting to be designed under our
      supervision, to provide reasonable assurance regarding the
      reliability of financial reporting and the preparation of
      financial statements for external purposes in accordance
      with generally accepted accounting principles;
                c)   evaluated the effectiveness of the
      registrant's disclosure controls and procedures and
      presented in this report our conclusions about the
      effectiveness of the disclosure controls and procedures, as
      of the end of the period covered by this report based on
      such evaluation; and

                d)   disclosed in this report any change in the
      registrant's internal control over financial reporting that
      occurred during the registrant's first fiscal quarter that
      has materially affected, or is reasonably likely to
      materially affect, the registrant's internal control over
      financial reporting; and

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

                a)   all significant deficiencies and material
      weaknesses in the design or operation of internal control
      over financial reporting which are reasonably likely to
      adversely affect the registrant's ability to record,
      process, summarize and report financial information; and

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

      Date: January 23, 2006

                                    /s/ Gerald B. Shreiber
                                    Gerald B. Shreiber
                                  Chief Executive Officer
      Exhibit 99.5

                        CERTIFICATION PURSUANT TO
                         18 U.S.C. SECTION 1350,
                         AS ADOPTED PURSUANT TO
              SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


           Pursuant to Section 906 of the Sarbanes-Oxley Act of
      2002 (Section 1350 of Chapter 63 of Title 18 of the United
      States Code), each of the undersigned officers of J & J
      Snack Foods Corp. (the "Company"), does hereby certify with
      respect to the Quarterly Report of the Company on Form 10-Q
      for the quarter ended December 24, 2005 (the "Report")
      that:

           (1)  The Report fully complies with the requirements
                of Section 13(a) or 15(d) of the Securities
                Exchange Act of 1934; and

           (2)  The information contained in the Report fairly
                presents, in all material respects, the financial
                condition and results of operations of the
                Company.

      Dated: January 23, 2006

                                    /s/ Dennis G. Moore
                                    Dennis G. Moore
                                    Chief Financial Officer


      Dated: January 23, 2006
                                    /s/ Gerald B. Shreiber
                                    Gerald B. Shreiber
                                    Chief Executive Officer


        The foregoing certification is being furnished solely
      pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
      (Section 1350 of Chapter 63 of Title 18 of the United
      States Code) and is not being filed as part of the Report
      or as a separate disclosure document.