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 October 31, 2003 | 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. Yes X No

At December 10, 2003, 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 principles generally accepted in the United States of America have 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 six months ended October 31, 2003 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                               

|                                                                      | **October 31,**

**2003**

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

**2003**

**(Audited)**
|--------------------------------------------------------------------- | ------------------------------------------ |  | ------------------------------------------
|Current assets:                                                       |                                            |  |                                           
|Cash                                                                  | $ 55,000                                   |  | $ 9,000                                   
|Accounts and other receivables, net                                   | 1,333,000                                  |  | 1,197,000                                 
|Inventory                                                             | 155,000                                    |  | 205,000                                   
|Prepaid supplies and other                                            | 280,000                                    |  | 289,000                                   
|Total current assets                                                  | 1,823,000                                  |  | 1,700,000                                 
|                                                                      |                                            |  |                                           
|Property, plant and equipment:                                        |                                            |  |                                           
|Land                                                                  | 420,000                                    |  | 420,000                                   
|Buildings and improvements                                            | 3,088,000                                  |  | 3,051,000                                 
|Deposit on Equipment                                                  | 202,000                                    |  | --                                        
|Equipment                                                             | 9,760,000                                  |  | 9,496,000                                 
|                                                                      | 13,470,000                                 |  | 12,967,000                                
|Less accumulated depreciation                                         | (5,380,000)                                |  | (4,931,000)                               
|                                                                      | 8,090,000                                  |  | 8,036,000                                 
|                                                                      |                                            |  |                                           
|Total assets                                                          | $ 9,913,000                                |  | $ 9,736,000                               
|                                                                      |                                            |  |                                           
|LIABILITIES AND
STOCKHOLDERS' EQUITY                                  |                                            |  |                                           
|Current liabilities:                                                  |                                            |  |                                           
|Line of credit - Bank                                                 | $ 75,000                                   |  | $ --                                      
|Current maturities of long-term debt                                  | 889,000                                    |  | 890,000                                   
|Accounts payable                                                      | 677,000                                    |  | 644,000                                   
|Accrued payroll and benefits                                          | 469,000                                    |  | 277,000                                   
|Accrued real estate taxes                                             | 44,000                                     |  | 87,000                                    
|Other accrued liabilities                                             | 91,000                                     |  | 71,000                                    
|Total current liabilities                                             | 2,245,000                                  |  | 1,969,000                                 
|                                                                      |                                            |  |                                           
|Long-term debt, less current
maturities                               | 2,441,000                                  |  | 2,881,000                                 
|                                                                      |                                            |  |                                           
|Total liabilities                                                     | 4,686,000                                  |  | 4,850,000                                 
|                                                                      |                                            |  |                                           
|Stockholders' equity:                                                 |                                            |  |                                           
|Common stock, $.05 par value;
authorized 7,500,000 shares, issued
and |                                            |  |                                           
|outstanding 2,723,264 shares at
October 31, 2003 and April 30, 2003   | 136,000                                    |  | 136,000                                   
|Additional paid-in capital                                            | 1,647,000                                  |  | 1,647,000                                 
|Retained earnings                                                     | 3,444,000                                  |  | 3,103,000                                 
|Total stockholders' equity                                            | 5,227,000                                  |  | 4,886,000                                 
|                                                                      |                                            |  |                                           
|Total liabilities and stockholders'
equity                            | $ 9,913,000                                |  | $ 9,736,000                               

See accompanying notes to condensed consolidated financial statements

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

|                                              |              |  | Three Months
Ended

**October 31,** |  |              |  | ****************Six Months Ended

**October 31,**
|--------------------------------------------- | ------------ |  | ----------------------------------- |  | ------------ |  | -------------------------------------------------
|                                              | ******2003** |  | ******2002**                        |  | ******2003** |  | ******2002**                                     
|                                              |              |  |                                     |  |              |  |                                                  
|************************Net sales             | $ 2,763,000  |  | $ 2,414,000                         |  | $ 5,358,000  |  | $ 4,650,000                                      
|Cost of sales                                 | 1,966,000    |  | 1,718,000                           |  | 3,792,000    |  | 3,354,000                                        
|                                              |              |  |                                     |  |              |  |                                                  
|Gross profit                                  | 797,000      |  | 696,000                             |  | 1,566,000    |  | 1,296,000                                        
|Selling, general
and administrative
expenses  | 539,000      |  | 506,000                             |  | 1,087,000    |  | 975,000                                          
|Amortization of
non-compete
agreements        | --           |  | 22,000                              |  | --           |  | 45,000                                           
|                                              |              |  |                                     |  |              |  |                                                  
|Operating income                              | 258,000      |  | 168,000                             |  | 479,000      |  | 276,000                                          
|                                              |              |  |                                     |  |              |  |                                                  
|Other expense:                                |              |  |                                     |  |              |  |                                                  
|Interest expense                              | (37,000)     |  | (52,000)                            |  | (78,000)     |  | (102,000)                                        
|Net loss on
disposal of
property &
equipment  | (40,000)     |  | (15,000)                            |  | (60,000)     |  | (30,000)                                         
|Total other
expense                           | (77,000)     |  | (67,000)                            |  | (138,000)    |  | (132,000)                                        
|                                              |              |  |                                     |  |              |  |                                                  
|Income before
income taxes                    | 181,000      |  | 101,000                             |  | 341,000      |  | 144,000                                          
|Income tax
expense                            | --           |  | 3,000                               |  | --           |  | 5,000                                            
|                                              |              |  |                                     |  |              |  |                                                  
|Net income                                    | $ 181,000    |  | $ 98,000                            |  | $ 341,000    |  | $ 139,000                                        
|                                              |              |  |                                     |  |              |  |                                                  
|Net income per
common share -
basic           | $ 0.07       |  | $ 0.04                              |  | $ 0.13       |  | $ 0.05                                           
|Weighted average
shares outstanding
- basic   | 2,723,264    |  | 2,723,264                           |  | 2,723,264    |  | 2,723,264                                        
|                                              |              |  |                                     |  |              |  |                                                  
|Net income per
common share -
diluted         | $ 0.06       |  | $ 0.04                              |  | $ 0.12       |  | $ 0.05                                           
|Weighted average
shares outstanding
- diluted | 2,794,099    |  | 2,723,264                           |  | 2,824,141    |  | 2,809,683                                        

See accompanying notes to condensed consolidated financial statements

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

|                                                   | **2003**  |  | ******2002**
|-------------------------------------------------- | --------- |  | ------------
|CASH FLOWS FROM OPERATING
ACTIVITIES:              |           |  |             
|Net income                                         | $ 341,000 |  | $ 139,000   
|Adjustments to reconcile net income
to net cash    |           |  |             
|flows from operating activities:                   |           |  |             
|Depreciation and amortization                      | 450,000   |  | 491,000     
|Net loss on disposal of property and
equipment     | 60,000    |  | 30,000      
|                                                   |           |  |             
|Changes in operating assets and
liabilities:       |           |  |             
|Accounts and other receivables                     | (136,000) |  | (105,000)   
|Inventory                                          | 50,000    |  | (14,000)    
|Prepaid supplies and other                         | 9,000     |  | (98,000)    
|Accounts payable and accrued
expenses              | 202,000   |  | (9,000)     
|Net cash flows from operating
activities           | 976,000   |  | 434,000     
|                                                   |           |  |             
|CASH FLOWS FROM INVESTING
ACTIVITIES:              |           |  |             
|Purchases of property, plant and
equipment         | (564,000) |  | (590,000)   
|Net cash flows from investing
activities           | (564,000) |  | (590,000)   
|                                                   |           |  |             
|CASH FLOWS FROM FINANCING
ACTIVITIES:              |           |  |             
|Net proceeds from bank line of credit              | 75,000    |  | 100,000     
|Principal payments of long-term debt               | (441,000) |  | (418,000)   
|Proceeds from issuance of long-term
debt           | --        |  | 500,000     
|Net cash flows from financing
activities           | (366,000) |  | 182,000     
|                                                   |           |  |             
|NET INCREASE IN CASH                               | 46,000    |  | 26,000      
|CASH, BEGINNING OF YEAR                            | 9,000     |  | 69,000      
|CASH, END OF SECOND
QUARTER                        | $ 55,000  |  | $ 95,000    
|                                                   |           |  |             
|                                                   |           |  |             
|Supplemental disclosures of cash
flow information: |           |  |             
|Cash paid during the first six months
for:         |           |  |             
|Interest                                           | $ 78,000  |  | $ 102,000   
|                                                   |           |  |             
|Income taxes                                       | $ --      |  | $ --        
|                                                   |           |  |             

See accompanying notes to condensed consolidated financial statements

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 October 31, 2003 and for the six month periods ended October 31, 2003 and October 31, 2002, 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 principles generally 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 period 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'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 or six months ended
October 31, 2003 or 2002.3 INCOME 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 per
common share - diluted for the three and six month periods ended October 31, 2003 and 2002:

|                                                                                                                                      |           |  | Three Months
Ended

October 31, |  |              |  | Six Months Ended

October 31,
|------------------------------------------------------------------------------------------------------------------------------------- | --------- |  | ------------------------------- |  | ------------ |  | -----------------------------
|                                                                                                                                      | **2003**  |  | ******2002**                    |  | ******2003** |  | ******2002**                 
|Weighted shares
outstanding -
basic                                                                                                   | 2,723,264 |  | 2,723,264                       |  | 2,723,264    |  | 2,723,264                    
|Weighted shares
assumed upon
exercise of stock
options                                                                                | 70,835    |  | 0                               |  | 100,877      |  | 86,419                       
|Weighted shares
outstanding -
diluted                                                                                                 | 2,794,099 |  | 2,723,264                       |  | 2,824,141    |  | 2,809,683                    
|                                                                                                                                      |           |  |                                 |  |              |  |                              
|Options excluded
from the net
income per share
calculations
because their
exercise prices
were greater than
the average
market price. | 530,832   |  | 955,832                         |  | 420,832      |  | 530,832                      

4 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 October 31, 2003. The revolving line of credit expires August 31, 2004. At October 31, 2003, borrowings under this agreement were $75,000.

5 INCOME TAXES

At October 31, 2003, the Company has federal net operating loss carryforwards of approximately $726,000 and state net operating losses of $1,649,000
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 six month periods ended October 31, 2003 and 2002 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 October 31, 2003 as Compared with the Three Months Ended October 31, 2002. The Company recorded sales of $2,763,000 during
the second quarter of fiscal year 2004 as compared with $2,414,000 for the same period last year, a $349,000 (14%) increase. The increase was primarily
attributable to additional revenue from the new capital equipment installed at our Rogers facility.

Cost of sales of $1,966,000 (71% of net sales) during the second quarter of fiscal year 2004 increased $248,000 (14%) from $1,718,000 (71% of net sales)
for the same period a year earlier. The increase in total dollars was primarily attributable to increased labor costs, factory supplies and utilities. Gross profit
increased to $797,000 as compared with $696,000 for the prior year second quarter. The increase in gross profit was primarily attributable to higher sales
without a corresponding increase in fixed expenses during the period ended October 31, 2003.

Selling, general and administrative (SG&A) expenses of $539,000 (20% of net sales) increased $33,000 (7%) from $506,000 (21% 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 $258,000 in the second quarter of fiscal 2004 as compared with operating income of $168,000 recorded in the
prior year second quarter. The increase in operating income in the second quarter of fiscal year 2004 is primarily attributable to higher sales and gross
profit.

Total other expense amounted to $77,000 in the second quarter of fiscal 2004 as compared with other expense of $67,000 in the second quarter of last year.
The change in other expense is primarily attributable to a decrease in interest expense of $15,000 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 $181,000 in the second quarter of fiscal 2004 as compared with net income of $98,000 in the prior year second
quarter.

Six Months Ended October 31, 2003 as Compared with the Six Months Ended October 31, 2002. The Company recorded sales of $5,358,000 during the
first six months of fiscal year 2004 as compared with $4,650,000 for the same period last year, a $708,000 (15%) increase. The increase was primarily
attributable to additional revenue from the new integral quench line at our Rogers facility.

Cost of sales of $3,792,000 (71% of net sales) during the first six months of fiscal year 2004 increased $438,000 (13%) from $3,354,000 (72% of net sales)
for the same period a year earlier. The increase in total dollars was primarily attributable to increased labor costs, factory supplies and utilities. Gross profit
increased to $1,566,000 as compared with $1,296,000 for the prior year six months. The increase in gross profit was primarily attributable to higher sales
without a corresponding increase in fixed expenses during the period ended October 31, 2003.

Selling, general and administrative (SG&A) expenses of $1,087,000 (20% of net sales) increased $112,000 from $975,000 (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 $479,000 in the first six months of fiscal 2004 as compared with operating income of $276,000 recorded in
the prior year six months. The increase in operating income in the first six months of fiscal year 2004 is primarily attributable to higher sales and gross
profit.

Total other expense amounted to $138,000 in the first six months of fiscal 2004 as compared with other expense of $132,000 in the same period of last
year. The change in other expense is primarily attributable to a decrease in interest expense of $24,000 being offset by an increase in the loss on disposal of
equipment of $30,000. The interest expense decrease is due to a reduction in interest rates and long-term debt.

The Company recorded net income of $341,000 in the first six months of fiscal 2004 as compared with net income of $139,000 in the prior year six
months.

Liquidity and Capital Resources

At October 31, 2003, the Company had negative working capital of $422,000 compared with $269,000 of negative working capital at April 30, 2003. Cash
and accounts receivables represented 76% (71% at April 30, 2003) and 14% (12% at April 30, 2003) of total current assets and total assets, respectively.
During the first six months of fiscal 2004, net cash flows from operating activities amounted to $976,000 compared to $434,000 in the first six months of
fiscal 2003. Working capital requirements for the first six months of fiscal 2004 was funded primarily from available cash, cash generated from operations
and short-term borrowings under the line of credit. In September 2003, the Company ordered an integral quench and tempering furnace for our Rogers
facility. The capital equipment will be delivered in January 2004 and had a total purchase price of $340,000. 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. 101, "Revenue Recognition" 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. 101.

(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 changes need to be recorded as of October 31, 2003.

(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 October
31, 2003, 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.

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: None

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: December 12, 2003