FORM 10-Q/A
                                 Amendment No. 2

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

For the Quarterly Period Ended         December 28, 2003
                               ------------------------------------------------
Commission File Number:  0-23400



                               DT INDUSTRIES, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                     44-0537828
-------------------------------                     -------------------
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                      Identification No.)


                    907 West Fifth Street, Dayton, Ohio 45407
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)


                                 (937) 586-5600
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


--------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)


         Indicate by check mark whether the registrant (1) has filed all
           reports required to be filed by Section 13 or 15(d) of the
              Securities Exchange Act of 1934 during the preceding
          12 months (or for such shorter period that the registrant was
        required to file such reports), and (2) has been subject to such
                    filing requirements for the past 90 days.

                      Yes    X        No
                          --------       --------

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

                      Yes             No      X
                          --------       --------


    The number of shares of Common Stock, $0.01 par value, of the registrant
               outstanding as of February 9, 2004 was 23,601,732.

This Form 10-Q/A (Amendment No. 2) is being filed solely to amend and restate
"Item 1. Financial Statements" and to file new certifications pursuant to
"Item 6. Exhibits and Reports on Form 8-K."


                                EXPLANATORY NOTE

The Company is filing this Quarterly Report on Form 10-Q/A (Amendment No. 2) for
the fiscal quarter ended December 28, 2003 to correct certain information in
the Consolidated Financial Statements contained in Item 1 of Part I of the Form
10-Q/A filed with the Securities and Exchange Commission on March 11, 2004
("Amendment No. 1"). The following balance sheet line items were erroneously
transposed (and therefore appeared under the wrong column) in Amendment No. 1
as a result of a financial printer error and should read as follows:



                                           December 28, 2003      June 29, 2003
                                           -----------------      -------------
                                              (restated)
                                                            
ASSETS

Other assets, net                               $ 3,881               $ 5,265

LIABILITIES AND
STOCKHOLDERS' EQUITY

Current liabilities:
   Current portion of other long-term debt      $    45               $    74

Long-term debt                                  $    31               $    51

Stockholders' equity:
   Unearned portion of restricted stock         $  (114)              $  (178)



Except for the corrected entries in the balance sheet in Item 1 of Part I of
this Form 10-Q/A and the filing of updated certifications pursuant to Item 6 of
Part II of this Form 10-Q/A, no other information included in Amendment No. 1
is amended by this Form 10-Q/A. The Company has not updated disclosures in
this Form 10-Q/A to reflect any event subsequent to the Company's filing of
Amendment No. 1.



DT INDUSTRIES, INC.

INDEX
PAGE 1
--------------------------------------------------------------------------------



                                                                                            Page
                                                                                           Number
                                                                                        
Part I    Financial Information

          Item 1.       Financial Statements (Unaudited)

                        Consolidated Balance Sheets at December 28, 2003
                           (Restated) and June 29, 2003                                        2

                        Consolidated Statement of Operations for the Three and
                           Six months ended December 28, 2003 (Restated)
                           and December 29, 2002                                               3

                        Consolidated Statement of Changes in Stockholders'
                           Equity for the Six months ended December 28,
                           2003 (Restated)                                                     4

                        Consolidated Statement of Cash Flows for the Six
                           months ended December 28, 2003 (Restated) and
                           December 29, 2002                                                   5

                        Notes to Consolidated Financial Statements                          6-18

Part II   Other Information

          Item 6.       Exhibits and Reports on Form 8-K                                      19

Signature






DT INDUSTRIES, INC.

PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
PAGE 2
--------------------------------------------------------------------------------



                                                                                 December 28,        June 29,
                                                                                     2003              2003
                                                                                 -------------     -------------
                                                                                  (Restated)
                                                                                             
ASSETS

Current assets:

     Cash and cash equivalents                                                  $       1,798     $       4,912

     Accounts receivable, net                                                          26,656            20,531

     Costs and estimated earnings in excess of amounts billed on uncompleted
          Contracts                                                                    28,865            29,187

     Inventories, net                                                                  10,160            10,375

     Prepaid expenses and other                                                         3,533             4,955

     Assets of discontinued operations (Note 5)                                        25,065            43,650
                                                                                -------------     -------------

          Total current assets                                                         96,077           113,610

Property, plant and equipment, net                                                     26,434            27,197

Goodwill                                                                               63,656            63,817

Other assets, net                                                                       3,881             5,265
                                                                                -------------     -------------

                                                                                $     190,048     $     209,889
                                                                                =============     =============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

     Senior secured term and revolving credit facility (Note 6)                 $      47,422     $      39,492

     Current portion of other long-term debt                                               45                74

     Accounts payable                                                                  14,578            12,457

     Customer advances                                                                  5,908             7,494

     Billings in excess of costs and estimated earnings on uncompleted
        contracts                                                                      10,267             5,003

     Accrued liabilities                                                               23,266            22,740

     Liabilities related to discontinued operations (Note 6)                           13,606            17,058
                                                                                -------------     -------------

          Total current liabilities                                                   115,092           104,318

Long-term debt                                                                             31                51

Other long-term liabilities                                                            25,841            24,134
                                                                                -------------     -------------

          Total long-term obligations                                                  25,872            24,185

Commitments and contingencies (Note 12)

Company-obligated, mandatorily redeemable convertible
preferred securities of subsidiary DT Capital Trust holding
solely convertible junior subordinated debentures of the Company                       37,807            37,005

Stockholders' equity:

     Preferred stock, $0.01 par value; 1,500,000 shares authorized; no
          shares issued and outstanding                                                    --                --
     Common stock, $0.01 par value; 100,000,000 shares authorized;
          23,601,732 and 23,647,932 shares issued and outstanding at
          December 28, 2003 and June 29, 2003, respectively                               246               246

     Additional paid-in capital                                                       188,060           188,060

     Accumulated deficit                                                             (133,500)         (103,394)

     Accumulated other comprehensive (loss)                                           (20,845)          (17,836)

     Unearned portion of restricted stock                                                (114)             (178)

     Less - Treasury stock 1,029,688 and 983,488 shares at December
             28, 2003 and June 29, 2003, respectively), at cost                       (22,570)          (22,517)
                                                                                -------------     -------------

          Total stockholders' equity                                                   11,277            44,381
                                                                                -------------     -------------

                                                                                $     190,048     $     209,889
                                                                                =============     =============



          See accompanying Notes to Consolidated Financial Statements.





DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF OPERATIONS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 3
--------------------------------------------------------------------------------



                                                      Three months ended                  Six months ended
                                               -------------------------------     ------------------------------
                                                December 28,      December 29,     December 28,      December 29,
                                                   2003               2002              2003               2002
                                               -------------     -------------     -------------     -------------
                                                 (Restated)                          (Restated)
                                                                                         
Net sales                                      $      40,218     $      46,696     $      75,409     $     102,415


Cost of sales                                         36,324            40,947            67,586            86,109
                                               -------------     -------------     -------------     -------------

Gross profit                                           3,894             5,749             7,823            16,306


Selling, general and
   administrative expenses                             8,733             8,928            17,269            18,775


Asset Impairment                                                                             423

Restructuring charges (Note 13)                          610             1,700             1,630             1,700
                                               -------------     -------------     -------------     -------------

Operating (loss)                                      (5,449)           (4,879)          (11,499)           (4,169)

Interest expense, net                                  1,548             1,204             2,879             2,302

Accrued dividends on Company-
   obligated, mandatorily redeemable
   convertible preferred securities of
   subsidiary DT Capital Trust holding
   solely convertible junior subordinated
   debentures of the Company                             401               401               802               802
                                               -------------     -------------     -------------     -------------

Loss from continuing operations
   before benefit for income taxes                    (7,398)           (6,484)          (15,180)           (7,273)

Benefit for income taxes                                  --                --                --                --
                                               -------------     -------------     -------------     -------------

Loss from continuing operations                       (7,398)           (6,484)          (15,180)           (7,273)

Discontinued operations (Note 5):

   Loss from discontinued operations,
    before benefit for income taxes:

         Converting Technologies                      (3,504)           (1,010)           (2,832)           (1,251)

         Packaging Systems                           (11,432)             (598)          (12,094)             (730)

   Benefit for income taxes                               --                --                --                --
                                               -------------     -------------     -------------     -------------

Loss on discontinued operations                      (14,936)           (1,608)          (14,926)           (1,981)

                                               -------------     -------------     -------------     -------------

Net loss                                       $     (22,334)    $      (8,092)    $     (30,106)    $      (9,254)
                                               =============     =============     =============     =============

Net loss per common share:

   Basic

      From continuing operations               $       (0.31)    $       (0.27)    $       (0.64)    $       (0.31)

      From discontinued operations                     (0.63)            (0.07)            (0.63)            (0.08)
                                               -------------     -------------     -------------     -------------

         Net loss                              $       (0.94)    $       (0.34)    $       (1.27)    $       (0.39)
                                               =============     =============     =============     =============

   Diluted

      From continuing operations               $       (0.31)    $       (0.27)    $       (0.64)    $       (0.31)

      From discontinued operations                     (0.63)            (0.07)            (0.63)            (0.08)
                                               -------------     -------------     -------------     -------------

         Net loss                              $       (0.94)    $       (0.34)    $       (1.27)    $       (0.39)
                                               =============     =============     =============     =============

Weighted average common shares outstanding:

      Basic                                       23,626,239        23,647,932        23,639,659        23,647,932

      Diluted                                     23,626,239        23,647,932        23,639,659        23,647,932



          See accompanying Notes to Consolidated Financial Statements.





DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS)
(UNAUDITED)
PAGE 4
--------------------------------------------------------------------------------



                                                                                            Accumulated
                                                         Additional                            other
                                       Common             paid-in         Accumulated      comprehensive         Treasury
                                       stock              capital           deficit             loss              stock
                                    -------------      -------------     -------------      -------------      -------------
                                                                          (Restated)
                                                                                                
Balance, June 29, 2003              $         246      $     188,060     $    (103,394)     $     (17,836)     $     (22,517)

Comprehensive loss:

   Net loss                                                                    (30,106)

   Deferred Hedging Gain (Loss)                                                                      (375)

   Foreign currency translation                                                                    (2,634)

      Total comprehensive loss

Amortization of earned portion
   of restricted stock

Repurchase of restricted shares                                                                                          (53)
                                    -------------      -------------     -------------      -------------      -------------

Balance, December 28, 2003          $         246      $     188,060     $    (133,500)     $     (20,845)     $     (22,570)
                                    =============      =============     =============      =============      =============



                                      Unearned
                                      portion of
                                      restricted
                                        stock              Total
                                    -------------      -------------
                                                         (Restated)
                                                 
Balance, June 29, 2003              $        (178)     $      44,381

Comprehensive loss:

   Net loss                                                  (30,106)

   Deferred Hedging Gain (Loss)                                 (375)

   Foreign currency translation                               (2,634)
                                                       -------------
      Total comprehensive loss                               (33,115)

Amortization of earned portion
   of restricted stock                         64                 64

Repurchase of restricted shares                                  (53)
                                    -------------      -------------

Balance, December 28, 2003          $        (114)     $      11,277
                                    =============      =============





          See accompanying Notes to Consolidated Financial Statements.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF CASH FLOWS
(DOLLARS IN THOUSANDS)
(UNAUDITED)
PAGE 5
--------------------------------------------------------------------------------



                                                                                                         Six Months Ended
                                                                                                 --------------------------------
                                                                                                 December 28,       December 29,
                                                                                                     2003                2002
                                                                                                 -------------      -------------
                                                                                                  (Restated)
                                                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss                                                                                         $     (30,106)     $      (9,254)

Loss from discontinued operations                                                                       14,926              1,981
                                                                                                 -------------      -------------
Loss from continuing operations
                                                                                                       (15,180)            (7,273)
Adjustments to reconcile loss from continuing operations to net cash provided
(used) by operating activities:

     Depreciation                                                                                        1,399              1,778

     Amortization                                                                                        1,138              1,180

     Asset Impairment                                                                                      423

     Deferral of dividends on convertible trust preferred securities                                       802                802

     Deferred taxes                                                                                         (5)              (577)

(Increase) decrease in current assets, excluding
the effect of discontinued  operations:

     Accounts receivable                                                                                (5,435)             9,748

     Costs and earnings in excess of amounts billed on uncompleted contracts                               441               (136)

     Inventories                                                                                           514             (3,117)

     Prepaid expenses and other                                                                          2,020               (844)

Increase (decrease) in current liabilities, excluding the
effect of discontinued operations:

     Accounts payable                                                                                    2,216             (4,625)

     Customer advances                                                                                  (1,754)             2,688

     Billings in excess of costs and estimated earnings on uncompleted contracts                         5,088               (461)

     Accrued liabilities and other                                                                         363             (4,255)
                                                                                                 -------------      -------------

          Net cash provided (used) by operating activities of continuing operations                     (7,970)            (5,092)

          Net cash provided (used) by operating activities of  discontinued operations                    (405)            (1,625)
                                                                                                 -------------      -------------

          Net cash provided (used) by operating activities                                              (8,375)            (6,717)

CASH FLOWS FROM INVESTING ACTIVITIES:

     Proceeds from the sale of assets                                                                        4                679

     Capital expenditures                                                                                 (181)            (2,224)
                                                                                                 -------------      -------------

          Net cash provided (used) by investing activities                                                (177)            (1,545)
CASH FLOWS FROM FINANCING ACTIVITIES:

     Net borrowings (paydowns) on senior credit facility                                                 5,393                991

     Payments on other indebtedness                                                                        (49)            (5,109)

     Financing costs paid                                                                                 (175)              (306)

     Repurchase of Restricted Shares                                                                       (53)                --
                                                                                                 -------------      -------------
          Net cash provided (used) by financing activities                                               5,116             (4,424)

Effect of exchange rate changes                                                                            322                840
                                                                                                 -------------      -------------
Net increase (decrease) in cash                                                                         (3,114)           (11,846)

Cash and cash equivalents at beginning of period                                                         4,912             18,847
                                                                                                 -------------      -------------

Cash and cash equivalents at end of period                                                       $       1,798      $       7,001
                                                                                                 =============      =============



          See accompanying Notes to Consolidated Financial Statements.





DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 6
--------------------------------------------------------------------------------

1.       UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

         The accompanying unaudited consolidated financial statements of DT
         Industries, Inc. (DTI or the Company) have been prepared in accordance
         with the instructions for Form 10-Q and do not include all of the
         information and footnotes required by accounting principles generally
         accepted in the United States for complete financial statements.
         However, in the opinion of management, the information includes all
         adjustments, consisting only of normal recurring adjustments, necessary
         for a fair presentation of the results of operations for the periods
         presented. Operating results for any quarter are not necessarily
         indicative of the results for any other quarter or for the full year.
         These statements should be read in conjunction with the consolidated
         financial statements and notes to the consolidated financial statements
         included in the Company's Annual Report on Form 10-K for the fiscal
         year ended June 29, 2003.

2.       RESTATEMENT

         The Company is filing this Quarterly Report on Form 10-Q/A (Amendment
         No. 1) for the fiscal quarter ended December 28, 2003 to reflect an
         increase in the goodwill impairment charge recorded at its Packaging
         Systems segment. In the Company's Quarterly Report on Form 10-Q
         originally filed with the SEC on February 11, 2004, the Company did not
         separately test goodwill for impairment for the Packaging Systems
         segment that it classified as held for sale. Subsequent to the date the
         initial Form 10-Q was filed, the Company determined that Statement of
         Financial Accounting Standards No. 142, "Goodwill and Other Intangible
         Assets" required this test. As a result of this process, the Company
         determined it was required to write-off the remainder of its Packaging
         Systems segment goodwill of $5.7 million, as reflected by:

         o        the non-cash charge for goodwill impairment recorded in the
                  period ended December 28, 2003 increased by $5.7 million to
                  $11.6 million and is included in the "Loss from discontinued
                  operations before benefit for income taxes - Packaging
                  Systems" on the Company's Consolidated Statement of
                  Operations;

         o        total assets related to discontinued operations has decreased
                  from $30.7 million to $25.1 million as of December 28, 2003;
                  and

         o        the loss from discontinued operations before benefit for
                  income taxes has increased from $9.255 million to $14.936
                  million and from $9.245 million to $14.926 million for the
                  three and six months ended December 28, 2003, respectively.

         The above noted changes had no impact on previously reported results
         from the Company's continuing operations.

         On March 8, 2004, the Company completed the sale of its Packaging
         Systems segment. The net proceeds (after expenses) of $10,460 received
         by the Company were used to repay its senior bank indebtedness. The
         Company anticipates it will record a gain on disposal of discontinued
         operations (no taxes are required to be recorded) of $5,500 in the
         period ending March 28, 2004 as a result of this transaction.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 7
--------------------------------------------------------------------------------

3.       LIQUIDITY AND CAPITAL RESOURCES

         The Company has experienced operating losses in the past several years,
         has an accumulated deficit of $133,500 and its operating performance
         continues to be adversely impacted by depressed levels of capital
         spending in the markets it serves. In addition, the Company is
         currently in default on its senior credit facility due to its failure
         to make principal payments of approximately $2.7 million due on
         December 31, 2003 and violation of a minimum net worth covenant. The
         Company has requested a forebearance agreement from its bank group, but
         the bank group had neither waived the defaults nor issued forebearance
         from accelerating payment. The Company's current senior credit facility
         matures on July 2, 2004 and, to date, the bank group has not indicated
         its willingness to extend the facility beyond that date. These
         circumstances raise substantial doubt about the Company's ability to
         continue as a going concern. The Company's lines of credit are
         currently overdrawn, it is not able to access any availability under
         the senior credit facility and it is operating through the management
         of its cash, including efforts to collect customer payments and
         delaying payment to vendors, where feasible, to meet its liquidity
         needs. The Company's ability to meet its short-term liquidity needs and
         debt obligations would be materially adversely affected if the Company
         obtains a significant amount of new orders which are not accompanied by
         advance payments from the customers.

         The Company will be required to replace its existing credit facility on
         July 2, 2004 unless its current bank group elects to extend the
         facility beyond the maturity date. The Company has had continuing
         discussions with other potential lenders who could replace the current
         bank group. In addition, in order to generate cash to reduce its level
         of indebtedness, the Company has sold the assets of its Converting
         Technologies operations (see Note 5) and has signed a letter of intent
         to sell the assets of its Packaging Systems segment. While the Company
         believes it will be able to identify a new lending source to replace
         the current bank group, it may not be able to find new financing on
         terms acceptable to the Company or at a level which would provide
         acceptable repayment terms to the current bank group, in either case on
         a timely basis. If the current bank group is not willing to extend the
         credit facility, new financing at acceptable terms is not available or
         the Company is not able to generate sufficient cash by selling assets,
         the Company will not be able to make the lump sum payment that is due
         on July 2, 2004. If sufficient funds to satisfy obligations under the
         senior credit facility are not available, the Company will not be able
         to continue its operations as currently anticipated and may need to
         initiate bankruptcy proceedings in order to continue its operations
         with minimal disruption and preserve the value of its assets.

         The Company's senior credit facility (see Note 6) matures on July 2,
         2004 and borrowings thereunder of $47,422 are presented as current debt
         in the accompanying December 28, 2003 consolidated balance sheet.

         The Company is required to begin paying quarterly distributions of $626
         under its 7.16% convertible preferred securities ("TIDES") on September
         30, 2004. The Company may elect to defer future quarterly distribution
         through the maturity date of the TIDES, May 31, 2008, provided it makes
         the initial distribution on September 30, 2004.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 8
--------------------------------------------------------------------------------

4.       ACCOUNTING POLICIES

         The consolidated financial statements include the accounts of the
         Company and its wholly-owned subsidiaries. All significant intercompany
         transactions and balances have been eliminated.

         The accounts of the Company's foreign subsidiaries are maintained in
         their respective local currencies. The accompanying consolidated
         financial statements have been translated and adjusted to reflect U.S.
         dollars in accordance with accounting principles generally accepted in
         the United States.

         STOCK COMPENSATION PLANS

         The Company accounts for employee stock options in accordance with
         Accounting Principles Board No. 25, "Accounting for Stock Issued to
         Employees" (APB 25). Under APB 25, the Company applies the intrinsic
         value method of accounting. For employee stock options accounted for
         using the intrinsic value method, no compensation expense is recognized
         because the options are granted with an exercise price equal to the
         market value of the stock on the date of grant. Statement of Financial
         Accounting Standards No. 123, "Accounting for Stock-Based Compensation"
         (SFAS 123) prescribes the recognition of compensation expense based on
         the fair value of options or stock awards determined on the date of
         grant. However, SFAS 123 allows companies to continue to apply the
         valuation methods set forth in APB 25. For companies that continue to
         apply the valuation methods set forth in APB 25, SFAS 123 mandates
         certain pro forma disclosures, as amended by Statement of Financial
         Accounting Standards No. 148, "Accounting for Stock-Based Compensation
         - Transition and Disclosure", as if the fair value method had been
         utilized.

         Had compensation costs for the Company's stock incentive plans been
         determined based on the fair value of the options on the grant dates
         consistent with the methodology prescribed by SFAS 123, the Company's
         net loss and net loss per basic and diluted share would have been
         increased to the pro forma amounts indicated below. Because future
         stock based compensation may be awarded, the pro forma impacts shown
         below are not necessarily indicative of the impact in future years.




                                                      For the Three Months Ended             For the Six Months Ended
                                                   --------------------------------      --------------------------------
                                                     December           December           December           December
                                                     28, 2003           29, 2002           28, 2003            29, 2002
                                                   -------------      -------------      -------------      -------------
                                                     (Restated)                           (Restated)
                                                                                                
Net loss - as reported                             $     (22,334)     $      (8,092)     $     (30,106)     $      (9,254)

  Add:  Total stock-based compensation
    expense included in net loss - as reported                32                 81                 64                162

  Deduct:  Total stock-based compensation
    expense determined under fair value
    method for all awards                                    (76)              (164)              (152)              (328)
                                                   -------------      -------------      -------------      -------------

Net loss - pro forma                               $     (22,378)     $      (8,175)     $     (30,194)     $      (9,420)
                                                   =============      =============      =============      =============

Loss per basic and diluted share - as reported     $       (0.94)     $       (0.34)     $       (1.27)     $       (0.39)

Loss per basic and diluted share - pro forma       $       (0.95)     $       (0.35)     $       (1.28)     $       (0.40)








DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 9
--------------------------------------------------------------------------------

         GOODWILL

         The changes in the carrying amount of goodwill for the six months ended
         December 28, 2003 were as follows:



                                                        Material         Assembly &
                                                       Processing          Test
                                                        segment           segment              Total
                                                      -------------     -------------      -------------
                                                                                  
                 Balance as of June 29, 2003          $      30,946     $      32,871      $      63,817
                 Goodwill impairment charge                      --              (423)              (423)
                 Foreign currency translation                    --               (32)               (32)
                                                      -------------     -------------      -------------
                 Balance as of September 28, 2003            30,946            32,416             63,362
                 Foreign currency translation                    --               294                294
                                                      -------------     -------------      -------------
                 Balance as of December 28, 2003      $      30,946     $      32,710      $      63,656
                                                      =============     =============      =============


5.       DISCONTINUED OPERATIONS

         On December 16, 2003, the Company entered into an agreement for the
         sale of substantially all of the assets of its Converting Technologies
         division (included in the Material Processing segment). The Company
         also had entered into a non-binding letter of intent to dispose of
         substantially all of the assets of its Packaging Systems business
         segment. The Company has presented the assets sold or to be sold, the
         liabilities assumed or to be assumed by the buyers and the operating
         results of these businesses as discontinued operations in these
         financial statements.

         The sale of the Converting Technologies assets was completed on January
         16, 2004. The Company received net proceeds of $6,000 from the sale,
         which were used to reduce the Company's indebtedness to its senior
         lenders. Under the Converting Technologies asset purchase agreement,
         the Company is responsible for any product liability claims made on
         equipment sold prior to the asset sale date. The estimated liability
         for such claims is recorded in the Company's balance sheet accruals at
         December 28, 2003. The Company expected to sell the assets of the
         Packaging Systems segment prior to the end of March 2004. See Note 2
         for an update regarding completion of this sale.

         The assets and liabilities of these business units have been separately
         identified in the Company's balance sheets as of December 28, 2003 and
         June 29, 2003. The major classes of assets and liabilities of the
         discontinued entities are as follows:




                                              December 28,        June 29,
                                                 2003               2003
                                             -------------     -------------
                                                         
Assets: (Restated)
     Accounts receivable (net)               $       6,983     $       8,468
     Inventory (net)                                14,388            18,585
     Property, Plant and Equipment (net)             2,548             2,845
     Goodwill                                           --            11,500
     Other                                           1,146             2,252
                                             -------------     -------------
     Assets of Discontinued Operations       $      25,065     $      43,650
                                             =============     =============








DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 10
--------------------------------------------------------------------------------



                                                                 December 28,         June 29,
                                                                    2003                2003
                                                               ---------------     ---------------
                                                                             
               Liabilities:
                    Accounts Payable                           $         3,585     $         3,743
                    Customer Advances                                    5,043               8,244
                    Accrued Liabilities                                  3,211               3,397
                    Long-Term Debt - Leases                              1,519               1,440
                    Other Liabilities                                      248                 234
                                                               ---------------     ---------------
                    Liabilities of Discontinued Operations     $        13,606     $        17,058
                                                               ===============     ===============


         Summary operating results of the discontinued operations are as
         follows:




                                                  Three Months Ended                         Six Months Ended
                                         ------------------------------------      ------------------------------------
                                           December 28,         December 29,         December 28,         December 29,
                                              2003                 2002                 2003                  2002
                                         ---------------      ---------------      ---------------      ---------------
                                           (Restated)                                 (Restated)
                                                                                            
        Net Sales                        $        12,471      $        15,572      $        24,094      $        29,295

        Gross Profit                               3,424                3,428                6,456                6,745

        Selling, General &
           Administrative Expense                  2,129                4,696                4,811                8,046

        Interest Expense                             350                  340                  690                  680

        (Charge) to record Assets at
           Fair Market Value                     (15,881)                                  (15,881)

        (Loss) before Benefit for
           Income Taxes                          (14,936)              (1,608)             (14,926)              (1,981)








DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 11
--------------------------------------------------------------------------------

         During December 2003, the Company recorded a charge of $15,881, for
         goodwill impairment and lower of cost or market adjustments related to
         inventory and other assets, to adjust the carrying basis of the assets
         of the Converting Technologies division and Packaging Systems segment
         to their estimated fair market value, based on indicative offers
         received from purchasers or potential purchasers of those assets.
         Included in the charge of $15,881 was $3,100 related to the write-down
         of inventories at Converting Technologies and $11,600 related to the
         impairment of goodwill and $1,200 related to establishing additional
         inventory reserves and write-down of other assets at Packaging Systems.
         As discussed under Note 2, the goodwill impairment charge at Packaging
         Systems was determined under SFAS No. 142 by comparing the implied fair
         value of goodwill to the carrying amount of goodwill at the measurement
         date. In January 2004, the assets of Converting Technologies were sold,
         with the proceeds from the sale approximating the adjusted carrying
         basis of the assets.

         The interest expense included above is interest on debt that has been
         or is expected to be repaid as a result of the disposal transactions,
         calculated at the average rate of interest the Company paid on its
         revolving bank loans during the applicable periods.

6.       FINANCING

         As of December 28, 2003 and June 29, 2003, current and long-term debt
         consisted of the following:



                                                                             DECEMBER 28,         JUNE 29,
                                                                                2003                2003
                                                                           ---------------     ---------------
                                                                                         
        Term and revolving loans under senior secured credit facility:

             Term loan                                                     $         5,464     $         5,996

             Revolving loans                                                        41,958              33,496

        Other debt                                                                      76                 125
                                                                           ---------------     ---------------

                                                                                    47,498              39,617

        Less - current portion of  senior secured credit facility                   47,422              39,492

        Less - current portions of other debt                                           45                  74
                                                                           ---------------     ---------------

        Long-term debt                                                     $            31     $            51
                                                                           ===============     ===============


         The Company is currently in default on its senior credit facility due
         to its failure to make principal payments of approximately $2.7 million
         due on December 31, 2003 and violation of a minimum net worth covenant.
         The Company has requested a forebearance agreement from its bank group,
         but the bank group had neither waived the defaults nor issued
         forebearance from accelerating payment. The amended senior credit
         facility consists of a $5,464 term loan and a $42,783 revolving loan
         ($783 represents a restricted line of credit requiring lender consent
         to utilize) of which $2,066 is reserved for outstanding letters of
         credit. After renewal of a British Pound Sterling bank borrowing on
         December 30, 2003, the total of the amount borrowed under the line of
         credit ($41,910) plus letters of credit outstanding ($2,066) exceeded
         the revolving credit line at that date. As a result, the Company does
         not presently have any availability under the senior credit facility
         while in default of its credit agreement. In January 2004, the Company
         repaid $5.7 million of the amount outstanding under the loan using
         proceeds from the sale of Converting Technologies. However, the Company
         remains in default of the credit agreement despite this payment.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 12
--------------------------------------------------------------------------------

         Significant terms of the senior credit agreement as amended through the
         date hereof are:

         o        $1,500 quarterly scheduled commitment reductions prorated
                  between the term and revolving loan commitments through June
                  2004;

         o        Interest rates for amounts borrowed under the credit facility
                  are based on Prime Rate plus 4.0% or Eurodollar Rate plus
                  4.5%. The interest rates increased 1/2 percentage point on
                  January 31, 2004 as the Company did not reduce the outstanding
                  revolving loans to $18,000 or less, as required under the
                  latest amendment to the credit facility. At December 28, 2003,
                  interest rates on outstanding indebtedness were 8.0% on
                  domestic borrowings and 8.34% on Pound Sterling borrowings.

         o        Commitment fees of 0.50% per annum payable quarterly on any
                  unused portion of the revolving credit facility, an annual
                  agency fee of $150 and a 1% annual facility fee. An additional
                  fee of $765,000 is due if the credit facility is not repaid in
                  full on or before July 2, 2004.

         o        Borrowings under the credit facility are collateralized by
                  substantially all of the assets of DTI and its domestic
                  subsidiaries.

         The Company has a $4,094 credit facility available from a foreign
         financial institution, secured by certain of its foreign assets. The
         facility may be used only to issue bank guarantees, with $3,617 of such
         guarantees outstanding at December 28, 2003.

7.       COMPANY-OBLIGATED, MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED
         SECURITIES OF SUBSIDIARY DT CAPITAL TRUST HOLDING SOLELY CONVERTIBLE
         JUNIOR SUBORDINATED DEBENTURES OF THE COMPANY (CONVERTIBLE PREFERRED
         SECURITIES OR TIDES)

         The conversion price of the $35,000 outstanding TIDES (and the Junior
         Debentures of the Company held by the DT Capital Trust) is $14.00 per
         share, distributions on the TIDES payable are not required to be paid
         from April 1, 2002 until July 2, 2004, and the maturity date of the
         TIDES is May 31, 2008. Distributions are payable on the TIDES at 7.16%
         beginning September 2004 through their maturity date of May 31, 2008.
         However, annual dividend expense of $1,604 on the TIDES is being
         recorded, reflecting an approximate effective yield of 4.6% over the
         life of the TIDES. Distributions accrued during the period through July
         2, 2004 are added to the amount outstanding ($37,807 at December 28,
         2003).

8.       BUSINESS SEGMENTS

         In July 2003, the Company announced the closure of its Precision
         Assembly segment manufacturing facility in Buffalo Grove, Illinois and
         the transfer of its manufacturing operation to the Material Processing
         segment's Lebanon, Missouri facilities. An engineering, sales and
         service office remains in Illinois to serve Precision Assembly's
         customers. Accordingly, the Precision Assembly segment has been
         consolidated into the Material Processing segment for financial
         reporting purposes and the financial information presented for fiscal
         2003 has been reclassified to reflect that the Company currently has
         two continuing business segments.

         During the quarter ended December 28, 2003, the Company identified its
         Packaging Systems segment as discontinued operations and accordingly
         eliminated this segment from the following disclosure. In addition,
         data of the Converting Technologies business, also identified as a
         discontinued operation, has been eliminated from the Material
         Processing segment.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 13
--------------------------------------------------------------------------------

         Net sales for the Company's reportable segments for its continuing
         operations consisted of the following:



                                                 Three months ended                   Six months ended
                                            -------------------------------     -------------------------------
                                            December 28,       December 29,     December 28,      December 29,
                                                2003              2002             2003                2002
                                            -------------     -------------     -------------     -------------
                                                                                      
                  Material Processing       $      10,873     $      26,663     $      25,272     $      60,731

                  Assembly & Test                  29,345            20,033            50,137            41,684
                                            -------------     -------------     -------------     -------------

                     Consolidated total     $      40,218     $      46,696     $      75,409     $     102,415
                                            =============     =============     =============     =============


         The reconciliation of segment operating income (loss) to consolidated
         loss from continuing operations before income taxes consisted of the
         following:



                                                     Three months ended                     Six months ended
                                               --------------------------------      --------------------------------
                                               December 28,       December 29,       December 28,       December 29,
                                                   2003               2002               2003                2002
                                               -------------      -------------      -------------      -------------
                                                                                            
Material Processing                            $      (3,084)     $      (1,002)     $      (6,503)     $       2,482

Assembly & Test                                          918             (2,072)               589             (2,741)
                                               -------------      -------------      -------------      -------------

Operating income (loss)
   for continuing operations
   reportable segments                                (2,166)            (3,074)            (5,914)              (259)

Corporate/Other                                       (3,283)            (1,805)            (5,585)            (3,910)

Interest expense, net                                 (1,548)            (1,204)            (2,879)            (2,302)

Dividends on Company- obligated,
   mandatorily redeemable
   convertible preferred
   securities of subsidiary
   DT Capital Trust holding
   solely convertible junior
   subordinated debentures of the Company               (401)              (401)              (802)              (802)
                                               -------------      -------------      -------------      -------------

Loss from continuing
   operations before benefit
   for income taxes                            $      (7,398)     $      (6,484)     $     (15,180)     $      (7,273)
                                               =============      =============      =============      =============



         Total assets for the Company's reportable segments and corporate entity
         and assets of the discontinued operations are as follows:




                                                         December 28,           June 29,
                                                             2003                 2003
                                                        ---------------     ---------------
                                                          (Restated)
                                                                      
                  Material Processing                   $        63,875     $        71,881

                  Assembly & Test                                90,136              83,324

                  Corporate                                      10,972              11,034

                  Assets of Discontinued Operations              25,065              43,650
                                                        ---------------     ---------------

                     Consolidated total                 $       190,048     $       209,889
                                                        ===============     ===============








DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 14
--------------------------------------------------------------------------------

9.       SUPPLEMENTAL BALANCE SHEET INFORMATION



                                                                                          DECEMBER 28,         JUNE 29,
                                                                                              2003               2003
                                                                                          -------------      -------------
                                                                                                       
             Accounts receivable

                  Trade receivables                                                       $      27,262      $      21,166

                  Less - allowance for doubtful accounts                                           (606)              (635)
                                                                                          -------------      -------------

                                                                                          $      26,656      $      20,531
                                                                                          =============      =============

             Costs and estimated earnings in excess of amounts billed on
             uncompleted contracts

                  Costs incurred on uncompleted contracts                                 $     140,843      $     101,601

                  Estimated earnings                                                             10,802             12,035
                                                                                          -------------      -------------

                                                                                                151,645            113,636

                  Less - Billings to date                                                      (133,047)           (89,452)
                                                                                          -------------      -------------

                                                                                          $      18,598      $      24,184
                                                                                          =============      =============

                Included in the accompanying balance sheets:

                   Costs and estimated earnings in excess of amounts billed               $      28,865      $      29,187

                   Billings in excess of costs and estimated earnings                           (10,267)            (5,003)
                                                                                          -------------      -------------

                                                                                          $      18,598      $      24,184
                                                                                          =============      =============

             Inventories, net

                  Raw materials                                                           $       4,841      $       1,741

                  Work in process                                                                 8,327             11,390

                  Less - inventory reserves                                                      (3,008)            (2,756)
                                                                                          -------------      -------------

                                                                                          $      10,160      $      10,375
                                                                                          =============      =============

             Accrued liabilities

                  Accrued employee compensation and benefits                              $       5,623      $       6,091

                  Accrued warranty                                                                1,574              1,712

                  Restructuring accrual                                                           1,440              1,004

                  Income tax refund accrual                                                       8,285              8,285

                  Other                                                                           6,344              5,648
                                                                                          -------------      -------------

                                                                                          $      23,266      $      22,740
                                                                                          =============      =============



         The Company routinely incurs warranty costs after projects are
         installed and completed. The Company reserves for such warranty costs
         based on its historical warranty experience and consideration of any
         known warranty issues. A summary of the warranty reserves for the three
         and six months is as follows:




                    For the Three Months Ended         For the Six Months Ended
                  ------------------------------    ------------------------------
                     December        December         December         December
                     28, 2003        29, 2002         28, 2003         29, 2002
                  -------------    -------------    -------------    -------------
                                                         
Beginning         $       1,790    $       2,346    $       1,712    $       2,720

Expenses                    412              330              865              464

Charges                    (628)            (724)          (1,003)          (1,232)
                  -------------    -------------    -------------    -------------

Ending            $       1,574    $       1,952    $       1,574    $       1,952
                  =============    =============    =============    =============






DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 15
--------------------------------------------------------------------------------

10.      CONTRACT COSTS

         Included in Costs and Estimated Earnings in Excess of Amounts Billed on
         Uncompleted Contract (CIE) and in Raw Materials Inventory is $5.9
         million of costs incurred to manufacture equipment to produce
         biodegradable food packaging products. Netted against the costs in CIE
         is a payment of $3.3 million from a customer under a contract to
         purchase this equipment, which contract was subsequently cancelled by
         the customer (see Note 11). The Company has filed a claim for in excess
         of $6.4 million of cancellation charges on this contract.

         Subsequent to the above contract cancellation, the Company signed an
         agreement with another customer to manufacture equipment to produce a
         product similar to that noted above. The Company expects to use a
         significant portion of the CIE and inventory noted above to manufacture
         this equipment. The current customer contract requires the equipment to
         satisfy certain production specifications before the customer will take
         delivery of the equipment and further production specifications before
         the customer will pay for the equipment. In addition, the equipment
         must produce commercially saleable product for the customer, which
         includes products at a rate, quality and cost allowing the customer to
         sell the products into its marketplace. If the equipment does not meet
         all of these criteria, the customer may reject the equipment and cancel
         the contract with no obligation to the Company. The Company has not yet
         met these criteria and does not anticipate being able to achieve these
         criteria within the timeframe required under the current customer
         contract. However, the Company has requested an extension of time from
         the customer to achieve the specified production criteria and is
         optimistic that the customer will grant such an extension. The Company
         believes that it will be able to attain the production criteria under
         the present contract.

         At December 28, 2003, the Company was carrying $2.6 million of net CIE
         and Inventory in its accounts. If the Company is unable to meet all of
         the aforementioned production criteria/specifications under the current
         customer contract, it will likely have to take impairment against a
         portion of all of the carrying costs of the equipment.

11.      ACCOUNTING PRONOUNCEMENTS

         In December 2003, the FASB issued a revision to FASB Statement No. 132,
         "Employers' Disclosures about Pensions and Other Postretirement
         Benefits" that revises employers' disclosures about pension plans and
         other postretirement benefit plans. It does not change the measurement
         or recognition of those plans required by FASB Statements No. 87,
         Employers' Accounting for Pensions, No. 88, Employers' Accounting for
         Settlements and Curtailments of Defined Benefit Pension Plans and for
         Termination Benefits, and No. 106, Employers' Accounting for
         Postretirement Benefits Other Than Pensions. This Statement retains the
         disclosure requirements contained in FASB Statement No. 132, Employers'
         Disclosures about Pensions and Other Postretirement Benefits, which it
         replaces. It requires additional disclosures to those in the original
         FAS 132 about the assets, obligations, cash flows, and net periodic
         benefit cost of defined benefit pension plans and other defined benefit
         postretirement plans. The required information should be provided
         separately for pension plans and for other postretirement benefit
         plans. The provisions of FAS 132 remain in effect until the provisions
         of this Statement are adopted. This Statement is effective for
         financial statements with fiscal years ending after December 15, 2003,
         except that disclosure of information about foreign plans required by
         this Statement is effective for fiscal years ending after June 15,
         2004. The interim-period disclosures required by this Statement are
         effective for interim periods beginning after December 15, 2003.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 16
--------------------------------------------------------------------------------

         In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46),
         "Consolidation of Variable Interest Entities," which addresses the
         reporting and consolidation of variable interest entities as they
         relate to a business enterprise. This interpretation incorporates and
         supersedes the guidance set forth in ARB No. 51, "Consolidated
         Financial Statements." It requires the consolidation of variable
         interests into the financial statements of a business enterprise if
         that enterprise holds a controlling financial interest via other means
         than the traditional voting majority. The provisions of FIN 46 are
         effective immediately for variable interest entities created after
         January 31, 2003 and thereafter. In December 2003, the FASB issued
         FIN46R, a revision to the previously issued FIN46, which defers the
         implementation date. The effective date for FIN46R is the end of the
         first interim or annual period subsequent to March 15, 2004, which is
         the third quarter of fiscal 2004 for the Company. Pursuant to FIN 46R,
         the Company's wholly-owned consolidated subsidiary trust (the "Trust")
         will be required to be deconsolidated. The Company, would, however
         maintain a liability to the Trust relative to the debentures of the
         Company held by the Trust. The Company has not created any new variable
         interest entities since January 31, 2003.

         In May 2003, the FASB issued FASB Statement No. 150, "Accounting for
         Certain Financial Instruments with Characteristics of both Liabilities
         and Equity." This Statement establishes standards for how an issuer
         classifies and measures certain financial instruments with
         characteristics of both liabilities and equity and requires that an
         issuer classify a financial instrument that is within its scope as a
         liability. Certain provisions of this statement that are applicable to
         the Company have been indefinitely deferred.

12.      COMMITMENTS AND CONTINGENCIES

         The staff of the Securities and Exchange Commission (the "Commission")
         is conducting an investigation of the accounting practices at the
         Company's Kalish and Sencorp subsidiaries that led to the restatements
         of its consolidated financial statements for fiscal years 1997, 1998
         and 1999 and the first three quarters of fiscal 2000, as well as the
         issues at the Company's AMI subsidiary that led to the accounting
         adjustments to the Company's previously reported audited consolidated
         financial results for the fiscal years ended June 24, 2001, June 25,
         2000 and June 27, 1999, and to the Company's previously reported
         unaudited consolidated financial results for the first three fiscal
         quarters of 2002. The Company is cooperating fully with the Commission
         in connection with its investigation.

         In November 1998, pursuant to the agreement by which the Company
         acquired Kalish, Mr. Graham L. Lewis, a former executive officer and
         director of DTI, received an additional payment based on Kalish's
         earnings for each of the three years after the closing. As a result of
         the prior restatement due to accounting practices at Kalish, the
         Company believes that the additional payment should not have been made.
         During fiscal 2001, we commenced legal action against Mr. Lewis in
         Superior Court, Civil Division in Montreal, Quebec to recover this
         payment and certain bonuses paid to Mr. Lewis. Mr. Lewis has
         counter-sued for wrongful termination and is seeking to recover
         monetary damages, including severance, loss of future income, emotional
         distress and harm to reputation, equal to $2.8 million Canadian
         dollars. There has been little discovery in these actions to date.
         Management believes that the Company's suit against Mr. Lewis has
         merit. Management further believes that Mr. Lewis' counter-suit is
         without merit. The Company intends to pursue vigorously its claims
         against Mr. Lewis and defend against his counter-suit.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 17
--------------------------------------------------------------------------------

         In July 2003, Green Packaging SDN BHD and Green Earth Packaging Corp.
         (collectively, "Green Packaging") filed a complaint against Detroit
         Tool & Engineering Company ("DTE"), a wholly-owned subsidiary of DTI,
         in the Superior Court of the State of California, County of Santa
         Barbara. As causes of action, the complaint alleges breach of contract,
         misappropriation of trade secrets, breach of confidence, unfair
         business practices, conversion and similar claims arising out of a
         purchase order pursuant to which DTE was to manufacture for Green
         Packaging four lines of equipment for the purpose of producing
         biodegradable food packaging using technology and processes licensed by
         Green Packaging from Earthshell Corporation. In its complaint, Green
         Packaging seeks damages "believed to be in excess of $3.3 million,"
         punitive damages and injunctive relief. Prior to the filing of the
         complaint, Green Packaging had notified DTE that it was canceling its
         purchase order for the equipment, and DTE had invoiced Green Packaging
         for cancellation charges in excess of $6.4 million, which has not been
         paid, nor has it been recognized in the Company's financial statements.
         DTE filed a motion to quash service of the summons and complaint for
         lack of personal jurisdiction. Rather than responding to the motion, on
         September 29, 2003, Green Packaging amended its complaint and added DTI
         as a defendant in that action. The causes of action in the amended
         complaint are the same as those asserted in the original complaint,
         with additional claims made for breach of guarantee and breach of an
         additional agreement. The Company and DTE have filed a motion to quash
         service of the summons and amended complaint for lack of personal
         jurisdiction. The motion is noticed to be heard on April 22, 2004. In
         addition, the Company intends to vigorously defend Green Packaging's
         action and to vigorously pursue its claim again Green Packaging for the
         above-referenced cancellation charges.

         Product liability claims are asserted against the Company from time to
         time for various injuries alleged to have resulted from defects in the
         manufacture and/or design of its products. At December 28, 2003, there
         were seven such claims either pending or that may be asserted against
         the Company. The Company does not believe that the resolution of these
         claims, either individually or in the aggregate, will have a material
         adverse effect on its financial condition, results of operations or
         cash flow. Product liability claims are covered by the Company's
         comprehensive general liability insurance policies, subject to certain
         deductible amounts. The Company has established reserves for these
         deductible amounts, which it believes to be adequate based on its
         previous claims experience. However, there can be no assurance that
         resolution of product liability claims in the future will not have a
         material adverse effect on the Company's financial condition, results
         of operations or cash flow.

         The Company is from time to time subject to claims and suits arising in
         the ordinary course of business. Although the ultimate disposition of
         such proceedings is not presently determinable, management does not
         believe that the ultimate resolution of these matters will have a
         material adverse effect on the Company's financial condition, results
         of operations or cash flows. The Company maintains comprehensive
         general liability insurance that it believes to be adequate its
         business.

13.      RESTRUCTURING

         As outlined in its Annual Report on Form 10-K for the fiscal year ended
         June 29, 2003, during fiscal 2003, 2002 and 2001, the Company took
         several actions in connection with a plan to restructure its business
         operations.







DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR PERIOD ENDED DECEMBER 28, 2003
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 18
--------------------------------------------------------------------------------

         In July 2003, the Company announced the decision to transfer its
         manufacturing operations in Buffalo Grove, Illinois of the Precision
         Assembly segment to its Lebanon, Missouri manufacturing facilities as
         part of the Material Processing segment. Accordingly, the Precision
         Assembly segment has been consolidated into the Material Processing
         segment for financial reporting purposes. Due to the transfer of these
         operations, the Company recorded a restructuring charge of $1,230 in
         the first six months of fiscal 2004 ($210 in the three months ended
         December 28, 2003), including severance costs of $1,173 for the
         termination of 69 employees.

         The restructuring reserve at June 29, 2003 pertains to two vacant
         facilities and one facility sublet at approximately 75% of the current
         lease rates. The reserve represents lease payments on the vacant
         facilities through June 2004 and the partial lease payments on the
         sublet facility through the life of the sublease (2013). The Company's
         Packaging Systems segment leases a now vacant manufacturing facility,
         the liability for which the Company does not expect to be assumed by a
         buyer of the business. Although the Company continues to actively seek
         a tenant for the facility, it has not, to date, been able to locate
         such a tenant. Therefore, the Company provided an additional $400 in
         its reserve for future lease costs on closed facilities in December
         2003. The $400 reserve represents the discounted value of the excess of
         the Company's rental payments for the remaining lease term over current
         market rental payments for a similar property.

         A summary of the restructuring reserve for the six months and three
         months ended December 28, 2003 is as follows:




                                                                                 FOR THE SIX MONTHS ENDED
                                                            -----------------------------------------------------------------------
                                                                JUNE 29,        CHARGED TO           CASH             DECEMBER 28,
                                                                 2003            EXPENSE            PAYMENTS             2003
                                                            ---------------   ---------------    ---------------    ---------------
                                                                                                        
                  Severance costs                           $            --   $         1,173    $          (820)   $           353

                  Future lease costs on closed facilities             1,004               400               (317)             1,087

                  Other                                                  --                57                (57)                --
                                                            ---------------   ---------------    ---------------    ---------------

                                                            $         1,004   $         1,630    $        (1,194)   $         1,440
                                                            ===============   ===============    ===============    ===============




                                                                                 FOR THE THREE MONTHS ENDED
                                                            -----------------------------------------------------------------------
                                                             SEPTEMBER 28,     CHARGED TO            CASH             DECEMBER 28,
                                                                 2003            EXPENSE            PAYMENTS             2003
                                                            ---------------   ---------------    ---------------    ---------------
                                                                                                        
                  Severance costs                           $           669   $           178    $          (494)   $           353

                  Future lease costs on closed facilities               772               400                (85)             1,087

                  Other                                                  --                32                (32)                --
                                                            ---------------   ---------------    ---------------    ---------------

                                                            $         1,441   $           610    $          (611)   $         1,440
                                                            ===============   ===============    ===============    ===============



DT INDUSTRIES, INC.

PART II.  OTHER INFORMATION
PAGE 19
--------------------------------------------------------------------------------

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits:

                  31.1     Certification of Chief Executive Officer Pursuant to
                           Rule 13a-14(a) under the Securities Exchange
                           Act of 1934

                  31.2     Certification of Chief Financial Officer Pursuant to
                           Rule 13a-14(a) under the Securities Exchange
                           Act of 1934

                  32       Certification Pursuant to 18 U.S.C. Section 1350 As
                           Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                           Act of 2002.

         (b)      Reports on Form 8-K:

                  On October 22, 2003, a Current Report on Form 8-K was filed,
                  pursuant to items 5 and 7 thereof, announcing that the Company
                  had reached an agreement with its lenders to amend its senior
                  credit facility.

                  On November 12, 2003, a Current Report on Form 8-K was filed
                  to report, pursuant to Items 5 and 7 thereof, the release of
                  the Company's earnings for the three months ended September
                  28, 2003.








                               DT INDUSTRIES, INC.

                                   SIGNATURES

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


                                        DT INDUSTRIES, INC.



Date: March 29, 2004                    /s/  John M. Casper
                                        ----------------------------------------
                                        (Signature)
                                        John M. Casper
                                        Senior Vice President, Finance and Chief
                                        Financial Officer
                                        (Principal Financial and Accounting
                                        Officer)