UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-QSB

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934



|For the quarter ended January 31, 2004 | Commission File Number: 0-5105
|-------------------------------------- | ------------------------------

MILASTAR CORPORATION

(Exact name of registrant as specified in its charter)

|DELAWARE

(State or other jurisdiction of incorporation or organization)              | 13-2636669

(I.R.S. Employer Identification No.)
|------------------------------------------------------------------------------------- | ------------------------------------------------
|                                                                                      |                                                 
|7317 West Lake Street, Minneapolis, MN55426

(Address of principal executive offices) | (952) 929-4774

(Telephone number)              

Not Applicable

Former name, former address and former fiscal year, if changed since last report.

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 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. YesX No

At March 10, 2004, 2,723,264 shares of common stock of the Registrant were issued and outstanding.

MILASTAR CORPORATION AND SUBSIDIARIES

PART I

Item 1. Financial Statements

The condensed consolidated financial statements included herein have been prepared by Milastar Corporation (the "Company") without audit, pursuant
to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial
statements prepared in accordance with accounting principlesgenerally accepted in the United States of Americahave been condensed or omitted
pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to make the information presented not
misleading. Operating results for the nine months ended January 31, 2004 are not necessarily indicative of the results that may be expected for the year
ending April 30, 2004. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial
statements and the notes thereto included in the Company's annual report on Form 10-K for the fiscal year ended April 30, 2003.

The condensed consolidated financial statements included herein, which are unaudited, include, in the opinion of management, all adjustments
(consisting only of normal recurring accruals) necessary to present fairly the consolidated financial position and results of operations of the Company for
the periods presented.

|MILASTAR CORPORATION AND SUBSIDIARIES
|-------------------------------------
|CONSOLIDATED BALANCE SHEETS          
|                                     
|ASSETS                               

|                                                                      | **January 31, 2004**

**(Unaudited)** |  | ******April 30, 2003**

**(Audited)**
|--------------------------------------------------------------------- | ------------------------------------- |  | -------------------------------------
|Current assets:                                                       |                                       |  |                                      
|Cash                                                                  | $ 46,000                              |  | $ 9,000                              
|Accounts and other receivables, net                                   | 1,164,000                             |  | 1,197,000                            
|Inventory                                                             | 158,000                               |  | 205,000                              
|Prepaid supplies and other                                            | 332,000                               |  | 289,000                              
|Total current assets                                                  | 1,700,000                             |  | 1,700,000                            
|                                                                      |                                       |  |                                      
|Property, plant and equipment:                                        |                                       |  |                                      
|Land                                                                  | 420,000                               |  | 420,000                              
|Buildings and improvements                                            | 3,095,000                             |  | 3,051,000                            
|Equipment                                                             | 10,129,000                            |  | 9,496,000                            
|                                                                      | 13,644,000                            |  | 12,967,000                           
|Less accumulated depreciation                                         | (5,605,000)                           |  | (4,931,000)                          
|                                                                      | 8,039,000                             |  | 8,036,000                            
|                                                                      |                                       |  |                                      
|Total assets                                                          | $ 9,739,000                           |  | $ 9,736,000                          
|LIABILITIES AND
STOCKHOLDERS' EQUITY                                  |                                       |  |                                      
|Current liabilities:                                                  |                                       |  |                                      
|Current maturities of long-term debt                                  | $ 889,000                             |  | $ 890,000                            
|Accounts payable                                                      | 751,000                               |  | 644,000                              
|Accrued payroll and benefits                                          | 400,000                               |  | 277,000                              
|Accrued real estate taxes                                             | 66,000                                |  | 87,000                               
|Other accrued liabilities                                             | 110,000                               |  | 71,000                               
|Total current liabilities                                             | 2,216,000                             |  | 1,969,000                            
|                                                                      |                                       |  |                                      
|Long-term debt, less current
maturities                               | 2,224,000                             |  | 2,881,000                            
|                                                                      |                                       |  |                                      
|Total liabilities                                                     | 4,440,000                             |  | 4,850,000                            
|                                                                      |                                       |  |                                      
|Stockholders' equity:                                                 |                                       |  |                                      
|Common stock, $.05 par value;
authorized 7,500,000 shares, issued
and |                                       |  |                                      
|outstanding 2,723,264 shares at
January 31, 2004 and April 30, 2003   | 136,000                               |  | 136,000                              
|Additional paid-in capital                                            | 1,647,000                             |  | 1,647,000                            
|Retained earnings                                                     | 3,516,000                             |  | 3,103,000                            
|Total stockholders' equity                                            | 5,299,000                             |  | 4,886,000                            
|                                                                      |                                       |  |                                      
|Total liabilities and stockholders'
equity                            | $ 9,739,000                           |  | $ 9,736,000                          

|MILASTAR CORPORATION AND SUBSIDIARIES
|-------------------------------------
|CONSOLIDATED STATEMENTS OF OPERATIONS
|(Unaudited)                          

|                                              |              |  | **Three Months
Ended**

**January 31,** |  |              |  | **************Nine Months
Ended**

**January 31,**
|--------------------------------------------- | ------------ |  | --------------------------------------- |  | ------------ |  | --------------------------------------------------
|                                              | ******2004** |  | ******2003**                            |  | ******2004** |  | ******2003**                                      
|                                              |              |  |                                         |  |              |  |                                                   
|************************Net sales             | $ 2,617,000  |  | $ 2,191,000                             |  | $ 7,975,000  |  | $ 6,841,000                                       
|Cost of sales                                 | 1,946,000    |  | 1,648,000                               |  | 5,738,000    |  | 5,002,000                                         
|                                              |              |  |                                         |  |              |  |                                                   
|Gross profit                                  | 671,000      |  | 543,000                                 |  | 2,237,000    |  | 1,839,000                                         
|Selling, general
and administrative
expenses  | 522,000      |  | 489,000                                 |  | 1,609,000    |  | 1,464,000                                         
|Amortization of
non-compete
agreements        | --           |  | 22,000                                  |  | --           |  | 67,000                                            
|                                              |              |  |                                         |  |              |  |                                                   
|Operating income                              | 149,000      |  | 32,000                                  |  | 628,000      |  | 308,000                                           
|                                              |              |  |                                         |  |              |  |                                                   
|Other expense:                                |              |  |                                         |  |              |  |                                                   
|Dividend and
interest income                  | --           |  | 1,000                                   |  | --           |  | 1,000                                             
|Interest expense                              | (37,000)     |  | (49,000)                                |  | (115,000)    |  | (151,000)                                         
|Net loss on
disposal of
property &
equipment  | (40,000)     |  | (15,000)                                |  | (100,000)    |  | (45,000)                                          
|Total other
expense                           | (77,000)     |  | (63,000)                                |  | (215,000)    |  | (195,000)                                         
|                                              |              |  |                                         |  |              |  |                                                   
|Income (loss)
before income
taxes             | 72,000       |  | (31,000)                                |  | 413,000      |  | 113,000                                           
|Income tax
expense                            | --           |  | --                                      |  | --           |  | 5,000                                             
|                                              |              |  |                                         |  |              |  |                                                   
|Net income (loss)                             | $ 72,000     |  | (31,000)                                |  | $ 413,000    |  | 108,000                                           
|                                              |              |  |                                         |  |              |  |                                                   
|Net income (loss)
per common share
- basic    | $ 0.03       |  | $ (0.01)                                |  | $ 0.15       |  | $ 0.04                                            
|Weighted average
shares outstanding
- basic   | 2,723,264    |  | 2,723,264                               |  | 2,723,264    |  | 2,723,264                                         
|                                              |              |  |                                         |  |              |  |                                                   
|Net income (loss)
per common share
- diluted  | $ 0.02       |  | $ (0.01)                                |  | $ 0.14       |  | $ 0.04                                            
|Weighted average
shares outstanding
- diluted | 3,051,513    |  | 2,723,264                               |  | 2,900,673    |  | 2,786,440                                         

|MILASTAR CORPORATION AND SUBSIDIARIES
|-------------------------------------
|CONSOLIDATED STATEMENTS OF CASH FLOWS
|Nine Months Ended January 31,        
|(Unaudited)                          

|                                                   | **2004**  |  | ******2003**
|-------------------------------------------------- | --------- |  | ------------
|CASH FLOWS FROM OPERATING
ACTIVITIES:              |           |  |             
|Net income                                         | $ 413,000 |  | $ 108,000   
|Adjustments to reconcile net income
to net cash    |           |  |             
|flows from operating activities:                   |           |  |             
|Depreciation and amortization                      | 674,000   |  | 737,000     
|Net loss on disposal of property and
equipment     | 100,000   |  | 45,000      
|                                                   |           |  |             
|Changes in operating assets and
liabilities:       |           |  |             
|Accounts and other receivables, net                | 33,000    |  | 70,000      
|Inventory                                          | 47,000    |  | 21,000      
|Prepaid supplies and other                         | (43,000)  |  | 25,000      
|Accounts payable and accrued
expenses              | 248,000   |  | (134,000)   
|Net cash flows from operating
activities           | 1,472,000 |  | 872,000     
|                                                   |           |  |             
|CASH FLOWS FROM INVESTING
ACTIVITIES:              |           |  |             
|Purchases of property, plant and
equipment         | (777,000) |  | (762,000)   
|Net cash flows from investing
activities           | (777,000) |  | (762,000)   
|                                                   |           |  |             
|CASH FLOWS FROM FINANCING
ACTIVITIES:              |           |  |             
|Principal payments of long-term debt               | (658,000) |  | (627,000)   
|Proceeds from issuance of long-term
debt           | --        |  | 500,000     
|Net cash flows from financing
activities           | (658,000) |  | (127,000)   
|                                                   |           |  |             
|NET INCREASE (DECREASE) IN
CASH                    | 37,000    |  | (17,000)    
|CASH, BEGINNING OF YEAR                            | 9,000     |  | 69,000      
|CASH, END OF THIRD QUARTER                         | $ 46,000  |  | $ 52,000    
|                                                   |           |  |             
|                                                   |           |  |             
|Supplemental disclosures of cash
flow information: |           |  |             
|Cash paid during the first nine
months for:        |           |  |             
|Interest                                           | $ 115,000 |  | $ 151,000   
|                                                   |           |  |             
|Income taxes                                       | $ --      |  | $ 3,000     
|                                                   |           |  |             

MILASTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

January 31, 2004 and 2003

(Unaudited)

1 -CONSOLIDATED FINANCIAL STATEMENTS

The consolidated financial statements of Milastar Corporation (the "Company") reflect the financial position and results of operations of the Company and
its wholly owned subsidiaries, after elimination of all material intercompany transactions and balances.

The consolidated financial statements as of January 31, 2004 and for the three and nine month periods ended January 31, 2004 and January 31, 2003,
included herein are unaudited and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission.Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principlesgenerally
accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the
disclosures are adequate to make the information presented not misleading. The interim financial statements reflect all adjustments (consisting of normal
recurring accruals) that are, in the opinion of management, necessary for a fair statement of the results for the interim periods. These consolidated financial
statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company's 2003 Annual Report to
Shareholders and incorporated by reference in the Company's annual report on Form 10-K filed with the Securities and Exchange Commission. The result
of operations for the interim periods should not be considered indicative of the results to be expected for the entire year.

2 -SIGNIFICANT ACCOUNTING POLICIES

*Stock-Based Compensation -*In accordance with Accounting Principles Board (APB) Opinion No. 25 and related interpretations, the Company uses the
intrinsic value-based method for measuring stock-based compensation cost which measures compensation cost as the excess, if any, of quoted market price
of the Company's common stock at the grant date over the amount the employee must pay for the stock. The Company has adopted the disclosure only
provisions of FASB No. 148 "Accounting for Stock-Based Compensation". The Company's general policy is to grant stock options at fair value at the date
of grant. Consistent with Statement of Financial Accounting Standards (SFAS) No. 123 "Accounting for Stock-Based Compensation", the Company did not
have any pro forma compensation costs associated with the options outstanding for the three and nine months ended January 31, 2004 or 2003.

3-INCOME (LOSS) PER COMMON SHARE

The following table presents a reconciliation of the denominators used in the computation of net income per common share - basic and net income (loss)
per common share - diluted for the three and nine month periods ended January 31, 2004 and 2003:

|                                                                                                                                      |           |  | Three Months
Ended January 31, |  |              |  | Nine Months
Ended January 31,
|------------------------------------------------------------------------------------------------------------------------------------- | --------- |  | ------------------------------ |  | ------------ |  | -----------------------------
|                                                                                                                                      | **2004**  |  | ******2003**                   |  | ******2004** |  | ******2003**                 
|Weighted shares
outstanding -
basic                                                                                                   | 2,723,264 |  | 2,723,264                      |  | 2,723,264    |  | 2,723,264                    
|Weighted shares
assumed upon
exercise of stock
options                                                                                | 328,249   |  | 0                              |  | 177,409      |  | 63,176                       
|Weighted shares
outstanding -
diluted                                                                                                 | 3,051,513 |  | 2,723,264                      |  | 2,900,673    |  | 2,786,440                    
|Options excluded
from the net
income per share
calculations
because their
exercise prices
were greater than
the average
market price. | 364,999   |  | 536,425                        |  | 364,999      |  | 530,832                      

4 - LONG-TERM DEBT

In November 1993, the Company refinanced the amount due under a loan agreement with the SBA, which was payable in monthly installments of $4,300
including interest at 7.5% through December 2016. The new loan agreement with TCF National Bank, is payable in monthly installments of $3,200
including interest at the greater of 2.5% above the LIBOR or 4.0% (4.0% at January 31, 2004) through December 2008.

5 - BANK CREDIT LINE

The Company has a revolving line of credit with its bank, which permits borrowings of up to $750,000 and bears interest at the bank's reference rate
which was 4.0% at January 31, 2004. The revolving line of credit expires August 31, 2004. At January 31, 2004 and April 30, 2003, borrowings under this
agreement were $0.

6 - INCOME TAXES

At January 31, 2004, the Company has federal net operating loss carryforwards of approximately $830,000 and state net operating losses of $1,950,000
which, if not used, will begin to expire in 2010. Future changes in the ownership of the Company may place limitations on the use of these carryforwards.
The Company has recorded a full valuation allowance against the deferred tax asset due to the uncertainty of realizing the related benefits. The net income
for the three and nine month periods ended January 31, 2004 and 2003 were favorably impacted by the utilization of prior net operating losses, thus a
provision for income taxes of approximately 40% was not recorded.

Item 2. Management's Discussion and Analysis or Plan of Operation

Results of Operations

Three Months Ended January 31, 2004 as Compared with the Three Months Ended January 31, 2003. The Company recorded sales of $2,617,000 during
the third quarter of fiscal year 2004 as compared with $2,191,000 for the same period last year, a $426,000 (19%) increase. The increase was primarily
attributable to additional revenue from the new capital equipment installed at our Rogers facility.

Cost of sales of $1,946,000 (74% of net sales) during the third quarter of fiscal year 2004 increased $298,000 (18%) from $1,648,000 (75% of net sales)
for the same period a year earlier. The increase in total dollars was primarily attributable to increased labor costs, outside services and utilities. Gross profit
increased to $671,000 as compared with $543,000 for the prior year third quarter. The increase in gross profit was primarily attributable to higher sales
without a corresponding increase in fixed expenses during the period ended January 31, 2004.

Selling, general and administrative (SG&A) expenses of $522,000 (20% of net sales) increased $33,000 (7%) from $489,000 (22% of net sales) for the
same period a year earlier. The change in SG&A expenses is primarily due to immaterial fluctuations. SG&A expenses are relatively fixed and as such are
not expected to change significantly in the near future.

The Company recorded operating income of $149,000 in the third quarter of fiscal 2004 as compared with operating income of $32,000 recorded in the
prior year third quarter. The increase in operating income in the third quarter of fiscal year 2004 is primarily attributable to higher sales and gross profit.

Total other expense amounted to $77,000 in the third quarter of fiscal 2004 as compared with other expense of $63,000 in the third quarter of last year. The
change in other expense is primarily attributable to a decrease in interest expense of $12,000 being offset by an increase in the loss on disposal of
equipment of $25,000. The interest expense decrease is due to a reduction in interest rates and long-term debt.

The Company recorded net income of $72,000 in the third quarter of fiscal 2004 as compared with a net loss of $31,000 in the prior year third quarter.

Nine Months Ended January 31, 2004 as Compared with the Nine Months Ended January 31, 2003. The Company recorded sales of $7,975,000 during the
first nine months of fiscal year 2004 as compared with $6,841,000 for the same period last year, a $1,134,000 (16%) increase. The increase was primarily
attributable to additional revenue from the new integral quench line at our Rogers facility.

Cost of sales of $5,738,000 (72% of net sales) during the first nine months of fiscal year 2004 increased $736,000 (15%) from $5,002,000 (73% of net
sales) for the same period a year earlier.  The increase in total dollars was primarily attributable to increased labor costs, factory supplies, outside services
and utilities. Gross profit increased to $2,237,000 as compared with $1,839,000 for the prior year nine months. The increase in gross profit was primarily
attributable to higher sales without a corresponding increase in fixed expenses during the period ended January 31, 2004.

Selling, general and administrative (SG&A) expenses of $1,609,000 (20% of net sales) increased $145,000 from $1,464,000 (21% of net sales) for the
same period a year earlier. The change in SG&A expenses is primarily due to an increase in the provision for incentive compensation. SG&A expenses are
relatively fixed and as such are not expected to change significantly in the near future.

The Company recorded operating income of $628,000 in the first nine months of fiscal 2004 as compared with operating income of $308,000 recorded in
the prior year nine months. The increase in operating income in the first nine months of fiscal year 2004 is primarily attributable to higher sales and gross
profit.

Total other expense amounted to $215,000 in the first nine months of fiscal 2004 as compared with other expense of $195,000 in the same period of last
year. The change in other expense is primarily attributable to a decrease in interest expense of $36,000 being offset by an increase in the loss on disposal of
equipment of $55,000. The interest expense decrease is due to a reduction in interest rates and long-term debt.

The Company recorded net income of $413,000 in the first nine months of fiscal 2004 as compared with net income of $108,000 in the prior year nine
months.

*Liquidity and Capital Resources*

At January 31, 2004, the Company had negative working capital of $516,000 compared with $269,000 of negative working capital at April 30, 2003. Cash
and accounts receivables represented 71% (71% at April 30, 2003) and 12% (12% at April 30, 2003) of total current assets and total assets, respectively.
During the first nine months of fiscal 2004, net cash flows from operating activities amounted to $1,472,000 compared to $872,000 in the first nine months
of fiscal 2003. Working capital requirements for the first nine months of fiscal 2004 was funded primarily from available cash, cash generated from
operations and short-term borrowings under the line of credit. The Company has an additional $800,000 in financing pre-approved from the bank for capital
expenditures through August 31, 2004. The Company believes anticipated cash flows from operations, issuance of long-term debt and its line of credit will
be adequate to satisfy projected operating requirements through at least the next twelve months.

*Critical Accounting Policies*

The Company's estimates related to certain assets and liabilities are an integral part of the consolidated financial statements. These estimates are considered
critical to the consolidated financial statements because they require subjective and complex judgements.

*(a) Revenue Recognition* - The Company's revenues are recognized when products are shipped to unaffiliated customers. The Securities and Exchange
Commission's Staff Accounting Bulletin (SAB) No. 104, "Revenue Recognition," which amended SAB No. 101, provides guidance on the application of
accounting principles generally accepted in the United States of America to selected revenue recognition issues. The Company has concluded that its
revenue recognition policy is appropriate and in accordance with accounting principles generally accepted in the United States of America and SAB No.
104.

*(b) Allowance for Uncollectible Accounts Receivable* - The Company records an allowance for accounts receivable which are potentially uncollectible. The
allowance is established by estimating the amounts that are potentially uncollectible based on a review of customer accounts, age of the receivable, the
customer's financial condition and industry, and general economic conditions. Results could be materially different if economic conditions deteriorated for
the Company's customers.

*(c) Long-Lived Assets* - Property and equipment, are depreciated over their useful lives. Useful lives are based on management's estimates of the period that
the assets will generate revenue. Property and equipment are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. The Company believes no impairment charges need to be recorded as of January 31, 2004.

*(d) Valuation Allowance* - In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or
all of the deferred tax assets will not be realized. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income,
tax carryover periods available, and tax planning strategies in making this assessment.

*Forward-Looking Statements*

Certain statements contained in Management's Discussion and Analysis and elsewhere in the 10-QSB are forward-looking statements. These statements
may discuss, among other things, expected growth, future revenues and future performance. The forward-looking statements are subject to risks and
uncertainties, including, but not limited to, competitive pressures, inflation, consumer debt levels, currency exchange fluctuations, trade restrictions,
changes in tariff and freight rates, capital market conditions and other risks indicated in the Company's filings with the Securities and Exchange
Commission. Actual results may materially differ from anticipated results described in these statements.

Item 3. Controls and Procedures.

The Company carried out an evaluation, under the supervision and with the participation of the Company's management, of the effectiveness as of January
31, 2004, of the Company's disclosure controls and procedures pursuant to Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. Based
upon that evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures
are effective in alerting them in a timely basis 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.

The Company has also evaluated, with the participation of the Chief Executive Officer and Chief Financial Officer of the Company, any change as of
January 31, 2004, in the Company's internal control over financial reporting pursuant to Rules 13a-15(f) and 15d-15(f) of the Securities Exchange Act of
1934. There was no change in the Company's internal control over financial reporting identified in that evaluation that occurred during the fiscal quarter
covered by this quarterly report on Form 10-QSB that has materially affected, or is reasonably likely to materially affect, the Company's internal control
over financial reporting. Management is aware that there is a lack of segregation of duties due to the small number of employees dealing with general
administrative and financial matters. However, management has decided that considering the employees involved and the control procedures in place, risks
associated with such lack of segregation are insignificant and the potential benefits of adding employees to clearly segregate duties do not justify the
expenses associated with such increases.

PART II

Items 1 thru 5

No response to these items is furnished, since in each case the appropriate response would be either not applicable or none.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits:

31.1 Certification of the Chief Executive Officer pursuant to 13a-14 and 15d-14

31.2 Certification of the Chief Financial Officer pursuant to 13a-14 and 15d-14

32 Certification pursuant to 18 U.S.C. section 1350

(b) Reports on Form 8-K:

A report on Form 8-K was filed on November 6, 2003 reporting, under Item 9, the change in the Company's Chairman and CEO.

S I G N A T U R E

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

MILASTAR CORPORATION

|/s/ M. G. DUNCAN                       | /s/ DENNIS J. STEVERMER                      
|-------------------------------------- | ---------------------------------------------
|M.G. Duncan                            | Dennis J. Stevermer                          
|Chairman of the Board, Chief Executive | Vice President Treasurer, Principal Financial
|Officer and Director                   | and Accounting Officer                       

Dated: March 12, 2004