Item 1.

Financial Statements

1)

The accompanying unaudited statements have been prepared in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. The results of operations for any interim period are not necessarily indicative of results for the full year. Operating results for the six-month period ended June 28, 2003 are not necessarily indicative of the results that may be expected for the year ended December 31, 2003.

The balance sheet at December 31, 2002 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.

For further information, refer to the financial statements and footnotes thereto included in the Company's 2002 annual report.

On March 14, 2003, MOD-PAC CORP. was spun off from Astronics Corporation (Astronics) by means of a tax-free distribution ("The Distribution") of all of the outstanding shares of MOD-PAC CORP.'s common stock and Class B Stock. The Astronics Board of Directors set a one-for-two distribution ratio, in which (i) each Astronics common stock holder received one share of MOD-PAC CORP. common stock for every two shares of Astronics common stock owned on the record date for the Distribution and (ii) each Astronics Class B stock owner received one share of MOD-PAC CORP. Class B for every two shares of Astronics Class B stock owned on the record date for the Distribution. As a result of the Distribution , MOD-PAC CORP. became a separately traded, publicly held company.

At March 14, 2003 the Company paid Astronics all amounts due at the time of the spin-off with a portion of the proceeds of a $10 million term loan facility with HSBC Bank USA. At June 28, 2003 the Company has $10 million outstanding under the term loan facility, which is repayable over seven years beginning in August 2003. Interest is paid monthly at floating rates 125 basis points over LIBOR.

Prior to the Distribution, the Company was recapitalized. Astronics exchanged its existing shares of MOD-PAC CORP. common stock for approximately 2,934,489 share of MOD-PAC CORP. Common stock and approximately 1,010,912 shares of MOD-PAC CORP. Class B stock. The accompanying financial statements give retroactive effect to this recapitalization.

The Company accounts for its stock-based awards using the intrinsic value method in accordance with Accounting Principles Board Opinion No. 25 and its related interpretations. The measurement prescribed by APB Opinion No. 25 does not recognize compensation expense if the exercise price of the stock option equals the market price of the underlying stock on the date of grant. Accordingly, no compensation expense related to stock options has been recorded in the financial statements.

For purpose of pro forma disclosures, the estimated fair value of the MOD-PAC stock options at the date of grant is amortized to expense over the option's vesting period. The Company's pro forma information for the 2003 and 2002 are presented in the table below.

SIX MONTHS

THREE MONTHS

2003

2002

2003

2002

Net income as reported

$

872

$

780

$

345

$

303

Adjustments to record

compensation for stock option

awards under the fair value

method of accounting

(62

)

(43

)

(32

)

(22

)

Pro forma net income

$

810

$

737

$

313

$

281

Pro forma basic earnings per share

$

0.22

$

0.18

$

0.08

$

0.07

Pro forma diluted earnings per share

$

0.21

$

0.18

$

0.08

$

0.06

2)

Inventories are stated at the lower of cost or market, cost being determined in accordance with the first-in, first-out method. Inventories are as follows:

(in thousands)

June 28, 2003
(Unaudited)

December 31, 2002

Finished Goods

$2,152

$1,655

Work in Progress

187

237

Raw Material

1,109

976

$3,448

$2,868

3)

The Company performed printing and order fulfillment services for VistaPrint Limited, resulting in net sales of $6,314,000 and $2,664,000, respectively for the first six months of 2003 and 2002. Vistaprint owed MOD-PAC CORP. $1,763,000 and $928,000 at June 28, 2003 and December 31, 2002 respectively, related to such services. Roberts S. Keane, the son of Kevin T. Keane, is a shareholder in and chief executive officer of VistaPrint Limited. In addition, Kevin T. Keane is a shareholder in VistaPrint Limited, holding less than 5% of its capital stock.

The Company has a supply agreement with VistaPrint Limited pursuant to which the Company is VistaPrint Limited's exclusive North American supplier of printed products. Printed products delivered to VistaPrint Limited's customers pursuant to this agreement are billed to VistaPrint Limited at the Company's fully burdened cost divided by 0.75. VistaPrint Limited is obligated to pay the Company for such shipments within 40 days of invoice. This agreement expires April 2, 2011.

The Company has an additional supply agreement with VistaPrint Limited for outside of North America, whereby VistaPrint Limited is obligated to give the Company a commercially reasonable opportunity to bid for the manufacturing rights of VistaPrint Limited's printed products outside North America. Pursuant to this agreement, the price for products shall be negotiated, but in no event shall they exceed the Company's fully burdened cost divided by 0.75. This agreement also expires April 2, 2011

Item 2.

Management's Discussion and Analysis of Financial Condition
and Results of Operations

The following table sets forth income statement data as a percent of net sales:

Percent of Net Sales

Percent of Net Sales

Six Months Ended June 28

Three Months Ended June 28

2003

2002

2003

2002

Net Sales:

100.0

%

100.0

%

100.0

%

100.0

%

Cost of products sold

75.7

75.4

77.0

76.4

Selling, general and

administrative expenses

16.5

16.3

16.7

16.9

Interest expenses, net

.4

.0

.6

.1

92.6

%

89.9

%

94.3

93.4

%

Income before provision

for income taxes

7.4

%

8.3

%

5.7

%

6.6

%

Provision for taxes

2.7

3.0

2.0

2.4

Net Income

4.7

%

5.3

%

3.7

%

4.2

%

NET SALES

For the second quarter of 2003 net sales were $9.4 million compared with $7.2 million in 2002, an increase of 30.4%. This increase of $2.2 million was due to the $2.0 million increase in short run commercial printing net sales and a $0.2 million increase in net sales for the custom folding carton product line..

Net sales for the first half of 2003 were $18.6 million compared to $14.8 million, an increase of $3.8 million or 25.7%. This was due to the $3.7 million increase in short run commercial printing net sales and a $0.1 million increase in net sales for the custom folding carton product line..

EXPENSES AND MARGINS

Cost of products sold as a percentage of net sales for the three months ended June 28, 2003 was 77.0% compared to 76.4% for the second quarter of 2002, an increase of 0.6%, because of costs associated with increased capacity to meet current and future demand.

Similarly, cost of products sold as a percentage of net sales for the six months ended June 28, 2003 was 75.7% compared to 75.4% for the first half of 2002, an increase of 0.3%, because of capacity increases.

Selling, general and administrative costs, as a percentage of net sales, is slightly improved to 16.7 %, for the three months ended June 28, 2003 compared to 16.9% for the three months ended June 29, 2002 a decrease of 0.2%. However, when applied to higher net sales this equates to an increase of $351,000 to $1,572,000 in the second quarter of 2003 compared to $1,221,000 in the second quarter 2002. This increase is reflective of higher administrative employee costs due to our expansion, and costs associated with the transition to, and being, a separate public company. This increase and the reasons for the increase are consistent with what we experienced during the first quarter of 2003. As a result, selling, general and administrative costs for the first half of 2003 was up $659,000 to $3,062,000 from $2,403,000 in the first half of 2002.

As a result of the 0.5% increase, as a percentage of net sales, in cost of products sold offset by the 0.2% decrease, as a percentage of net sales, in selling, general and administrative costs, earnings before interest and taxes (EBIT), as a percentage of net sales, was down 0.3% to 6.3% in the second quarter 2003 from 6.7% in the second quarter 2002. For the year to date comparisons, EBIT was down 0.5% of net sales to 7.8% compared to 8.3% because cost of products sold increased 0.3% as a percentage of net sales and selling, general and administrative costs increased 0.2% of net sales.

Interest expense increased to $58,000 for the quarter and $68,000 for the year-to-date in 2003 compared to $4,000 for the quarter and $7,000 for the year-to-date in 2002. This is mainly a result of the borrowings to finance our expansion. Most of which occurred since March 17, 2003, the date of the spin-off.

TAXES

Income tax rates were slightly lower for the quarter 2003 compared to 2002, 36.0% compared to 36.6% in 2002, due to state taxes. For the year to date the tax rates were 36.4% in both 2003 and 2002.

NET INCOME
AND EARNINGS PER
SHARE

Net income for the second quarter of 2003 was $345,000, up $42,000 or 13.9%, from the 2002 second quarter; diluted earnings per share were $.09 compared to $.07. For the first half of 2003, our bottom line performance was $872,000 compared to last year's first half performance of $780,000, an increase of $92,000 or 11.8%.

Average shares outstanding for purposes of the diluted earnings per share calculation were 6.5% lower in 2003 compared to 2002, which impacted the calculation by $0.01 per share.

LIQUIDITY

Cash provided by operating activities was $1,463,000 during the first half of 2003. Net income plus depreciation, amortization and other non-cash expenses was $2,834,000, which was offset by an increase in working capital components of $1,371,000. Cash provided by operating activities was $2,029,000 during the first half of 2002. Net income plus depreciation, amortization and other non-cash expenses was $2,531,000, which was offset by an increase in working capital components of $502,000.

The Company's capital expenditures of $6,470,000 for the first half of 2003 were up by $5,552,000 from 2002 level. In the first half of 2003 we continued and nearly completed the expansion program started in September of 2002. This program increases our printing capacity by over 50% and will enable us to produce our own electric power in order to have a sufficient, stable and scaleable power source for our current and future needs.

To fund our expansion we borrowed $10 million under a term-loan facility. Interest on the loan is at 1.25% over LIBOR and the principal must be repaid quarterly over seven years. We have a $6 million dollar line of credit facility available to us. At June 28, 2003 we borrowed $1,450,000 on this line of credit. Interest on the line of credit is also at 1.25% over LIBOR.

COMMITMENTS

The Company has commitments for items that it purchases in the normal on-going affairs of the business. The Company is not aware of any obligations in excess of normal market conditions, nor of any long-term commitments that would have a material adverse affect on its financial condition.

MARKET RISK

Risks due to fluctuation in interest rates is a function of the Company's floating rate debt obligations that total $11,450,000 at June 28, 2003. As a result, a change of 1% in interest rates would impact annual net income by approximately $73,000.

ACCOUNTING POLICIES

Specifically and with respect to deferred tax assets, MOD-PAC had a gross deferred tax asset at June 28, 2003 of $1.5 million, which relates primarily to New York State Investment Tax Credits. These credits are subject to certain statutory provisions, such as the length of available carry forward period and minimum tax, which reduces the probability of realization of the full value of such credits. Management established a valuation allowance of $0.7 million for these credits based on actual historical realization rates and the statutory carry forward period. The valuation allowance is reviewed at least annually.

NEW ACCOUNTING
PRONOUNCEMENTS

In 2002, the Financial Accounting Standards Board issued Statements of Financial Accounting Standards No. 146, Costs Associated with Disposal Activities. This new accounting standard is effective for our 2003 fiscal year and no material impact on our financial position or results of operations is expected because we do not expect to engage in any asset disposal nor exit any activities in the foreseeable future.

FORWARD-LOOKING
STATEMENTS

This Quarterly Report contains "forward-looking statements". Such statements involve known and unknown risks, uncertainties and other factors that could cause our actual results to differ materially from the results expressed or implied by such statements, including general economic and business conditions affecting our customers and suppliers, competitors responses to our products and services particularly with respect to pricing, the overall market acceptance of such products and services and successful completion of our capital expansion program. We use words like "will," "may," "should," "plan," "believe," "expect," "anticipate." "intend," "future" and other similar expressions to identify forward-looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of their respective dates. These forward-looking statements are based on our current expectations and are subject to number of risks and uncertainties. Our actual oper ating results could differ materially from those predicted in these forward-looking statements, and any other events anticipated in the forward-looking statements may not actually occur.

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

Item 4.

Controls and Procedures

Within 90 days prior to the filing date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon the evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective. Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be disclosed in Company reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms.

1.

I have reviewed this quarterly report on Form 10-Q of MOD-PAC CORP.;

2.

Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.

Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.

The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a.

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b.

evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

c.

presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.

The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

a.

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

b.

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6.

The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

1.

I have reviewed this quarterly report on Form 10-Q of MOD-PAC CORP.;

2.

Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.

Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.

The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a.

Designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b.

Evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

c.

Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.

The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

a.

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

b.

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6.

The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.