UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q/A
                                (Amendment No. 1)


(X)      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE
         SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended August 31, 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 ___________________0-4339____________________________


                            GOLDEN ENTERPRISES, INC.
                            ------------------------
             (Exact name of registrant as specified in its charter)


           DELAWARE                                          63-0250005
-------------------------------------                ---------------------------
(State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                         Identification No.)

      One Golden Flake Drive
       Birmingham, Alabama                                     35205
-------------------------------------                ---------------------------


                                 (205) 458-7316
                                 --------------
              (Registrant's telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes __X__ No _____

     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of September 30, 2003.

                                                     Outstanding at
         Class                                       September 30, 2003
         -----                                       ------------------
Common Stock, Par Value $0.66 2/3                        11,883,305








<PAGE>



Explanatory Note


     This form 10-Q/A amends the Registrant's quarterly report on form 10-Q as
of and for the three months ended August 31, 2003 as filed on October 10, 2003
and is being filed to reflect the restatement of the Registrant's Consolidated
Financial Statements for accruals for its vacation pay and self-insured health
and casualty obligations. See Note 2 to the Restated Consolidated Financial
Statements for the year ended May 31, 2003 for further discussion on this
matter. Each item of the 2004 first quarter Form 10-Q as filed on October 10,
2003 that was affected by the restatement has been amended and restated.

     The Registrant did not amend its Annual Report on Form 10-K or Quarterly
Reports on Form 10-Q for periods affected by the restatement that ended prior to
May 31, 2003, and the financial statements and related financial information
contained in such reports should no longer be relied on.











                                       2
<PAGE>



                            GOLDEN ENTERPRISES, INC.

                                      INDEX



Part I.  FINANCIAL INFORMATION                                          Page No.


Item 1   Restated Consolidated Financial Statements (unaudited)

         Condensed Consolidated Balance Sheets
         August 31, 2003 (unaudited) and May 31, 2003                      4

         Condensed Consolidated Statements of Operations (unaudited)
         Three Months Ended August 31, 2003 and 2002                       5

         Condensed Consolidated Statements of Cash
         Flows (unaudited) - Three Months Ended August 31, 2003
         and 2002                                                          6

         Notes to Restated Condensed Consolidated Financial
         Statements (unaudited)                                            7

         Independent Accountant's Report                                  12

Item 2   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                             13

Item 3   Quantitative and Qualitative
          Disclosure About Market Risk                                    17

Item 4   Controls and Procedures                                          17

Part II. OTHER INFORMATION

Item 6   Exhibits and Report on Form 8-K                                  18







                                       3
<PAGE>

               PART I. FINANCIAL INFORMATION
               Item 1. RESTATED FINANCIAL STATEMENTS
          The restated consolidated financial statements, including the notes to
          the restated consolidated financial statements, set forth in this item
          1 have been revised to reflect the restatement of the original Form
          10-Q.
               GOLDEN ENTERPRISES, INC. AND SUBSIDIARY
               CONDENSED CONSOLIDATED BALANCE SHEETS

                                                     Restated        Restated
                                                     August 31,       May 31,
                                                       2003            2003
                                                   -------------   -------------
                                                    (Unaudited)      (Audited)
               ASSETS


Cash and cash equivalents                          $  1,779,771    $  1,278,333
Receivables, net                                      7,849,476       7,846,254
Note Receivable, current                                 43,104          42,253
Inventories:
   Raw material and supplies                          1,493,452       1,496,992
   Finished goods                                     2,355,696       2,289,145
                                                   -------------   -------------

                                                      3,849,148       3,786,137
                                                   -------------   -------------


   Prepaid expense                                    2,633,845       2,881,121
   Deferred income taxes                                469,692         652,153
                                                   -------------   -------------

Total current assets                                 16,625,036      16,486,251
                                                   -------------   -------------

Property, plant and equipment, net                   14,867,620      15,361,573
Long-term Note Receivable                             1,854,646       1,865,747
Other assets                                          2,777,972       2,777,972
                                                   -------------   -------------

                                                   $ 36,125,274    $ 36,491,543
                                                   =============   =============

        LIABILITIES AND STOCKHOLDERS' EQUITY

     Current Liabilities:
Checks outstanding in excess of bank balances      $    699,694    $  1,157,108
Accounts payable                                      2,906,218       1,700,934
Other accrued expenses                                4,194,908       4,289,448
Salary continuation plan                                 90,379          88,595
Note payable- bank, current                             435,457         432,142
                                                   -------------   -------------

Total current liabilities                             8,326,656       7,668,227
                                                   -------------   -------------

     Long-Term Liabilities:
Note payable-bank, non-current                        1,062,290       1,990,767
Salary Continuation Plan                              1,855,360       1,870,991
                                                   -------------   -------------

Total long-term liabilities                           2,917,650       3,861,758
                                                   -------------   -------------

Deferred income taxes                                   743,107         884,033
                                                   -------------   -------------

     Stockholder's Equity:
Common Stock - $.66 - 2/3 par value:
 35,000,000 shares authorized
 Issued 13,828,793 shares                             9,219,195       9,219,195
Additional paid-in capital                            6,497,954       6,497,954
Retained earnings                                    18,953,889      18,893,553
                                                   -------------   -------------

                                                     34,671,038      34,610,702

Less: Cost of common shares in treasury (1,945,963
 at August 31, 2004 and May 31, 2004)               (10,533,177)    (10,533,177)
                                                   -------------   -------------

Total stockholders' equity                           24,137,661      24,077,525
                                                   -------------   -------------

   Total                                           $ 36,125,274    $ 36,491,543
                                                   =============   =============

See Accompanying Notes to Restated Condensed Consolidated Financial Statements.


                                       4
<PAGE>

                      GOLDEN ENTERPRISES, INC & SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                                             Restated
                                                         Three Months Ended
                                                             August 31,
                                                        2003            2002
                                                   -----------------------------


Net Sales                                          $ 24,580,778    $ 24,840,322
Cost of Sales                                        12,825,364      12,680,213
                                                   -------------   -------------
Gross Margin                                         11,755,414      12,160,109

Selling, general and administrative expenses         11,123,572      12,045,821
                                                   -------------   -------------
  Operating income                                      631,842         114,288
                                                   -------------   -------------
Other income (expenses):
  Investment income                                      39,909          41,418
  Gain on sale of assets                                 47,431         237,288
  Other income                                           19,784          23,339
  Interest expense                                      (53,629)        (70,101)
                                                   -------------   -------------
    Total other income (expenses)                        53,495         231,944
                                                   -------------   -------------

    Income before income taxes                          685,337         346,232
Income tax expense                                      253,645         124,002
                                                   -------------   -------------
Net income                                         $    431,692    $    222,230
                                                   =============   =============

PER SHARE OF COMMON STOCK:
  Net income                                              $0.04           $0.02
                                                   =============================

Weighted average number of common shares
 outstanding                                         11,883,305      11,883,305
                                                   =============================


Cash dividends paid per share of common stock           $0.0313         $0.0625
                                                   =============================


See Accompanying Notes to Restated Condensed Consolidated Financial Statements.


                                       5
<PAGE>

                                     ITEM 1
                     GOLDEN ENTERPRISES, INC. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                             Restated
                                                         Three Months Ended
                                                     August 31,       August 31,
                                                        2003            2002
                                                   -----------------------------

Cash flows from operating activities:
  Net income (Loss)                                $    431,692    $    222,230
    Adjustment to reconcile net income (loss) to
     net cash provided by operating activities:
    Depreciation and amortization                       594,933         662,302
    Deferred income taxes                                41,535        (297,346)
    Gain on sale of property and equipment              (47,431)       (237,288)
Changes in operating assets and liabilities:
(Increase) Decrease in receivable - net                  (3,222)        908,363
(Increase) in inventories                               (63,011)       (326,296)
Decrease (Increase) in pre-paid expenses                247,276      (1,201,475)
(Increase) in other assets - long-term                        0              (1)
Increase in accounts payable                          1,205,284       2,232,778
Increase (Decrease) in accrued expenses                 (94,540)     (1,032,589)
(Decrease) increase in salary continuation              (13,847)        (13,094)
                                                   -------------   -------------

Net cash provided by operating activities             2,298,669         917,584
                                                   -------------   -------------
Cash flows from investing activities:
Purchase of property, plant and equipment              (119,783)       (263,617)
Proceeds from sale of property, plant and equipment      66,234         329,598
Collection of note receivable                            10,250          11,138
Investment securities available - for sale:
  Purchases                                                            (801,013)
                                                   -----------------------------
Net cash (used in)
  Investing activities                                  (43,299)       (723,894)

Cash flows from financing activities:
Debt repayments                                        (925,162)       (924,164)
Increase (decrease) in checks outstanding in
  excess of bank balances                              (457,414)      1,469,966
Cash dividends paid                                    (371,356)       (742,708)
                                                   -------------   -------------

  Net cash (used in) financing activities            (1,753,932)       (196,906)
                                                   -------------   -------------

Net increase (decrease) in cash and cash
 equivalents                                            501,438          (3,216)
Cash and cash equivalents at beginning of year        1,278,333         286,480
                                                   -------------   -------------
Cash and cash equivalents at end of quarter        $  1,779,771    $    283,264
                                                   =============   =============

Supplemental information:
  Cash paid during the year for:
    Income taxes                                   $   (248,830)   $        300
    Interest                                             53,629          70,101

See Accompanying Notes to Restated Condensed Consolidated Financial Statements.


                                       6
<PAGE>

                     GOLDEN ENTERPRISES, INC. AND SUBSIDIARY

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Throughout these notes to restated consolidated financial statements all
referenced amounts for current and prior periods and prior period comparisons
reflect the balances and amounts on a restated basis.

1.   The accompanying unaudited condensed consolidated financial statements have
     been prepared in accordance with accounting principles generally accepted
     in the United States of America (GAAP) for interim financial information
     and with the instructions to Form 10-Q and Article 10 to Regulation S-X.
     Accordingly, they do not include all information and footnotes required by
     GAAP for complete financial statements. In the opinion of management, all
     adjustments consisting of normal recurring accruals considered necessary
     for a fair presentation have been included. For further information, refer
     to the restated consolidated financial statements and footnotes included in
     the Golden Enterprises, Inc. and subsidiary ("the Company") Amended Annual
     Report on Form 10-K/A for the year ended May 31, 2003.

2.   This amendment to the Company's quarterly financial information previously
     reported on Form 10-Q for the quarterly period ended August 31, 2003
     includes restated consolidated financial statements at August 31, 2003 and
     May 31, 2003 and for the three months ended August 31, 2003.


The following table presents the impact of the restatement adjustments on net
earnings for the three months ended August 2003, and 2002.

                                                         Three Months Ended
                                                              August 31,
                                                   -----------------------------
                                                        2003            2002
                                                   -----------------------------

Net Income (loss) as originally reported          $     258,945   $     (33,681)
  Adjustments (pre-tax):
  Accrued Vacation Liability                               (634)         10,950
  Self Insurance Liability                              273,407         356,242
  Other                                                     -0-          36,899
                                                   -------------   -------------
Total adjustments (pre-tax)                             272,773         404,091
Total taxes                                             100,026         148,180
                                                   -------------   -------------
Total net adjustments                             $     172,747   $     255,911
Net income as restated                            $     431,692   $     222,230
                                                   =============   =============

Per share of Common Stock:
Net income (loss) - Basic as originally reported  $        0.02   $        0.00
Effect of net adjustments                                  0.02            0.02
                                                   -------------   -------------
Net income - Basic as restated                    $        0.04   $        0.02
                                                   =============   =============


Net income - Diluted as originally reported       $        0.02   $        0.00
Effect of net adjustments                                  0.02            0.02
                                                   -------------   -------------
Net income - Diluted as restated                  $        0.04   $        0.02
                                                   =============   =============


                                       7
<PAGE>


The following table sets forth the effects of the restatement adjustments
discussed below on the Consolidated Statement of Operations for each of the 3
months ended August 31, 2003 and 2002, respectively.
<TABLE>
<CAPTION>

                                                 Quarter Ended August 31, 2003   Quarter Ended August 31, 2002
                                                  As Originally                   As Originally
                                                     Reported     As Restated        Reported     As Restated
                                                 -------------------------------------------------------------
<S>                                              <C>             <C>             <C>             <C>
Net Sales                                        $ 24,580,778    $ 24,580,778    $ 24,803,423    $ 24,840,322
Cost of Goods Sold                                 12,882,936      12,825,364      12,897,329      12,680,213
Selling, General and Administrative Expenses       11,338,773      11,123,572      12,195,897      12,045,821
Other income (expenses)                                53,495          53,495         231,944         231,944
                                                 -------------   -------------   -------------   -------------
(Loss) income before cumulative effect of a
 change in accounting policy and income taxes         412,564         685,337         (57,859)        346,232

Provision for income taxes                            153,619         253,645         (24,178)        124,002
                                                 -------------   -------------   -------------   -------------
Net income (Loss)                                $    258,945    $    431,692    $    (33,681)   $    222,230
                                                 =============   =============   =============   =============

Net income per share - Basic                     $       0.02    $       0.04    $       0.00    $       0.02
Average Shares Outstanding                         11,883,305      11,883,305      11,883,305      11,883,305
Net income per share - Diluted                   $       0.02    $       0.04    $       0.00    $       0.02
Average Shares Outstanding                         11,883,305      11,883,305      11,908,488      11,908,488
</TABLE>


The following table sets forth the effects of the restatement discussed below on
the Consolidated Balance Sheet at August 31, 2003 and May 31, 2003.
<TABLE>
<CAPTION>

                                                        August 31, 2003                    May 31, 2003
                                                  As Originally                   As Originally
                                                     Reported     As Restated        Reported     As Restated
                                                 -------------------------------------------------------------
<S>                                              <C>             <C>             <C>             <C>
Assets
Current Assets
Cash and cash equivalents                        $  1,779,771    $  1,779,771    $  1,278,333    $  1,278,333
Receivables, net                                    7,942,137       7,849,476       7,938,916       7,846,254
Notes receivable, current                              43,104          43,104          42,253          42,253
Inventories                                         3,849,148       3,849,148       3,786,137       3,786,137
Prepaid expenses                                    3,279,208       2,633,845       3,645,298       2,881,121
Deferred income taxes                                     -0-         469,692             -0-         652,153
                                                 -------------   -------------   -------------   -------------
    Total current assets                           16,893,368      16,625,036      16,690,937      16,486,251
                                                 -------------   -------------   -------------   -------------
Property, Plant and Equipment                      14,867,620      14,867,620      15,361,573      15,361,573
Notes receivable, long-term                         1,854,646       1,854,646       1,865,747       1,865,747
Other                                               2,777,972       2,777,972       2,777,972       2,777,972
                                                 -------------   -------------   -------------   -------------

Total Assets                                     $ 36,393,606    $ 36,125,274    $ 36,696,229    $ 36,491,543
                                                 =============   =============   =============   =============
Liabilities and Stockholders' Equity
Current liabilities
Checks outstanding in excess of bank balances         699,694         699,694       1,157,108       1,157,108
Accounts payable                                    2,906,218       2,906,218       1,700,934       1,700,934
Current portion of long-term debt                     435,457         435,457         432,142         432,142
Other accrued expenses                              2,403,827       4,194,908       2,381,975       4,289,448
Deferred income taxes                                 304,698               0         304,698               0
Salary continuation plan                               90,379          90,379          88,595          88,595
                                                 -------------   -------------   -------------   -------------

    Total current liabilities                       6,840,273       8,326,656       6,065,452       7,668,227

Long-term liabilities                               1,062,290       1,062,290       1,990,767       1,990,767
Note payable - bank, non-current                    1,855,360       1,855,360       1,870,991       1,870,991
Deferred income taxes                                 743,107         743,107         764,032         884,033
                                                 -------------   -------------   -------------   -------------
Total Liabilities                                  10,501,030      11,987,413      10,691,242      12,414,018
Stockholders' equity
Common stock - $.66 2/3 par value:
Authorized 35,000,000 shares:
 issued 13,828,793 shares                           9,219,195       9,219,195       9,219,195       9,219,195
Additional paid-in capital                          6,497,954       6,497,954       6,497,954       6,497,954
Retained earnings                                  20,708,604      18,953,889      20,821,015      18,893,553
Treasury shares - at cost (1,945,488)             (10,533,177)    (10,533,177)    (10,533,177)    (10,533,177)
                                                 -------------   -------------   -------------   -------------

Total stockholders' equity                         25,892,576      24,137,861      26,004,987      24,077,525
                                                 -------------   -------------   -------------   -------------
Total liabilities and stockholders' equity         36,393,606      36,125,274      36,696,229      36,491,543
                                                 =============   =============   =============   =============
</TABLE>


                                       8
<PAGE>

The following table presents the impact of the restatement adjustments on
stockholders' equity as of June 1, 2000.



   Stockholders' Equity - June 1, 2000, as previously reported    $  24,686,435
   Self-Insurance liability                                          (1,336,817)
   Compensated absences                                              (1,643,177)
   Tax effect of restatement adjustments                              1,092,764
                                                                   -------------
   Decrease in Stockholders Equity                                $  (1,887,230)
   Stockholders' Equity - June 1, 2000, as restated               $  22,799,205
                                                                   =============


Self-Insurance liability: The Company determined that there had been an error in
its accounting for self-insurance related liabilities. The adjustments required
included recognition of previously unrecorded liabilities and reductions in
amounts previously recognized as pre-paid amounts to an employee trust which
were incorrect.

Compensated absences: The Company determined that it had not recorded
liabilities for earned vacation not yet taken as required by GAAP.

Other items: This category includes adjustments previously identified but deemed
to be immaterial. Adjustments in this category change the timing of the items
that were previously recognized.

3.   The results of operations for the three months ended August 31, 2003 and
     2002 are not necessarily indicative of the results to be expected for the
     full year.

4.   The principal raw materials used in the manufacture of the Company's snack
     food products are potatoes, corn, vegetable oils and seasoning. The
     principal supplies used are flexible film, cartons, trays, boxes and bags.
     These raw material and supplies are generally available in adequate
     quantities in the open market from sources in the United States and are
     generally contracted up to a year in advance.

5.   In June 2002, the FASB issued SFAS No. 146, "Accounting for Cost Associated
     with Exit or Disposal Activities." SFAS No. 146 requires companies to
     recognize costs associated with exit or disposal activities when they are
     incurred rather than at the date of a commitment to an exit or disposal
     plan. Costs covered by SFAS No. 146 includes lease termination costs and
     certain employee severance costs that are associated with a restructuring,
     discontinued operations, plant closing or other exit disposal activity.
     SFAS No. 146 is effective for exit or disposal activities initiated after
     December 31, 2002. The adoption of this standard did not have a material
     impact on the Company's financial position, results of operations or cash
     flows.

6.   In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
     Compensation-Transition and Disclosure-an amendment of FASB Statement No.
     123." SFAS No. 148. amends SFAS No. 123, "Accounting for Stock-Based
     Compensation" to provide alternative methods of transition for a voluntary
     change to the fair value based method of accounting for stock-based
     employee compensation. In addition, SFAS No. 148 amends the disclosure
     requirements of SFAS No.123 to require prominent disclosures in both annual
     and interim financial statements about the method of accounting for
     stock-based employee compensation and the effect of the method used on
     reported results. The Company has adopted the disclosure requirements of
     SFAS No. 148 effective May 31, 2003 in its consolidated financial
     statements. The Company will continue to account for stock-based
     compensation using the methods described in Note 8 below.


                                       9
<PAGE>


7.   The following table provides a reconciliation of the denominator used in
     computing basic earnings per share to the denominator used in computing
     diluted earnings per share for the three months ended August 31, 2003 and
     2002:


                                               August 31, 2003  August 31, 2002
                                               ---------------  ---------------
Weighted average number of common shares used
 in computing basic earnings per share              11,883,305       11,883,305
Effect of dilutive stock options                             0           25,183
                                               ---------------  ---------------
Weighted average number of common shares and
 dilutive potential common stock used in
 computing dilutive earnings per share              11,883,305       11,908,488
                                               ===============  ===============
Stock options excluded from the above
 reconciliation because they are anti-dilutive         369,000          329,000
                                               ===============  ===============


8.   The Company applies APB Opinion No. 25 in accounting for all of its stock
     option plans and, accordingly, no compensation cost has been recognized for
     its stock options in the financial statements. The table below presents the
     pro-forma net income effect of the options using the Black-Scholes option
     pricing model prescribed under SFAS No. 123.


                                                  For the three months ended
                                              August 31, 2003   August 31, 2002
                                              ---------------------------------

   Net income (loss) as reported                     $431,692          $222,230
   Earnings (loss) per share as reported - basic          .04               .02
   Earnings (loss) per share as reported - diluted        .04               .02
   Stock-based compensation costs, net of income
    tax, that would have been included in net
    income if the fair value method had been
    applied                                            (3,073)           (3,165)
   Pro-forma net income (loss)                        428,619           219,065
   Pro-forma earnings (loss) per share - basic            .04               .02
   Pro-forma earnings (loss) per share - diluted          .04               .02


9.   The Company entered into a five year term product purchase commitment
     during the year ending May 31, 2001 with a supplier. Under the terms of the
     agreement the minimum purchase quantity and the unit purchase price were
     fixed resulting in a minimum first year commitment of approximately
     $2,171,000. After the first year, the minimum purchase quantity was fixed
     and the purchase unit price was negotiable, based on current market.
     Subsequently, in September 2002, the product purchase agreement was amended
     to fix the purchase unit price and establish specific annual quantities.

10.  The interest rate on the Company's bank debt is reset monthly to reflect
     the 30 days LIBOR rate. Consequently, the carrying value of the bank debt
     approximates fair value. During the three months ended August 31, 2003 the
     Company's bank debt was reduced by $.92 million compared to $.45 million
     last year. The interest rate at August 31, 2003 was 2.86% compared to 3.55%
     at August 31, 2002.


                                       10
<PAGE>

11.  The Company's financial instruments that are exposed to concentrations of
     credit risk consist primarily of cash equivalents and trade receivables.

     The Company maintains deposit relationships with high credit quality
     financial institutions. The Company's trade receivables result primarily
     from its snack food operations and reflect a broad customer base, primarily
     large grocery store chains located in the Southeastern United States. The
     Company routinely assesses the financial strength of its customers. As a
     consequence, concentrations of credit risk is limited.

     The Company's notes receivable require collateral and buyer investment and
     management believes they are well secured.









                                       11
<PAGE>



                         INDEPENDENT ACCOUNTANT'S REPORT
                         -------------------------------

     We have reviewed the accompanying restated interim consolidated balance
     sheet of Golden Enterprises, Inc. and subsidiary as of August 31, 2003 and
     the related restated interim consolidated statements of operations and cash
     flows for the three-month period then ended. These financial statements are
     the responsibility of the Company's management.

     We conducted our review in accordance with standards established by the
     American Institute of Certified Public Accountants. A review of interim
     financial statements consists principally of applying analytical procedures
     to financial data and making inquiries of persons responsible for financial
     and accounting matters. It is substantially less in scope than an audit
     conducted in accordance with the standards of the Public Company Accounting
     Oversight Board, the objective of which is the expression of an opinion
     regarding the financial statements taken as a whole. Accordingly, we do not
     express such an opinion.

     As discussed in Note 2 to the accompanying restated consolidated financial
     statements, the Company has restated previously issued financial
     statements.

     Based on our review, we are not aware of any material modifications that
     should be made to the accompanying restated financial statements for them
     to be in conformity with accounting principles generally accepted in the
     United States of America.

     We previously audited in accordance with the standards of the Public
     Company Accounting Oversight Board (United States), the restated
     consolidated balance sheet as of May 31, 2003, and the related restated
     consolidated statements of operations, changes in stockholders' equity and
     cash flows for the year then ended (not presented herein), and in our
     report dated July 21, 2004 we expressed an unqualified opinion on those
     related consolidated financial statements. In our opinion, the information
     set forth in the accompanying restated condensed consolidated balance sheet
     as of May 31, 2003, is fairly stated in all material respects in relation
     to the restated consolidated balance sheet from which it has been derived.





     Birmingham, Alabama
     July 21, 2004                    DUDLEY, HOPTON-JONES, SIMS & FREEMAN PLLP




                                       12
<PAGE>


                                     ITEM 2
                                     ------

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



     The Management's Discussion and Analysis of Financial Condition and Results
of Operations set forth in this Item 2 has been revised to reflect the August
31, 2003 10-Q/A Amendment No. 1 "Restatement."

     The purpose of this discussion is to provide additional information about
Golden Enterprises, Inc., its financial condition and the results of its
operations. Readers should refer to the consolidated financial statements and
other financial data presented throughout this report to fully understand the
following discussion and analysis.

RESTATEMENT

     The Company has restated its consolidated balance sheets as of August 31,
2003 and May 31, 2003 and its consolidated statements of operations and cash
flows for the three months ended August 31, 2003 and 2002. The restatement
affects periods prior to 2002. The impact of the restatement on such prior
periods was reflected as an adjustment to retained earnings June 1, 2001. The
restatement is reported in this Quarterly Report on Form 10-Q/A for its
quarterly period ended August 31, 2003.

     The restatement adjustment for the three months ended August 31, 2003 and
2002 resulted in an increase in net income of approximately $.17 million and
$.26 million respectively. Basic and Diluted net income per share was increase
$.02 per share for the three month ended August 31, 2003 and $.02 for the prior
year. For a discussion of individual adjustment items, see Note 2 to the
Restated Condensed Consolidated Financial Statements.


OVERVIEW


     The Company manufactures and distributes a full line of snack items, such
as potato chips, tortilla chips, corn chips, fried pork skins, baked and fried
cheese curls, onion rings and buttered popcorn. The products are all packaged in
flexible bags or other suitable wrapping material. The Company also sells a line
of cakes and cookie items, canned dips, pretzels, peanut butter cracker, cheese
cracker, dried meat products and nuts packaged by other manufacturers using the
Golden Flake label.

     No single product or product line accounts for more than 50% of the
Company's sales, which affords some protection against loss of volume due to a
crop failure of major agricultural raw materials. Raw materials used in
manufacturing and processing the Company's snack food products are purchased on
the open market and under contract through brokers and directly from growers. A
large part of the raw materials used by the Company consists of farm commodities
which are subject to precipitous changes in supply and price. Weather varies
from season to season and directly affects both the quality and supply
available. The Company has no control of the agricultural aspects and its
profits are affected accordingly.

     The Company sells its products through its own sales organization and
independent distributors to commercial establishments that sell food products
primarily in the Southeastern United States. The products are distributed by
approximately 433 route representatives who are supplied with selling inventory
by the Company's trucking fleet. All of the route representatives are employees
of the Company and use the Company's direct-store delivery system.


                                       13
<PAGE>

BASIS OF PRESENTATION

     The Company's discussion and analysis of its financial condition and
results of operations are based upon the accompanying unaudited condensed
consolidated financial statements, which have been prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP)
for interim financial information and with the instructions to Form 10-Q and
Article 10 to Regulation S-X. Accordingly, they do not include all information
and footnotes required by GAAP for complete financial statements. In the opinion
of management, all adjustments consisting of normal recurring accruals
considered necessary for a fair presentation have been included.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The Company's discussion and analysis of its financial condition and
results of operations are based upon the Company unaudited condensed
consolidated financial statements, the preparation of which in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that in certain
circumstances affect amounts reported in the consolidated financial statements.
In preparing these financial statements, management has made its best estimate
and judgments of certain amounts included in the financial statements, giving
due considerations 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 related to the accounting policies
described below. However, application of these accounting policies involves the
exercise of judgment and use of assumptions as to future uncertainties and, as a
result, actual results could differ from these estimates.

     The Company believes the following to be critical accounting policies. That
is, they are both important to the portrayal of the company's financial
condition and results and they require management to make judgments and
estimates about matters that are inherently uncertain.

Revenue Recognition

     The Company recognizes sales and related costs upon delivery or shipment of
products to its customers. Sales are reduced by returns and allowances to
customers.

Accounts Receivable

     The Company records accounts receivable at the time revenue is recognized.
Amounts for bad debt expense are recorded in selling, general and administrative
expenses on the Consolidated Statements of Operations. The amount of the
allowance for doubtful accounts is based on management's estimate of the
accounts receivable amount that is uncollectible. Management records a general
reserve based on analysis of historical data. In addition, management records
specific reserves for receivable balances that are considered high-risk due to
known facts regarding the customer. The allowance for bad debts is reviewed
quarterly, and it is determined whether the amount should be changed. Failure of
a major customer to pay the Company amounts owed could have a material impact on
the financial statements of the Company. At August 31, 2003 and May 31, 2003 the
Company had accounts receivables in the amount of $7.9 million and $7.9 million,
net of an allowance for doubtful accounts of $0.2 million and $0.2 million,
respectively.

Inventories

     Inventories are stated at the lower of cost or market. Cost is computed on
the first-in, first out method.


                                       14
<PAGE>

Accrued Expenses

     Management estimates certain material expenses in an effort to record those
expenses in the period incurred. The most material accrued estimates relate to a
salary continuation plan for certain key executives of the Company, and to
insurance-related expenses, including self-insurance. Workers' compensation and
general liability insurance accruals are recorded based on insurance claims
processed as well as historical claims experience for claims incurred, but not
yet reported. These estimates are based on historical loss development factors.
Employee medical insurance accruals are recorded based on medical claims
processed as well as historical medical claims experienced for claims incurred
but not yet reported. Differences in estimates and assumption could result in an
accrual requirement materially different from the calculated accrual.


OTHER MATTERS

     Transactions with related parties, reported in Note 14 of the Notes to
Restated Consolidated Financial Statements in the Annual Report to Stockholders
for fiscal year ended May 31, 2003 are conducted on an arm's-length basis in the
ordinary course of business.


LIQUIDITY AND CAPITAL RESOURCES

     Working Capital was $8.8 million at June 1, 2003 and $8.2 million at the
end of the first quarter. Net cash provided by operating activities amounted to
$2.30 million for the first quarter this year compared to $.92 million for last
year's first quarter.

     Additions to property, plant and equipment, net of disposals, were $0.10
million this year and $0.17 million last year. Cash dividends of $0.37 million
were paid during this year's first quarter compared to $0.74 million last year.
No cash was used to purchase treasury stock this year and last year, and no cash
was used to increase investment securities this year compared to a net increase
in investment securities using $0.80 million of cash last year. The Company's
current ratio was 2.00 to 1.00 at August 31, 2003.


OFF-BALANCE SHEET ARRANGEMENT

     The Company entered into a five-year term product purchase commitment
during the year ending May 31, 2001 with a supplier. Under the terms of the
agreement the minimum purchase quantity and the unit purchase price were fixed
resulting in a minimum first year commitment of approximately $2,171,000. After
the first year, the minimum purchase quantity was fixed and the purchase unit
price was negotiable, based on current market. Subsequently, in September 2002,
the product purchase agreement was amended to fix the purchase unit price and
establish specific annual quantities.

Other Commitments

     The Company had letters of credit in the amount of $1,790,000 outstanding
at August 31, 2003 to support the Company's commercial self-insurance program.

     The Company has a line-of-credit agreement with a local bank that permits
borrowing up to $1 million. The line-of-credit is subject to the Company's
continued credit worthiness and compliance with the terms and conditions of the
advance application.

     Available cash, cash from operations and available credit under the line of
credit are expected to be sufficient to meet anticipated cash expenditures and
normal operating requirements for the foreseeable future.


                                       15
<PAGE>

OPERATING RESULTS

     For the three months ended August 31, 2003, net sales decreased 1.0% from
the comparable period in fiscal 2003. The decrease in net sales was distributed
evenly between private label and branded sales. This year's first quarter cost
of sales was 52.2% of net sales compared to 51.0% last year, and selling,
general and administrative expenses were 45.3% of net sales this year and 48.5%
last year. The improvement in selling, general and administrative expenses, was
achieved because of a significant drop in workers' compensation insurance costs
and improvements in sales route efficiencies.

     The Company's Gain on sales of assets for the first quarter in the amount
of $47,431 was from the sale of used transportation equipment for cash.

     For last year's first quarter the Gain on sale of assets was $237,288,
$4,300 of which was from the sale of used transportation equipment for cash, and
$232,988 was from the sale for cash of a central warehouse which was
consolidated into two other central warehouses.

     The Company's investment income decreased 3.6% from last year.

     The Company's effective tax rate for the first quarter was 37.0% compared
to 35.8% for last year's first quarter.


MARKET RISK

     The principal markets risks (i.e., the risk of loss arising from adverse
changes in market rates and prices) to which the Company is exposed are interest
rates on its investment securities, bank loans, and commodity prices, affecting
the cost of its raw materials.

     The Company's investment securities consist of short-term marketable
securities. Presently these are variable rate money market mutual funds.
Assuming August 31, 2003 variable rate investment levels and bank loan balances,
a one-point change in interest rates would impact interest income by $15,178 on
an annual basis and interest expense by $14,977.

     The Company is subject to market risk with respect to commodities because
its ability to recover increased costs through higher pricing may be limited by
the competitive environment in which it operates. The Company purchases its raw
materials on the open market, under contract through brokers and directly from
growers. Future contracts have been used occasionally to hedge immaterial
amounts of commodity purchases but none are presently being used.


INFLATION

     Certain costs and expenses of the Company are affected by inflation, and
the Company's prices for its products over the past several years have remained
relatively flat. The Company will contend with the effect of further inflation
through efficient purchasing, improved manufacturing methods, pricing, and by
monitoring and controlling expenses.


ENVIRONMENTAL MATTERS

     There have been no material effects of compliance with governmental
provisions regulating discharge of materials into the environment.


                                       16
<PAGE>

FORWARD-LOOKING STATEMENTS

     This discussion contains certain forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. Actual results
could differ materially from those forward-looking statements. Factors that may
cause actual results to differ materially include price competition, industry
consolidation, raw material costs and effectiveness of sales and marketing
activities, as described in the Company's filings with the Securities and
Exchange Commission.


                                     ITEM 3
                                     ------

                          QUANTITATIVE AND QUALITATIVE
                          DISCLOSURE ABOUT MARKET RISK

     Included in Item 2, Management's Discussion and Analysis of Financial
Condition and Results of Operations- Market Risk beginning on page 16.


                                     ITEM 4
                                     ------

CONTROLS AND PROCEDURES

     The Company performed an evaluation, under the supervision and with the
participation of the Company's management, including the Company's Chief
Executive Officer and Chief Financial Officer, of the effectiveness of the
design and operation of the Company's disclosure controls and procedures as of
the end of the quarterly period ended August 31, 2003. Based upon that
evaluation, the Chief Executive Officer and Chief Financial Officer concluded
that as of the end of the quarterly period ended August 31, 2003, the Company's
disclosure controls and procedures were effective to ensure that information
required to be disclosed in reports that the Company files or submits under the
Securities and Exchange Act of 1934 is recorded, processed, summarized and
reported within the specified time periods.

     During the performance of the audit for the fiscal year ended May 31, 2004,
the Company's independent auditors, Dudley, Hopton-Jones, Sims & Freeman, PLLP
(the "Auditor"), identified and communicated to the Company material weaknesses
relating to the Company's accounting for its vacation pay (which was not in
conformity with generally accepted accounting principles ("GAAP")) and self
insured obligations. During the quarterly period ended August 31, 2003, the
Company did not accrue for earned vacation pay and its liabilities were
understated for certain incurred as well as incurred but not reported
self-insured casualty claims and health costs. Based upon the forgoing, the
Company has restated its audited financial statements for fiscal year 2003 and
for the first three quarters of fiscal year 2004 to properly account for
accruals for its vacation pay and self-insured health and casualty obligations.
The Company believed, during the years being restated, that it was correctly
following proper accounting practices. For a full discussion of the Restatement
see "Item 2. Managements Discussion and Analysis of Financial Condition and
Results of Operations." and Note 2 to "Notes to Restated Consolidated Financial
Statements (Unaudited)" in this amendment.

     The Company has accepted the recommendations of its Auditor to reduce the
recurrence of material weaknesses and is implementing policies and procedures to
strengthen the Company's internal controls, including, among other things, the
following: (1) developing written policies and procedures to be followed with
respect to accounting for vacation pay and self-insured obligations; (2)
formally designating management level personnel responsible for accounting for
vacation pay and self-insured obligations; (3) expanding internal audit
activities to include a quarterly examination of vacation pay and self-insured
obligations; (4) implementing a fully developed actuarially based method of
measuring liabilities related to self-insured obligations; and (5) implementing
quarterly communications among management, internal auditor, and the Audit
Committee prior to filing Forms 10-Q.


                                       17
<PAGE>

     Other than as described above, there has not been any change in the
Company's internal controls over financial reporting that has materially
affected, or is reasonably likely to materially affect, the Company's internal
control over financial reporting.


                           PART II. OTHER INFORMATION


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

          (a)  Exhibit 31.1 Certification of Chief Executive Officer pursuant to
               Section 302 of the Sarbanes-Oxley Act of 2002.

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

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

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

          (b)  Reports on Form 8-K:

               On July 8, 2003, we filed a current report on Form 8-k dated July
               8, 2003 disclosing that on July 8, 2003, Golden Enterprises, Inc.
               issued a press release announcing its earnings for the fourth
               quarter and fiscal year ended May 31, 2003. A copy of the
               Earnings Press Release was attached as Exhibit 99.1.


                                   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 hereunto duly authorized.


                                             GOLDEN ENTERPRISES, INC.
                                             ------------------------
                                                   (Registrant)



     Dated: August 26, 2004                  /s/ Mark W. McCutcheon
                                             ----------------------
                                                 Mark W. McCutcheon
                                                 President and
                                                 Chief Executive Officer



     Dated: August 26, 2004                  /s/ Patty Townsend
                                             ------------------
                                                 Patty Townsend
                                                 Vice-President and
                                                 Chief Financial Officer
                                                 (Principal Accounting Officer)





                                       18