##### Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

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

|                                                  |  |                                 
|------------------------------------------------- |  | --------------------------------
|For the Quarterly Period Ended September 25, 2003 |  | Commission File Number 000-24802

EDELBROCK CORPORATION

---

(Exact name of registrant as specified in its charter)


|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 33-0627520                             
|                                                               |  |                                        
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer
Identification Number)

|                                             |  |  |            | 
|-------------------------------------------- |  |  | ---------- | 
|2700 California Street, Torrance, California |  |  | 90503      | 
|                                             |  |  |            | 
|(Address of principal executive offices)     |  |  | (Zip Code) | 

(310) 781-2222

---

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 by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes [  ]             No [X]

As of November 6, 2003, the Company had 5,458,665 shares of Common Stock
outstanding.

1



---

TABLE OF CONTENTS



|                            |                                                                                               |                                                              |  |  |  |  |  | 
|--------------------------- | --------------------------------------------------------------------------------------------- | ------------------------------------------------------------ |  |  |  |  |  | 
|                            |                                                                                               | CONDENSED CONSOLIDATED BALANCE SHEETS                       
|                            |                                                                                               | CONSOLIDATED STATEMENTS OF INCOME                           
|                            |                                                                                               | CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS             
|                            |                                                                                               | NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
|                            | Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
|                            | Item 3. Quantitative and Qualitative Disclosures About Market Risk                           
|                            | Item 4. Controls and Procedures                                                              
|PART II  OTHER INFORMATION
|SIGNATURES                 
|EXHIBIT 10.0               
|EXHIBIT 31.1               
|EXHIBIT 31.2               
|EXHIBIT 32.1               
|EXHIBIT 32.2               



---



##### Table of Contents



EDELBROCK CORPORATION
FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 25, 2003
INDEX

|                            |         |                                                                                                        |  |      
|--------------------------- | ------- | ------------------------------------------------------------------------------------------------------ |  | -----
|                            |         |                                                                                                        |  | Page 
|Part I FINANCIAL STATEMENTS |         |                                                                                                       
|                            | Item 1. | Financial Statements                                                                                   |  |      
|                            |         | Condensed Consolidated Balance Sheets as of September 25, 2003
and June 30, 2003                       |  | 3    
|                            |         | Consolidated Statements of Income for the Three Months
Ended September 25, 2003 and 2002               |  | 4    
|                            |         | Condensed Consolidated Statements of Cash Flows for the Three
Months Ended September 25, 2003 and 2002 |  | 5    
|                            |         | Notes to Condensed Consolidated Interim Financial Statements                                           |  | 6-10 
|                            | Item 2. | Managements Discussion and Analysis of Financial Condition and
Results of Operations                  |  | 11-15
|                            | Item 3. | Quantitative and Qualitative Disclosures about Market Risk                                             |  | 16   
|                            | Item 4. | Controls and Procedures                                                                                |  | 16   
|Part II OTHER INFORMATION   |         | 17                                                                                                    
|SIGNATURES                  |         | 18                                                                                                    
|CERTIFICATIONS              |         | 19-22                                                                                                 

2



---



##### Table of Contents






EDELBROCK CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS

|                                             |                                   |   |               |            |          |   |             |            | 
|-------------------------------------------- | --------------------------------- | - | ------------- | ---------- | -------- | - | ----------- | ---------- | 
|                                             |                                   |   | September 25, |            | June 30,
|                                             |                                   |   | 2003          |            | 2003    
|                                             |                                   |   |               |            |         
|                                             |                                   |   | (Unaudited)   |            |          |   |            
|ASSETS                                       |                                   |   |               |            |          |   |             |           
|Current assets                               |                                   |   |               |            |          |   |             |           
|                                             | Cash and cash equivalents         |   | $             | 7,862,000  |          |   | $           | 8,707,000  | 
|                                             | Accounts receivable, net          |   |               | 24,816,000 |          |   |             | 26,858,000 | 
|                                             | Inventories                       |   |               | 27,010,000 |          |   |             | 26,398,000 | 
|                                             | Prepaid expenses and other        |   |               | 3,418,000  |          |   |             | 3,835,000  | 
|                                             |                                   |   |               |            |          |   |             |           
|Total current assets                         |                                   |   | 63,106,000    |            |          |   | 65,798,000  |           
|                                            
|Property, plant and equipment, net           |                                   |   | 36,864,000    |            |          |   | 37,965,000  |           
|                                            
|Goodwill                                     |                                   |   | 1,172,000     |            |          |   | 1,172,000   |           
|License agreement                            |                                   |   | 722,000       |            |          |   | 758,000     |           
|Other                                        |                                   |   | 1,919,000     |            |          |   | 1,707,000   |           
|                                             |                                   |   |               |            |          |   |             |            | 
|Total assets                                 |                                   | $ | 103,783,000   |            |          | $ | 107,400,000 |           
|                                             |                                   |   |               |            |          |   |             |           
|LIABILITIES AND SHAREHOLDERS EQUITY         |                                   |   |               |            |          |   |             |           
|Current liabilities                          |                                   |   |               |            |          |   |             |           
|                                             | Accounts payable                  |   | $             | 9,048,000  |          |   | $           | 12,038,000 | 
|                                             | Accrued expenses                  |   |               | 3,868,000  |          |   |             | 4,692,000  | 
|                                             | Current portion of long-term debt |   |               | 42,000     |          |   |             | 48,000     | 
|                                             |                                   |   |               |            |          |   |             |           
|Total current liabilities                    |                                   |   | 12,958,000    |            |          |   | 16,778,000  |           
|                                            
|Long-term debt and capital lease obligations |                                   |   | 186,000       |            |          |   | 494,000     |           
|Deferred income taxes                        |                                   |   | 3,057,000     |            |          |   | 3,090,000   |           
|                                            
|Shareholders equity                         |                                   |   | 87,582,000    |            |          |   | 87,038,000  |           
|                                             |                                   |   |               |            |          |   |             |           
|Total liabilities and shareholders equity   |                                   | $ | 103,783,000   |            |          | $ | 107,400,000 |           
|                                             |                                   |   |               |            |          |   |             |           

The accompanying notes are an integral part of these condensed consolidated
interim financial statements.

3



---



##### Table of Contents






EDELBROCK CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

|                                                      |                                     |   |                    |           |      |   |            |            | 
|----------------------------------------------------- | ----------------------------------- | - | ------------------ | --------- | ---- | - | ---------- | ---------- | 
|                                                      |                                     |   | Three months ended
|                                                      |                                     |   | September 25,     
|                                                      |                                     |   |                   
|                                                      |                                     |   | 2003               |           | 2002
|                                                      |                                     |   |                    |           |     
|Revenues                                              |                                     | $ | 27,658,000         |           |      | $ | 25,874,000 |           
|Cost of sales                                         |                                     |   | 17,804,000         |           |      |   | 15,839,000 |           
|                                                      |                                     |   |                    |           |      |   |            |           
|                                                      | Gross profit                        |   |                    | 9,854,000 |      |   |            | 10,035,000 | 
|                                                      |                                     |   |                    |           |      |   |            |           
|Operating expenses                                    |                                     |   |                    |           |      |   |            |           
|                                                      | Selling, general and administrative |   |                    | 8,344,000 |      |   |            | 7,846,000  | 
|                                                      | Research and development            |   |                    | 894,000   |      |   |            | 835,000    | 
|                                                      |                                     |   |                    |           |      |   |            |           
|                                                      | Total operating expenses            |   |                    | 9,238,000 |      |   |            | 8,681,000  | 
|                                                      |                                     |   |                    |           |      |   |            |           
|Operating income                                      |                                     |   | 616,000            |           |      |   | 1,354,000  |           
|                                                     
|Interest expense                                      |                                     |   | (4,000             | )         |      |   | (20,000    | )         
|Interest income                                       |                                     |   | 11,000             |           |      |   | 20,000     |           
|Gain on sale of assets                                |                                     |   | 118,000            |           |      |   | 2,000      |           
|                                                      |                                     |   |                    |           |      |   |            |           
|Income before taxes on income                         |                                     |   | 741,000            |           |      |   | 1,356,000  |           
|Taxes on income                                       |                                     |   | 274,000            |           |      |   | 502,000    |           
|                                                      |                                     |   |                    |           |      |   |            |           
|Net income                                            |                                     | $ | 467,000            |           |      | $ | 854,000    |           
|                                                      |                                     |   |                    |           |      |   |            |           
|Basic net income per share                            |                                     | $ | 0.09               |           |      | $ | 0.16       |           
|                                                      |                                     |   |                    |           |      |   |            |           
|Diluted net income per share                          |                                     | $ | 0.09               |           |      | $ | 0.16       |           
|                                                      |                                     |   |                    |           |      |   |            |           
|Basic weighted average number of shares outstanding   |                                     |   | 5,454,000          |           |      |   | 5,452,000  |           
|Effect of dilutive stock options and warrants         |                                     |   | 11,000             |           |      |   | 12,000     |           
|                                                      |                                     |   |                    |           |      |   |            |           
|Diluted weighted average number of shares outstanding |                                     |   | 5,465,000          |           |      |   | 5,464,000  |           
|                                                      |                                     |   |                    |           |      |   |            |           

The accompanying notes are an integral part of these condensed consolidated
interim financial statements.

4



---



##### Table of Contents






EDELBROCK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

|                                                 |                                 |                                                |           |                    |            |      |            |   |            |  
|------------------------------------------------ | ------------------------------- | ---------------------------------------------- | --------- | ------------------ | ---------- | ---- | ---------- | - | ---------- | -
|                                                 |                                 |                                                |           | Three months ended
|                                                 |                                 |                                                |           | September 25,     
|                                                 |                                 |                                                |           |                   
|                                                 |                                 |                                                |           | 2003               |            | 2002
|                                                 |                                 |                                                |           |                    |            |     
|Increase (Decrease) in Cash and Cash Equivalents |                                 |                                                |           |                    |            |      |            |  
|Operating activities                             |                                 |                                                |           |                    |            |      |            |  
|                                                 |                                 | Net income                                     |           | $                  | 467,000    |      |            | $ | 854,000    |  
|                                                 |                                 | Depreciation and amortization                  |           |                    | 1,396,000  |      |            |   | 1,342,000  |  
|                                                 |                                 | Gain on sale of assets                         |           |                    | (118,000   | )    |            |   | (2,000     | )
|                                                 |                                 | Impairment on license agreement                |           |                    | 36,000     |      |            |   |           |  
|                                                 |                                 | Net change in operating assets and liabilities |           |                    | (2,221,000 | )    |            |   | (3,381,000 | )
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Net cash used in operating activities            |                                 |                                                | (440,000  | )                  |            |      | (1,187,000 | )
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Investing activities                             |                                 |                                                |           |                    |            |      |            |  
|                                                 |                                 | Acquisition of property, plant and equipment   |           |                    | (582,000   | )    |            |   | (1,431,000 | )
|                                                 |                                 | Distributions from partnership                 |           |                    |           |      |            |   | 60,000     |  
|                                                 |                                 | Proceeds from sale of assets                   |           |                    | 414,000    |      |            |   | 4,000      |  
|                                                 |                                 |                                                |           |                    |            |      |            |   |            |  
|Net cash used in investing activities            |                                 |                                                | (168,000  | )                  |            |      | (1,367,000 | )
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Financing activities                             |                                 |                                                |           |                    |            |      |            |  
|                                                 |                                 | Proceeds from issuance of common stock         |           |                    | 77,000     |      |            |   |           |  
|                                                 |                                 | Debt repayments                                |           |                    | (314,000   | )    |            |   | (15,000    | )
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Net cash used in financing activities            |                                 |                                                | (237,000  | )                  |            |      | (15,000    | )
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Net decrease in cash and cash equivalents        |                                 |                                                | (845,000  | )                  |            |      | (2,569,000 | )
|Cash and cash equivalents at beginning of period |                                 |                                                | 8,707,000 |                    |            |      | 7,682,000  |  
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Cash and cash equivalents at end of period       |                                 | $                                              | 7,862,000 |                    |            | $    | 5,113,000  |  
|                                                 |                                 |                                                |           |                    |            |      |            |  
|Supplemental disclosure of cash flow information |                                 |                                                |           |                    |            |      |            |  
|                                                 | Cash paid during the period for |                                                |           |                    |            |      |            |   |           
|                                                 |                                 | Interest                                       |           | $                  | 4,000      |      |            | $ | 20,000     |  
|                                                 |                                 |                                                |           |                    |            |      |            |  
|                                                 |                                 | Income taxes                                   |           | $                  |           |      |            | $ | 960,000    |  
|                                                 |                                 |                                                |           |                    |            |      |            |  

The accompanying notes are an integral part of these condensed consolidated
interim financial statements.

5



---



##### Table of Contents






EDELBROCK CORPORATION
NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

Note 1  Summary of Significant Accounting Policies

Basis of Presentation

The condensed consolidated interim financial statements of Edelbrock
Corporation (the Company) at September 25, 2003 and for the three month
periods ended September 25, 2003 and 2002 are unaudited, but include all
adjustments (consisting only of normal recurring adjustments) which the Company
considers necessary for a fair presentation. The June 30, 2003 balance sheet
was derived from the balance sheet included in the Companys audited
consolidated financial statements as included in the Companys Form 10-K for
its fiscal year ended June 30, 2003 (File No. 000-24802).

These unaudited financial statements have been prepared in accordance with
accounting principles generally accepted in the United States of America for
interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements, and should be read in conjunction with the
Companys audited consolidated financial statements included in the Form 10-K
indicated above. Operating results for the three-month period ended September
25, 2003 are not necessarily indicative of the results that may be expected for
the fiscal year ending June 30, 2004.

Accounts Receivable

The Company maintains reserves for cash and other discounts, returns and
potential credit losses. Accounts receivable reserves are based on (i) the
Companys estimate of the rate at which customers take credit discounts allowed
and, (ii) the Companys specific assessment of the collectibility of all past
due accounts. Credit losses are charged directly to selling, general and
administrative expenses when determined to be uncollectible. The actual cash
and other discounts, returns and credit losses have not differed materially
from accrued estimated amounts for the three months ended September 25, 2003.

Inventories

Inventories, which consist of raw materials, work in process, and finished
goods, are stated at the lower of cost (first-in, first-out method) or market
value and have been reduced by an allowance for excess and obsolete
inventories. The estimated allowance is based on managements review of
inventories on hand compared to estimated future usage and sales.

Long-Lived Assets

The Company evaluates the recoverability of the carrying amount of long-lived
assets whenever events or changes in circumstances indicate that the carrying
amount of an asset may not be fully recoverable. The Company evaluates the
recoverability of goodwill and other intangible assets with indefinite useful
lives annually or more frequently if events or circumstances indicate that an
asset might be impaired. The Company uses judgment when applying the impairment
rules to determine when an impairment test is necessary. Factors the Company
considers which could trigger an impairment review include significant
underperformance relative to historical or forecasted operating results, a
significant decrease in the market value of an asset, a significant change in
the extent or manner in which an asset is used, a change in relationship
between licensee and licensor, and significant negative industry or economic
trends. Impairment losses are measured as the amount by which the carrying
value of an asset exceeds its estimated fair value. The Company is required to
make estimates of its future cash flows related to the asset subject to review.
These estimates require assumptions about demand for the Companys products and
services, future market conditions and technological developments. Other
assumptions include determining the discount rate and future growth rates.

6



---



##### Table of Contents



Note 1 - Summary of Significant Accounting Policies (continued)

Stock-Based Compensation

Statement of Financial Accounting Standards No. 148 Accounting for Stock-Based
Compensation Transition and Disclosure an amendment of SFAS 123 (SFAS No.
148) requires the Company to provide pro forma information regarding net
income and income per share as if compensation expensed for the Companys stock
option plans had been determined in accordance with the fair value based method
prescribed in SFAS No.148. The Company estimates the fair value of each stock
option at the grant date by using the Black-Scholes option-pricing model with
the following weighted-average assumptions used for grants in the 2003 and 2002
period: dividend yield of zero percent, risk-free interest rate of 6 percent,
expected lives of ten years, and expected volatility of 35% for 2003 and 2002,
respectively. Under the accounting provisions of SFAS No. 148, the Companys
net income and income per share for 2003 and 2002 would have been reduced to
the pro forma amounts indicated below:

|                    |                       |  |                    |         |      |  |   |         | 
|------------------- | --------------------- |  | ------------------ | ------- | ---- |  | - | ------- | 
|                    |                       |  | Three Months Ended
|                    |                       |  | September 25,     
|                    |                       |  |                   
|                    |                       |  | 2003               |         | 2002
|                    |                       |  |                    |         |     
|Net income:         |                       |  |                    |         |      |  |   |        
|                    | As reported           |  | $                  | 467,000 |      |  | $ | 854,000 | 
|                    | Pro forma             |  | $                  | 464,000 |      |  | $ | 848,000 | 
|Earnings per share: |                       |  |                    |         |      |  |   |        
|                    | As reported  Basic   |  | $                  | 0.09    |      |  | $ | 0.16    | 
|                    | As reported  Diluted |  | $                  | 0.09    |      |  | $ | 0.16    | 
|                    | Pro forma  Basic     |  | $                  | 0.09    |      |  | $ | 0.16    | 
|                    | Pro forma  Diluted   |  | $                  | 0.09    |      |  | $ | 0.16    | 

Basic and Diluted Net Income Per Share Information

Basic net income per share is based upon the weighted average number of common
shares outstanding. Diluted net income per share is based on the assumption
that options and warrants are included in the calculation of diluted net income
per share, except when their effect would be anti-dilutive. Dilution is
computed by applying the treasury stock method. Under this method, options
and warrants are assumed to be exercised at the beginning of the period (or at
the time of issuance, if later), and as if funds obtained thereby were used to
purchase common stock at the average market price during the period.

The following options and warrants were excluded from the computation of
diluted net income per share as a result of the exercise price exceeding the
average market price of the shares of common stock:

|                                                        |  |                    |                |      |  |   |                | 
|------------------------------------------------------- |  | ------------------ | -------------- | ---- |  | - | -------------- | 
|                                                        |  | Three Months Ended
|                                                        |  | September 25,     
|                                                        |  |                   
|                                                        |  | 2003               |                | 2002
|                                                        |  |                    |                |     
|Options and warrants to purchase shares of
common stock |  |                    | 444,139        |      |  |   | 488,345        | 
|                                                        |  |                    |                |      |  |   |                | 
|Exercise prices                                         |  | $                  | 11.36 - $20.00 |      |  | $ | 11.36 - $20.00 | 
|                                                        |  |                    |                |      |  |   |                | 

7



---



##### Table of Contents



Note 1 - Summary of Significant Accounting Policies (concluded)

Product Warranties

The Company records a liability for an estimate of costs that it expects to
incur under its basic limited warranty when product revenue is recognized.
Factors affecting the Companys product warranty liability include the number
of units sold and historical and anticipated rates of claims and costs per
claim. Companys management periodically assesses the adequacy of its product
warranty liability based on changes in these factors.

The changes in the Companys product warranty liability are as follows:

|                                |  |                    |          |      |  |   |            |  
|------------------------------- |  | ------------------ | -------- | ---- |  | - | ---------- | -
|                                |  | Three Months Ended
|                                |  | September 25,     
|                                |  |                   
|                                |  | 2003               |          | 2002
|                                |  |                    |          |     
|Balance at July 1,              |  | $                  | 607,000  |      |  | $ | 300,000    |  
|Accrual for current year claims |  |                    | 804,000  |      |  |   | 1,186,000  |  
|Warranty claims settled         |  |                    | (888,000 | )    |  |   | (1,129,000 | )
|                                |  |                    |          |      |  |   |            |  
|Balance at September 25,        |  | $                  | 523,000  |      |  | $ | 357,000    |  
|                                |  |                    |          |      |  |   |            |  

Segment Reporting

The Company is centrally managed and operates in one business segment:
specialty automotive and motorcycle aftermarket parts.

Controlling Stockholder

As of September 25, 2003, O. Victor Edelbrock, the Companys Chairman,
President, and Chief Executive Officer, has beneficial ownership of 51.4% of
the Companys common shares. As a result, Mr. Edelbrock has the ability to
control the Companys operations.

Reclassifications

Certain prior period amounts have been reclassified for comparison with the
2003 presentation.

Note 2  New Accounting Pronouncements

In January 2003, the Financial Accounting Standard Board (FASB) issued FASB
Interpretation No. 46, Consolidation of Variable Interest Entities (FIN
46). This interpretation explains how to identify variable interest entities
and how an enterprise assesses its interest in a variable interest entity to
decide whether to consolidate that entity. This interpretation requires
existing unconsolidated variable interest entities to be consolidated by their
primary beneficiaries if the entities do not effectively disperse risks among
parties involved. Variable interest entities that effectively disperse risks
will not be consolidated unless a single party holds an interest or combination
of interests that effectively recombines risks that were previously dispersed.
This interpretation applies immediately to variable interest entities created
after January 31, 2003, and to variable interest entities in which an
enterprise obtains an interest after that date. It applies in the first fiscal
year or interim period beginning after December 15, 2003, to variable interest
entities in which an enterprise holds a variable interest that it acquired
before February 1, 2003. Management believes that the adoption of FIN 46 will
not have a material effect on the Companys financial position or results of
operations.

8



---



##### Table of Contents



Note 2  New Accounting Pronouncements (continued)

In April 2003, the FASB issued Statement of Financial Accounting Standards
(SFAS) No. 149, Amendment of Statement 133 on Derivative Instruments and
Hedging Activities, which is generally effective for contracts entered into or
modified after June 30, 2003 and for hedging relationships designated after
June 30, 2003. SFAS 149 clarifies under what circumstances a contract with an
initial net investment meets the characteristic of a derivative as discussed in
SFAS No. 133, clarifies when a derivative contains a financing component,
amends the definition of an underlying to conform it to the language used in
FASB Interpretation No. 45, Guarantor Accounting and Disclosure Requirements
for Guarantees, Including Indirect Guarantees of Indebtedness of Others and
amends certain other existing pronouncements. The adoption of SFAS 149 did not
have a material effect on the Companys financial condition or results of
operations.

In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity. This
statement established standards for how an issuer classifies and measures in
its statement of financial position certain financial instruments with
characteristics of both liabilities and equity. In accordance with the
standard, financial instruments that embody obligations for the issuer are
required to be classified as liabilities. The adoption of SFAS 150 did not
have a material effect on the Companys financial condition or results of
operations.

Note 3 - Inventories

Inventories at September 25, 2003 and June 30, 2003 consisted of the following:

|                |  |               |            |          |  |   |            | 
|--------------- |  | ------------- | ---------- | -------- |  | - | ---------- | 
|                |  | September 25, |            | June 30,
|                |  | 2003          |            | 2003    
|                |  |               |            |         
|                |  | (Unaudited)   |            |          |  |  
|Raw materials   |  | $             | 13,954,000 |          |  | $ | 12,542,000 | 
|Work in process |  |               | 1,743,000  |          |  |   | 1,780,000  | 
|Finished goods  |  |               | 11,313,000 |          |  |   | 12,076,000 | 
|                |  |               |            |          |  |   |            | 
|                |  | $             | 27,010,000 |          |  | $ | 26,398,000 | 
|                |  |               |            |          |  |   |            | 

Note 4  License Agreement

The Company currently has a License Agreement with JG Engine Dynamics, Inc. and
Automotive Systems Group, Inc. (the Licensor). In September 2003, the
Company determined that its relationship with the Licensor had changed because
the parties are no longer jointly developing future import aftermarket
products. The Company continues to utilize the License Agreement and pay
royalties to the Licensor on existing co-developed products.

Based on this change in relationship, the Company has determined that the
useful life of the License Agreement has changed from an indefinite life to a
finite life of 15 years. The Company has also evaluated the recoverability of
the carrying amount of this long-lived asset through an impairment test by
estimating future net cash flows over the remaining life of this License
Agreement. Accordingly, based on this impairment test, the Company has
recorded an impairment charge of $36,000 for the quarter ending September 25,
2003 and will prospectively amortize the License Agreement over a 15 year
period utilizing a units method as a basis for amortization.

9



---



##### Table of Contents



Note 5  Tax Contingency

The Federal income taxes of the Company for the fiscal year ended June 30, 2001
are currently under examination by the Internal Revenue Service (IRS). The
examination mainly pertains to research and development credits and
extraterritorial income exclusion that the Company has utilized to reduce
taxable income. Management does not believe that the outcome of the IRS
examination will have a material impact on the Companys consolidated results
of operations or financial position.

The California income taxes of the Company for the fiscal years ended June 30,
1999, 2000, and 2001 are currently under examination by the California
Franchise Tax Board. The examination mainly pertains to the apportionment of
income between states. Management does not believe that the outcome of this
examination will result in a material impact on the Companys consolidated
results of operations or financial position.

Note 6 - Dependence on Key Supplier

The Company has an agreement with
Magneti Marelli, USA, Inc., who is the key supplier of automotive
carburetors for the Company. The agreement expires in December of
2009 and requires, among other things, that (i) the Company sell
only carburetors manufactured by the supplier, (ii) the
Company purchase a minimum number of carburetors from the supplier
each calendar year and (iii) the Company price the carburetors
so as to remain market competitive.

On October 31, 2003, the Company
amended this agreement, changing the Companys aggregate minimum
purchase obligation from January 1, 2004 to the agreements
expiration in December of 2009. Pursuant to the amended agreement,
the Companys minimum purchase obligation increased by
$6,723,000 for the 2004 calendar year only. Each subsequent calendar
year through 2009 remained substantially unchanged, decreasing by
$183,000 per year. Any material failure of the supplier to supply
carburetors to the Company would have a material adverse effect on
the Companys results of operations because alternative sources
for obtaining the types of automotive carburetors marketed by the
Company are not readily available. The Companys inability to
source supply with other manufacturers, the Companys failure
to sell automotive carburetors in excess of the minimum purchase
requirement, or the contractual limitations on the Companys
pricing of automotive carburetors also could have a material adverse
effect on the Company. The Company has met all minimum purchase
obligations to date.

Note 7 - Subsequent Event

On November 3, 2003, the Company declared a cash dividend of $.03 per common
share payable to shareholders of record as of December 1, 2003. The payment
date for this dividend has been set for December 9, 2003.

10



---



##### Table of Contents






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

The following is a discussion and analysis of the consolidated financial
condition and results of operations of the Company for the quarter ended
September 25, 2003. The following should be read in conjunction with the
Condensed Consolidated Interim Financial Statements and related notes appearing
elsewhere herein.

Overview

The Company was founded in 1938, and is one of Americas leading manufacturers
and marketers of specialty performance automotive and motorcycle aftermarket
parts. The Company designs, manufactures, packages and markets performance
automotive and motorcycle aftermarket parts, including intake manifolds,
carburetors, camshafts, cylinder heads, exhaust systems, shock absorbers and
other performance components for most domestic V8 and selected V6 engines; and
sport compact four cylinder domestic and import engines. In addition, the
Company offers performance aftermarket manifolds, camshafts, cylinder heads,
air cleaners, and carburetors for Harley-Davidson and other selected brand
motorcycles. Also, through its Russell division, the Company offers performance
plumbing and brake lines which include street-legal brake lines, oil lines,
fuel lines, and filters for both automotive and motorcycle use. The Company
currently offers approximately 8,000 performance automotive and motorcycle
aftermarket parts for street, off-road, recreational and competition vehicle
use.

Product Mix

The Company manufactures its own products and purchases other products designed
to the Companys specifications from third-party manufacturers for subsequent
packaging and distribution to the Companys customers. Generally, the Company
can achieve a higher margin on those products which it manufactures as compared
to those purchased from third-party manufacturers. Accordingly, the Companys
results of operations in any given period are affected by the product mix of
the Companys sales during the period.

Seasonality

The Companys sales are subject to seasonal variations. Customer orders and
sales are greatest in the second, third and fourth quarters of the Companys
fiscal year in anticipation of and during the spring and summer months.
Accordingly, revenues and operating income tend to be relatively higher in
these quarters. This seasonality typically results in reduced earnings for the
Companys first quarter because a significant portion of operating expenses are
fixed throughout the fiscal year.

11



---



##### Table of Contents



Three Months Ended September 25, 2003, Compared to Three Months Ended
September 25, 2002:

Revenues

Revenues increased 6.9% to $27.7 million for the three months ended September
25, 2003 from $25.9 million for the same period of 2002. This increase was
primarily the result of an increase of $792,000, or 194.6%, from sales by its
aluminum foundry to third party customers; an increase of $247,000, or 6.8%, in
the sale of automotive aluminum cylinder heads; an increase of $176,000, or
15.1%, in the sale of Russell Performance products; an increase of $173,000,
or 23.6%, in the sale of shock absorbers; an increase of $168,000, or 26.9%, in
the sale of exhaust products; and new sales from its recently introduced turbo
charger line of $135,000. The Company attributed the increase in revenues to
an increase in demand for its products and better seasonal weather for the
current three month period resulting from the abatement of the inclement
weather that had been hampering sales since early spring of 2003.

Cost of Sales

Cost of sales increased 12.4% to $17.8 million for the three months ended
September 25, 2003 from $15.8 million for the same period of 2002. As a
percent of revenues, cost of sales increased to 64.4% for the three months
ended September 25, 2003 from 61.2% for the same period of 2002. The increase
in cost of sales as a percent of revenues was primarily due to increases in
workers compensation insurance and labor cost overruns at its aluminum
foundry. The Company attributed the cost overruns at its aluminum foundry to
additional employees and overtime required to complete certain contract work
for third party customers. To minimize such cost overruns in the future, the
Company is reducing the number of third-party foundry customers to eliminate
overtime and personnel so that the aluminum foundry can focus on fewer,
higher-margin projects and focus on the Companys proprietary products. The
Company is also installing new equipment at its aluminum foundry that will
reduce machine labor time and has announced price increases on those
third-party customers that it has elected to retain.

Selling, General and Administrative Expense

Selling, general and administrative expenses increased 6.4% to $8.3 million for
the three months ended September 25, 2003 from $7.8 million for the same period
of 2002. The increase was mainly attributed to an increase in advertising costs
and commissions associated with increased revenues. As a percent of revenues,
selling, general and administrative expense decreased to 30.2% for the three
months ended September 25, 2003 from 30.3% for the same period of 2002. The
decrease in expenses as a percentage of revenues was mainly due to higher
revenues spread over relatively fixed costs.

Research and Development Expense

Research and development (R & D) expense increased 7.1% to $894,000 for the
three months ended September 25, 2003 from $835,000 for the same period of
2002. As a percent of revenues, R & D expense remained unchanged at 3.2% for
the three months ended September 25, 2003 and for the same period of 2002.

Interest Expense

Interest expense decreased to $4,000 for the three months ended September 25,
2003 from $20,000 for the same period of 2002. The decrease was primarily due
to the 2002 period reflecting $15,000 of interest paid to the State of Michigan
for taxes accrued in 1999, 2000, and 2001.

12



---



##### Table of Contents



Three Months Ended September 25, 2003, Compared to Three Months Ended
September 25, 2002 (concluded):

Interest Income

Interest income decreased to $11,000 for the three months ended September 25,
2003 from $20,000 for the same period in 2002. The decrease was primarily due
to lower interest rates.

Gain on Sale of Assets

Gain on sale of assets was $118,000 and $2,000 for the three months ended
September 25, 2003 and 2002, respectively. The gain for the three months ended
September 25, 2003 can be primarily attributed to the sale of a real estate
asset.

Taxes on Income

The provision for income taxes decreased to $274,000 for the three months ended
September 25, 2003 from $502,000 for the 2002 period. The effective tax rate
for both the 2003 and 2002 periods was approximately 37%.

Net Income

The Companys net income for the three months ended September 25, 2003
decreased 45.3% to $467,000 from $854,000 for the same period of 2002. This
increase was the result of the items mentioned above.

Critical Accounting Policies

The Companys financial statements and accompanying notes are prepared in
accordance with accounting principles generally accepted in the United States
of America. Preparing financial statements requires management to make
estimates and assumptions that affect the reported amounts of assets,
liabilities, revenue, and expenses.

The Company believes that the estimates, assumptions and judgments involved in
the accounting policies described in the Managements Discussion and Analysis
of Financial Condition and Results of Operations section of its most recent
Annual Report on Form 10-K have the greatest potential impact on its financial
statements, so it considers these to be its critical accounting policies.
Because of the uncertainty inherent in these matters, actual results could
differ from the estimates the Company uses in applying the critical accounting
policies. Certain critical accounting policies affect working capital account
balances, including the policies for revenue recognition, accounts receivable
reserves, inventory reserves, and product warranty and self-insurance
liabilities. These policies require that the Company make estimates in the
preparation of its financial statements as of a given date.

Within the context of these critical accounting policies, the Company is not
currently aware of any reasonably likely events or circumstances that would
result in materially different amounts being reported.

13



---



##### Table of Contents



Liquidity and Capital Resources

The Companys liquidity requirements arise primarily from the funding of its
seasonal working capital needs and capital expenditures. Historically, the
Company has met these liquidity requirements through cash flow generated from
operating activities and with borrowed funds under the Companys $8.0 million
revolving credit facility (Revolving Credit Facility) which expires on
February 1, 2005. The Company expects to renew this credit facility prior to
expiration. Due to seasonal demand for the Companys products, the Company
normally builds inventory during the first and second fiscal quarters in
advance of the typically stronger selling periods during the third and fourth
fiscal quarters.

The Company believes that funds generated from operations and funds available
under the Revolving Credit Facility together with cash balances will be
adequate to meet its working capital, debt service and capital expenditure
requirements through the next twelve months. The Company has made capital
expenditures of $582,000 during the first quarter of fiscal year 2004 mainly
for capital equipment and modification upgrades to its distribution center.
The Company anticipates making additional capital expenditures of approximately
$3.0 - $4.5 million for the remainder of fiscal year 2004 primarily for
additional capital equipment to increase production, shipping capacity, and
efficiency.

14



---



##### Table of Contents



Contractual Obligations

The Company has an agreement with
Magneti Marelli, USA, Inc., who is the key supplier of automotive
carburetors for the Company. The agreement expires in December of
2009 and requires, among other things, that (i) the Company sell
only carburetors manufactured by the supplier, (ii) the
Company purchase a minimum number of carburetors from the supplier
each calendar year and (iii) the Company price the carburetors
so as to remain market competitive.

On October 31, 2003, the Company
amended this agreement, changing the Companys aggregate minimum
purchase obligation from January 1, 2004 to the agreements
expiration in December of 2009. Pursuant to the amended agreement,
the Companys minimum purchase obligation increased by
$6,723,000 for the 2004 calendar year only. Each subsequent calendar
year through 2009 remained substantially unchanged, decreasing by
$183,000 per year. Any material failure of the supplier to supply
carburetors to the Company would have a material adverse effect on
the Companys results of operations because alternative sources
for obtaining the types of automotive carburetors marketed by the
Company are not readily available. The Companys inability to
source supply with other manufacturers, the Companys failure
to sell automotive carburetors in excess of the minimum purchase
requirement, or the contractual limitations on the Companys
pricing of automotive carburetors also could have a material adverse
effect on the Company. The Company has met all minimum purchase
obligations to date.

Safe Harbor Statement under the Private Securities Litigation Reform Act of
1995:

Any statements set forth above which are not historical facts, including
statements relating to future economic and climatic conditions, are
forward-looking statements that involve known and unknown risks and
uncertainties that could cause actual results to differ materially from those
in the forward-looking statements. Potential risks and uncertainties include
such factors as the financial strength and competitive pricing environment of
the automotive and motorcycle aftermarket industries, product demand, market
acceptance, manufacturing efficiencies, new product development, the success of
planned advertising, marketing and promotional campaigns, dependence on key
supplier, and other risks identified herein and in other documents filed by the
Company with the Securities and Exchange Commission.

15



---



##### Table of Contents






Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Companys exposure to interest rate changes is primarily related to its
variable rate debt which may be outstanding from time to time under the
Companys Revolving Credit Facility with Bank of America, NT & SA. The
Companys Revolving Credit Facility is an $8 million line of credit with an
interest rate based on the prime rate (4.00% as of September 25, 2003) and
expires on February 1, 2005. Because the interest rate on the Revolving Credit
Facility is variable, the Companys cash flow may be affected by increases in
the prime rate. Management does not believe that any risk inherent in the
variable rate nature of the loan is likely to have a material effect on the
Company. As of September 25, 2003, the Companys outstanding balance on the
Revolving Credit Facility was zero.




Item 4. Controls and Procedures

The Companys President, Chief Executive Officer, and Chairman of the Board, O.
Victor Edelbrock, and the Companys Vice-President of Finance and Chief
Financial Officer, Aristedes T. Feles, have evaluated the Companys disclosure
controls and procedures as of September 25, 2003. These controls and
procedures are designed to ensure that all of the information required to be
disclosed by the Company in its periodic reports filed with the Securities and
Exchange Commission (the Commission) is recorded, processed, summarized and
reported within the time periods specified by the Commission and that the
information is communicated to Messrs. Edelbrock and Feles on a timely basis.

Based on their evaluation, Messrs. Edelbrock and Feles concluded that the
Companys disclosure controls and procedures are suitable and effective for the
Company, taking into consideration the size and nature of the Companys
business and operations.

16



---



##### Table of Contents






PART II - OTHER INFORMATION

|        |  |                                                    
|------- |  | ---------------------------------------------------
|Item 1. |  | Legal Proceedings                                  
|        |  |                                                    
|        |  | Not applicable.                                    
|        |  |                                                    
|Item 2. |  | Changes in Securities                              
|        |  |                                                    
|        |  | Not applicable.                                    
|        |  |                                                    
|Item 3. |  | Defaults upon Senior Securities                    
|        |  |                                                    
|        |  | Not applicable.                                    
|        |  |                                                    
|Item 4. |  | Submission of Matters to a Vote of Security Holders
|        |  |                                                    
|        |  | Not applicable.                                    
|        |  |                                                    
|Item 5. |  | Other Information                                  
|        |  |                                                    
|        |  | Not applicable.                                    
|        |  |                                                    
|Item 6. |  | Exhibits and Reports on Form 8-K                   

Exhibits

|     |  |                                                                                                                            
|---- |  | ---------------------------------------------------------------------------------------------------------------------------
|10.0 |  | Amendment to
Purchasing Agreement between Edelbrock Corporation and Magneti
Marelli, USA, Inc. dated October 31, 2003      
|     |  |                                                                                                                            
|31.1 |  | Certifications of principal executive officer required by Rules 13a-14
and 15d-14 under the Securities Exchange Act of 1934
|     |  |                                                                                                                            
|31.2 |  | Certifications of principal financial officer required by Rules 13a-14
and 15d-14 under the Securities Exchange Act of 1934
|     |  |                                                                                                                            
|32.1 |  | Certifications of principal executive officer pursuant to 18 U.S.C. 1350
(furnished)                                       
|     |  |                                                                                                                            
|32.2 |  | Certifications of principal financial officer pursuant to 18 U.S.C. 1350
(furnished)                                       

Reports on Form 8-K

The Company filed a report on Form 8-K on September 3, 2003 related to its
earnings release for fourth quarter ended June 30, 2003.

17



---



##### Table of Contents






SIGNATURES

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

|                       |  |                            
|---------------------- |  | ---------------------------
|                       |  | EDELBROCK CORPORATION      
|                       |  |                            
|                       |  | Registrant                 
|                       |  |                            
|Date: November 6, 2003 |  | ARISTEDES T. FELES         
|                       |  |                            
|                       |  | Aristedes T. Feles         
|                       |  | Vice President of Finance  
|                       |  | Chief Financial Officer and
|                       |  | Director                   

18