UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K


(Mark One) 

(X)  Annual report pursuant to Section 13 or 15(d) of the Securities and
     Exchange Act of 1934 for the fiscal year ended December 25, 2004 (52 weeks)

( )  Transition report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 for the transition period from
     _______ to ________


                          Commission File Number 1-5084

                              TASTY BAKING COMPANY
               (Exact name of Company as specified in its charter)

         Pennsylvania                            23-1145880
  (State of Incorporation)          (IRS Employer Identification Number)

                  2801 Hunting Park Avenue
                  Philadelphia, Pennsylvania                     19129
         (Address of principal executive offices)              (zip code)
                  Telephone:  215-221-8500
(Company's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class                    Name of each exchange on which registered
-------------------                    -----------------------------------------

Common Stock,
par value $.50 per share                       New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  None

Indicate by check mark whether the company (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  company  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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K (ss.  229.405 of this chapter) is not contained  herein,  and
will not be contained,  to the best of company's knowledge,  in definitive proxy
or  information  statements  incorporated  by reference in Part III of this Form
10-K or any amendment to this Form 10-K. [X]

Indicate by check mark whether the company is an accelerated filer (as defined
in Rule 12b-2 of the Act). YES X NO
                                 
The aggregate market value of voting stock held by non-affiliates as of June 26,
2004 is $71,109,187  (computed by reference to the closing price on the New York
Stock Exchange on June 26, 2004).

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of February 18, 2005.

              Class                                          Outstanding
              -----                                          -----------
         Common Stock,                                    8,176,898 shares
         par value $.50                                   

                       DOCUMENTS INCORPORATED BY REFERENCE
                       -----------------------------------

Document
--------
The Registrant has  incorporated by reference in Part III of this report on Form
10-K portions of the company's  definitive  Proxy  Statement for the 2005 Annual
Meeting of Shareholders to be held on May 12, 2005 which is expected to be filed
with the  Securities  and Exchange  Commission not later than 120 days after the
end of the company's last fiscal year.


                                     Page 1




                      TASTY BAKING COMPANY AND SUBSIDIARIES
                                     PART I

Item 1.  Business
-------  --------
The company was  incorporated  in  Pennsylvania  in 1914 and  maintains its main
offices and manufacturing facilities in Philadelphia,  Pennsylvania. The company
manufactures  and  sells a  variety  of  premium  single  portion  cakes,  pies,
pretzels, brownies, donuts, and snack bars under the well established trademark,
TASTYKAKE(R).   These  products  comprise   approximately  100  varieties.   The
availability of some products,  especially the holiday-themed offerings,  varies
according to the season of the year. The single  portion  cakes,  snack bars and
donuts  principally  sell at retail prices for individual  packages ranging from
$0.40 to $0.99 per  package  and  family  convenience  packages  at  $2.99.  The
individual pies include various fruit and cream filled varieties and, at various
times of the year, additional seasonal varieties.  The pastries and brownies are
marketed  principally  in snack packages and sell at a retail price of $0.99 per
package.  The best known  products with the widest sales  acceptance are various
sponge cakes  marketed  under the trademarks  JUNIORS(R)  and  KRIMPETS(R),  and
chocolate enrobed cakes under KANDY KAKES(R). During 2004 the company introduced
a new line of  sugar-free  single  portion  cakes and snack  bars under the name
TASTYKAKE  Sensables(TM)  which are sold at retail prices ranging from $0.59 for
single serve to $3.59 for Family Packs.

Tasty Baking Oxford, Inc., a wholly-owned subsidiary of the company,  located in
Oxford, Pennsylvania, currently manufactures honey buns, donuts, mini donuts and
donut holes under the trademark  TASTYKAKE(R).  The company  created the SNAK N'
FRESH(R)  and AUNT  SWEETIE'S  BAKERY(R)  brands.  The SNAK N' FRESH(R) and AUNT
SWEETIE'S  BAKERY(R)  brands were established to enter the private label markets
without  compromising  the  reputation of its  TASTYKAKE(R)  brand  although the
company does not currently  market products under these  trademarks.  All of the
products manufactured at the Oxford facility are sold to the company for resale.

During  the  fourth  quarter  of  2001  the  company  closed  the  plant  of its
wholly-owned subsidiary,  Dutch Mill Baking Company, Inc. (Dutch Mill), based in
Wyckoff, New Jersey.  Dutch Mill was then merged into the company's  subsidiary,
Tasty Baking  Oxford,  Inc. The trademark  DUTCH MILL(R) will remain an asset of
the company.

The company's  products are sold principally by independent  sales  distributors
through  distribution routes to approximately 15,000 retail outlets in Delaware,
Maryland,  New Jersey,  New York,  Pennsylvania and Virginia,  which make up the
company's principal market. During 2003, the core route regions were expanded to
include the eastern shore of Maryland,  Pittsburgh,  Pennsylvania and Cleveland,
Ohio.  This method of distribution  for direct store  deliveries via independent
sales  distributors  has been used since 1986. The company also  distributes its
products   through   distributorships   and  major  grocery  chains  which  have
centralized  warehouse  distribution  capabilities  located in many areas of the
country.  The company has formed alliances with  distributors that can warehouse
and  distribute  the Tastykake  product line most  effectively in both fresh and
frozen forms.  During 2003, the company  refocused its efforts in its core sales
distributor  business,  while at the same time, carefully evaluated existing and
new business  possibilities  outside the core market. As a result,  the decision
was made in 2003 to pull out of the West Coast  markets and add 36 new routes to
the core region.  Products are sold throughout the continental United States and
Puerto Rico via third party  distributorships.  The company also distributes its
products through the TastyShop  program,  whereby consumers can call a toll-free
number or visit the company's website to order a variety of Tastykake gift packs
for home delivery.

During 2002,  the company  closed its  remaining 18 thrift  stores which did not
meet the  profitability  objectives  set by the  company.  The company  closed 6
stores  during the second  quarter of 2002 and closed the remaining 12 stores as
of year end 2002. The company has recorded  restructuring charges related to the
closures. The company's thrift store program was first implemented at the end of
2000. The purpose of the thrift stores was to recover the cost of stale, damaged
and other products not generally salable through normal  distribution  channels,
to recoup part of the cost of developing and  introducing  new products into the
marketplace,  and to raise  consumer  awareness and  acceptance of the company's
products.

The company's top 20 customers  represent  57.9% of its 2004 net sales.  The top
customer,  Wal-Mart,  represents 16.3% of the company's net sales for 2004. This
relationship  has been  reasonably  consistent  over the  prior two  years.  All
customers   in  the  route  sales  area  are  serviced  by   independent   sales
distributors.  If any of the  customers  in  this  group  changed  their  buying
patterns with the company, its current sales levels could be adversely affected.

The company  conducts  advertising  programs  which  utilize  outdoor  billboard
campaigns, newspapers, consumer coupons, and radio advertising. During 2004, the
company  focused on point of sale  marketing,  introducing new packaging for the

                                     Page 2






Item 1.     Business  (continued)
-------     ---------------------

entire  product  line plus new  products  and  expanded  varieties  on  existing
products.  In 2005 the company  expects to engage in more billboard  advertising
and an elevated level of radio advertising campaigns.


The company is engaged in a highly competitive business.  Although the number of
competitors  varies among  marketing  areas,  certain  competitors  are national
companies with multiple production facilities,  nationwide  distribution systems
and significant  advertising and promotion budgets.  The company  specializes in
premium  single  portion snack cakes and pies. The company is able to maintain a
strong competitive  position in its principal marketing area through the quality
of its products and brand name recognition. The company has a significant market
share throughout its principal marketing area.

Outside of its principal marketing area,  awareness of the company's  trademarks
and reputation is not as strong and the company's market share is generally less
significant.  In these markets, the company competes for the limited shelf space
available from  retailers,  leveraging  product  quality,  price  promotions and
consumer acceptance.  The company has been able to solidify its sales outside of
its principal marketing area through the distribution of its products using mass
merchandisers, third party distributors, convenience stores and other methods of
distribution.

The company's  principal  competitor in the premium snack cake market throughout
the country is Interstate Bakeries  Corporation  ("Interstate") which owns three
major brands in this category - Hostess, Dolly Madison and Drakes. Interstate is
a large publicly held corporation which has achieved national recognition of its
Hostess brand name through  advertising.  Interstate competes on price,  product
quality and brand name  recognition.  Interstate filed for Chapter 11 Bankruptcy
protection in 2004.  McKee Foods  Corporation,  a large  privately held company,
competes  in the snack cake market  under the brand name Little  Debbie as a low
price snack cake. Little Debbie holds the largest share of the snack cake market
in  the  United  States.   Many  large  food  companies  advertise  and  promote
single-serve  packages  of their  traditional  multi-serve  cookie and sweet and
salty  snack  varieties  and  compete  against  the company for a portion of the
overall  snack  market.  George  Weston Foods  competes in the  multi-serve  and
single-serve  baked  goods  market  under the brand name of  Entenmann's.  Local
independent  bakers also compete in a number of regional  markets.  In addition,
there are  national  food  companies  that are  expanding  their  snack  product
offerings in our category.

The  company  is  dependent  upon  sugar,  eggs,  oils,  flour and cocoa for its
ingredients and paperboard for its packaging.  The price of sugar is expected to
remain stable  through 2005 even though demand is down due to allotment  control
by the USDA, which is expected to keep the sugar pricing structure  stable.  Egg
pricing  was  volatile  in 2004 but is expected  to  stabilize  for 2005.  Flour
pricing was high in 2004. In 2005,  with  sluggish  export demand due to foreign
competition,  the flour pricing is expected to stabilize.  For 2005, the soybean
crop is  expected  to be very  good and  world-wide  production  output  is also
expected to be good. Therefore, the company expects some softening in prices for
oils in 2005.  Cocoa pricing has been volatile.  Although the crops were good in
November  2004,  political  unrest in the Ivory Coast and elections in 2005 have
caused the pricing  outlook to be  uncertain.  The entire  paperboard  market is
having  capacity  issues  due  to  high  exports  and  construction  due  to the
hurricanes  along the East Coast of the U.S. in 2004 along with continued growth
in  disposable  consumer  paper  products.  Paper product  pricing  continues to
increase because of limited supply.

The  company's  policies  with respect to working  capital items are not unique.
Inventory is generally maintained at levels sufficient for one to three weeks of
sales,  while the ratio of current  assets to current  liabilities  is generally
maintained at a level between 1.3 and 2.5 to 1.

The  company  believes  that our brand  trademarks  such as  "Tastykake(R)"  and
"Tastykake   Sensables(TM)"   and  product  trademarks  such  as  "Krimpets(R),"
"Kreamies(TM)," "Juniors(R)," and "Kandy Kakes(R)" are of material importance to
the company's  strategy of brand building.  The company takes appropriate action
from  time  to  time  against  third  parties  to  prevent  infringement  of our
trademarks  and other  intellectual  property.  The  company  also  enters  into
confidentiality agreements from time to time with employees and third parties as
necessary to protect formulas and processes used in producing our products.

The company  sells  seasonal and holiday  products as well as its core  products
throughout the year.

The   company's   plants  are  subject  to  inspection  by  the  Food  and  Drug
Administration  and various other governmental  agencies,  and its products must
comply with  regulations  under the Federal Food, Drug and Cosmetic Act and with
various comparable state statutes  regulating the manufacturing and marketing of
food products.

In  the  past  the  company  has  made  investments  based  on  compliance  with
environmental  laws and regulations.  Such  expenditures  have not been material
with respect to the  company's  capital  expenditures,  earnings or  competitive
position.

                                     Page 3



Item 1.     Business  (continued)
-------     ---------------------

The company employs  approximately  1,100 persons,  including  approximately 160
part-time  employees.  In January 2005,  approximately 65 maintenance  employees
voted  to  be  represented  by  a  labor  union  but  they  have  not  commenced
negotiations for a collective  bargaining contract.  The company does not expect
this  situation  to have a  material  impact  on the  financial  results  of the
company.

The  company's  annual  report on Form  10-K,  quarterly  reports  on Form 10-Q,
current  reports on Form 8-K, and amendments to those reports filed or furnished
pursuant to the Section 13(a) or 15(d) of the  Securities  Exchange Act of 1934,
as amended  ("Exchange  Act"),  are made  available  free of charge  through the
company's  website the same day as they are made  available  on the SEC website.
These   reports   are   available   by  going  to  the   company's   website  at
www.tastykake.com,  under the "Corporate Info,  Annual Reports & SEC Filings-SEC
website" captions.  See the first paragraph of Item 7 below regarding the use of
forward-looking statements contained herein.

The Corporate Governance  Guidelines,  Code of Business Conduct and charters for
the  Audit  Committee,  Compensation  Committee  and  Nominating  and  Corporate
Governance    Committee   are   available   on   the   company's    website   at
www.tastykake.com,  under the "Corporate Info-Corporate  Governance" captions or
are available upon written  request  directed to the Secretary of the Company at
2801 Hunting Park Avenue, Philadelphia, Pennsylvania 19129.

The company will also post to its website any amendments to the Business Code of
Conduct,  or a  waiver  from the  provisions  of the  Code of  Business  Conduct
relating to the company's  principal  executive  officers or directors.  Waivers
will be located under the "Corporate Info-Corporate Governance-Waivers" caption.

On May 20, 2004,  the company filed the Chief  Executive  Officer  certification
with the New York Stock Exchange as required under Section 303A.12(a) of the New
York Stock Exchange Listed Company Manual.

Item 2.     Properties
-------     ----------

The locations and primary use of the materially important physical properties of
the company and its subsidiaries are as follows:



                                                             

    Location                           Primary Facility Use   
    --------                           --------------------   

   2801 Hunting Park Avenue           Certain Corporate Offices,
   Philadelphia, PA (1)               Production of cakes, pies, snack bars and donuts

   3413 Fox Street                    Sales and Finance Offices, Data Processing Operations,
   Philadelphia, PA (2)               Office Services and Warehouse

   700 Lincoln Street                 Tasty Baking Oxford Offices,
   Oxford, PA (3)                     Production of honey buns, mini donuts and donut holes



(1)  This property is recorded as a capital lease. See Note 6 of the
     Consolidated Financial Statements.

(2)  This property is owned by Tasty Baking Company.

(3)  This property was purchased and is owned by Tasty Baking Oxford, Inc. It is
     secured by a first party mortgage as collateral under the company's credit
     facility as described in Note 5 of the Consolidated Financial Statements.

In addition to the above,  the company  leases  various  other  properties  used
principally as local pick-up and  distribution  points.  All of these properties
are sufficient for the business of the company as now conducted.


Item 3.     Legal Proceedings 
-------     ----------------- 

The company is involved in certain legal and  regulatory  actions,  all of which
have arisen in the ordinary  course of the  company's  business.  The company is
unable to predict the outcome of these  matters,  but does not believe  that the
ultimate  resolution of such matters will have a material  adverse effect on the
consolidated  financial  position  or  results  of  operations  of the  company.
However,  if one or  more of  such  matters  were  determined  adversely  to the
company, the ultimate liability arising therefrom is not expected to be material
to the financial  position of the company,  but could be material to its results
of operations in any quarter or annual period.

In November 1998, nine (9) independent route sales distributors (Plaintiffs), on
behalf of all  present  and former  route  sales  distributors,  commenced  suit
against the company  seeking  recovery from the company of amounts (i) which the



                                     Page 4


sales  distributors  paid in the past to the Internal Revenue Service on account
of employment taxes, and (ii) collected by the company since January 1, 1998, as
an administrative fee from all unincorporated  sales  distributors.  The company
removed the action to the United States District Court for the Eastern  District
of Pennsylvania and was successful in having the action dismissed with prejudice
as to all federal causes of action on March 29, 1999.

Subsequently,  Plaintiffs  commenced  a new  suit  in  Common  Pleas  Court  for
Philadelphia  County,  Pennsylvania,  asserting state law claims seeking damages
for (1) the alleged erroneous treatment of the sales distributors as independent
contractors by the company such that the sales distributors were required to pay
self-employment,  social  security  and  federal  unemployment  taxes which they
allege  should  have been paid by the  company,  and (2) for  alleged  breach of
contract  relating  to  the  collection  of  an  administrative   fee  from  all
unincorporated sales distributors. The Court dismissed with prejudice Plaintiffs
first claim in March 2000.  As to the second claim,  in January 2002,  the Court
certified  a  class  of  approximately  200  sales  distributors   (representing
approximately 40% of the company's current routes), consisting of unincorporated
sales distributors who, since February 7, 1998, have paid or continue to pay the
administrative  fee to the company.  The company believes the case to be without
merit and is defending the matter  vigorously.  The company has not  established
any reserve in the event that the  ultimate  outcome of this  litigation  proves
unfavorable  to the  company.  If this  matter is  determined  adversely  to the
company, the ultimate liability arising therefrom is not expected to be material
to the financial  position of the company,  but could be material to its results
of operations in any quarter or annual period.

Item 4.     Submission of Matters to a Vote of Security Holders
-------     ---------------------------------------------------

No  matters  were  submitted  to a vote of  security  holders  during the fourth
quarter of the fiscal year covered by this report.

                                     Page 5





                      TASTY BAKING COMPANY AND SUBSIDIARIES
                                     PART II

Item 5.   Market for the Company's Common Equity and Related Shareholder Matters
-------   ----------------------------------------------------------------------

                         
Quarterly amounts have been reclassified for comparative purposes
(000's, except per share amounts)
All disclosures are pre-tax, unless otherwise noted Earnings per share  
(EPS) by quarter  may not agree with  fiscal year EPS due to rounding and shares
 outstanding.

Quarterly Summary (Unaudited)

Summarized  quarterly  financial data and market prices for the company's common
stock for 2004 and 2003 are as follows:



                                                                                                         

                                                First            Second            Third            Fourth             Year
---------------------------------------------------------------------------------------------------------------------------

2004(a)
Gross sales                                 $  68,360         $  64,837         $ 62,724         $  63,108      $   259,029
Net sales                                      40,478            40,055           39,310            39,218          159,061
Gross profit (after depreciation)              12,423            12,478           11,823            10,934           47,658
Net income (loss)                                 483               654              217              (111)           1,243
Per share of common stock:
         Net income (loss):
              Basic and diluted                   .06               .08              .03              (.01)             .15
         Cash dividends                           .05               .05              .05               .05              .20
Market prices:
         High                                   10.75              9.85              9.49             8.48            10.75
         Low                                     9.87              8.90              7.80             7.90             7.80
2003(b)
Gross sales                                  $ 64,372          $ 62,944         $  60,837        $  62,495      $   250,648
Net sales                                      40,984            40,191            38,948           39,006          159,129
Gross profit (after depreciation)              11,201            11,450            10,707            9,935           43,293
Net income (loss)                                 482               389            (1,433)          (1,800)          (2,362)
Per share of common stock:
         Net income (loss):
              Basic and diluted                   .06               .05              (.18)            (.22)            (.29)
         Cash dividends                           .05               .05               .05              .05              .20
Market prices:
         High                                    9.60              9.91             11.30            10.08            11.30
         Low                                     7.20              7.86              9.20             7.50             7.20



Each quarter  consists of thirteen  weeks.  The market  prices of the  company's
stock  reflect the high and low price by quarter as traded on the New York Stock
Exchange.  The approximate  number of holders of record of the company's  common
stock (par value $ 0.50 per share) as of February 18, 2005, was 2,722.

(a)  In the second quarter 2004, the company realized a $75 gain from the sale
     of a route to an independent sales distributor.

     In the fourth quarter 2004, the company  favorably  settled  certain thrift
     store lease  contracts for a gain of $35. This gain was offset by reversals
     of  previously  settled  contracts,  and other  adjustments  related to the
     estimated  expenses for maintaining the thrift stores still under contract,
     which resulted in a net charge of $9.

     Also, in the fourth quarter 2004, the company recorded  additional  pension
     expense in the amount of $771, in connection  with the company's  method of
     immediately  recognizing  gains and losses  that fall  outside  the pension
     corridor. Of this amount, $540 was charged to cost of goods sold.

(b)  During the fourth quarter of 2003, the company  incurred a $429 restructure
     charge  related to specific  arrangements  made with senior  executives who
     departed the company in 2003.  During 2003, there were  restructure  charge
     reversals of $220,  $95, $129 and $56 during the first,  second,  third and
     fourth  quarters,  respectively,  related to the  favorable  settlement  of
     thrift store leases reserved in the 2002 restructuring.

     During the fourth quarter of 2003, the company  realized a $1,077 gain from
     the sale of eleven routes to independent sales distributors in Maryland.

                                     Page 6




Item 5.  Market for the Company's Common Equity and Related Shareholder Matters 
-------  ---------------------------------------------------------------------- 
(continued)
-----------


Dividends

The  declaration  and payment of dividends is subject to the  discretion  of the
company Board of Directors  ("Board").  The Board bases its decisions  regarding
dividends on, among other things,  general  business  conditions,  the company's
financial  results,  contractual,  legal and regulatory  restrictions  regarding
dividend payments and any other factors the Board may consider  relevant.  Under
the terms of the company's Credit Facility as amended,  the company is permitted
to pay  annual  dividends  in an amount  equal to the  excess  of the  company's
tangible net worth over $39.8 million.

Issuer Purchases of Equity Securities

On July 28, 2004, the Board of Directors  renewed the company's stock repurchase
program  originally  adopted in July 2003.  Under the  program,  the company may
acquire up to 400,000  shares of Tasty Baking  Company  common  stock,  which is
approximately  5% of the  shares  outstanding,  through  July  29,  2006.  These
purchases  may be  commenced  or suspended  without  prior  notice  depending on
then-existing  business or market  conditions and other  factors.  The following
chart sets forth the amounts of the company's common stock purchased on the open
market by the company  during the fourth  quarter of fiscal 2004 under the stock
repurchase plan.



                                                                                                         

   -------------------- -------------------------- -------------------------- -------------------------- ------------------------
   Period                  (a) Total Number of      (b) Average Price Paid       (c) Total Number of      (d) Maximum Number (or
                            Shares (or Units          per Share (or Unit)         Shares (or Units)         Approximate Dollar
                               Purchased)                                        Purchased as Part of        Value) of Shares (or 
                                                                                Publicly Announced Plans     Units) that May Yet Be
                                                                                     or Programs           Purchased Under the
                                                                                                            Plans or Programs
   -------------------- -------------------------- -------------------------- -------------------------- ------------------------
   September 26  -                  -                          -                          -                      400,000
   October 30
   -------------------- -------------------------- -------------------------- -------------------------- ------------------------
   October 31-                   11,400                      $8.32                     11,400                    388,600
   November 27
   -------------------- -------------------------- -------------------------- -------------------------- ------------------------
   November 28-                     -                          -                          -                      388,600
   December 25
   -------------------- -------------------------- -------------------------- -------------------------- ------------------------
   Total                         11,400                      $8.32                     11,400                    388,600
   -------------------- -------------------------- -------------------------- -------------------------- ------------------------




                                     Page 7







Item 6.   Selected Financial Data
-------   -----------------------

(000's, except per share amounts)
 All disclosures are pre-tax, unless otherwise noted



                                                                                                         

Five Year Selected Financial Data

                                              2004(a)           2003(b)          2002(c)           2001(d)             2000
---------------------------------------------------------------------------------------------------------------------------

Operating results
     Gross sales                           $  259,029        $  250,648        $ 255,504        $  255,336        $ 249,691
     Net sales (e)                         $  159,061        $  159,129        $ 162,263        $  166,245        $ 162,877
     Net income (loss)                     $    1,243        $   (2,362)       $  (4,341)       $    6,320        $   8,144
                                                                                                                           

Per share amounts
     Net income:
         Basic                             $      .15        $     (.29)       $    (.54)       $      .79        $    1.04
         Diluted                           $      .15        $     (.29)       $    (.54)       $      .78        $    1.04
     Cash dividends                        $      .20        $      .20        $     .48        $      .48        $     .48
     Shareholders' equity                  $     4.99        $     5.24        $    5.86        $     6.84        $    6.40
                                                                                                                           
---------------------------------------------------------------------------------------------------------------------------

Financial position
     Working capital                       $    6,769        $    7,585        $  15,467        $   18,284        $  15,474
     Total assets                          $  118,502        $  117,243        $ 116,560        $  116,137        $ 112,192
     Long-term obligations                 $   13,159        $   12,705        $  12,486        $   14,603        $  16,843
     Shareholders' equity                  $   40,787        $   42,419        $  47,525        $   55,065        $  50,174
     Shares of common stock
         outstanding                            8,178             8,097            8,104             8,052            7,845

---------------------------------------------------------------------------------------------------------------------------
                                                                                                                           
Statistical information
     Capital expenditures                  $    9,295        $    6,676        $   5,359        $    7,314        $   8,116
     Depreciation                          $    7,711        $    7,148        $   6,807        $    7,204        $   7,759
     Average common shares
         outstanding:
         Basic                                  8,103             8,098            8,075             7,998            7,837
         Diluted                                8,109             8,104            8,159             8,140            7,861
                                                                                                                           
---------------------------------------------------------------------------------------------------------------------------


             

(a)  In the second quarter 2004, the company realized a $75 gain from the sale
     of a route to an independent sales distributor.

     In the fourth quarter 2004, the company favorably settled certain thrift
     store lease contracts for a gain of $35. This gain was offset by reversals
     of previously settled contracts, and other adjustments related to the
     estimated expenses for maintaining the thrift stores still under contract,
     which resulted in a net charge of $9.

     Also, in the fourth quarter 2004, the company recorded additional pension
     expense in the amount of $771, in connection with the company's method of
     immediately recognizing gains and losses that fall outside the pension
     corridor.

(b)  During the fourth quarter of 2003, the company realized a $1,077 gain from
     the sale of eleven routes to independent sales distributors in Maryland.

     During the fourth quarter of 2003, the company incurred a $429 restructure
     charge related to specific arrangements made with senior executives who
     departed the company in 2003. During 2003 the restructure charge was offset
     by $500 in restructure charge reversals resulting from the favorable
     settlement of thrift store leases reserved in the 2002 restructuring,
     resulting in a 2003 net restructure charge reversal of $71.

(c)  During the second quarter of 2002, the company incurred a $1,405
     restructure charge related to its decision to close six thrift stores and
     to eliminate certain manufacturing and administrative positions. During the
     fourth quarter of 2002, the company incurred a $4,936 restructure charge
     related to the closing of the remaining twelve thrift stores and the
     specific arrangements made with senior executives who departed the company
     in the fourth quarter of 2002.

     Also, during the fourth quarter of 2002, the company recorded additional
     pension expense in the amount of $4,656, in connection with the company's
     method of immediately recognizing gains and losses that fall outside the
     pension corridor.

(d)  During the fourth quarter of 2001, the company incurred a $1,728
     restructure charge related to its decision to close its Dutch Mill Baking
     Company production facility and two company thrift stores.

(e)  For comparative purposes net sales for 2001 and 2000 have been reclassified
     to reflect changes in accounting for thrift stores and cooperative
     advertising. The change was an increase of $1,637 for 2001 and a decrease
     of $1,406 for 2000.

                                     Page 8





Item 7. Management's Discussion and Analysis of Financial Condition and Results
-------------------------------------------------------------------------------
of Operations
-------------

Statements  contained  in this  Annual  Report on Form 10-K,  including  but not
limited  to  those  under  the  headings  "Business,"  "Legal  Proceedings"  and
"Management's  Discussion and Analysis,"  contain  "forward-looking  statements"
within the meaning of the Private Securities  Litigation Reform Act of 1995, and
are  subject  to the safe  harbor  created  by that  Act.  Such  forward-looking
statements  are based upon  assumptions  by  management,  as of the date of this
Report,  including  assumptions  about  risks  and  uncertainties  faced  by the
company.  These forward-looking  statements can be identified by the use of such
words as  "anticipate,"  "believe,"  "could,"  "estimate,"  "expect,"  "intend,"
"may," "plan," "predict,"  "project,"  "should," "would," "is likely to," or "is
expected  to" and  other  similar  terms.  They  include  comments  about  legal
proceedings, competition within the baking industry, availability and pricing of
raw  materials  and  capital,   sales  growth  through  its  independent   sales
distributors,  regional distributors,  route expansion,  new packaging,  private
label,  food service,  institutional  sales and other channels of  distribution,
changes  in and  execution  of  the  company's  business  strategies  and  other
statements contained herein that are not historical facts.

Because such forward-looking  statements involve risks and uncertainties,  there
are various  factors that could cause actual results to differ  materially  from
those  expressed or implied by such  forward-looking  statements,  which include
changes  in  general  economic  or  business  conditions  nationally  and in the
company's primary markets,  the availability of capital upon terms acceptable to
the company, the availability and pricing of raw materials,  the level of demand
for the  company's  products,  the  outcome  of legal  proceedings  to which the
company is or may become a party, the actions of competitors within the packaged
food  industry,  changes in  consumer  tastes or eating  habits,  the success of
business  strategies  implemented by the company to meet future challenges,  the
retention  of key  employees,  the ability to develop and market in a timely and
efficient  manner new  products  which are  accepted  by  consumers,  credit and
business  risks related to our customers  which operate in a competitive  retail
food  industry,  and business  disruption  due to political  instability,  armed
hostilities,  incidents of terrorism or responses to these or similar  events or
conditions.  If any of our assumptions  prove incorrect or should  unanticipated
circumstances  arise,  our actual  results  could differ  materially  from those
anticipated by such forward-looking  statements. The differences could be caused
by a number of factors or combination of factors, including, but not limited to,
those factors described below as "Risk Factors." Readers are strongly encouraged
to consider these factors when evaluating any such  forward-looking  statements.
The  company  undertakes  no  obligation  to  publicly  revise  or  update  such
statements,  except as required by law. Readers are advised, however, to consult
any further public  disclosures by the company (such as in the company's filings
with the SEC or in company press releases) on related subjects.

Critical Accounting Policies
The  accompanying  consolidated  financial  statements  have  been  prepared  in
accordance with accounting  principles  generally accepted in the United States,
which require that management make numerous  estimates and  assumptions.  Actual
results  could  differ  from those  estimates  and  assumptions,  impacting  the
company's reported results of operations and financial  position.  The company's
significant  accounting  policies  are  more  fully  described  in Note 1 to the
company's  audited  consolidated   financial   statements.   Certain  accounting
policies,  however,  are  considered  to be  critical  in that (i) they are most
important to the depiction of the financial  condition and results of operations
of the company and (ii) their application requires  management's most subjective
judgment in making  estimates  about the effect of matters  that are  inherently
uncertain.

Customer sales and promotions
The company offers various sales incentive  programs to customers and consumers,
such as cooperative  advertising  programs,  price  discounts,  in-store display
incentives  and  coupons.  These  expenses are  accounted  for as a reduction of
sales. The recognition of expense for some of these programs involves the use of
judgment related to performance and redemption estimates. Estimates are based on
historical experience and other factors.

Collections
The  company  performs  ongoing  credit  evaluations  of  customers'   financial
conditions and makes quarterly  estimates of its  collectability of its accounts
receivable balances. Management specifically analyzes accounts receivable trends
and historical bad debts, customer  concentrations,  customer credit worthiness,
levels of customer  deductions,  current economic trends and changes in customer
payment  terms when  evaluating  the  adequacy  of the  allowance  for  doubtful
accounts. If the financial condition of customers were to deteriorate, resulting
in an impairment of their ability to make payments,  additional allowances would
be required.


Long-lived asset impairment
Long-lived  assets are reviewed  for  impairment  whenever  events or changes in
circumstances indicate that the carrying amount may not be recoverable.  If this
review  indicates that the expected  future  undiscounted  net cash flows of the
related asset is less than the asset's  carrying  value,  an impairment  loss is
recognized.


                                     Page 9


Pension and Postretirement Plans
Accounting  for pensions and  postretirement  benefit plans  requires the use of
estimates and assumptions  regarding numerous factors,  including discount rate,
rate  of  return  on plan  assets,  compensation  increases,  health  care  cost
increases,  mortality and employee turnover. A sensitivity analysis for pensions
is included in Note 8 and a  sensitivity  analysis for  postretirement  benefits
other than  pensions  is  included  in Note 9.  Licensed  independent  actuaries
perform  these  required  calculations  to  determine  liability  and expense in
accordance  with the  generally  accepted  accounting  principles  in the United
States.  In  addition,  the company may  experience  significant  changes in its
pension expense from year to year because of its election in 1987 to immediately
recognize all pension gains and losses in excess of its pension  corridor in the
year that they occur.  For comparative  purposes,  this is relevant because most
other public  companies use an  amortization  method that allows  recognition of
pension gains and losses to be amortized  over longer  periods of time, up to 15
years.  Also,  the  final  determination  of the  gains and  losses  that  could
potentially exceed the corridor is not known until the last day of the year, and
that makes it difficult to estimate.  The  combination of low interest rates and
low or  negative  rates of return on plan  assets  can  cause  higher  levels of
pension  expense;  conversely,  high interest  rates and high rates of return on
assets could result in higher levels of pension income.  Market conditions where
interest rates and asset returns move inversely  relative to each other, in most
instances,  cause the  company  to have  pension  expense  or income  within its
allowable  pension  corridor.  Actual  results  may  differ  from the  company's
assumptions and may impact the reported  liability and expense amounts  reported
for pensions and postretirement benefits.

Workers' Compensation Expense
Accounting for workers'  compensation  expense requires the use of estimates and
assumptions  regarding  numerous  factors,  including  the ultimate  severity of
injuries,  the timeliness of reporting injuries, and health care cost increases.
Actual  results may differ  from the  company's  assumptions,  which may have an
impact on the reported expense or liability for workers' compensation.

Income Tax Valuation
The company has recorded a deferred  income tax asset for the benefit of federal
and state income tax loss carryforwards ("NOL's"). These carryforwards expire in
varying  amounts  between 2005 and 2024.  Realization is dependent on generating
sufficient  taxable  income  prior  to  expiration  of the  loss  carryforwards.
Although realization is not assured,  management believes that it is more likely
than not that the  deferred  tax assets will be  realized.  However,  the amount
realizable  could be reduced if estimates of future  taxable  income  during the
carryforward period are reduced.

The company has recorded a deferred  income tax asset benefit for unused federal
AMT credits, which do not expire, and for unused state tax credits, which expire
in varying amounts between 2005 and 2009. Realization is dependent on generating
sufficient  taxable income prior to expiration of the state credits. A valuation
allowance in the amount of $407 has been established as management believes that
a portion of the state credits may not be realized  since NOL's must be utilized
before the state credits.

                                     Page 10




Results of Operations
(000's, except per share amounts)
All disclosures are pre-tax, unless otherwise noted.
Percentages may not calculate due to rounding.

The following  table sets forth the percentage  relationships  to gross sales of
certain items in the company's consolidated statements of operations:



                                                                                                            

                                                                     52 Weeks Ended       52 Weeks Ended    52 Weeks Ended
                                                                      Dec. 25, 2004        Dec. 27, 2003     Dec. 28, 2002
--------------------------------------------------------------------------------------------------------------------------

Gross sales                                                              100.0%                  100.0%           100.0%
Discounts and allowances                                                  38.6                    36.5             36.5
Net sales                                                                 61.4                    63.5             63.5
Costs, expenses and other
         Cost of sales                                                    40.0                    43.4             43.6
         Depreciation                                                      3.0                     2.9              2.7
         Selling, general & administrative expenses                       17.7                    19.2             17.9
         Restructure charge net of reversals                               -                       -                2.5
         Interest expense                                                   .5                      .4               .4
         Gain on sale of routes                                            -                       (.4)             -
         Other income, net                                                 (.4)                    (.3)             (.5)
Income (loss) before provision for income taxes                             .7                    (1.5)            (3.1)
Provision for (benefit from) income taxes                                   .2                     (.6)            (1.4)
Net income (loss)                                                           .5                     (.9)            (1.7)




Net income for the fiscal year ended  December 25, 2004, was $1,243 or $0.15 per
fully diluted  share.  Net loss for the fiscal year ended December 27, 2003, was
$2,362 or $0.29 per fully  diluted  share.  Net loss for the  fiscal  year ended
December 28, 2002, was $4,341 or $0.54 per share.

Sales
Gross sales  increased  by 3.3% in 2004  compared to 2003.  Gross sales  through
independent  sales  distributors  in  the  Mid-Atlantic   region  (core  routes)
increased by 5.3% in 2004,  primarily driven by list price increases  instituted
on the Family Pack product line,  the new Tastykake  Sensables(TM)  product line
launched  in August  2004 and the impact of the new route  territories  added in
Pittsburgh and Cleveland in the fourth quarter of 2003.  Gross sales outside the
core  route  region  (non-route)  decreased  in 2004 by  2.1%  compared  to 2003
primarily due to a three month impact of the company's exit from business on the
West Coast in support of the company's  renewed focus on the core routes.  Gross
sales  declined  1.9% in 2003  compared to 2002.  Gross sales in the core routes
increased  by 3.7% in 2003;  driven by the  increased  number  of new  routes in
Maryland  and  the  expansion  into  Pittsburgh  and  Cleveland.  Other  factors
contributing  to the change in core  route  sales  during  2003  included  price
increases  instituted on certain  product  lines and new product  introductions,
which were offset by the negative  volume  effect of  decreases  in  promotional
activity and the  discontinuation  of certain low profit items.  Non-route gross
sales  declined  by 14.8% in 2003  compared to 2002.  The decline was  primarily
attributable to the company's exit from business on the West Coast at the end of
the first quarter 2003.

Net  sales in 2004  were  relatively  unchanged  when  compared  to 2003.  Sales
increases  due to the  Family  Pack  price  increase,  launch of  Sensables  and
expansion into  Pittsburgh  and Cleveland  were offset by increased  returns and
promotional spending. Net sales declined 1.9% in 2003 compared to 2002, which is
consistent  with the  decline in gross  sales.  A  reduction  in  discounts  and
promotions for 2003 was offset by the  unfavorable  impact of increased  product
returns over 2002 and the existence of thrift stores sales in 2002.

Cost of Sales
During the fourth  quarter of 2004,  the  company  recorded  additional  pension
expense  in the  amount of $771,  in  connection  with the  company's  method of
immediately  recognizing gains and losses that fall outside the pension corridor
and a  curtailment  charge in connection  with the company's  decision to freeze
benefit accruals effective March 26, 2005. Of this expense, $540 was included in
cost of sales and $231 was  included  in  selling,  general  and  administrative
expenses.  The company expects the volatility of the pension expense to decrease
in future years due to the freeze in benefit accruals on March 26, 2005.  During
2003 there were no  additional  pension  expense or income items  related to the
company's method of immediately  recognizing  gains and losses that fall outside
the pension  corridor.  During 2002,  the company  recorded  additional  pension
expense in the amount of $4,656,  in  connection  with the  company's  method of
immediately recognizing gains and losses that fall outside the pension corridor.
Of this expense, $3,259 was included in cost of sales and $1,397 was included in
selling, general and administrative expense.

Cost of sales,  as a percentage  of gross sales,  was 40.0%,  43.4% and 43.6% in
2004, 2003 and 2002, respectively.  Cost of sales as a percentage of gross sales
decreased in 2004 compared to 2003 primarily due to sales price increases on the

Family Pack product line and decreased  product packaging costs of approximately
$1,500,  partially offset


                                     Page 11



by increased ingredient costs and increased pension expense.  Cost of sales as a
percentage  of  gross  sales  remained   constant  in  2003  compared  to  2002.
Favorability from price increases instituted in 2003 and reduced pension expense
was offset by increased cost of labor and ingredients.

Gross Margin
Gross margin after depreciation,  as a percentage of net sales, was 30.0%, 27.2%
and 27.1% in 2004, 2003 and 2002,  respectively.  Gross margin increased in 2004
compared to 2003 due to sales price  increases and decreased  product  packaging
costs. This savings was partially offset by increased returns, ingredient costs,
pension expense and the company's decision to increase  promotional  spending to
support the price increase and new product introductions.  Gross margin remained
constant from 2003 compared to 2002 due to price  increases and reduced  pension
expense offset by the increased cost of labor, certain ingredients and inventory
write-offs.

Selling, General and Administrative Expenses
Selling,  general and administrative expenses decreased 5.0%, or $2,398, in 2004
compared to 2003 due the company's  decision to decrease  marketing  spending to
compensate for the increase in promotional spending. This reduction in operating
expenses  was  partially  offset by an  increase in  administrative  expense for
auditing and consulting fees in conjunction  with the company's  compliance work
for  Sarbanes-Oxley  Section 404 as well as $231 in increased  pension  expense.
Selling,  general and administrative expenses in 2003 increased 5.5%, or $2,490,
compared  to 2002  primarily  due to  increased  marketing  spending  as well as
selling  and  administrative  expenses  for the launch into the  Pittsburgh  and
Cleveland markets. This increase was partially offset by reduced pension expense
and reduced  selling,  general and  administrative  expenses  resulting from the
thrift store closings in December 2002.

Depreciation
Depreciation  expense in 2004 increased 7.9% compared to 2003.  This increase is
primarily due to the amortization of new handheld  equipment placed into service
during  the second  quarter  of 2004.  During  the first  quarter,  the  company
performed a  comprehensive  review of the  estimated  useful  lives of all asset
classes. As a result, the company evaluated the utilization of certain machinery
and  equipment  and  determined  that its useful  lives should be extended to 15
years from 7 years,  consistent  with similar assets  already being  depreciated
over 15 years. The useful lives of buildings and improvements  were standardized
at 39 years  from 15 to 35 years.  These  changes  in  estimates  resulted  in a
decrease in depreciation  expense of $1,608 in 2004. Also,  depreciation expense
increased by $1,524 in 2004 due to a change in estimated useful lives of certain
machinery, leasehold improvements and acceleration of depreciation of the former
enterprise  resource planning system which was replaced in the fourth quarter of
2004.  Depreciation  expense in 2003  increased  5.0% compared to 2002. The 2003
increase  reflects the  increased  capital  expenditures  made for the bakeries'
production equipment,  upgraded office facilities,  technology and investment in
trucks purchased for the route expansion.

Non-Operating Items
Other income,  net, increased $256 in 2004 compared to 2003 due to a gain on the
sale of  equipment  compared to a loss in the prior  year.  Other  income,  net,
decreased by $292 in 2003  compared to 2002 due to a loss on disposal of certain
assets and decreased  interest income from independent  sales  distributor loans
caused by interest rate decreases.

Interest  expense in 2004  increased by $345 compared to 2003,  primarily due to
rate increases  from a change in credit  spreads on certain  credit  facilities.
Interest  expense in 2003  decreased  by $157  compared to 2002 due to decreased
average  borrowing levels partially offset by increased  average interest rates.
The company is exposed to market risk  relative to its  interest  expense as its
notes payable and long-term debt have floating interest rates that vary with the
conditions in the credit  markets.  It is expected that a one  percentage  point
increase  in  interest  rates  would  result in  additional  annual  expense  of
approximately $130.

The effective tax rates were a provision of 32.7% in 2004 and a benefit of 36.9%
and 45.2% in 2003 and  2002,  respectively.  These  rates  compare  to a federal
statutory rate of 34.0%.  In 2004 the difference  between the effective rate and
the statutory  rate is the result of state tax benefits  generated from reported
state  losses,  partially  offset  by a  valuation  allowance  for  neighborhood
assistance  credits  established in 2003 which are not assured of recovery and a
state tax charge for the retroactive  disallowance of certain  deductions in the
state of Maryland.  The difference  between the effective rate and the statutory
rate in 2003 is  principally  due to the  effect of state  income  taxes and the
establishment of a valuation  allowance for neighborhood  assistance  credits in
2003 related to years 2000  through  2002 which are not assured of recovery.  In
2002,  the  difference  between the effective rate and the statutory rate is the
reversal of taxes  accrued for prior year amounts  that are no longer  likely of
assertion.

In the second quarter 2004, the company  realized a gain of $75 from the sale of
a route to an  independent  sales  distributor.  In the fourth quarter 2004, the
company  favorably  settled  certain thrift store lease  contracts for a gain of
$35.  This gain was offset by reversals of  previously  settled  contracts,  and
other adjustments  related to the estimated  expenses for maintaining the thrift
stores still under contract, which resulted in a net charge of $9. See Note 2 to
the company's audited financial statements.

                                     Page 12





During  2003,  the  company  realized  a gain of $1,077  from the sale of eleven
routes to independent sales distributors in Maryland.  For 2003, there was a net
restructure  charge  reversal  of $71.  Included  in  this  net  reversal  was a
restructure  charge of $429 incurred during the fourth quarter of 2003 for costs
related to specific  arrangements  made with senior  executives who departed the
company.  Also included during 2003 were restructure  charge reversals  totaling
$500, resulting from the favorable settlement of thrift store leases reserved in
the  2002  restructuring.  See  Note 2 to  the  company's  audited  consolidated
financial statements.

During 2002,  the company  incurred a $6,341  restructure  charge related to its
decision  to  close  company  owned  thrift  stores  and  to  eliminate  certain
manufacturing and administrative  positions. See Note 2 to the company's audited
consolidated financial statements.

Liquidity and Capital Resources
Current assets at December 25, 2004 were $30,153 compared to $32,004 at December
27, 2003, and current liabilities at December 25, 2004, were $23,384 compared to
$24,419 at  December  27,  2003.  The  decrease in current  assets is  primarily
related to a  prepayment  for a 2003  carryback  of a federal tax loss which was
collected  in  2004.  This was  partially  offset  by an  increase  in  accounts
receivable, net of the allowance. The accounts receivable allowance increased by
$1,200 which can be attributed to a reserve for customer  credits not yet issued
for certain  promotional deals. The decrease in current  liabilities in 2004 was
principally  related to a decrease  in short  term notes  payable  and 2004 cash
payments against the restructuring  reserve,  partially offset by an increase in
the accrual for worker's compensation resulting from certain large claims during
2004.

Cash and Cash Equivalents
Historically,  the company has been able to generate  sufficient amounts of cash
from  operations.  Bank  borrowings  are  used  to  supplement  cash  flow  from
operations during periods of cyclical shortages.  A Credit Facility ("Facility")
is maintained  with two banks ("Bank  Group") and certain  capital and operating
leases are utilized.  Contractual  obligations  arising under these arrangements
and related commitment expirations are detailed in Notes 5 to 7 to the company's
audited consolidated financial statements.

Subsequent to the  company's  fourth  quarter of 2004,  the company and the Bank
Group amended the Facility  ("Amended  Facility")  1) to waive certain  covenant
violations  that  existed  on  December  25,  2004;  2) to amend the  Facility's
definitions  to exclude the effects of the  company's  2004  pension  expense in
excess of its 10% corridor;  3) to amend the limit on capital  expenditures  for
2005 to $10 million; 4) to amend the minimum Tangible Net Worth required; and 5)
to extend the  maturity  of the  364-day  line to March 20,  2006.  The  waivers
obtained  cured  the  company's   covenant   violations  for  its  2004  capital
expenditures and its required Tangible Net Worth.  Further,  the company expects
to enter into negotiations with the Bank Group in 2005 to extend the maturity of
the three-year  revolving  line beyond its current  maturity date of January 22,
2007.

Net cash from operating activities in 2004 increased by $3,978 compared to 2003.
The increase  primarily resulted from an increase in net income when compared to
the  net  loss  in  2003  and a  decrease  in  restructure  payments.  Partially
offsetting  these favorable  changes were net unfavorable  changes in assets and
liabilities  including an increase in receivables  compared to a decrease in the
prior year and a smaller  increase in  accounts  payable  partially  offset by a
decrease in prepayments from the collection of a federal income tax refund.

Net cash from  operating  activities in 2003 decreased by $712 compared to 2002.
Focus on working capital  management  resulted in a $4,191 increase in cash from
the  changes  in assets and  liabilities.  This  favorable  change was more than
offset by the decrease in cash from operating income compared to 2002.

Net cash used for investing  activities in 2004 increased by $2,679  compared to
2003. The increase in capital  expenditures was for the new enterprise  resource
planning system and a new production line at the company's Oxford  manufacturing
location. Capital expenditures totaled $9,295 in 2004.

Net cash used for investing  activities in 2003 increased by $1,732  compared to
2002,  principally due to an increase in capital expenditures and an increase in
loans to  independent  sales  distributors  which  exceeded  repayments in 2003.
Capital  expenditures  totaled  $6,676  in 2003.  These  expenditures  were made
primarily for the upgrade of the office  facilities,  the  bakeries'  production
equipment,  technology and investment in trucks to be sold to independent  sales
distributors in route expansion territories.

Net cash used for  financing  activities  in 2004  increased by $764 compared to
2003, principally due to an increase in net debt repayments compared to 2003.

Net cash used for financing  activities in 2003 decreased by $2,280  compared to
2002,  principally due to a reduction of dividends paid. The company reduced its
quarterly  dividend to $0.05 in 2003. The quarterly  dividend had been $0.12 per
share since 1997.

The company anticipates that for the foreseeable future cash flow from operating
activities  along with the continued  availability  of the Amended  Facility and
other long-term lease financing will provide sufficient cash for planned capital
expenditures and other operating and financing requirements.

                                     Page 13





Certain Financing Activity
Future payments due under debt, lease and employee benefits obligations as of
December 25, 2004, are reflected in the following table:



                                                                                                     

        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
         Fiscal Year         Capital lease          Noncancelable        Notes       Long-term     Estimated      Total (c)
                                                                                                   Employee
                              obligations                                                           Benefit
                          (at 11.0% and 5.9%)     operating leases    Payable (a)     Debt (b)     Payments
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
             2005             $    1,142               $   1,747       $ 2,900           -          $   510     $    6,299
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
             2006             $    1,142               $   1,440           -             -          $   510     $    3,092
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
             2007             $    1,089               $    701            -           $9,000       $   502     $   11,292
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
             2008             $      581               $    487            -             -          $   492     $    1,560
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
             2009             $      561               $    146            -             -          $   469     $    1,176
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
          Thereafter          $    2,525               $      4            -             -          $ 2,258     $    4,787
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------
                 Total        $    7,040               $   4,525       $ 2,900         $9,000       $ 4,741     $   28,206
        --------------- ------------------------- ------------------ -------------- ------------- ------------ -------------


(a)  On March 21, 2005, the company extended the maturity of its 364-day line in
     the Credit Facility to March 19, 2006. On the consolidated balance sheet,
     the 364-day line is reflected as a current liability as the balance
     fluctuates daily based on working capital requirements.

(b)  On January 23, 2004, the company extended the maturity of its revolving
     line in the Credit Facility to January 22, 2007.

(c)  In addition to the obligations listed in this chart, the company enters
     into purchase commitments primarily related to the purchase of ingredients
     and packaging utilized in the ordinary course of business, which
     historically approximate $60 to $65 million annually. These items are
     obtained by purchase orders on an as needed basis. As of December 25, 2004,
     the company does not have any purchase commitments that extend beyond a
     twelve month period.

There is no minimum cash  contribution for the Pension Plan in 2005. The company
is  expecting to make a cash  contribution  in 2005 but has not  determined  the
amount.

Recent Accounting Statements
In December 2004, the Financial  Accounting  Standards  Board (FASB) issued FASB
Statement No. 123(R), Share-Based Payment (FAS 123(R)), which requires companies
to  expense  the  fair-value  of  employee  stock  options  and  other  forms of
stock-based  compensation.  This statement is effective for public entities that
do not file as small  business  issuers as of the beginning of the first interim
or annual  reporting period that begins after June 15, 2005. The company expects
to adopt FAS 123(R) in July 2005.  The  company  expects to select the  Modified
Prospective  Application (MPA),  without restatement of prior interim periods in
the year of  adoption.  The company is  currently  evaluating  the impact of the
adoption  of the Share  Based  Payments,  but does not expect a material  impact
compared to the pro forma amounts.

In November 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 151,  Inventory  Costs,  an  amendment  of ARB No. 43,  Chapter 4 ("SFAS No.
151").  SFAS No. 151 amends the  guidance in ARB No. 43,  Chapter 4,  "Inventory
Pricing,"  to clarify  the  accounting  for  abnormal  amounts of idle  facility
expense, freight, handling costs, and wasted material (spoilage). Paragraph 5 of
ARB No. 43, Chapter 4,  previously  stated that  "...under  some  circumstances,
items such as idle facility expense,  excessive  spoilage,  double freight,  and
rehandling  costs may be so abnormal as to require  treatment as current  period
charges..."   SFAS  No.  151  requires   that  those  items  be   recognized  as
current-period  charges  regardless  of whether  they meet the  criterion of "so
abnormal."  In  addition,  SFAS  No.  151  requires  that  allocation  of  fixed
production  overheads to the costs of conversion be based on the normal capacity
of the  production  facilities.  The company  does not expect any changes to its
financial accounting and reporting as a result of the implementation of SFAS No.
151.

Risk Factors
Competition
The company is engaged in a highly competitive  business.  The number of choices
facing the consumer on how to spend snack food  dollars,  particularly  with the
introduction of more convenient  packaging of traditional  products,  both sweet
and salty, has increased significantly over the last several years. Although the
number of competitors  varies among  marketing  areas,  certain  competitors are
national companies with multiple production  facilities,  national  distribution
systems,  and nationally  recognized brands with large advertising and promotion
budgets.  Increased competition could result in lower sales, profits, and market
share.


                                     Page 14



Concentration of Customers
The  company's  top  twenty  customers  represent  57.9% of its  2004 net  sales
dollars,  56.0% of its 2003 net sales  dollars,  and 55.9% of its 2002 net sales
dollars. The company's largest customer,  Wal-Mart,  represents 16.3% of the net
sales in 2004,  15.2% of net sales in 2003,  and 13.3% of net sales in 2002. All
customers   in  the  route  sales  area  are  serviced  by   independent   sales
distributors. If any of the top twenty customers change their buying habits, the
company's sales and profits could be adversely affected.

Commodity Prices
The  company  is  dependent  upon  sugar,  eggs,  oils,  flour and cocoa for its
ingredients  and  paperboard  for its  packaging.  Commodity  prices  have  been
volatile  and  may  continue  to  be  volatile.   Any  substantial  increase  in
commodities prices may have an adverse impact on the company's profitability.

Consumer Preferences
The company's  success is attributable to the company's  ability to forecast the
tastes and  preferences  of consumers  and offer  products  that appeal to their
preferences.   Consumer  preference  changes,   and  the  company's  failure  to
anticipate,  identify or react to these changes,  could result in reduced demand
for the company's branded  products,  which could adversely affect the company's
financial and operational results.

Long-term Receivables
The company's  long-term  receivables  represent loans issued to its independent
sales  distributors for the purchase of route territories and delivery vehicles.
These  loans  are  issued  through  a  wholly-owned  subsidiary,  TBC  Financial
Services,  Inc. Current lending  guidelines  require  significant  collateral to
minimize  the  company's  risk in the event of default by an  independent  sales
distributor  and the  company's  loss  history has been  minimal.  However,  the
collectibility of the entire loan portfolio is directly related to the company's
current  route  distribution   system  and  the  individual   independent  sales
distributor's  ability  to repay  the loan,  which is  directly  related  to the
economic  success of the route. In addition,  any external event or circumstance
that impacts the independent  sales  distributors  may also affect the long-term
receivables.

Core vs. Expanded Market
Historically, independent sales distributors have accounted for the largest part
of the company's revenues.  Prior to 2003 as the company expanded outside of its
core Mid-Atlantic  route market,  the percentage of volume began to shift toward
more non-route business,  causing some erosion of the company's gross margin. As
part of management's new strategy in 2003, the company  refocused its efforts on
its core  independent  sales  distributor  business,  while  at the  same  time,
carefully  evaluated  existing and new business  possibilities  outside the core
market.  If the company is unable to further  develop brand  recognition  in the
expanded markets, sales could be adversely affected.

Production and Inventory Management
The  company's  products  have  limited  shelf  life.  Production  planning  and
monitoring  of demand is  essential  to  effective  operations,  both to fulfill
customer  demand and to  minimize  the level of  returns.  Delays in getting the
product to market such as transportation or bad weather may cause loss of sales,
which could adversely affect the company's operating results.

Production Facilities
The   company  has  two   production   facilities:   Philadelphia   and  Oxford,
Pennsylvania.   The  Philadelphia  facility  is  a  multi-storied  manufacturing
facility where the company's  signature  products are exclusively  manufactured.
The Oxford  facility is a  single-story  manufacturing  facility with  expansion
possibilities. The loss of either production facility due to casualty could have
an adverse impact on the company's results of operations.

Availability of Capital
The company has  historically  been successful in generating the funds necessary
for  capital  improvements  through  internally  generated  sources  and limited
borrowings.  Future capital programs and the expansion of the company's  markets
may be affected by the  availability  and cost of capital in the equity and debt
markets.

Interest Rates
Fluctuation in interest rates will affect the company's  recognition of interest
expense  related to its short and  long-term  debt,  and the interest  income it
realizes on its long-term receivables.


                                     Page 15




Governmental Regulation
The  company's  products and  properties  are subject to  regulation  by various
federal,  state and local  government  entities and agencies.  Compliance  with,
violation of or increased  regulations  could have a material  adverse impact on
the company's operations and financial results. The company is unable to predict
whether  any  entity or agency  will  adopt any  regulations  that  would have a
material impact on the company's operating results.

Litigation
The company is involved in legal proceedings, most of which are routine and have
arisen in the ordinary course of business.  The company is unable to predict the
outcome of litigation,  but it does not believe that the ultimate  resolution of
any matter  will have a material  adverse  effect on the  financial  position or
results of  operations of the company.  However,  if one or more of such matters
were determined  adversely,  the ultimate  liability  arising therefrom could be
material  to  results  of  operations  in the  quarter  or  annual  period it is
determined.

Pension Expense
Accounting  for pension  expense  requires the use of estimates and  assumptions
including discount rate, rate of return on plan assets,  compensation increases,
mortality  and  employee  turnover,  all of which  affect  the amount of expense
recognized  by the company.  In  addition,  the rate of return on plan assets is
directly related to changes in the equity and credit markets,  which can be very
volatile. The use of the above assumptions,  market volatility and the company's
election  in 1987 to  recognize  all  pension  gains and losses in excess of its
pension  corridor  in the  current  year may cause  the  company  to  experience
significant  changes  in its  pension  expense  from year to year,  which  could
adversely affect the company's operating results. This election is unique to the
company as most other public  companies use an  amortization  method that allows
recognition  of pension gains and losses to be amortized  over longer periods of
time,  up to 15  years.  The  company's  pension  plan is also the  owner of its
Philadelphia  production  property,  which it leases back to the company under a
long-term  capital  lease.  An impairment of this asset may impact the company's
pension  expense and the cash  contributions  that it is required to make to the
pension plan.

Intellectual Property and Trade Secrets 
The company has taken efforts to protect its  trademarks,  copyrights  and trade
secrets as the company  considers its intellectual  property rights important to
its success. However, other parties may take actions that could impair the value
of the  company's  proprietary  rights or  reputation  of its  brands.  Any such
impairment could adversely affect the company's business.  Moreover,  protecting
the company's intellectual property and other proprietary rights could be costly
and any increase in the unauthorized use of the company's  intellectual property
could make it more expensive to do business and therefore,  adversely affect the
company's operating results.

Economic Conditions
The  company's  business  may be  adversely  affected by changes in economic and
business  conditions  nationally  and  particularly  within its core market.  In
addition,  the  business  strategies  implemented  by  management  to meet these
business  conditions and other market  challenges may have a significant  impact
upon the company's future results of operations.


Item 7A.       Quantitative and Qualitative Disclosure about Market Risk
--------       ---------------------------------------------------------

The  company  has  certain  floating  rate  debt  notes.  Under  current  market
conditions, the company believes that changes in interest rates would not have a
material impact on the financial  statements of the company. It is expected that
a one  percentage  point  increase in interest  rates would result in additional
annual expense of approximately  $130,000. The company also has notes receivable
from sales  distributors  whose rates adjust every three years, and,  therefore,
would partially offset the  fluctuations in the company's  interest rates on its
notes  payable.  The company also has the right to sell these notes  receivable,
and could use these  proceeds to  liquidate a  corresponding  amount of the debt
notes payable.  Information on the debt and receivable notes can be found in the
Notes to Consolidated Financial Statements, Notes 5 and 4, respectively.


                                     Page 16




Item 8.  Consolidated Financial Statements and Supplementary Data
-------  --------------------------------------------------------

                          Index to Financial Statements
                                                                Page

Report of Independent Registered Public Accounting Firm          18

Operations and Retained Earnings                                 20

Cash Flows                                                       21

Balance Sheets                                                   22

Changes in Capital Accounts                                      24

Notes to Consolidated Financial Statements                       25



                                    Page 17

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholders of the Tasty Baking Company:

We  have  completed  an  integrated   audit  of  Tasty  Baking   Company's  2004
consolidated  financial  statements  and of its internal  control over financial
reporting as of December  25, 2004 and audits of its 2003 and 2002  consolidated
financial  statements  in accordance  with the  standards of the Public  Company
Accounting Oversight Board (United States).  Our opinions,  based on our audits,
are presented below.

Consolidated financial statements and financial statement schedule
------------------------------------------------------------------

In our opinion, the consolidated financial statements listed in the accompanying
index present fairly, in all material respects,  the financial position of Tasty
Baking Company and its  subsidiaries at December 25, 2004 and December 27, 2003,
and the results of their  operations  and their cash flows for each of the three
years in the period  ended  December  25,  2004 in  conformity  with  accounting
principles  generally accepted in the United States of America. In addition,  in
our opinion,  the financial  statement schedule listed in the accompanying index
presents  fairly,  in all material  respects,  the information set forth therein
when read in conjunction  with the related  consolidated  financial  statements.
These   financial   statements   and  financial   statement   schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.  We conducted our audits of these  statements in accordance with the
standards of the Public  Company  Accounting  Oversight  Board (United  States).
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit of financial  statements includes  examining,  on a test
basis,  evidence  supporting  the  amounts  and  disclosures  in  the  financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

Internal control over financial reporting
-----------------------------------------

Also, we have audited management's  assessment,  included in Management's Report
on Internal Control over Financial Reporting appearing under Item 9A, that Tasty
Baking  Company did not  maintain  effective  internal  control  over  financial
reporting  as of  December  25,  2004,  because  the  Company  did not  maintain
effective controls over (i) accounting for income taxes and the determination of
income  taxes  payable,  deferred  income tax assets  and  liabilities,  and the
related  income tax  provision,  (ii)  payroll and (iii) spare parts  inventory,
based on criteria  established in Internal Control - Integrated Framework issued
by the Committee of Sponsoring  Organizations of the Treadway Commission (COSO).
The Company's  management is  responsible  for  maintaining  effective  internal
control over financial  reporting and for its assessment of the effectiveness of
internal  control over financial  reporting.  Our  responsibility  is to express
opinions on management`s  assessment and on the  effectiveness  of the Company's
internal control over financial reporting based on our audit.

We  conducted  our  audit  of  internal  control  over  financial  reporting  in
accordance with the standards of the Public Company  Accounting  Oversight Board
(United States).  Those standards  require that we plan and perform the audit to
obtain  reasonable  assurance  about  whether  effective  internal  control over
financial  reporting  was  maintained  in all  material  respects.  An  audit of
internal control over financial reporting includes obtaining an understanding of
internal control over financial reporting,  evaluating management's  assessment,
testing  and  evaluating  the design and  operating  effectiveness  of  internal
control,  and performing such other  procedures as we consider  necessary in the
circumstances.  We believe that our audit  provides a  reasonable  basis for our
opinions.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (i) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions of the assets of the company;  (ii)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company;  and (iii) provide  reasonable  assurance  regarding  prevention or
timely  detection  of  unauthorized  acquisition,  use,  or  disposition  of the
company's assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

                                     Page 18




A  material  weakness  is  a  control  deficiency,  or  combination  of  control
deficiencies,  that  results  in more than a remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or detected. The following material weaknesses have been identified and included
in management's assessment.

     1.   Accounting for Income Taxes: As of December 25, 2004, the Company did
          not maintain effective controls over the determination of income taxes
          payable, deferred income tax assets and liabilities, and the related
          income tax provision. Specifically, management identified the
          following related to the Company's internal control over accounting
          for income taxes: a lack of dedicated personnel with expertise in
          income tax accounting matters, insufficient formalized policies and
          procedures, insufficient historical analysis and ineffective
          reconciliation of tax asset and liability general ledger accounts.
          This control deficiency resulted in immaterial misstatements to the
          consolidated financial statements. However, this control deficiency
          could result in a misstatement of income taxes payable, deferred
          income tax assets and liabilities, and the related income tax
          provision that would result in a material misstatement to the annual
          or interim consolidated financial statements that would not be
          prevented or detected. Accordingly, management has determined that
          this control deficiency constitutes a material weakness.

     2.   Payroll: As of December 25, 2004, the Company did not maintain
          effective control over payroll. Specifically, certain employees had
          inappropriate access to the payroll system and authority to process
          time without appropriate documentation and/or management approval.
          This control deficiency did not result in any adjustments to the
          annual or interim consolidated financial statements; however, this
          control deficiency could result in a misstatement of payroll liability
          and expense accounts that would result in a material misstatement to
          annual or interim consolidated financial statements that would not be
          prevented or detected. Accordingly, management has determined that
          this control deficiency constitutes a material weakness.

     3.   Spare Parts Inventory: As of December 25, 2004, the Company did not
          maintain effective controls over spare parts inventory. This
          deficiency in internal control included ineffective review and
          approval of parts issued and received as well as ineffective
          application of cycle count procedures. Furthermore, the Company did
          not maintain effective control over validation of prices invoiced to
          the Company from the third party service provider. This deficiency did
          not result in any adjustments to the annual or interim consolidated
          financial statements; however, this control deficiency could result in
          a misstatement of spare parts inventory that would result in a
          material misstatement to annual or interim consolidated financial
          statements that would not be prevented or detected. Accordingly,
          management has determined that this control deficiency constitutes a
          material weakness.

These material weaknesses were considered in determining the nature, timing, and
extent of audit tests  applied in our audit of the 2004  consolidated  financial
statements,  and  our  opinion  regarding  the  effectiveness  of the  Company's
internal  control over financial  reporting does not affect our opinion on those
consolidated financial statements.

In our  opinion,  management's  assessment  that Tasty  Baking  Company  did not
maintain effective internal control over financial  reporting as of December 25,
2004, is fairly stated, in all material respects,  based on criteria established
in  Internal  Control-Integrated  Framework  issued  by the COSO.  Also,  in our
opinion,  because of the effects of the material  weaknesses  described above on
the achievement of the objectives of the control criteria,  Tasty Baking Company
has not maintained  effective  internal  control over financial  reporting as of
December  25,  2004,  based  on  criteria  established  in  Internal  Control  -
Integrated Framework issued by the COSO.


PricewaterhouseCoopers LLP

/s/ PricewaterhouseCoopers LLP


Philadelphia, Pennsylvania
March 25, 2005



                                     Page 19







                                                                                                                


Consolidated Financial Statements
Tasty Baking Company and Subsidiaries

Consolidated Statements of Operations and Retained Earnings
(000's, except per share amounts)
                                                                   52 Weeks Ended      52 Weeks Ended        52 Weeks Ended
                                                                    Dec. 25, 2004       Dec. 27, 2003         Dec. 28, 2002
---------------------------------------------------------------------------------------------------------------------------
Operations
-------------------------------------------------------

Gross sales                                                        $     259,029         $    250,648          $    255,504
Less discounts and allowances                                            (99,968)             (91,519)              (93,241)
                                                          -------------------------------------------------------------------
Net sales                                                                159,061              159,129               162,263
                                                          -------------------------------------------------------------------
Costs and expenses:
-------------------------------------------------------
Cost of sales                                                            103,693              108,689               111,469
Depreciation                                                               7,711                7,148                 6,807
Selling, general and administrative                                       45,751               48,149                45,659
Interest expense                                                           1,254                  909                 1,066
Gain on sale of routes                                                       (75)              (1,077)                    -
Other income, net                                                         (1,129)                (873)               (1,165)
Restructure charge net of reversals                                            9                  (71)                6,341
                                                          -------------------------------------------------------------------
                                                                         157,214              162,874               170,177
                                                          -------------------------------------------------------------------
Income (loss) before provision for income taxes                            1,847               (3,745)              (7,914)
                                                          -------------------------------------------------------------------

Provision for (benefit from) income taxes:
-------------------------------------------------------
Federal                                                                      147               (3,089)                 (11)
State                                                                         80                  709                 (316)
Deferred                                                                     377                  997               (3,246)
                                                          -------------------------------------------------------------------
                                                                             604               (1,383)              (3,573)     
                                                          -------------------------------------------------------------------
Net income (loss)                                                  $       1,243         $     (2,362)         $    (4,341)  
                                                          -------------------------------------------------------------------

                                                       
-------------------------------------------------------
Retained Earnings
-------------------------------------------------------
Balance, beginning of year                                         $      22,641         $     26,622          $     34,839
Cash dividends paid on common shares
($0.20 per share in 2004 and 2003, $0.48 per
 share in 2002)                                                           (1,623)              (1,619)               (3,876)
                                                                                                                           
                                                          -------------------------------------------------------------------
Balance, end of year                                               $      22,261             $ 22,641          $     26,622
                                                          -------------------------------------------------------------------
Per share of common stock:

Net income (loss):
     Basic and Diluted                                             $         .15         $       (.29)         $       (.54)




See accompanying notes to consolidated financial statements.

                                     Page 20





                                                                                                                    

Consolidated Statements of Cash Flows
(000's)
                                                                      52 Weeks Ended        52 Weeks Ended        52 Weeks Ended
                                                                       Dec. 25, 2004          Dec.27, 2003          Dec.28 ,2002
--------------------------------------------------------------------------------------------------------------------------------
Cash flows from (used for) operating activities
------------------------------------------------------                                                       

Net income (loss)                                                        $     1,243         $      (2,362)        $     (4,341)
Adjustments to reconcile net income (loss) to net cash
     provided by operating activities:
     Depreciation                                                              7,711                 7,148                6,807
     Gain on sale of routes                                                      (75)               (1,077)                 -
     Restructure charges net of reversals                                          9                   (71)               6,341 
     Pension and SERP expense                                                  2,449                 2,190                5,866  
     Pension contributions                                                        -                     -                (1,000)
     Deferred taxes                                                              377                   997               (3,246)
     Restructure payments                                                     (1,347)               (2,525)              (1,207) 
     Other                                                                       (41)                 (594)                (611)
Changes in assets and liabilities:
     Decrease (increase) in receivables                                         (278)                  961                  393
     Decrease in inventories                                                     318                 1,047                1,635
     Decrease (increase) in prepayments and other                              1,236                  (330)              (1,840)
     Increase in accounts payable, accrued
        payroll and other accrued liabilities                                  1,779                 4,019                1,318
                                                          -----------------------------------------------------------------------
     Net cash from operating activities                                       13,381                 9,403               10,115  
                                                          -----------------------------------------------------------------------
Cash flows from (used for) investing activities
------------------------------------------------------                                                       
Proceeds from independent sales distributor
 loan repayments                                                               3,691                 3,540                3,987
Proceeds from sale of property, plant and equipment                               82                   147                   -
Purchase of property, plant and equipment                                     (9,295)               (6,676)              (5,359)
Loans to independent sales distributors                                       (3,785)               (3,628)              (3,881)
Other                                                                           (403)                 (414)                 (46)
                                                          -----------------------------------------------------------------------
     Net cash used for investing activities                                   (9,710)               (7,031)              (5,299) 
                                                          -----------------------------------------------------------------------


Cash flows from (used for) financing activities
------------------------------------------------------                                                       
Dividends paid                                                                (1,623)               (1,619)              (3,876)
Payment of long-term debt                                                     (1,467)               (1,402)              (2,117)
Net increase (decrease) in short-term debt                                    (2,200)                  400                  600
Additional long-term debt                                                      2,000                    -                    -
Net proceeds from sale of common stock                                            -                     -                   492
Purchase of stock for treasury                                                   (95)                   -                    -
                                                          -----------------------------------------------------------------------
     Net cash used for financing activities                                   (3,385)               (2,621)              (4,901) 
                                                          -----------------------------------------------------------------------

     Net increase (decrease) in cash                                             287                  (249)                 (85)
Cash, beginning of year                                                           33                   282                  367
                                                          -----------------------------------------------------------------------
Cash, end of year                                                        $       320         $          33         $        282
                                                          -----------------------------------------------------------------------

Supplemental cash flow information
Cash paid during the year for:
------------------------------------------------------                                                       
Interest                                                                 $     1,104         $         841         $      1,084
Income taxes                                                             $    (2,186)        $          98         $      1,012

Noncash investing and financing activities
------------------------------------------------------                                                       
Capital leases                                                           $       155         $       2,079         $          -  
                                                          -----------------------------------------------------------------------
Loans to independent sales distributors                                  $       (73)        $      (1,076)        $          -  
                                                          -----------------------------------------------------------------------



See accompanying notes to consolidated financial statements.

                                     Page 21






                                                                                                                  

Consolidated Balance Sheets
(000's)
                                                                                        Dec. 25, 2004         Dec. 27, 2003
------------------------------------------------------------------------------------------------------------------------------
Assets
--------------------------------------------------------------------------------
Current assets:
--------------------------------------------------------------------------------
Cash                                                                                     $        320          $         33
Receivables, less allowance of $4,848 and $3,648, respectively                                 20,049                19,068
Inventories                                                                                     5,412                 5,730
Deferred income taxes                                                                           3,280                 3,902
Prepayments and other                                                                           1,092                 3,271
                                                                                         ----------------------------------
Total current assets                                                                           30,153                32,004
                                                                                         ----------------------------------



Property, plant and equipment:
--------------------------------------------------------------------------------

Land                                                                                            1,033                 1,098
Buildings and improvements                                                                     41,327                40,288
Machinery and equipment                                                                       166,449               158,286
                                                                                                                           
                                                                                         ----------------------------------
                                                                                              208,809               199,672
Less accumulated depreciation and amortization                                                143,774               136,156
                                                                                         ----------------------------------
                                                                                               65,035                63,516
                                                                                         ----------------------------------

Other assets:
--------------------------------------------------------------------------------
Long-term receivables from independent sales distributors                                      11,185                11,688
Deferred income taxes                                                                          10,337                 9,267
Miscellaneous                                                                                   1,792                   768
                                                                                         ----------------------------------
                                                                                               23,314                21,723
                                                                                         ----------------------------------
Total Assets                                                                             $    118,502          $    117,243
                                                                                         ----------------------------------
                                                                                                                           



See accompanying notes to consolidated financial statements.

                                     Page 22






                                                                                                                  

                                                                                        Dec. 25, 2004         Dec. 27, 2003
---------------------------------------------------------------------------------------------------------------------------
Liabilities
--------------------------------------------------------------------------------
Current liabilities:
--------------------------------------------------------------------------------

Current obligations under capital leases                                                 $        713          $        634
Notes payable, banks                                                                            2,700                 4,900
Accounts payable                                                                                9,083                 9,261
Accrued payroll and employee benefits                                                           7,145                 6,013
Reserve for restructure                                                                           436                 1,331
Other accrued liabilities                                                                       3,307                 2,280
                                                                                         ----------------------------------
Total current liabilities                                                                      23,384                24,419


Long-term obligations under capital leases, less current portion                                4,159                 4,705
Long-term debt                                                                                  9,000                 8,000
Reserve for restructures, less current portion                                                    601                 1,044
Accrued pensions and other liabilities                                                         23,824                19,938
Postretirement benefits other than pensions                                                    16,747                16,718
                                                                                         ----------------------------------
Total liabilities                                                                              77,715                74,824
                                                                                         ----------------------------------

Commitments and Contingencies

Shareholders' Equity
--------------------------------------------------------------------------------
Common stock, par value $0.50 per share, and entitled to one vote per share:
     Authorized 15,000 shares, issued 9,116 shares                                              4,558                 4,558
Capital in excess of par value of stock                                                        29,292                29,393
Retained earnings                                                                              22,261                22,641
                                                                                         ----------------------------------
                                                                                               56,111                56,592
Less:
--------------------------------------------------------------------------------
Accumulated other comprehensive loss                                                            2,398                 1,236
Treasury stock, at cost:
     939 shares and 1,020 shares, respectively                                                 12,823                12,545
Management Stock Purchase Plan receivables and deferrals                                          103                   392
                                                                                         ----------------------------------
                                                                                               40,787                42,419
                                                                                         ----------------------------------
Total Liabilities and Shareholders' Equity                                               $    118,502          $    117,243
                                                                                         ----------------------------------
                                                                                                                           





See accompanying notes to consolidated financial statements.

                                     Page 23





                                                                                                      

Consolidated Statements of Changes in Capital Accounts
(000's)

                                             Dec. 25, 2004                   Dec. 27, 2003                 Dec. 28, 2002
---------------------------------------------------------------------------------------------------------------------------
                                         Shares         Amount         Shares          Amount         Shares         Amount
---------------------------------------------------------------------------------------------------------------------------
Common Stock:
Balance, beginning of year                9,116     $    4,558          9,116      $    4,558          9,116      $   4,558
                                 ------------------------------------------------------------------------------------------
Balance, end of year                      9,116     $    4,558          9,116      $    4,558          9,116      $   4,558
                                 ------------------------------------------------------------------------------------------
                                                                                                                           

Capital in Excess of
     Par Value of Stock:
Balance, beginning of year                          $   29,393                     $   29,433                     $  29,389
Issuances (Terminations):
     Management Stock Purchase Plan                        (98)                          (42)                            17
Stock Option Plan                                            -                            (7)                           (25)
Tax benefits related to
     Management Stock Purchase
     Plan and Stock Option Plan                             (3)                             9                            52
                                 ------------------------------------------------------------------------------------------
Balance, end of year                                 $  29,292                     $   29,393                     $  29,433
                                 ------------------------------------------------------------------------------------------
Accumulated Other
     Comprehensive (loss):
Balance, beginning of year                          $   (1,236)                    $        -                     $       -     
Minimum pension liability,
     net of taxes of $810 and
     $723                                               (1,162)                        (1,236)                            -       
                                 ------------------------------------------------------------------------------------------
Balance, end of year                                $   (2,398)                    $   (1,236)                    $       -
                                 ------------------------------------------------------------------------------------------

Treasury Stock:
Balance, beginning of year               (1,020)    $  (12,545)        (1,013)     $  (12,539)        (1,065)     $ (13,167)
Management Stock
     Purchase Plan:
         Reissued                             -              -              1              17             12            159
Reacquired                                  (20)          (183)            (8)            (75)            (7)          (129)
Net shares reissued
     in connection with:
         Stock Option Plan                    -              -              -              52             47            598
         Restricted Stock Grant             112              -              -               -              -              -
         Purchase of Stock for Treasury     (11)           (95)             -               -              -              -
                                 ------------------------------------------------------------------------------------------
Balance, end of year                       (939)    $  (12,823)        (1,020)     $  (12,545)        (1,013)     $ (12,539)
                                 ------------------------------------------------------------------------------------------
                                                                                                                           

Management Stock Purchase
     Plan Receivables and Deferrals:
Balance, beginning of year                          $     (392)                    $     (549)                    $    (554)
Common stock issued                                          -                            (13)                         (176)
Common stock repurchased                                   242                             93                            99
Note payments and amortization
     of deferred compensation                               47                             77                            82
                                 ------------------------------------------------------------------------------------------
Balance, end of year                                $     (103)                    $     (392)                    $    (549)
                                 -------------------------------------------------------------------------------------------



See accompanying notes to consolidated financial statements


                                     Page 24





Notes to Consolidated  Financial  Statements 
(000's,  except share and per share amounts) 
All disclosures are pre-tax, unless otherwise noted.

1.   Summary of Significant Accounting Policies
--------------------------------------------------------------------------------
Nature of the Business
Tasty Baking  Company is a leading  producer of sweet baked goods and one of the
nation's oldest and largest  independent  baking  companies,  in operation since
1914. It has two manufacturing facilities, one in Philadelphia, PA, and a second
facility in Oxford, PA.

Fiscal Year
The company and its subsidiaries  operate on a 52-53 week fiscal year, ending on
the last Saturday of December. Fiscal year 2005 is a 53-week year.

Basis of Consolidation
The consolidated  financial  statements  include the accounts of the company and
its subsidiaries. Inter-company transactions are eliminated.

Use of Estimates
Certain amounts included in the accompanying  consolidated  financial statements
and related  footnotes reflect the use of estimates based on assumptions made by
management.  These  estimates  are  made  using  all  information  available  to
management,  and  management  believes  that these  estimates are as accurate as
possible as of the dates and for the periods that the financial  statements  are
presented.  Actual  amounts  could  differ  from  these  estimates.  Significant
estimates for the company include  receivable's  allowance,  inventory reserves,
reserve for product returns,  and pension plan assumptions for plan asset return
and discount rate.

Concentration of Credit
The  company  encounters,  in  the  normal  course  of  business,   exposure  to
concentrations of credit risk with respect to trade receivables.  Ongoing credit
evaluations of customers' financial conditions are performed and, generally,  no
collateral is required.  The company  maintains  reserves for  potential  credit
losses  and  such  losses  have  not  exceeded  management's  expectations.  The
company's top twenty  customers  represent  57.9% of its 2004 net sales dollars,
56.0% of its 2003 net sales  dollars,  and 55.9% of its 2002 net sales  dollars.
The company's largest customer,  Wal-Mart,  represents 16.3% of the net sales in
2004,  15.2% of net sales in 2003, and 13.3% of net sales in 2002. All customers
in the route sales area are serviced by independent sales  distributors.  If any
of the top twenty customers change their buying habits, the company's ability to
maintain current sales levels could be adversely affected.

Revenue Recognition
Revenue is recognized when title and risk of loss pass,  which is generally upon
receipt of goods by the  customer.  For route area sales,  the company  sells to
independent  sales   distributors  who,  in  turn,  sell  to  retail  customers.
Provisions for estimated  discounts,  product returns and other  adjustments are
provided  in the same  period that the  related  sales are  recorded  based upon
promotional calendars and historical trends.

Cash and Cash Equivalents
The company  considers all investments with an original maturity of three months
or less on their acquisition date to be cash equivalents.

Inventory Valuation
Inventories  are  stated at the lower of cost or market,  cost being  determined
using the first-in, first-out ("FIFO") method.

Property and Depreciation
Property,  plant and equipment are carried at cost.  Depreciation is computed by
the  straight-line  method  over  the  estimated  useful  lives  of the  assets.
Buildings and improvements are depreciated over thirty-nine years. The principal
manufacturing  plant is leased from the company's  pension plan and is amortized
over  twenty  years.  Leasehold  improvements  are  generally  depreciated  over
thirty-nine years. Machinery and equipment are depreciated over a range of seven
to fifteen years. Spare parts are capitalized as part of machinery and equipment
and are expensed as utilized.  The new enterprise  resource  planning  system is
being depreciated over five years.

Costs of major additions,  replacements  and betterments are capitalized,  while
maintenance  and  repairs,  which  do not  improve  or  extend  the  life of the
respective assets, are expensed as incurred.

The  company   capitalizes   interest  and  labor  costs   associated  with  the
construction  and  installation  of plant and  equipment and in 2004 the company
capitalized labor costs associated with the  implementation of the company's new
enterprise resource planning system.

                                     Page 25



Long-lived  assets are reviewed  for  impairment  whenever  events or changes in
circumstances indicate that the carrying amount may not be recoverable.  If this
review  indicates that the expected  future  undiscounted  net cash flows of the
related asset is less than the asset's  carrying  value,  an impairment  loss is
recognized.

Marketing Costs
The company  expenses  marketing costs,  which include  advertising and consumer
promotions,  as  incurred.  Marketing  costs are  included as a part of selling,
general and administrative  expense. Total marketing expenses,  including direct
marketing and marketing overhead costs,  totaled $2,725,  $5,708, and $2,105 for
the years ended  December  25, 2004,  December 27, 2003,  and December 28, 2002,
respectively.

Shipping and Handling Costs
Shipping  and  handling  costs are  included as a part of  selling,  general and
administrative expense.

Pension Plan
The  company's  funding  policy for the pension  plan is to  contribute  amounts
deductible for federal income tax purposes plus such additional amounts, if any,
as the company's  actuarial  consultants  advise to be appropriate.  In 1987 the
company  elected to immediately  recognize all gains and losses in excess of the
pension corridor.

Stock-Based Compensation
In December of 2002,  the  Financial  Accounting  Standards  Board (FASB) issued
Statement No. 148  "Accounting  for  Stock-Based  Compensation  - Transition and
Disclosure - an Amendment of FASB  Statement No. 123 (FAS 148)." The  provisions
of this  statement are effective for fiscal years  beginning  after December 15,
2003. The company measures  stock-based  compensation and reports the calculated
differences  between the reported and pro-forma impact of the fair-value  method
on the interim and annual financial  reports as required.  See Recent Accounting
Statements in Note 1 regarding a change effective in 2005.



                                                                                                               

                                                                       2004                      2003                  2002
---------------------------------------------------------------------------------------------------------------------------
                                                                                                                           

Net income (loss) as reported                               $         1,243           $        (2,362)        $     (4,341)
Deduct: Total stock-based employee
compensation expense determined under
fair-value method, net of related tax effects                           261                       302                    69
                                                          -----------------------------------------------------------------
Pro forma net income (loss)                                 $           982           $        (2,664)        $      (4,410)
                                                          -----------------------------------------------------------------
Earnings per share:
Basic and Diluted - as reported                                         .15                      (.29)                (.54)
                                                          -----------------------------------------------------------------
Basic - pro forma                                                       .12                       (.33)               (.55)
Diluted - pro forma                                                     .12                       (.33)               (.54)
                                                          -----------------------------------------------------------------
                                                                                                                           


Treasury Stock
Treasury stock is stated at cost. Cost is determined by the FIFO method.

Accounting for Income Taxes
The company  accounts  for income  taxes under the asset and  liability  method.
Deferred tax assets and liabilities are determined based on differences  between
financial  reporting  and tax bases of assets and  liabilities  and are measured
using the enacted tax rates in effect when the  differences  are  expected to be
recovered or settled.

Net Income Per Common Share
Net income per common  share is  presented  as basic and  diluted  earnings  per
share.  Net  income per common  share - Basic is based on the  weighted  average
number of common shares outstanding during the year. Net income per common share
- Diluted is based on the weighted  average number of common shares and dilutive
potential common shares outstanding  during the year.  Dilution is the result of
outstanding stock options.

Prior Period Reclassifications
For 2003 and 2002, amounts have been reclassified in the company's  consolidated
statements of operations  and retained  earnings,  cash flows and balance sheets
for comparative purposes.

Recent Accounting Statements
In December 2004, the FASB issued FASB Statement No. 123(R), Share-Based Payment
(FAS 123(R)),  which  requires  companies to expense the  fair-value of employee
stock options and other forms of  stock-based  compensation.  This  statement is
effective for public  entities that do not file as small business  issuers as of
the beginning of the first interim or annual  reporting period that begins after
June 15, 2005. The company expects to adopt FAS 123(R) in July 2005. The company
expects  to  select  the  Modified   Prospective   Application  (MPA),   without
restatement  of prior  interim  periods in the year of adoption.  The company is
currently evaluating the impact of the adoption of the Share Based Payments, but
does not expect a material impact compared to the pro forma amounts.


                                     Page 26




In November 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 151,  Inventory  Costs,  an  amendment  of ARB No. 43,  Chapter 4 ("SFAS No.
151").  SFAS No. 151 amends the  guidance in ARB No. 43,  Chapter 4,  "Inventory
Pricing,"  to clarify  the  accounting  for  abnormal  amounts of idle  facility
expense, freight, handling costs, and wasted material (spoilage). Paragraph 5 of
ARB No. 43, Chapter 4,  previously  stated that  "...under  some  circumstances,
items such as idle facility expense,  excessive  spoilage,  double freight,  and
rehandling  costs may be so abnormal as to require  treatment as current  period
charges..."   SFAS  No.  151  requires   that  those  items  be   recognized  as
current-period  charges  regardless  of whether  they meet the  criterion of "so
abnormal."  In  addition,  SFAS  No.  151  requires  that  allocation  of  fixed
production  overheads to the costs of conversion be based on the normal capacity
of the  production  facilities.  The company  does not expect any changes to its
financial accounting and reporting as a result of the implementation of SFAS No.
151.


2.   Restructure Charges
--------------------------------------------------------------------------------

In the fourth quarter 2004, the company  favorably  settled certain thrift store
lease  contracts  for a gain of $35.  This  gain  was  offset  by  reversals  of
previously  settled  contracts,  and other adjustments  related to the estimated
expenses for maintaining the thrift stores still under contract,  which resulted
in a net charge of $9.

The company  recognized net restructure  charge reversals in 2003 of $500. These
reversals  resulted from  favorable  settlements  of certain  thrift store lease
contracts reserved in the 2002 restructuring.

During  the fourth  quarter of 2003,  the  company  incurred a $429  restructure
charge related to specific arrangements made with senior executives who departed
the company.

During the fourth  quarter of 2002,  the company  incurred a $4,936  restructure
charge  related to the closing of the  remaining  twelve  thrift  stores and the
specific  arrangements  made with senior  executives who departed the company in
the fourth  quarter of 2002.  There were 29 employees  terminated as a result of
this  restructure,  of which 25 were thrift store employees and 4 were corporate
executives.

During the second  quarter of 2002,  the  company  closed six thrift  stores and
eliminated  certain  manufacturing and administrative  positions.  There were 67
employees terminated as a result of this restructure, of which 42 were temporary
employees,   13  were  thrift  store   employees  and  12  were   corporate  and
administrative  employees.  Costs  related to these  events  were  included in a
restructure charge of $1,405.

During the fourth  quarter of 2001,  the  company  closed its Dutch Mill  Baking
Company production facility. There were 19 manufacturing and four administrative
positions  eliminated as a result.  In addition,  the company  closed two thrift
stores. The closing affected six thrift store employees.  Costs related to these
events were included in a restructure charge of $1,728.



                                                                                                        

RESTRUCTURE RESERVE ACTIVITY
                                           Lease obligations      Severance       Fixed Assets       Other           Total
                                           --------------------------------------------------------------------------------
Balance December 29, 2001                       $       428      $      208           $     58    $    157        $    851
2002 Restructure charges                              2,015           3,736                412         178           6,341
2002 Reclassification of PP&E                             -               -               (144)          -            (144)
2002 Payments                                          (365)           (541)                 -        (157)         (1,063)
                                                ---------------------------------------------------------------------------
Balance December 28, 2002                             2,078           3,403                326         178           5,985
2003 Restructure charges                                  -             429                  -           -             429
2003 Reclassification of PP&E                             -               -               (326)          -            (326)
2003 Reclassification of SERP                             -            (683)                 -           -            (683)
2003 Reversal of reserve                               (500)              -                  -           -            (500)
2003 Payments                                          (765)         (1,664)                 -        (101)         (2,530)
                                                ---------------------------------------------------------------------------
Balance December 27, 2003                               813           1,485                  -          77           2,375
2004 Reversal of reserve, net of adjustments              4               -                  -           5               9
2004 Payments                                          (410)           (893)                 -         (44)         (1,347)
                                                ---------------------------------------------------------------------------
Balance December 25, 2004                       $       407      $      592           $      -    $     38        $  1,037



The balance of the severance  charges is expected to be paid as of December 2005
and the  balance of the lease  obligations  and other  charges is expected to be
paid as of November 2006.


                                     Page 27


3.   Inventories
--------------------------------------------------------------------------------
Inventories are classified as follows:



                                                                                                                  

                                                                                        Dec. 25, 2004      Dec. 27, 2003 (a)
---------------------------------------------------------------------------------------------------------------------------
Finished goods                                                                        $         1,481       $         2,397
Work in progress                                                                                  135                   202
Raw materials and supplies                                                                      3,796                 3,131
                                                                                      -------------------------------------

                                                                                      $         5,412       $         5,730
                                                                                      -------------------------------------


(a)      For  comparative  purposes,  $538 has been  reclassified  from  Work in
         progress to Raw materials and supplies in 2003, which reflects a change
         in classification for certain materials.

4.   Long-Term Receivables from Independent Sales Distributors
--------------------------------------------------------------------------------
The  company's  sales  distribution   routes  are  owned  by  independent  sales
distributors who purchased the exclusive right to sell and distribute  Tastykake
products  in  defined   geographical   territories.   The  company  maintains  a
wholly-owned  subsidiary  to assist in financing  route  purchase  activities if
requested by new  independent  sales  distributors,  using the route and certain
associated  assets  as  collateral.   Most  route  purchase  activities  involve
transactions  between  existing  and  new  independent  sales  distributors.  At
December 25, 2004,  and December  27, 2003,  interest-bearing  notes  receivable
(based on treasury  yields plus a spread) of $12,879 and  $13,115,  respectively
are  included  in  current  and  long-term   receivables  in  the   accompanying
consolidated  balance sheets.  During 2004, the company sold one new route to an
independent  sales  distributor.  The gain of $75 on this sale was recognized in
the current  year and a note  receivable  in the amount of $75 was  established.
During  2003,  the  company  sold  eleven  new  routes  to   independent   sales
distributors. The gain of $1,077 on these sales was recognized in 2003 and notes
receivable in the amount of $1,076 were established.


5.   Notes Payable and Long-Term Debt
--------------------------------------------------------------------------------
On January 31, 2002, the company  entered into a new $40 million Credit Facility
(Facility)  with two banks (the Bank Group) to replace its  short-term  lines of
credit and the former Revolving Credit Agreement. The agreement was subsequently
amended on January 23, 2004 to reduce the commitments  under the Facility to $30
million.  The  Facility,  as  amended,   provides  $10  million  for  short-term
borrowings under a 364-day line and $20 million for long-term borrowings under a
three year revolving line. The 364-day line contains a $6 million  sub-limit for
overnight  borrowings  and the revolving line allows for the issuance of Standby
Letters of Credit up to $6  million,  which  reduce the  availability  under the
Facility.  Upon  approval of the Bank Group,  the terms of both the 364-day line
and the  revolving  line may be  extended  for an  additional  364-day or annual
period, respectively. Interest rates in the Facility are indexed to LIBOR or the
Prime Rate based upon the company's ratio of debt to EBITDA and rates may change
up to 1.5%  based on that  ratio.  Commitment  Fees are  charged  on the  unused
portion of the Facility and range from 30 to 45 basis points based upon the same
ratio used to determine  interest  rates.  The  Facility,  as amended,  contains
restrictive  covenants that require the maintenance of Tangible Net Worth,  that
limit the amount of capital  expenditures and that limit the ratios of EBITDA to
certain  fixed  charges and total  indebtedness.  The Facility also provides the
Bank Group with a security  interest in all  unencumbered  assets of the company
including  certain real property  through the second quarter of 2005. After that
date, the security interest may be terminated if certain objective  measures are
met.

Subsequent to the  company's  fourth  quarter of 2004,  the company and the Bank
Group amended the Facility 1) to waive certain covenant  violations that existed
on December  25, 2004;  2) to amend the  Facility's  definitions  to exclude the
effects of the company's 2004 pension expense in excess of its 10% corridor;  3)
to amend the limit on capital  expenditures for 2005 to $10 million; 4) to amend
the minimum  Tangible Net Worth  required;  and 5) to extend the maturity of the
364-day  line to March 20,  2006.  The  waivers  obtained  cured  the  company's
covenant violations for its 2004 capital  expenditures and its required Tangible
Net Worth.  Further,  it is  expected  that the  company and the Bank Group will
amend the  facility in 2005 to extend the  maturity of the three year  revolving
line beyond its current maturity date of January 22, 2007.

During  the  third  and  fourth  quarters  of 2003,  the  company  violated  the
Facility's  restrictive covenants for the ratio of EBITDA to total indebtedness.
The company  obtained a waiver for the third  quarter  violation and amended the
Facility's  covenants to cure the violation in the fourth quarter. The amendment
also reduced the Facility from $40 million to $30 million and incorporated other
changes that are described in the terms above.

On the consolidated  balance sheet as of December 25, 2004, $2,700 is classified
as Notes  Payable under the 364-day line of credit at an interest rate of 5.42%.
Notes Payable is reflected as a current  liability as it fluctuates  daily based
on the  company's  working  capital  requirements.  Notes Payable of $4,900 were
outstanding  at  December  27, 2003 at an  interest  rate of 4.14%.  The average
outstanding borrowing during 2004 was $5,749 and was $3,730 in 2003. The average
interest  rate in 2004 was 4.79% and 3.58% in 2003,  calculated  on the basis of
the average daily balance.  The maximum  short-term  borrowing by the company at
any period end was $8,100 and $6,100 during 2004 and 2003, respectively.


                                    Page 28





                                                                                                                  

Notes payable consists of the following:                                                Dec. 25, 2004         Dec. 27, 2003
---------------------------------------------------------------------------------------------------------------------------
Credit Facility, with interest at or below the prime rate
     (5.42% at December 25, 2004 and 4.14% at December 27, 2003)                            $   2,700           $     4,900
---------------------------------------------------------------------------------------------------------------------------
Long-term debt consists of the following:
---------------------------------------------------------------------------------------------------------------------------
Credit Facility, with interest at or below the prime rate
     (5.06% at December 25, 2004 and 4.14% at December 27, 2003)                            $   9,000           $     8,000
---------------------------------------------------------------------------------------------------------------------------



6.   Obligations under Capital Leases
--------------------------------------------------------------------------------



Obligations under capital leases consist of the following:
                                                                                        Dec. 25, 2004         Dec. 27, 2003
----------------------------------------------------------------------------------------------------------------------------
Capital lease obligation, with interest at 11.0%, payable in
 monthly installments of $47 through June 2014                                              $   3,299           $     3,486
Capital lease obligation, with interest at 5.7%, payable in
 monthly installments of $45 through October 2007                                               1,445                 1,853
Capital lease obligation, with interest at 5.7% payable in
 monthly installments of $3 through February  2008                                                128                     -
                                                                                        -----------------------------------
                                                                                               4, 872                 5,339
Less current portion                                                                              713                   634  
                                                                                        -----------------------------------
                                                                                            $   4,159           $     4,705
                                                                                        -----------------------------------



7.   Commitments and Contingencies
--------------------------------------------------------------------------------

The company  leases  certain plant and  distribution  facilities,  machinery and
automotive  equipment under noncancelable lease agreements.  The company expects
that in the normal  course of  business,  leases  that expire will be renewed or
replaced by other leases.  Included  therein is a lease with the Trustees of the
Tasty  Baking  Company  Pension  Plan for  property  contributed  to the plan on
December 1, 1960.  The net annual  rental is subject to  adjustment  every three
years to provide fair market rental to the Pension Plan and accordingly, the net
annual rental was adjusted effective July 1, 2002. The lease was renewed on July
1, 2002, for four additional three year periods. In addition, the company has an
option to  purchase  the  property  at any time at its then fair  market  value.
Property,  plant and equipment relating to capital leases was $5,965 at December
25, 2004,  and $8,310 at December 27, 2003,  with  accumulated  amortization  of
$1,019  and  $2,303,  respectively.  Depreciation  and  amortization  of  assets
recorded under capital leases was $690 in 2004 and $261 in 2003.

The following is a schedule of future  minimum lease payments as of December 25,
2004:



                                                                                                            

                                                                                                             Noncancelable
                                                                                      Capital Leases       Operating Leases
---------------------------------------------------------------------------------------------------------------------------
2005                                                                                   $  1,142               $ 1,747
2006                                                                                      1,142                 1,440
2007                                                                                      1,089                   701
2008                                                                                        581                   487
2009                                                                                        561                   146
Later years                                                                               2,525                     4
                                                                                       -----------------------------------
Total minimum lease payments                                                           $  7,040              $  4,525
                                                                                                             -------------
Less interest portion of payments                                                         2,168
                                                                                       -------------             
Present value of future minimum lease payments                                         $  4,872
                                                                                       -------------             


Rental expense was  approximately  $2,474 in 2004, $2,194 in 2003, and $2,513 in
2002.

In connection with a workers'  compensation  insurance  policy,  the company has
obtained Standby Letters of Credit in the amount of $3,800 which are required by
its insurance company in order to guarantee future payment of claims.

The company is involved in certain legal and  regulatory  actions,  all of which
have arisen in the ordinary  course of the  company's  business.  The company is
unable to predict the outcome of these  matters,  but does not believe  that the
ultimate  resolution of such matters will have a material  adverse effect on the
consolidated  financial  position  or  results  of  operations  of the  company.
However,  if one or  more of  such  matters  were  determined  adversely  to the
company,  the ultimate liability arising therefrom should not be material to the
financial  position  of the  company,  but could be  material  to its results of
operations in any quarter or annual period.


                                     Page 29


In November,  1998, nine (9) independent route sales distributors  (Plaintiffs),
on behalf of all present and former  route sales  distributors,  commenced  suit
against the company  seeking  recovery from the company of amounts (i) which the
sales  distributors  paid in the past to the Internal Revenue Service on account
of employment  taxes, and (ii) collected by the company since January 1, 1998 as
an administrative fee from all unincorporated  sales  distributors.  The company
removed the action to the United States District Court for the Eastern  District
of Pennsylvania and was successful in having the action dismissed with prejudice
as to all federal causes of action.

Subsequently,  Plaintiffs  commenced  a new  suit  in  Common  Pleas  Court  for
Philadelphia  County,  Pennsylvania,  asserting state law claims seeking damages
for (1) the alleged erroneous treatment of the sales distributors as independent
contractors by the company such that the sales distributors were required to pay
self-employment,  social  security  and  federal  unemployment  taxes which they
allege  should  have been paid by the  company,  and (2) for breach of  contract
relating to the  collection  of an  administrative  fee from all  unincorporated
sales distributors. The Court dismissed with prejudice Plaintiffs first claim in
March 2000. As to the second claim, in January 2002, the Court certified a class
of approximately 200 sales distributors  (representing  approximately 40% of the
company's current routes),  consisting of unincorporated sales distributors who,
since February 7, 1998, have paid or continue to pay the  administrative  fee to
the company.  The company believes the case to be without merit and is defending
the matter vigorously.  The company has not established any reserve in the event
that the ultimate outcome of this litigation proves  unfavorable to the company.
If this matter is determined  adversely to the company,  the ultimate  liability
arising  therefrom  should not be  material  to the  financial  position  of the
company,  but could be material to its results of  operations  in any quarter or
annual period.


8.   Defined Benefit Retirement Plans
--------------------------------------------------------------------------------

The company  maintains  a partially  funded  noncontributory  pension  plan (the
"Pension Plan") providing  retirement  benefits for substantially all employees.
Benefits under this Pension Plan generally are based on the employees'  years of
service and  compensation  during the years  preceding  retirement.  The company
maintains an unfunded Supplemental  Executive Retirement Plan ("SERP") providing
retirement  benefits for key  employees  designated  by the Board of  Directors.
Benefits  under  the SERP  generally  are based on the key  employees'  years of
service and compensation during the years preceding retirement. The company also
maintains an unfunded  Directors'  Retirement  Plan.  The benefit  amount is the
annual retainer in the year of retirement.

In December 2004, upon approval by the Board of Directors, the company announced
to its  employees  that it was  amending  the  Pension  Plan to  freeze  benefit
accruals  effective  March 26, 2005.  Participants  will be credited for service
after March 26, 2005,  solely for vesting purposes  pursuant to the terms of the
Pension Plan. Each vested  participant  will receive their total pension benefit
accrued through March 26, 2005, upon retirement from the company.

As a result of the Pension Plan amendment,  a remeasurement occurred at November
30, 2004. The  remeasurement  resulted in the recognition of a pre-tax  non-cash
loss of $508 as of November 30, 2004,  which was the amount of the  unrecognized
loss  outside the "10%  corridor,"  which is 10% of the larger of the  projected
benefit  obligation  or the fair  value of  assets.  There  was also a  one-time
curtailment  charge of $263  attributable to the recognition of the remainder of
unrecognized  prior  service cost at November 30, 2004.  The  remeasurement  was
based on a 6.0%  discount  rate and actual  assets of $61,076 as of November 30,
2004.  As a result of the Pension Plan  amendment,  there was a reduction of the
Projected Benefit  Obligation  ("PBO") of $6,718  immediately after the November
30, 2004  remeasurement,  which  reduced the net  unrecognized  loss of the plan
within the corridor.

Effective at the beginning of the second quarter 2005, the company adopted a new
company  funded  retirement  plan which is a defined  contribution  benefit that
replaces the benefit  provided in the Pension  Plan.  In the new company  funded
retirement  plan,  the  company  will make cash  contributions  into  individual
accounts  for all eligible  employees.  These  contributions  will be equal to a
percentage of an  employee's  eligible  compensation  and will increase with the
employee's age and years of credited service.

Effective  October 2004, the SERP for all active  employees was converted from a
defined benefit to a defined contribution plan to be consistent with the changes
made to the Pension Plan. See Note 10 for more information.

In 2002,  the  estimated  unrecognized  loss for the  pension  plan at  year-end
exceeded the pension  corridor by $4,656.  Thus, the total net periodic  pension
cost for fiscal 2002 for the pension  plan has been  increased  by this  amount,
resulting in a final 2002 cost of $5,866.


                                     Page 30




The  components  of pension,  SERP,  and  Directors'  Retirement  plans cost are
summarized as follows:



                                                                                                               

                                                                       2004                      2003                  2002
---------------------------------------------------------------------------------------------------------------------------
Service cost-benefits earned during the year                        $ 1,657                 $   1,486            $    1,435
Interest cost on projected benefit obligation                         5,288                     5,441                 5,407
Expected return on plan assets                                       (5,174)                   (4,786)               (5,665)
Prior service cost amortization                                          10                        (2)                  (17)
Actuarial loss recognition                                               50                        51                    50
Actuarial loss recognition, in excess of corridor                       508                         -                 4,656
Curtailment charge                                                      263                         -                     -
SERP amendment                                                         (153)                        -                     -
                                                                  ---------------------------------------------------------
Net pension amount charged to income                                $ 2,449                 $   2,190            $    5,866
                                                                  ---------------------------------------------------------



8.   Defined Benefit Retirement Plans (continued)
--------------------------------------------------------------------------------

The  following  table  sets forth the change in  projected  benefit  obligation,
change in plan  assets,  funded  status of the  pension,  SERP,  and  Directors'
Retirement plans and net liability  recognized in the company's balance sheet at
December 25, 2004 and December 27, 2003:



                                                                                            

                                                                       2004                      2003
-----------------------------------------------------------------------------------------------------
Change in Projected Benefit Obligation
----------------------------------------------------------
Projected benefit obligation, beginning of year                $     88,867              $     81,524
Service cost                                                          1,657                     1,486
Interest cost                                                         5,288                     5,441
Actuarial loss                                                        2,249                     5,630
Curtailment gain                                                     (6,720)                        -
SERP amendment                                                         (153)                        -
Benefits paid                                                        (5,512)                   (5,214)
                                                               ---------------------------------------
Projected benefit obligation, end of year                      $     85,676              $     88,867
                                                               ---------------------------------------
Change in Accumulated Benefit Obligation
----------------------------------------------------------
Accumulated benefit obligation, beginning of year              $     81,631              $     73,873
Accumulated benefit obligation, end of year                    $     85,647              $     81,631

Change in Pension Plan Assets
----------------------------------------------------------
Fair-value of plan assets, beginning of year                   $     61,815              $     57,229
Actual return on plan assets                                          5,414                     9,546
Benefits paid                                                        (5,116)                   (4,960)
                                                               ---------------------------------------
Fair value of plan assets, end of year                         $     62,113              $     61,815
                                                               ---------------------------------------
Net Liability Recognized in Balance Sheet
----------------------------------------------------------
Funded status of plan, end of year                             $    (23,563)             $    (27,052)
Unrecognized actuarial loss                                           3,970                     9,238
Unrecognized prior service cost                                         (81)                      193
                                                               ---------------------------------------
Net liability recognized in balance sheet
     end of year                                               $    (19,674)             $    (17,621)
                                                               ---------------------------------------

Amounts Recognized in the statement of financial position consists of:
------------------------------------------------------------------------------------------------------
Accrued benefit cost                                           $    (19,674)             $    (17,621)
Additional minimum liability                                         (3,931)                   (2,251)
Intangible asset                                                          -                       292
Deferred tax effect                                                   1,533                       723
Accumulated other comprehensive loss                                  2,398                     1,236
                                                               ---------------------------------------
Net amount recognized, end of year                             $    (19,674)             $    (17,621)
                                                               ---------------------------------------




                                     Page 31




The actuarial present value of benefits and projected  benefit  obligations were
determined using a discount rate of 5.80% for fiscal year 2004, 6.10% for fiscal
year 2003, and 6.75% for fiscal year 2002. The expected long-term rate of return
on assets  was 8.75% for fiscal  years  2004 and 2003 and 9.0% for  fiscal  year
2002. The rate of  compensation  increase used to measure the projected  benefit
obligation was 3.5% for fiscal year 2004 and 2003 and 4.0% for fiscal year 2002.
Plan  assets are  invested in a diverse  portfolio  that  primarily  consists of
equity and debt  securities  as well as the  company's  Philadelphia  production
facility.

The  return on assets  assumption  is  conservatively  based  upon  analysis  of
historical  market  returns,  current  market  conditions,  and the fund's  past
experience.  One of the factors  that  contributed  to this  assumption  was the
historical  return on plan assets which has been at or above 9.0%.  This assumes
no benefit from manager selection strategies.

The  return on assets  assumption  is  conservatively  based  upon  analysis  of
historical  market  returns,  current  market  conditions,  and the fund's  past
experience.  One of the factors  that  contributed  to this  assumption  was the
historical  return on plan assets which has been at or above 9.0%.  This assumes
no benefit from manager selection strategies.

The degree of  sensitivity  of the net cost to changes in the  discount  rate is
dependent on the  relationship of the  unrecognized  gain or loss to the pension
corridor. The following reflects sensitivities of net cost and projected benefit
obligations  to 25 basis point  changes  based on a 5.8%  discount rate and 8.5%
expected return on assets:



                                                                                                            
                                                            Impact on Pension         Impact on Pension       Impact on
                                                             Expense without        Expense with Full     Projected Benefit
                                                        Corridor Recognition      Corridor Recognition        Obligation
---------------------------------------------------------------------------------------------------------------------------
25 basis point decrease in discount rate                         $      (54)                $   1,941         $    2,218
25 basis point increase in discount rate                                 48                    (1,894)            (2,158)
25 basis point decrease in return on assets assumption                  155                       155                  -
25 basis point increase in return on assets assumption                 (155)                     (155)                 -


As of December 25, 2004, the pension corridor  approximates $8,000, which is the
greater of 10% of the Projected Benefit Obligation or Plan Assets of the Pension
Plan.  Actuarial losses would have to exceed $5,300 before they would be charged
immediately to the Income Statement in 2005.

Expected Cash Flows
Information about cash flows for the pension plans follows:

Employer Contributions
2005 (expected) to plan trusts                                   $        -
2005 (expected) to plan participants                             $      510

The expected 2005  contribution  to plan trusts is shown as zero, as the company
has  estimated  that any  amounts  due in 2005 will be covered  by the  existing
credit  balance  in the plan  and  cash  contribution  during  2005  will not be
required.

Expected Benefit Payments From:             Plan Trust    Company Assets
--------------------------------------------------------------------------------
2005                                        $    5,168      $    510
2006                                             5,230           510
2007                                             5,336           502
2008                                             5,462           492
2009                                             5,607           469
2010-2014                                       28,823         2,258

Investment Strategy
The  financial  strategy  of the  Pension  Plan is  based  on the  Statement  of
Investment  Policy,  which was designed by the company in corroboration  with an
outside investment  consultant.  There is a pension committee that consists of a
number of the company's  employees and the third party  investment  advisor that
evaluates performance quarterly. The policy and the underlying asset allocation,
was created by analyzing  both the current and the  long-term  payout stream and
modeling  various asset  allocation  scenarios  around the liability  data.  The
asset-liability  analysis  was  used to  create  an  investment  strategy  which
provides the highest  likelihood  of generating  returns  sufficient to meet the
payout  requirements,  while  preserving  capital in down markets and minimizing
downside return volatility.


                                     Page 32



The asset  allocation  for the Pension Plan at the end of 2004 and 2003, and the
target allocation for 2005 by asset category follows:

                                                          Percentage of Plan
                                       Target Allocation  Assets at Year End
Asset Category                              for 2005      2004          2003
--------------------------------------------------------------------------------

Equity securities                              55 %       64 %          49 %
Debt securities                                34 %       27 %          35 %
Real estate (Hunting Park lease)                6 %        5 %           6 %
Other                                           5 %        4 %          10 %
                                              -------------------------------
Total                                         100 %      100 %         100 %

Equity  securities  include Tasty Baking's common stock which is less than 1% of
plan assets at the end of 2004 and 2003.


9.   Postretirement Benefits Other than Pensions
--------------------------------------------------------------------------------

In addition to providing  pension  benefits,  the company also provides  certain
unfunded health care and life insurance  programs for  substantially all retired
employees.   These  benefits  are  provided  through  contracts  with  insurance
companies and health service providers.

The net periodic postretirement benefit cost included the following components:



                                                                                                               

                                                                       2004                      2003                  2002
---------------------------------------------------------------------------------------------------------------------------

Service cost                                                $           415           $           336         $         364
Interest cost                                                           953                       988                   996
Net amortization and deferral                                             -                      (130)                 (263)
                                                                                                                           
Total FAS 106 Net Periodic Postretirement Benefit
 Cost                                                       $         1,368           $         1,194         $       1,097


The  following  table  sets forth the change in  projected  benefit  obligation,
funded  status  of  the  postretirement  benefit  plan  and  the  net  liability
recognized in the company's  balance sheet at December 25, 2004 and December 27,
2003:


                                                                                             

                                                                       2004                      2003
-----------------------------------------------------------------------------------------------------

Change in Projected Benefit Obligation
-----------------------------------------------
Projected benefit obligation, beginning of year             $        16,971           $        14,901

Service cost                                                            415                       336
Interest cost                                                           953                       988
Actuarial loss                                                          401                     1,813
Benefits paid                                                        (1,159)                   (1,067)
                                                           -------------------------------------------
Projected benefit obligation, end of year                   $        17,581           $        16,971
                                                           -------------------------------------------
Net Liability Recognized in Balance Sheet
-----------------------------------------------
Funded status of plan, end of year                          $       (17,581)          $       (16,971)
Unrecognized net gain                                                  (506)                     (906)
                                                           -------------------------------------------
Net liability recognized in balance sheet, end of year      $       (18,087)          $       (17,877)
Less current portion                                                  1,340                     1,159
                                                           -------------------------------------------
                                                            $       (16,747)          $       (16,718)
                                                           -------------------------------------------

                                                                                

The  accumulated  postretirement  benefit  obligation  was  determined  using  a
weighted  average  discount  rate of 5.6% in 2004,  5.75% in 2003,  and 6.75% in
2002,  and an assumed  compensation  increase  rate of 3.5% in 2004 and 2003 and
4.5% in 2002.

For 2004,  the health  care cost  trend  rates are  anticipated  to be 10.8% for
HMO-type health plans,  gradually  declining to 5.0% in five years and remaining
at that level  thereafter.  The health care cost trend rate  assumptions  have a
significant effect on the amounts reported.


                                     Page 33




Effect of health care trend rate                         2004    2003    2002
--------------------------------------------------------------------------------
1% increase effect on accumulated benefit obligation    $ 847   $ 467   $ 389 
1% increase effect on periodic cost                        82      53      55 
1% decrease effect on accumulated benefit obligation      750     454     361 
1% decrease effect on periodic cost                        72      48      50 

The Medicare  Prescription  Drug Improvement and  Modernization  Act of 2003 was
signed into law on December 8, 2003. In accordance  with FASB Staff Position FAS
106-1,  the company has made a one-time  election  to defer  recognition  of the
effects of the law in the accounting for its plan under FAS 106 and in providing
disclosures  related to the plan. In accordance  with FASB Staff Position 106-2,
any  measures  of  the  Accumulated  Postretirement  Benefit  Obligation  or Net
Periodic  Postretirement  Benefit Cost do not reflect any amount associated with
the  subsidy  because the company  has not yet  concluded  whether the  benefits
provided by the plan are  actuarially  equivalent  to Medicare  Part D under the
Act.

10.  Defined Contribution Retirement Plans
--------------------------------------------------------------------------------

The Tasty Baking Company 401(k) Thrift Plan ("Thrift Plan") permits participants
to make  contributions  to the  plan on a  pre-tax  salary  reduction  basis  in
accordance  with the provision of Section  401(k) of the Internal  Revenue Code.
After six  months of  employment,  the  company  matches  100% of  participant's
contributions up to a specified  limit.  Company  contributions  charged against
income totaled $438 in 2004,  $467 in 2003, and $483 in 2002. The Thrift Plan is
administered  under a Section 401(k)  prototype plan sponsored by Mellon HR & IS
Solutions.  Under the Thrift Plan, the company's  contributions  are invested in
Tasty Baking Company common stock,  and participants may choose from a selection
of guaranteed and mutual fund options offered by Dreyfus for investment of their
contributions.  The company also maintains the Tasty Baking Oxford,  Inc. 401(k)
Savings  Plan  ("Oxford  Plan")  for the  employees  who  work  for  its  Oxford
subsidiary. The Oxford Plan is also administered by Mellon HR & IS Solutions and
is similar to the Thrift Plan except that the company  match is  contributed  in
cash.  The company had 188,527  shares of its common stock reserved for possible
issuance under the Thrift Plan at December 25, 2004.

Effective  March 27, 2005, the company is merging the Thrift Plan and the Oxford
Plan into the Tasty Baking  Company 401(k) and Company  Funded  Retirement  Plan
("Retirement  Plan").  All assets of the Thrift Plan and the Oxford Plan will be
transferred immediately after the effective date to the Retirement Plan which is
sponsored and  administered by the Vanguard  Group. In the Retirement  Plan, all
participants  will receive a company match of 50% of the first 4% contributed to
the  Retirement  Plan which will be paid in cash. In the  Retirement  Plan,  the
waiting  period for  participation  has been  eliminated.  Participants  will be
offered a broader array of  investment  choices and new target  retirement  date
investment  options.  In addition,  as a replacement  for the company's  defined
benefit plan which was frozen as of March 26, 2005, the company will make weekly
retirement  contributions for all eligible  employees.  These  contributions are
based on  employees'  point values which are the sum of age and years of service
as of January 1 each year. All employees will receive  contributions  that range
from 2% to 5% of eligible compensation relative to their point totals. Employees
at March 27,  2005,  who have 20 years of service or 10 years of service  and 60
points will receive an additional  "grandfathered"  contribution of between 1.5%
and 3.5% of salary as of that date. The "grandfathered" contribution amount will
remain constant until retirement or separation of service. These "grandfathered"
contributions  are being made to  compensate  older  employees  for the  shorter
earnings period that their accounts will have to appreciate in value.

As mentioned in Note 8, effective  October 2004, the company  converted the SERP
for one eligible active employee from an unfunded defined benefit to an unfunded
defined contribution SERP to be consistent with the changes in the Pension Plan.
As a result of the change,  $153 was  transferred  to the  defined  contribution
liability from the defined  benefit  liability.  The total defined  contribution
SERP liability for 2004, including the $153 transferred from the defined benefit
SERP, was $218.

11.  Management Stock Purchase Plan
--------------------------------------------------------------------------------
In  March  of  2003,  the  Management   Stock  Purchase  Plan  was  discontinued
prospectively.  The  Management  Stock Purchase Plan provided that common shares
may be sold to management  employees  from time to time at prices  designated by
the Board of  Directors  (not less than 50% of the fair market  value at date of
grant) and under certain  restrictions and obligations to resell to the company.
During 2003,  1,400 shares of common stock were sold at 50% of fair market value
at date of grant.  The  aggregate  sales price of these  shares was $7 for which
collateral   judgment  notes  were  obtained  to  be  paid  in  equal  quarterly
installments (not to exceed 40) with interest on the unpaid balance at 2.13%.

For accounting  purposes,  the  difference  between the fair market value of the
stock at the date of grant and the purchase price in 2003 was $6 and represented
compensation.  The  compensation  is  deferred  and,  together  with  the  notes
receivable,  is shown as a deduction  from  shareholders'  equity.  The deferred
compensation  is  amortized  over a  ten-year  vesting  period or the period the
employees perform services,  whichever is less. Unvested shares are forfeited if
the  employee  separates  from  service  for  anything  other  than  retirement.
Amortization  charged to income amounted to $22, $38, and $42 in 2004, 2003, and
2002, respectively.

In accordance with an Internal Revenue Service regulation,  the company includes
both the dividends paid on shares  restricted under the plan, and the difference
between  the  purchase  price of the stock at the date of the grant and the fair
market value at the date the plan restrictions  lapse, as employee  compensation
for federal  income tax purposes.  


                                     Page 34




The tax benefits relating to the difference  between the amounts  deductible for
federal  income taxes over the amounts  charged to income for book purposes have
been credited to capital in excess of par value of stock.

12.  Stock Compensation
--------------------------------------------------------------------------------
On October 29, 2004,  112,000 shares of the company's  common stock were granted
as a Restricted Stock Award (RSA) to certain management employees of the company
under the Tasty Baking Company 2003 Long Term  Incentive Plan (the Plan).  Under
the terms of the RSA,  recipients will vest ratably in their shares over 5 years
beginning on the first anniversary date and on each subsequent  anniversary date
until fully vested.  The terms of the RSA also provide for accelerated  vesting.
In the event that the closing  price of the  company's  common stock is at least
$14 for 10 consecutive  trading days, the shares shall vest either on that tenth
consecutive  day of a $14 trading price or on the third  anniversary of the RSA,
whichever  is later.  Recipients  of the RSA  forfeit any  unvested  shares upon
separation of employment.

On March 27, 2003, the Board of Directors  adopted the Tasty Baking Company 2003
Long Term Incentive Plan (2003 Plan),  which was approved by shareholders at the
2003  Annual  Meeting.  Under the terms of the 2003 Plan,  400,000  shares  were
authorized for issuance.  On August 7, 2003,  312,056 of the  authorized  shares
were granted as options to employees and  directors of the company.  In addition
on August 7, 2003, 77,434 and 11,250 options were granted to employees under the
1997  Long  Term  Incentive  Plan  and  the  1994  Long  Term  Incentive   Plan,
respectively. During 2004, 30,000 shares were granted to employees and directors
under the 1997 Long Term  Incentive  Plan and  16,000  shares  were  granted  to
employees  under the 2003 Plan.  Under these  grants,  the options vest in three
equal  installments  beginning  on the first  anniversary  date with a five year
retention  period from the date of grant.  There were 375,000 shares  authorized
for issuance under the 1997 Long Term Incentive Plan.

The option price is determined by the  Compensation  Committee of the Board and,
in the case of  incentive  stock  options,  will be no less than the fair market
value of the shares on the date of grant.  Options  lapse at the  earlier of the
expiration  of the option term  specified by the  Compensation  Committee of the
Board (not more than ten years in the case of incentive  stock options) or three
months following the date on which employment with the company terminates.

Transactions involving the stock option plans are summarized as follows:



                                                                                                      

                                            2004                              2003                         2002
---------------------------------------------------------------------------------------------------------------------------
                                         Weighted-Average               Weighted-Average              Weighted-Average
                                     Shares     Exercise Price      Shares     Exercise Price       Shares   Exercise Price
                                                                                                                           

Options outstanding at
     beginning of year                  739             $11.50         461             $12.73          434           $13.48
       Less:    Exercises                 -                  -           -                  -          (27)           11.18
                Forfeitures            (261)             13.76        (105)             11.78          (31)           15.64
                                      ----------------------------------------------------------------------------------------------
                                        478                            356                             376

Granted                                  41               9.66         383              10.50           85             9.46
                                      ----------------------------------------------------------------------------------------------
Outstanding at end of year              519             $10.89         739             $11.50          461           $12.73
                                      ----------------------------------------------------------------------------------------------
Options exercisable at year-end         206                            323                             372
Weighted-average fair value of
     options granted during
     the year                                            $2.70                          $2.19                         $1.87


The following table provides  certain  information with respect to stock options
outstanding and exercisable at December 25, 2004:

                                               Outstanding Options                                    Exercisable Options
                                   ------------------------------------------------        -----------------------------------
                                              Weighted-Average
Range of                                         Remaining      Weighted-Average                              Weighted-Average
Exercise Prices                     Shares    Contractual Life   Exercise Price                      Shares     Exercise Price
                                                                                                                           
------------------  ----------------------------------------------------------------       -----------------------------------
$7.62-$11.60                            499               8.4       $10.29                             186           $10.30      
  $18.31                                 20               3.0       $18.31                              20           $18.31
                                        ---                                                            ---
                                        519                                                            206
------------------  ------------------------  ----------------  --------------------       ----------------  -----------------
 


                                     Page 35

                                                                                                                          
A summary of the status of options  granted to the  Directors by the company for
the fiscal years 2004, 2003 and 2002 is presented below:



                                               2004                           2003                         2002
------------------------------------------------------------------------------------------------------------------------------

                                        Weighted-Average               Weighted-Average              Weighted-Average
                                    Shares      Exercise Price      Shares     Exercise Price      Shares    Exercise Price
--------------------------------  ------------------------------  ----------------------------  ----------------------------

Options outstanding at
     beginning of year                  139             $11.19          88             $11.43          104           $11.45
         Less: Exercises                  -                              -                             (16)           11.56
                                  ------------------------------------------------------------------------------------------
                                        139                             88                              88
Granted                                   5              10.24          51              10.78            -
                                  ------------------------------------------------------------------------------------------
Outstanding at end of year              144             $11.17         139             $11.19           88           $11.43
                                  ------------------------------------------------------------------------------------------

Options exercisable at year-end         105                             88                             82
Range of exercise prices                      $10.24 to $11.60               $10.78 to $11.60              $11.00 to $11.60
Weighted-average fair value of
options granted during the year                         $ 2.87                         $ 2.19                             -




The  fair-value of each option grant is estimated on the date of grant using the
Black-Scholes option-pricing model and certain weighted-average assumptions. The
following assumptions were used for the 2004 employee grants:  dividend yield of
2.72%,  expected  volatility  of 35.94%,  expected life of 5 years and risk-free
interest rate of 3.21%.

On December 21, 2000,  the Board of Directors  adopted the Tasty Baking  Company
Restricted Stock Incentive Plan (Restricted  Stock Plan),  which was approved by
shareholders at the 2001 Annual Meeting. Under the terms of the Restricted Stock
Plan,  200,000  common shares were  authorized  and 109,500 of those shares were
granted  to  executives  of the  company.  The  target  for these  awards is the
achievement of a compound  annualized  increase in earnings per share of 10% per
year for fiscal years 2001 through 2003  (Measurement  Period) over earnings per
share for  fiscal  year  2000.  The  number  of shares  awarded  is  subject  to
adjustment  on a  roughly  pro  rata  basis in the  event  the  actual  compound
annualized rate of increase in the company's  cumulative  earnings per share for
the Measurement Period is 50% to 125% of the target. During the first quarter of
2002,  the balance of the accrual of $240 was reversed since the target for 2001
had not been achieved,  and based on the first quarter 2002 results, the company
was  satisfied  that the overall  target would not be  achieved.  On February 4,
2004, the Compensation  Committee reviewed the company's  performance during the
Measurement  Period and determined  that the minimum  earnings  targets were not
achieved and all restricted stock awards were forfeited.

Under the terms of the 1997 Long Term  Incentive  Plan,  options  to  purchase a
total of 375,000  common shares may be granted to key executives of the company.
Options become exercisable in five equal  installments  beginning on the date of
grant until fully  exercisable  after four years. The option price is determined
by the Board and, in the case of incentive  stock options,  will be no less than
the fair market value of the shares on the date of grant.  Options  lapse at the
earlier  of the  expiration  of the  option  term  specified  by the  Long  Term
Incentive  Plan  Committee  of the Board (not more than ten years in the case of
incentive stock options) or three months  following the date on which employment
with the company terminates.  The company also has options outstanding under the
1994 Long Term Incentive  Plan, the terms and conditions of which are similar to
the 1997 Long Term Incentive Plan.



                                                                                                               

13.  Capitalization of Interest Costs
------------------------------------------------------------------------------------------------------------------------------------


The  company  capitalizes  interest as a  component  of the cost of  significant
construction   projects.  The  following  table  sets  forth  data  relative  to
capitalized interest:
                                                                   2004                      2003                      2002
------------------------------------------------------------------------------------------------------------------------------------
Total interest                                               $    1,254                $      911                 $   1,096
Less: Capitalized interest                                            -                         2                        30
                                                        -------------------------------------------------------------------
Interest expense                                             $    1,254                $      909                 $   1,066
                                                        -------------------------------------------------------------------
                                                                                                                           

14.  Other Income, Net
------------------------------------------------------------------------------------------------------------------------------------

Other income, net consists of the following:
                                                                   2004                      2003                      2002
------------------------------------------------------------------------------------------------------------------------------------
Interest income                                              $      789                $      817                 $     957
Other, net                                                          340                        56                       208
                                                        -------------------------------------------------------------------
                                                             $    1,129                $      873                 $   1,165
                                                        -------------------------------------------------------------------
                                                                                                                           
15.  Income Taxes
------------------------------------------------------------------------------------------------------------------------------------

The effective tax rates were a provision of 32.7% in 2004 and a benefit of 36.9%
and 45.2% in 2003 and 2002,  respectively.  The rates  differ  from the  amounts
derived from applying the  statutory  U.S.  federal  income tax rate of 34.0% to
income before provision (benefit) for income taxes as follows:
                                                                   2004                      2003                      2002
------------------------------------------------------------------------------------------------------------------------------------
Statutory tax provision                                        $    628                $   (1,273)                $ (2,691)
State income taxes, net of
     federal income tax benefit                                    (228)                     (300)                    (816)
Addition to (release of) tax reserves                                18                      (163)                    (128)
Valuation allowance                                                 120                       286                         -
Non-deductible expenses and other                                    66                        67                        62
                                                        -------------------------------------------------------------------
Provision (benefit) for income taxes                           $    604                $   (1,383)                $ (3,573)
                                                        -------------------------------------------------------------------


In 2001,  additional tax reserves of $128 were established for tax exposure that
was determined to be unnecessary and released in 2002.  During 2003, the company
released $163 of its tax reserves due to enacted state tax law changes.

                                     Page 36




15.  Income Taxes (continued)
--------------------------------------------------------------------------------
Deferred  income taxes  represent  the future tax  consequences  of  differences
between the tax bases of assets and liabilities  and their  financial  reporting
amounts  at each year end.  Significant  components  of the  company's  deferred
income tax assets (liabilities) are as follows:



                                                                                        
                                                                   2004                      2003
--------------------------------------------------------------------------------------------------
Postretirement benefits other than pensions                  $    7,268                $    7,253
Pension and employee benefit costs                                9,531                     7,719
Depreciation and amortization                                    (8,058)                   (7,530)
Vacation pay                                                      1,028                     1,029
Provision for doubtful accounts                                   1,025                     1,137
Restructure charge                                                  502                     1,209
Charitable contributions                                            429                       385
Net operating loss carryforwards                                  1,057                     1,416
Unused state tax credits                                            669                       688
Valuation allowance                                                (407)                     (286)
Other                                                               573                       149
                                                      --------------------------------------------
Net deferred tax asset                                           13,617                    13,169
Less: Current portion                                             3,280                     3,902
                                                      --------------------------------------------
                                                             $   10,337                $    9,267
                                                      --------------------------------------------
                                                                                                   


The company has  recorded a deferred  income tax asset of $1,057 for the benefit
of state income tax loss carryforwards ("NOL's").  These carryforwards expire in
varying  amounts  between 2005 and 2023.  Realization is dependent on generating
sufficient  taxable  income  prior  to  expiration  of the  loss  carryforwards.
Although realization is not assured,  management believes that it is more likely
than not that the  deferred  tax asset  will be  realized.  However,  the amount
realizable  could be reduced if estimates of future  taxable  income  during the
carryforward period are reduced.

The company has recorded a deferred  income tax asset for benefits in the amount
of $669 for unused  state tax credits,  most of which expire in varying  amounts
between 2005 and 2009. Realization is dependent on generating sufficient


                                     Page 37




taxable income prior to expiration of the state credits.  A valuation  allowance
in the amount of $407 has been  established  for some of the state  credits that
management believes will not be realized since the NOL's must be utilized before
the state credits.



                                                                                                                        

16.  Net Income (Loss) per Common Share
------------------------------------------------------------------------------------------------------------------------------------
 (000's, except per share amounts)
The following is a reconciliation of the Basic and Diluted net income (loss) per
common share computations:

                                                                   2004                        2003                    2002
---------------------------------------------------------------------------------------------------------------------------

Net income (loss) per common share - Basic:
                                                 
     Net income (loss)                                       $    1,243                $    (2,362)               $  (4,341)        
                                                             ---------------------------------------------------------------
     Weighted-average shares outstanding                          8,103                      8,098                    8,075
                                                                                                                           
     Basic per share amount                                  $      .15                $      (.29)               $    (.54)
                                                             ---------------------------------------------------------------
Net income (loss) per common share - Diluted:
                                                 
     Net income (loss)                                       $    1,243                $    (2,362)               $  (4,341)
                                                             ---------------------------------------------------------------
     Weighted-average shares outstanding                          8,103                      8,098                    8,075
                                                               
     Dilutive options                                                 6                          6                       84
                                                             ---------------------------------------------------------------
     Total diluted shares                                         8,109                      8,104                    8,159
                                                             ---------------------------------------------------------------
     Diluted per share amount                                $      .15                $      (.29)              $     (.54)
                                                             ---------------------------------------------------------------



Dilutive  options  to  purchase  6 and  84  shares  were  not  included  in  the
computation  of the  diluted per share  amounts in 2003 and 2002,  respectively,
because they would have an anti-dilutive effect due to the net loss.



                                    Page 38



Item 9.   Changes and Disagreements with Accountants 
-------   ------------------------------------------ 

None

Item 9A.   Controls and Procedures
--------   -----------------------

Evaluation of Disclosure Controls and Procedures

The company  maintains  disclosure  controls and procedures that are designed to
ensure that information  required to be disclosed in the company's reports filed
or submitted  pursuant to the  Securities  Exchange Act of 1934, as amended (the
"Exchange  Act"), is to be recorded,  processed,  summarized and reported within
the time periods specified in the Securities and Exchange Commission's rules and
forms. Disclosure controls and procedures include, without limitation,  controls
and  procedures  designed to ensure that such  information  is  accumulated  and
communicated to the company's management,  including its Chief Executive Officer
and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required disclosure. A control system, no matter how well designed and operated,
can provide only reasonable,  not absolute,  assurance that the control system's
objectives will be met.

Management  of the  company,  including  the Chief  Executive  Officer and Chief
Financial Officer, conducted an evaluation of the effectiveness of the company's
disclosure  controls  and  procedures  (as  defined  in the  Exchange  Act  Rule
13a-15(e))  as of  December  25,  2004.  Based  upon the  evaluation,  the Chief
Executive  Officer and the Chief Financial  Officer concluded that the company's
disclosure  controls and  procedures  were not effective as of December 25, 2004
because of the material weaknesses outlined below.
 
As a consequence of the material  weaknesses  noted below,  the company  applied
other  procedures to verify the  reliability of its accounting for income taxes,
payroll,  and spare parts. Based on these other procedures,  management believes
that the consolidated  financial  statements included in this report, as well as
the  company's  financial  statements  for each quarter in 2004,  as  previously
reported,  are  fairly  stated  in all  material  respects  in  accordance  with
generally accepted accounting principles.

Management's Report on Internal Control over Financial Reporting

The management of Tasty Baking Company and  subsidiaries  ("Tasty Baking" or the
"company") is responsible for  establishing  and maintaining  adequate  internal
control over  financial  reporting as defined in Rule  13a-15(f) of the Exchange
Act.  The  company's  internal  control  over  financial  reporting is a process
designed to provide reasonable  assurance regarding the reliability of financial
reporting and the preparation of financial  statements for external  purposes in
accordance with U.S. generally accepted accounting principles.  Internal control
over financial  reporting  includes  policies and procedures that: i) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  ii)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit  preparation of financial  statements in accordance  with U.S.  generally
accepted  accounting  principles,  and that  receipts  and  expenditures  of the
company are being made only in accordance with  authorizations of management and
directors  of the  company;  and iii)  provide  reasonable  assurance  regarding
prevention or timely detection of unauthorized acquisitions,  use or disposition
of the  company's  assets  that could have a  material  effect on the  financial
statements.
 
As part of Tasty  Baking's  compliance  efforts  relative  to Section 404 of the
Sarbanes-Oxley Act of 2002, Tasty Baking's management assessed the effectiveness
of the company's  internal  control over financial  reporting as of December 25,
2004. In making this  assessment,  management used the criteria set forth by the
Committee of Sponsoring  Organizations  of the Treadway  Commission  ("COSO") in
Internal  Control-Integrated  Framework.  Management's  assessment  included  an
evaluation  of such elements as the design and  operating  effectiveness  of key
financial reporting controls, process documentation, accounting policies and the
overall control environment.

A  material  weakness  is  a  control  deficiency,  or  combination  of  control
deficiencies,  that  results in a more than  remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or detected.

The company  identified the following  material  weaknesses in its assessment of
the  effectiveness of internal  control over financial  reporting as of December
25, 2004. A description of these material weaknesses that existed as of December
25, 2004, as well as their actual and potential  effect on the  presentation  of
the company's  consolidated  financial statements issued during their existence,
is discussed below:

     1.   Accounting for Income Taxes:  As of December 25, 2004, the company did
          not maintain effective controls over the determination of income taxes
          payable,  deferred income tax assets and liabilities,  and the related
          income  tax  provision.   Specifically,   management   identified  the
          following  related to the company's  internal  control over accounting
          for income  taxes:  a lack of dedicated  personnel  with  expertise in
          income tax accounting  matters,  insufficient  formalized policies and
          procedures,   insufficient   historical   analysis   and   ineffective
          reconciliation  of tax asset and liability  general  ledger  accounts.
          This control  deficiency  resulted in immaterial  misstatements to the
          consolidated  financial  statements.  However, this control deficiency
          could  result in a  misstatement  of


                                     Page 39




          income taxes payable, deferred income tax assets and liabilities,  and
          the  related  income tax  provision  that  would  result in a material
          misstatement   to  the  annual  or  interim   consolidated   financial
          statements  that  would not be  prevented  or  detected.  Accordingly,
          management has determined that this control  deficiency  constitutes a
          material weakness.

     2.   Payroll:  As of  December  25,  2004,  the  company  did not  maintain
          effective  control over payroll.  Specifically,  certain employees had
          inappropriate  access to the payroll  system and  authority to process
          time without  appropriate  documentation  and/or management  approval.
          This  control  deficiency  did not  result in any  adjustments  to the
          annual or interim consolidated  financial  statements;  however,  this
          control deficiency could result in a misstatement of payroll liability
          and expense  accounts that would result in a material  misstatement to
          annual or interim consolidated  financial statements that would not be
          prevented or detected.  Accordingly,  management has  determined  that
          this control deficiency constitutes a material weakness.

     3.   Spare Parts  Inventory:  As of December 25, 2004,  the company did not
          maintain   effective   controls  over  spare  parts  inventory.   This
          deficiency  in  internal  control  included   ineffective  review  and
          approval  of  parts  issued  and  received  as  well  as   ineffective
          application of cycle count  procedures.  Furthermore,  the company did
          not maintain  effective  control over validation of prices invoiced to
          the company from the third party service provider. This deficiency did
          not result in any  adjustments  to the annual or interim  consolidated
          financial statements; however, this control deficiency could result in
          a  misstatement  of spare  parts  inventory  that  would  result  in a
          material  misstatement  to annual or  interim  consolidated  financial
          statements  that  would not be  prevented  or  detected.  Accordingly,
          management has determined that this control  deficiency  constitutes a
          material weakness.

Because of the material  weaknesses  described  above,  management has concluded
that, as of December 25, 2004, the company did not maintain  effective  internal
control  over  financial  reporting  based on criteria  established  in Internal
Control - Integrated Framework.

Tasty    Baking's    independent     registered    public    accounting    firm,
PricewaterhouseCoopers   LLP,  has  audited   management's   assessment  of  the
effectiveness of the company's  internal control over financial  reporting as of
December 25, 2004 as stated in their report which appears on pages 17 and 18.

Management's  Discussion on Material  Weaknesses and Changes in Internal Control
over Financial Reporting

The company has implemented the following specific  enhancements to our internal
control over financial  reporting related to the material  weaknesses  described
above. A material  weakness is a control  deficiency,  or combination of control
deficiencies,  that  results in a more than  remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or  detected.  The company has and will  continue to  implement  procedures  and
controls to mitigate the material weaknesses as follows:

     1.   Accounting for Income Taxes: The company has i) implemented additional
          monitoring  controls through increased  documented  management review;
          ii) fully  documented the  methodology  and tools for  calculating and
          reporting  tax related  transactions;  iii) enhanced the formality and
          rigor of controls for reconciliation procedures; and iv) increased use
          of a third party  service  provider for the more complex  areas of the
          company's income tax compliance efforts.
 
     2.   Payroll:  Effective  March 2005,  the  company  made  improvements  to
          segregation  of duties and formalized  and  implemented  more rigorous
          approval policies and procedures.

     3.   Spare Parts  Inventory:  During the third quarter of fiscal 2003,  the
          company  contracted  with a third party provider for the  maintenance,
          custody,  accounting, and reporting of spare parts usage and inventory
          in an effort to enhance controls  surrounding  these  functions.  As a
          result of certain  transition  issues during 2004, these controls were
          not  implemented  as agreed to between the company and the third party
          provider. During the first quarter of 2005, the company formalized and
          enhanced  management's  process for  documenting  and executing  cycle
          counts, performing analytical procedures surrounding parts issues, and
          assuring authorization of price and use of parts on a monthly basis.
 
Significant  efforts  were made to establish a framework to improve our internal
control over financial reporting during 2004. The company committed considerable
resources to the design,  implementation,  documentation  and testing of the key
internal controls of the company.  Additional efforts were required to remediate
and retest certain internal control 


                                     Page 40




deficiencies. Management believes that these efforts have improved the company's
internal control over financial reporting.  While the company's internal control
over financial  reporting is significantly  improved,  management has identified
certain areas that it believes should be further enhanced. With respect to these
areas, the company has implemented compensating controls and procedures that are
designed  to  prevent a  material  misstatement  of the  company's  consolidated
financial statements. Nevertheless, management intends to continue improving the
company's internal control over financial reporting. Initiatives the company has
implemented to improve the company's  internal control over financial  reporting
in 2004, or will implement in 2005, include the following:
 
     o    In the fourth  quarter of fiscal 2004,  the company  implemented a new
          enterprise  resource  planning  (ERP) system.  This new ERP system has
          provided  the company  with an  integrated  planning,  accounting  and
          reporting  system. In the first quarter of 2005, the company continued
          to evaluate each of these  processes and controls.  As a result of the
          efforts in 2004 and continued  efforts in 2005,  the company  believes
          that  the  new ERP  system  has  strengthened  the  company's  overall
          internal control. The ERP implementation  resulted in material changes
          in the company's system of internal  control over financial  reporting
          during the fourth quarter of 2004.

     o    In late 2003 and during 2004, the company engaged certain  specialists
          and/or  outsourced  certain functions not considered core competencies
          of the company including, but not limited to i) payroll processing and
          regulatory   compliance,   ii)  spare  parts   maintenance,   custody,
          accounting  and  reporting,  and  iii)  tax  compliance.  The  company
          established contracts with each of these providers intended to enhance
          the  overall  control  of  each  of  these  processes.  While  certain
          transition issues were identified  during the company's  evaluation of
          internal  control  during 2004,  management  has and will  continue to
          formalize the company's  controls  surrounding these processes in 2005
          and fully  expects to realize  the  enhanced  control in each of these
          functions.

     Initiatives  the company will  implement to further  enhance the  company's
     internal  control over  financial  reporting in 2005  include,  but are not
     limited to, the following:

     o    continue to enhance the control  consciousness  throughout  the entire
          organization;

     o    continue to train finance and accounting personnel;

     o    re-evaluate  current job  responsibilities  to create a more efficient
          financial reporting process while improving segregation of duties;

     o    implement additional  monitoring controls through increased documented
          management  review of certain account  reconciliations,  calculations,
          estimates and transactions;

     o    automate certain controls that are currently performed manually; and

     o    enhance documentation of all key financial procedures.

Limitations on the Effectiveness of Controls
 
The  effectiveness of any system of internal  control over financial  reporting,
including   management's  own,  is  subject  to  certain  inherent  limitations,
including the exercise of judgment in designing,  implementing,  operating,  and
evaluating  the  controls  and  procedures,   and  the  inability  to  eliminate
misconduct completely.  Internal control over financial reporting cannot provide
absolute assurance of achieving  financial  reporting  objectives because of its
inherent  limitations.  Internal  control over financial  reporting is a process
that  involves  human  diligence  and  compliance  and is  subject  to lapses in
judgment and breakdowns  resulting from human  failures.  Internal  control over
financial reporting also can be circumvented by collusion or improper management
override.   Because  of  such  limitations,   there  is  a  risk  that  material
misstatements  may not be  prevented  or detected on a timely  basis by internal
control over financial reporting.  However, these inherent limitations are known
features of the financial reporting process. Therefore, it is possible to design
into the process safeguards to reduce, though not eliminate, this risk.

Item 9B.     Other Information
--------     -----------------

On March 21, 2005, Tasty Baking Company executed the Waiver and Eighth Amendment
to Credit  Agreement  (the  "Amendment")  with PNC Bank, NA and Citizens Bank of
Pennsylvania  (the "Banks").  The Amendment  amends the Credit  Agreement  dated
January 31, 2002, as amended ("Credit Agreement"). The Amendment specifically 1)
waives certain covenant  violations that existed on December 25, 2004; 2) amends
certain  definitions and financial  covenants in the Credit Agreement to exclude
the effects of the company's 2004 pension expense in excess of its 10% corridor;
3) amends the limit on capital  expenditures for 2005 to $10 million;  4) amends
the minimum  Tangible  Net Worth  required;  and 5) extends the  maturity of the
364-day  line to March 20,  2006.  Upon a default  under the  Credit  Agreement,
including the non-payment of principal or interest,  the  obligations  under the
Credit Agreement may be accelerated. Material terms and conditions of the Credit
Agreement are found in Note 5 to the company's  audited  consolidated  financial
statements.



                                     Page 41



On March 22,  2005,  the Board of  Directors  amended the  company's  By-Laws to
provide for a Director Emeritus  position.  Pursuant to the By-Laws,  a Director
Emeritus  shall serve for a one-year  term and may be re-elected by the Board of
Directors  for one  further  year  term  but may not  serve  more  than two such
one-year terms. This amendment becomes effective on March 22, 2005.

On March 22, 2005,  Philip J. Baur, Jr.  announced his retirement from the Board
of Directors  of Tasty  Baking  Company,  effective  May 12, 2005.  Mr. Baur has
served as a Director of the company since 1954 and his  positions  have included
Secretary, Vice-President and President, as well as, Chairman of the Board and a
member of its Audit Committee and Nominating and Corporate Governance Committee.
The Board has elected Mr. Baur as Director  Emeritus,  commencing  May 12, 2005.
The Board  would like to extend its  sincere  thanks  and  appreciation  for Mr.
Baur's  dedication and service to the company for more than 50 years.  The Board
has made no  decision as to whether it will fill the  resulting  Class 3 seat at
this time.

The Board of Directors has nominated Fred C.  Aldridge,  Jr., James C. Hellauer,
and James E. Nevels for  election as Class 1 Directors at the  company's  annual
meeting  of  shareholders  to be held on May 12,  2005.  Additional  information
regarding the nominees will be provided in the  definitive  proxy  statement for
the 2005 Annual Meeting of Shareholders ("Proxy  Statement"),  which the company
expects to mail on or before April 12, 2005.


                                     Page 42




                      TASTY BAKING COMPANY & SUBSIDIARIES
                                    PART III

Item 10.     Directors and Executive Officers 
--------     -------------------------------- 
The  names,  ages,  positions  held with the  company,  periods  of service as a
director or executive officer,  principal  occupations,  business experience and
other directorships of nominees for director of the company are set forth in the
Proxy  Statement in the section  entitled  "Directors  and Executive  Officers,"
which information is incorporated herein by reference.

Information  regarding  the  identity  of the Audit  Committee  as a  separately
designated standing committee of the Board and information  regarding the status
of one or  more  members  of the  Audit  Committee  being  an  "audit  committee
financial  expert" are set forth in the Proxy Statement in the section  entitled
"Committees of the Board of Directors," which information is incorporated herein
by reference.

Information  regarding compliance with Section 16 (1) of the Exchange Act is set
forth in the section of the Proxy Statement  entitled  "Section 16 (a) Benficial
Owners Compliance" which information is incorporated herein by reference.

Information  regarding the company's Code of Business Conduct  applicable to the
company's  directors,  officers and employees is set forth in the section of the
Proxy  Statement  entitled  "Code of Business  Conduct,"  which  information  is
incorporated herein by reference.


Item 11.    Executive Compensation
--------    ----------------------
Information  concerning  compensation of each of the named  executive  officers,
including  the  Chief  Executive  Officer,  of  the  company  during  2004,  and
compensation of directors, is set forth in the sections entitled,  respectively,
"Compensation of Executive Officers" and "Director Attendance and Compensation,"
which information is incorporated herein by reference.

Item 12.  Security  Ownership of Certain  Beneficial  Owners and  Management and
Related Stockholder Matters
--------------------------------------------------------------------------------

Information  concerning  ownership of the company's voting securities by certain
beneficial  owners,  individual  nominees  for  director,  the  Chief  Executive
Officer,  the four most highly  compensated  executive  officers  other than the
Chief Executive  Officer and executive  officers as a group, is set forth in the
section  entitled   "Principal  Holders  of  Voting  Securities"  in  the  Proxy
Statement, which information is incorporated herein by reference.

Information  regarding  equity  compensation  plans is set forth in the  section
entitled  "Securities  Authorized for Issuance under Equity Compensation Plans,"
which information is incorporated herein by reference.

Item 13.     Certain Relationships and Related Transactions
--------     ----------------------------------------------
Information  concerning  certain  relationships and related  transactions is set
forth  in  the  section  entitled  "Directors  and  Executive  Officers",  which
information is incorporated herein by reference.


Item 14.     Principal Accountant Fees and Services
--------     --------------------------------------
Information  concerning  principal  accountant  fees and services  including the
Pre-Approval Policy Regarding  Independent Auditor Services, is set forth in the
section  entitled  "Independent  Auditor  Fees" in the  Proxy  Statement,  which
information is incorporated herein by reference.



                                     Page 43





                      TASTY BAKING COMPANY AND SUBSIDIARIES

                                     PART IV

                ITEM 15: EXHIBITS, FINANCIAL STATEMENT SCHEDULES
                             AND REPORTS ON FORM 8-K

                     For the Fiscal Years Ended December 25,
                  2004, December 27, 2003 and December 28, 2002

Item 15(a)(1).
--------------------------------------------------------------------------------
The  audited   consolidated   financial   statements  of  the  company  and  its
subsidiaries and the Report of the Independent Registered Public Accounting Firm
thereon are set forth in Item 8 of this Report.

Item 15(a)(2).
--------------------------------------------------------------------------------
The following  consolidated  financial statement schedule of the company and its
subsidiaries  for the years ended  December  25, 2004,  December  27, 2003,  and
December 28, 2002, is included on page 46 hereof.


Schedule II-Valuation and Qualifying Accounts

All other  schedules are omitted  because they are  inapplicable or not required
under  Regulation  S-X or  because  the  required  information  is  given in the
financial statements and notes to financial statements.

Item  15(a)(3).  Exhibits  Index  -  The  following  Exhibit  Numbers  refer  to
Regulation S-K, Item 601
--------------------------------------------------------------------------------
             
          (3)  (a)  Articles  of  Incorporation  of Company as amended  are
                    incorporated  herein by  reference to Exhibit 3 to Form 10-K
                    report of company for fiscal 1998.

              *(b)  By-laws of company, as amended on March 22, 2005.

         (10) #(a)  2003 Long Term  Incentive  Plan,  effective as of March
                    27, 2003, is incorporated  herein by reference to Appendix B
                    of  the  Proxy  Statement  for  the  Annual  Meeting  of the
                    Shareholders  on May 2,  2003,  filed on or about  March 31,
                    2003.

               #(b) 1991 Long Term  Incentive  Plan,  effective as of January 1,
                    1991, is  incorporated  herein by reference to Exhibit 10 to
                    Form 10-K report of Company for fiscal 1990.

               #(c) 1985 Stock Option  Plan,  effective  December  20, 1985,  is
                    incorporated  herein by  reference to Exhibit A of the Proxy
                    Statement for the Annual  Meeting of  Shareholders  on April
                    18, 1986, filed on or about March 21, 1986.

               #(d) Supplemental  Executive  Retirement Plan, dated February 18,
                    1983,  and  amended  May 15,  1987 and  April 22,  1988,  is
                    incorporated  herein by reference  to Exhibit  10(d) to Form
                    10-K report of Company for fiscal 1991.

               #(e) Management  Stock  Purchase Plan is  incorporated  herein by
                    reference to the Proxy  Statement for the Annual  Meeting of
                    Shareholders  on April 19,  1968 filed on or about March 20,
                    1968 and amended April 23, 1976,  April 24, 1987,  and April
                    19, 1991.

               #(f) Trust Agreement,  dated as of November 17, 1989, between the
                    Company and  Wachovia  Bank,  N.A.(formerly  Meridian  Trust
                    Company) relating to Supplemental  Executive Retirement Plan
                    is incorporated herein by reference to Exhibit 10(f) to Form
                    10-K report of Company for 1994.

               #(g) Director   Retirement   Plan  dated   October  15,  1987  is
                    incorporated  herein by reference  to Exhibit  10(h) to Form
                    10-K report of Company for 1992.

               #(h) 1993 Replacement  Option Plan (P&J Spin-Off) is incorporated
                    herein by  reference  to Exhibit A of the  Definitive  Proxy
                    Statement  dated March 17, 1994,  for the Annual  Meeting of
                    Shareholders on April 22, 1994.

               #(i) 1994  Long Term  Incentive  Plan is  incorporated  herein by
                    reference  to Exhibit  10(j) to Form 10-K  report of company
                    for 1994.


                                    Page 44




                      TASTY BAKING COMPANY AND SUBSIDIARIES



               #(j) Trust Agreement, dated January 19, 1990, between the Company
                    and Wachovia  Bank,  N.A.(formerly  Meridian  Trust Company)
                    relating to the  Director  Retirement  Plan is  incorporated
                    herein by reference to Exhibit  10(k) to Form 10-K report of
                    company for 1995.

               #(k) 1997  Long Term  Incentive  Plan is  incorporated  herein by
                    reference to Annex II of the Proxy  Statement for the Annual
                    Meeting of Shareholders on April 24, 1998.

               #(l) Employment  Agreement,  dated as of August 14, 2002, between
                    the company and Charles P. Pizzi is  incorporated  herein by
                    reference  to Exhibit  10(m) to Form 10-K  report of company
                    for 2002.

               #(m) Supplemental  Executive Retirement Plan Agreement,  dated as
                    of October 7, 2002, between the company and Charles P. Pizzi
                    is incorporated herein by reference to Exhibit 10(n) to Form
                    10-K report of company for 2002.

               #(n) Amendment  to the  Supplemental  Executive  Retirement  Plan
                    Agreement between the company and Charles P. Pizzi, dated as
                    of August 19, 2004, is  incorporated  herein by reference to
                    Exhibit 10.2 to Form 10-Q report of company for the 39 weeks
                    ending September 25, 2004.

              *#(o) Amendment to the Employment  Agreement,  dated as of January
                    19, 2004, between the company and Charles P. Pizzi.

               #(p) Amendment to the  Employment  Agreement,  dated as of August
                    19,  2004,  between  the  company  and  Charles  P. Pizzi is
                    incorporated  herein by  reference  to Exhibit  10.1 to Form
                    10-Q report of company for the 39 weeks ending September 25,
                    2004.

                (q) Credit Agreement,  as amended January 23, 2004, by and among
                    the  company  and  PNC  Bank,  N.A.  and  Citizens  Bank  of
                    Pennsylvania is incorporated  herein by reference to Exhibit
                    10.1 to Form 10-Q report of company for the 13 weeks  ending
                    March 27, 2004.

               *(r) Sixth Amendment to Credit  Agreement,  dated January 21,
                    2005,  by and  among the  company  and PNC  Bank,  N.A.  and
                    Citizens Bank of Pennsylvania.

               *(s) Waiver and Seventh Amendment to Credit Agreement,  dated
                    February  28,  2005,  by and among the company and PNC Bank,
                    N.A. and Citizens Bank of Pennsylvania.

               *(t) Eighth  Amendment to the Credit  Agreement,  dated March
                    21,  2005,  by and among the company and PNC Bank,  N.A. and
                    Citizens Bank of Pennsylvania.

              *#(u) Form of Restricted  Stock Award  Agreement for the 2003 Long
                    Term  Incentive  Plan,  dated October 29, 2004,  between the
                    company and certain executive officers.

              *#(v) Form of Grant  Agreement  for the 1997  and 2003  Long  Term
                    Incentive Plan.


          *(21)     Subsidiaries of the Company.

          *(23)(a)  Consent of  Independent  Registered  Public  Accounting
                    Firm.

          *(31)(a)  Certification  of Charles  P.  Pizzi,  Chief  Executive
                    Officer,  pursuant to Section 302 of the  Sarbanes-Oxley Act
                    of 2002.

          *(31)(b)  Certification  of David S.  Marberger,  Chief Financial
                    Officer pursuant to Section 302 of the Sarbanes-Oxley Act of
                    2002. 

          *(32)     Certification of Charles P. Pizzi,  Chief Executive Officer,
                    and David S. Marberger, Chief Financial Officer, pursuant to
                    Section 906 of the Sarbanes-Oxley Act of 2002.

--------------------------
*   Filed or furnished herewith
#   Indicates a management contract or compensatory arrangement

                                     Page 45




                                                                                                            


                      TASTY BAKING COMPANY AND SUBSIDIARIES
                 SCHEDULE II. VALUATION AND QUALIFYING ACCOUNTS
 for the fiscal years ended December 25, 2004, December 27, 2003, and December 28, 2002






              Column A                                                  Column B         Column C          Column D       Column E
              --------                                                  --------         --------          --------       --------
                                                                                          Additions
                                                                        Balance at       Charged to                       Balance
                                                                        beginning         Costs and                        at end
                                                                        of Period         Expenses         Deductions   of Period
                                                                           ------          --------        ----------       ------
  Description Deducted from applicable assets:
        Allowance for doubtful accounts:
                For the fiscal year ended December 25, 2004               $  3,648          $  1,627         $    427    $  4,848
                                                                             =====             =====              ===       =====
                For the fiscal year ended December 27, 2003               $  3,606          $  1,059         $  1,017    $  3,648
                                                                             =====             =====            =====       =====
                For the fiscal year ended December 28, 2002               $  3,752          $    958         $  1,104    $  3,606
                                                                             =====              ====            =====       =====

        Inventory valuation reserves:
                For the fiscal year ended December 25, 2004               $    232          $    294         $    385    $    141
                                                                               ===              ====             ====         ===
                For the fiscal year ended December 27, 2003               $    682          $    300         $    750    $    232
                                                                               ===               ===              ===         ===
                For the fiscal year ended December 28, 2002               $    335          $    702         $    355    $    682
                                                                              ====               ===              ===         ===

        Spare parts inventory reserve for obsolescence:
                For the fiscal year ended December 25, 2004               $     56          $     19         $    (86)   $    161
                                                                                ==                ==              ====        ===
                For the fiscal year ended December 27, 2003               $    365          $    396         $    705    $     56
                                                                               ===               ===              ===          ==
                For the fiscal year ended December 28, 2002               $    481          $     48         $    164    $    365
                                                                              ====               ===              ===         ===



                                     Page 46



                                   SIGNATURES




Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities  and
Exchange  Act of 1934,  the  company has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.



                   TASTY BAKING COMPANY




 March 25, 2005         /s/ Charles P. Pizzi                             
                        -------------------------------------------------
                        Charles P. Pizzi,
                        President and
                        Chief Executive Officer





 March 25, 2005         /s/ David S. Marberger                           
                        -------------------------------------------------
                        David S. Marberger,
                        Senior Vice President,
                        Chief Financial Officer and Chief Accounting Officer
                        [Principal Financial and Accounting Officer]



                                     Page 47







Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the  following  persons on behalf of the company and in
the capacities and on the dates indicated.



                                                                                         

              Signature                                          Capacity                                 Date           
------------------------------------------           -------------------------------           --------------------------




/s/ James E. Ksansnak                                Chairman of the Board                     March 25, 2005
------------------------------------------
      James E. Ksansnak                              and Director of Tasty
                                                     Baking Company



/s/ Charles P. Pizzi                                 President, Chief                          March 25, 2005
------------------------------------------
      Charles P. Pizzi                               Executive Officer and
                                                     Director of Tasty
                                                     Baking Company
                                                     [Principal Executive Officer]


/s/ Fred C. Aldridge, Jr.                            Director of Tasty                         March 25, 2005
------------------------------------------
      Fred C. Aldridge, Jr.                          Baking Company




/s/ Philip J. Baur, Jr.                              Director of Tasty                         March 25, 2005
------------------------------------------
      Philip J. Baur, Jr.                            Baking Company




/s/ Ronald J. Kozich                                 Director of Tasty                         March 25, 2005
------------------------------------------
      Ronald J. Kozich                               Baking Company





/s/ Judith M. von Seldeneck                          Director of Tasty                         March 25, 2005
------------------------------------------
      Judith M. von Seldeneck                        Baking Company




/s/ David J. West                                    Director of Tasty                         March 25, 2005
------------------------------------------
      David J. West                                  Baking Company




/s/ David S. Marberger                               Senior Vice President                     March 25, 2005
------------------------------------------
      David S. Marberger                             Chief Financial Officer and
                                                     Chief Accounting Officer of
                                                     Tasty Baking Company
                                                     [Principal Financial and
                                                      Accounting Officer]



                                     Page 48