<PAGE>
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                               Washington DC 20549




                                    FORM 10-Q/A-2


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

For the period ended             SEPTEMBER 30, 2003
                    ------------------------------------------------------------
                                       OR

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

For the transition period from                     to
                               -------------------    --------------------------


Commission File Number:               O-1837
                       ---------------------------------------------------------


                               FEDERAL SCREW WORKS
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              Michigan                              38-0533740
--------------------------------------------------------------------------------
   (State or other jurisdiction of               (I.R.S. Employer
    incorporation or organization)                Identification No.)


  20229 Nine Mile Road, St. Clair Shores, Michigan        48080
--------------------------------------------------------------------------------
(Address of principal executive offices)                (Zip Code)


Registrant's telephone number, and area code         (586) 443-4200
                                             -----------------------------------


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 require-
ments for the past 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
                                                          -----       -----

At April 8, 2004, the Company had one class of common stock outstanding,
$1.00 par value common stock. There were 1,421,595 shares of such common stock
outstanding at that time.

EXPLANATORY NOTE

         We are filing this amendment No. 2 to our Quarterly Report on Form 10-Q
originally filed with the Securities and Exchange Commission on November 13,
2003, and first amended on March 25, 2004, solely for the purpose of re-filing
Exhibits 31.1 and 31.2. Except as specifically indicated herein, no other
information included in our Quarterly Report on Form 10-Q is amended by this
Form 10-Q/A-2.



<PAGE>
Part I  FINANCIAL INFORMATION




                               FEDERAL SCREW WORKS
                      CONDENSED BALANCE SHEETS (UNAUDITED)
                             (Thousands of Dollars)

<TABLE>
<CAPTION>

                                                      September 30  June 30
                                                          2003        2003
                                                      ------------  -------
<S>                                                   <C>           <C>
                           ASSETS
Current Assets:

  Cash..............................................    $   272     $   416

  Accounts Receivable, Less Allowance of $50........     14,230      14,096


  Inventories:
    Finished Products...............................      6,497       6,619
    In-Process Products.............................      7,761       6,777
    Raw Materials And Supplies......................        953       1,176
                                                        -------     -------
                                                         15,211      14,572

  Prepaid Expenses And Other........................        929         566
  Deferred Income Taxes.............................        890         859
                                                        -------     -------

     Total Current Assets...........................     31,532      30,509


Other Assets:

  Intangible Pension Asset..........................      1,702       1,702
  Cash Value Of Life Insurance......................      5,857       5,825
  Prepaid Pension Cost..............................        738         832
  Miscellaneous.....................................      3,717       3,700
                                                        -------     -------
  Total Other Assets................................     12,014      12,059

Property, Plant And Equipment.......................    122,961     122,069
  Less Accumulated Depreciation.....................     71,456      70,176
                                                        -------     -------
  Net Properties....................................     51,505      51,893
                                                        -------     -------
Total Assets........................................    $95,051     $94,461
                                                        =======     =======
</TABLE>










                                      - 2 -


<PAGE>








Part I  FINANCIAL INFORMATION    (Continued)


<TABLE>
<CAPTION>



                                                     September 30     June 30
                                                         2003           2003
                                                     ------------     -------
<S>                                                  <C>              <C>
                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Accounts Payable....................................... $ 4,292     $ 4,318
  Payroll And Employee Benefits..........................   2,856       5,447
  Dividends Payable......................................     580         146
  Federal Income Taxes...................................     146           0
  Taxes, Other Than Income Taxes.........................   1,237       1,600
  Accrued Pension Contributions..........................     283           0
  Other Accrued Liabilities..............................     123          94
                                                          -------     -------

     Total Current Liabilities...........................   9,517      11,605

Long Term Liabilities:
  Long-Term Debt.........................................   8,880       5,680
  Deferred Employee Compensation.........................   3,208       3,208
  Postretirement Benefits Other Than Pensions............  16,792      16,347
  Deferred Income Taxes..................................     434         544
  Employee Benefits......................................   1,000       1,035
  Other Liabilities......................................     954         927
                                                          -------     -------

     Total Long-Term Liabilities.........................  31,268      27,741


Stockholders' Equity:
  Common Stock, $1.00 Par Value, Authorized
    2,000,000 Shares;  1,442,165 Shares Outstanding at
    September 30, 2003 and 1,450,465 at June 30, 2003....   1,442       1,451
  Additional Capital.....................................   3,270       3,270
  Retained Earnings......................................  54,667      55,515
  Accumulated Other Comprehensive Loss...................  (5,113)     (5,121)
                                                          -------     -------

     Total Stockholders' Equity..........................  54,266      55,115
                                                          -------     -------

Total Liabilities and Stockholders' Equity............... $95,051     $94,461
                                                          =======     =======
</TABLE>




See Accompanying Notes.










                                      - 3 -



<PAGE>





                               FEDERAL SCREW WORKS
                 CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
                    (Thousands of Dollars, Except Per Share)


<TABLE>
<CAPTION>


                                                Three Months Ended    Three Months Ended
                                                   September 30          September 30
                                                      2003                  2002
                                                ------------------    ------------------
<S>                                             <C>                   <C>
Net Sales ....................................         $   20,387        $   23,180

Costs And Expenses:

   Cost of Products Sold .....................             18,728            20,818

   Selling And Administrative Expenses........              1,557             1,542

   Interest Expense ..........................                 30                64

   Other Expenses (Income) ...................                 54                68
                                                       ----------        ----------

      Total Costs and Expenses ...............             20,369            22,492
                                                       ----------        ----------

Earnings Before Federal
   Income Taxes ..............................                 18               688

Federal Income Taxes .........................                  6               227
                                                       ----------        ----------

Net Earnings .................................         $       12        $      461
                                                       ----------        ----------



Per Share Of Common Stock:

Basic and Diluted Earnings Per Share..........         $     0.01        $     0.30
                                                       ==========        ==========

Cash Dividends Declared Per Share ............         $     0.40        $     0.64
                                                       ==========        ==========

Weighted Average Shares Outstanding ..........          1,449,653         1,521,537
                                                       ==========        ==========
</TABLE>


The above per share amounts for the quarter ended September 30, 2002, have been
adjusted to retroactively give effect to a 5 for 4 stock split declared by the
Company's Board of Directors on February 14, 2003, paid April 1, 2003.



See Accompanying Notes.










                                      - 4 -


<PAGE>








                               FEDERAL SCREW WORKS
                 CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                             (Thousands of Dollars)


<TABLE>
<CAPTION>

                                                             Three Months
                                                                Ended
                                                             September 30
                                                           2003         2002
                                                         -------      --------
<S>                                                     <C>          <C>
Operating Activities
  Net Earnings ....................................      $    12       $   461

  Adjustments to Reconcile Net Earnings to Net Cash
    Provided By (Used In) Operating Activities:
      Depreciation and Amortization ...............        1,620         1,598
      Increase In Cash Value of Life Insurance ....          (33)          (33)
      Change In Deferred Income Taxes .............         (141)          (33)
      Employee Benefits ...........................          (35)          (36)
      Other .......................................          556           138
    Changes In Operating Assets And Liabilities:
      Accounts Receivable .........................         (134)         (118)
        Inventories And Prepaid Expenses ..........       (1,001)         (709)
        Accounts Payable And Accrued Expenses .....       (2,522)       (4,069)
                                                         -------       -------

Net Cash Used In Operating Activities .............       (1,678)       (2,801)

Investing Activities
  Purchases of Property, Plant And Equipment-Net ..       (1,232)       (1,495)
                                                         -------       -------

Net Cash Used In Investing Activities .............       (1,232)       (1,495)

Financing Activities
  Additional Borrowings Under Bank Credit Agreement        3,200         5,275
  Purchase of Common Stock ........................         (289)         (807)
  Dividends Paid ..................................         (145)         (123)
                                                         -------       -------

Net Cash Provided By Financing Activities .........        2,766         4,345
                                                         -------       -------

Increase (Decrease) In Cash .......................         (144)           49

Cash At Beginning Of Period .......................          416           199
                                                         -------       -------
Cash At End Of Period .............................      $   272       $   248
                                                         =======       =======
</TABLE>





See Accompanying Notes.








                                      - 5 -



<PAGE>







                               FEDERAL SCREW WORKS
               NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)



NOTE A - BASIS OF PRESENTATION

The accompanying unaudited condensed financial statements have been prepared in
accordance with accounting principles generally accepted in the United States
for interim financial reporting. Application of these accounting principles
requires the Company's management to make estimates about the future resolution
of existing uncertainties. As a result, actual results could differ from these
estimates. In preparing these financial statements, management has made its best
estimates and judgments of the amounts and disclosures included in the financial
statements, giving due regard to materiality. The Company does not believe there
is a great likelihood that materially different amounts would be reported under
different conditions or using different assumptions pertaining to the accounting
policies described below. In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. The results of operations for the three months
ended September 30, 2003, are not necessarily indicative of the results to be
expected for the fiscal year ending June 30, 2004.



NOTE B - DEBT

On October 17, 2003, Comerica Bank approved a one year extension of the
Company's $25,000,000 Revolving Credit and Term Loan Agreement. Under the
agreement the Company has the option to convert borrowings thereunder
(classified as long-term debt) to a term note through October 31, 2006, the
expiration date of the agreement. Payments under the term note, if the
conversion option is exercised, would be made quarterly and could extend to
October 31, 2008. As of September 30, 2003, there was $8,880,000 in outstanding
borrowings under the Revolving Credit and Term Loan Agreement.



NOTE C - DIVIDENDS

Cash dividends per share are based on the number of shares outstanding at the
respective dates of declaration. The Board of Directors, in February, 2003,
declared a 5 for 4 split of the common stock of the Company to be distributed
April 1, 2003, to shareholders of record March 3, 2003. The stock split resulted
in the distribution of one share of common stock for each four shares of common
stock held on the record date.

The stock split has been retroactively reflected in the accompanying financial
statements.

NOTE D - INVESTMENTS

The Company has invested approximately $3,549,000 and $3,532,000 as of September
30, 2003, and June 30, 2003, respectively, which has been designated for payment
of certain liabilities related to deferred compensation plans. These amounts
were recorded in miscellaneous assets within the balance sheets. In accordance
with Statement of Financial Accounting Standards No. 115 ("FASB 115") the
Company has classified all investments as "available-for-sale" because they are
freely tradable. The Company recorded a decrease in unrealized loss of $8,000,
net of tax, for the three month period ended September 30, 2003, from its
investments, which is reflected in Accumulated
Other Comprehensive Loss.


                                      - 6 -

<PAGE>


NOTE E - COMPREHENSIVE INCOME (LOSS)

The components of comprehensive income (loss) are as follows:
<TABLE>
<CAPTION>

                                                     Three Months Ended
                                                       September 30
                                                      2003      2002
                                                     ------    ------
<S>                                                 <C>        <C>
Net earnings                                         $   12    $  461
Unrealized gains and (losses) on securities
  available-for-sale, net of taxes                        8         0
                                                     ------    ------

Total comprehensive income (loss)                    $   20    $  461


<CAPTION>

The components of accumulated comprehensive
   loss are as follows:
                                                  September 30    June 30
                                                      2003         2003
                                                  ------------    -------
<S>                                               <C>             <C>
Unrealized loss on securities available-
  for-sale, net of taxes                             $   33       $   41

Minimum pension liability, net of taxes               5,080        5,080
                                                     ------       ------
Accumulated other comprehensive loss                 $5,113       $5,121
</TABLE>





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


RESULTS OF OPERATIONS: Net sales for the Company's first quarter ended September
30, 2003, decreased $2,793,000, or (12.1%), compared with net sales for the
first quarter of the prior year. The decrease is attributable to decreased
demand from U.S. based automobile manufacturers due to their decreased
production during the period. The Company's customers are primarily U.S. based
automobile manufacturers and their suppliers.

Gross profit for the three month period ended September 30, 2003, decreased
$703,000, or (29.8%), as compared with the first quarter of the prior year. The
decrease is attributable to the decrease in net sales, resulting from a decrease
in North American automotive sales and production.

Selling and administrative expenses increased $15,000, or 1.0%, for the first
quarter ended September 30, 2003, as compared with the first quarter of the
prior year. The increase is attributable to the increase in the cost of
insurance and related expenses.

Other expenses decreased $14,000 for the three month period ended September 30,
2003, as compared with the first quarter of the prior year.

The Company is dependent upon sales to the two largest U.S. based automobile
manufacturers, a condition that has existed for over fifty years. Although the
Company has purchase orders from such customers, such purchase orders generally
provide for supplying the customer's requirements for a particular model or
model year rather than for manufacturing a specific quantity of products. The
loss of any one of such customers or significant purchase orders could have a
material



                                      - 7 -


<PAGE>


adverse effect on the Company. These customers are also able to exert
considerable pressure on component suppliers to reduce costs, improve quality
and provide additional design and engineering capabilities. There can be no
assurance that the additional costs of increased quality standards, price
reductions or additional capabilities required by such customers will not have a
material adverse effect on the financial condition or results of operations of
the Company.


DIVIDENDS: The Board of Directors, in August 2003, declared a $.10 per share
quarterly dividend, and an extra $.30 per share dividend, both payable October
1, 2003, to shareholders of record September 5, 2003.


LIQUIDITY AND CAPITAL RESOURCES: Working capital increased by $3,110,000 from
$18,904,000 at June 30, 2003, to $22,014,000 at September 30, 2003. The increase
is attributable to the reduction in payroll and employee benefits resulting from
payments made under the Company's bonus and profit sharing programs for the
prior year, and a reduction in the current year accruals.

At September 30, 2003, the Company had available $16,120,000 under its bank
credit agreement. As of that date, the Company was in compliance with all
financial covenants under its bank credit agreement.

Capital expenditures for the three month period ended September 30, 2003, were
approximately $1.2 million, and, for the year, are expected to approximate $5.6
million, of which approximately $5.3 million has been committed as of September
30, 2003.

The Company's management has determined that a material loss resulting from
environmental matters is not reasonably possible.


FORWARD LOOKING STATEMENTS: Certain information in this Form 10-Q contains
"forward looking statements" within the meaning of the Securities Act of 1933
and the Securities Exchange Act of 1934, both as amended, including with respect
to expectations for future periods which are subject to various uncertainties,
which could cause actual results to differ materially from those in the forward
looking statements, including but not limited to increased competition; the loss
of, or reduction in business with, the Company's principal customers; the impact
of additional costs of increased quality standards, price reductions or
additional capabilities required by the Company's principal customers; changes
in expected capital expenditures; work stoppages, strikes and slowdowns at the
Company's facilities and those of its customers; adverse changes in economic
conditions generally and those of the automotive industry, specifically.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The Company's market risk is limited to interest rate risk on its revolving
credit and term loan agreement. At September 30, 2003, the carrying amounts
reported in the balance sheets for cash, accounts receivable, accounts payable,
debt and investments approximate fair value. Accordingly, management believes
this risk is not material.

Item 4.  Controls and Procedures

The Company carried out an evaluation, under the supervision and with the
participation of the Company's management, including its Chief Executive Officer
and Chief Financial Officer, of the effectiveness of the design and operation of
the Company's disclosure controls and procedures pursuant to Rule 13a-15 of the



                                      - 8 -


<PAGE>

Securities Exchange Act of 1934. Based upon that evaluation, the Company's Chief
Executive Officer and Chief Financial Officer concluded that, as of September
30, 2003, the Company's disclosure controls and procedures are effective in
timely alerting them to material information relating to the Company required to
be disclosed in the Company's periodic SEC reports. There have been no
significant changes in the Company's internal controls or in other factors which
could significantly affect internal controls subsequent to the date the Company
carried out its evaluation.



PART II  OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K

         (a)      The exhibits included with this Form 10-Q are
                  set forth as on the Index to Exhibits.

         (b)      On August 11, 2003, the Company furnished information
                  regarding its financial results for the quarter and year ended
                  June 30, 2003, under Items 7 and 9 of Form 8-K.




                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this amendment No. 2 to be signed on its behalf by
the undersigned thereunto duly authorized.


                                                     Federal Screw Works







Date   April 14, 2004                                /s/ W. T. ZurSchmiede, Jr.
                                                     ---------------------------
                                                     W. T. ZurSchmiede, Jr.
                                                     Chairman of the Board
                                                     and Chief Financial Officer



                                      - 9 -


<PAGE>

                               10-Q EXHIBIT INDEX




         EXHIBIT NO.          DESCRIPTION


         Exhibit 10.1.        One Year Extension of Revolving Credit and
                              Term Loan Agreement By And Between Registrant and
                              Comerica Bank Dated October 17, 2003, filed as an
                              exhibit to the Company's Form 10-Q for the period
                              ended September 30, 2003, as filed on November 13,
                              2003, and incorporated herein by reference.

         Exhibit 31.1         Certification of the Chief Executive Officer
                              of the Company dated April 14, 2004, relating
                              to the Company's Quarterly Report on Form 10-Q for
                              the period ended September 30, 2003.

         Exhibit 31.2         Certification of the Chief Financial Officer
                              of the Company dated April 14, 2004, relating
                              to the Company's Quarterly Report on Form 10-Q for
                              the period ended September 30, 2003.

         Exhibit 32.1         Certification of Chief Executive Officer,
                              pursuant to 18 U.S.C. Section 1350, as adopted
                              pursuant to Section 906 of the Sarbanes-Oxley Act
                              of 2002, filed herewith.

         Exhibit 32.2         Certification of Chief Financial Officer,
                              pursuant to 18 U.S.C. Section 1350, as adopted
                              pursuant to Section 906 of the Sarbanes-Oxley Act
                              of 2002, filed herewith.