FORM 10-Q

                                  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 September 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 November 5, 2003 was 23,667,932.







                                                                                                 Page
                                                                                                 Number
                                                                                                 ------
                                                                                          
Part I       Financial Information

             Item 1.       Financial Statements (Unaudited)

                           Consolidated Balance Sheets at September 28, 2003
                              and June 29, 2003                                                        2

                           Consolidated Statement of Operations for the three
                              months ended September 28, 2003 and September
                              29, 2002                                                                 3

                           Consolidated Statement of Changes in Stockholders'
                              Equity for the three months ended September 28,
                              2003                                                                     4

                           Consolidated Statement of Cash Flows for the three
                              months ended September 28, 2003 and September
                              29, 2002                                                                 5

                           Notes to Consolidated Financial Statements                                  6

             Item 2.       Management's Discussion and Analysis of Financial
                              Condition and Results of Operations                                     16

             Item 3.       Quantitative and Qualitative Disclosures About Market
                              Risk                                                                    24

             Item 4.       Controls and Procedures                                                    24

Part II      Other Information

             Item 1.       Legal Proceedings                                                          25

             Item 3        Defaults Upon Senior Securities                                            25

             Item 6.       Exhibits and Reports on Form 8-K                                           26

Signatures






DT INDUSTRIES, INC.

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



                                                                        SEPTEMBER 28,        JUNE 29,
                                                                            2003               2003
                                                                         ----------         ----------
                                                                                    
ASSETS
   Current assets:
      Cash and cash equivalents                                          $   4,841          $   4,912
      Accounts receivable, net                                              30,657             28,999
      Costs and estimated earnings in excess of amounts billed
         on uncompleted contracts                                           28,174             29,242
      Inventories, net                                                      26,718             28,905
      Prepaid expenses and other                                             5,987              5,886
                                                                         ---------          ---------
         Total current assets                                               96,377             97,944
   Property, plant and equipment, net                                       29,231             30,041
   Goodwill                                                                 74,803             75,316
   Other assets, net                                                         5,036              5,944
                                                                         ---------          ---------
                                                                         $ 205,447          $ 209,245
                                                                         ---------          ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
   Current liabilities:
      Senior secured term and revolving credit facility                  $  46,929          $  39,492
      Current portion of other long-term debt                                  107                124
      Accounts payable                                                      15,053             16,200
      Customer advances                                                     11,267             15,739
      Billings in excess of costs and estimated earnings on
      uncompleted contracts                                                  7,116              5,003
      Accrued liabilities                                                   25,704             26,137
                                                                         ---------          ---------
         Total current liabilities                                         106,176            102,695
                                                                         ---------          ---------
   Long-term debt                                                            1,473              1,491
   Other long-term liabilities                                              24,754             24,316
                                                                         ---------          ---------
         Total non-current liabilities                                      26,227             25,807
                                                                         ---------          ---------
   Commitments and contingencies (Note 9)
   Company-obligated, mandatorily redeemable convertible
      preferred
       securities of subsidiary DT Capital Trust holding solely
      convertible junior subordinated debentures of the Company             37,406             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;
         23,667,932 shares outstanding at September 28, 2003 and
         June 29, 2003                                                         246                246
      Additional paid-in capital                                           188,060            188,060
      Accumulated deficit                                                 (111,167)          (103,394)
      Accumulated other comprehensive loss                                 (18,838)           (18,479)
      Unearned portion of restricted stock                                    (146)              (178)
      Less -
         Treasury stock (968,488 shares at September 28, 2003
         and June 29, 2003), at cost                                       (22,517)           (22,517)
                                                                         ---------          ---------
         Total stockholders' equity                                         35,638             43,738
                                                                         ---------          ---------
                                                                         $ 205,447          $ 209,245
                                                                         =========          =========




          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
                                                                                         ----------------------------------
                                                                                         SEPTEMBER 28,        SEPTEMBER 29,
                                                                                             2003                  2002
                                                                                         ------------          ------------
                                                                                                      
Net sales                                                                                $     46,813          $     69,442
Cost of sales                                                                                  39,852                55,568
                                                                                         ------------          ------------
Gross profit                                                                                    6,961                13,874
Selling, general and administrative expenses                                                   11,181                13,197
Asset impairment                                                                                  423
Restructuring charges                                                                           1,057                    --
                                                                                         ------------          ------------
Operating income (loss)                                                                        (5,700)                  677
Interest expense, net                                                                           1,672                 1,438
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
                                                                                         ------------          ------------
Loss before income taxes                                                                       (7,773)               (1,162)
Provision (benefit) for income taxes                                                               --                    --
                                                                                         ------------          ------------
Net loss                                                                                 $     (7,773)         $     (1,162)
                                                                                         ------------          ------------
Net loss per common share:
     Basic                                                                               $      (0.33)         $      (0.05)
     Diluted                                                                             $      (0.33)         $      (0.05)
                                                                                         ------------          ------------
Weighted average common shares outstanding:
     Basic                                                                                 23,652,932            23,647,932
     Diluted                                                                               23,652,932            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 THREE MONTHS ENDED SEPTEMBER 28, 2003
(DOLLARS IN THOUSANDS)
(UNAUDITED)
PAGE 4
--------------------------------------------------------------------------------




                                                                                                            Unearned
                                                                                 Accumulated                portion
                                                   Additional                      other                      of
                                       Common       paid-in      Accumulated    comprehensive   Treasury   restricted
                                        stock       capital        deficit          loss         stock       stock       Total
                                      ----------- ------------- -------------- --------------- ----------- ---------- ------------

                                                                                                  
BALANCE, JUNE 29, 2003                      $246      $188,060     $(103,394)       $(18,479)   $(22,517)     $(178)      $43,738
Comprehensive income:
   Net loss                                                           (7,773)
   Deferred hedging loss                                                                   3
   Foreign currency translation                                                         (362)
      Total comprehensive income                                                                                          (8,132)
Amortization of earned portion
   of restricted stock                                                                                            32           32
                                      ----------- ------------- -------------- --------------- ----------- ---------- ------------
BALANCE, SEPTEMBER 28, 2003                 $246      $188,060     $(111,167)       $(18,838)   $(22,517)     $(146)      $35,638
                                      ----------- ------------- -------------- --------------- ----------- ---------- ------------


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



                                                                                          THREE MONTHS ENDED
                                                                                    ------------------------------
                                                                                    SEPTEMBER 28,    SEPTEMBER 29,
                                                                                        2003             2002
                                                                                    ------------     -------------

                                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                             $ (7,773)         $   (866)
Adjustments to reconcile net loss to net cash used by operating activities:
     Depreciation                                                                         955             1,187
     Amortization                                                                         589               582
     Asset impairment                                                                     423
     Other                                                                                 (5)               --
     Deferral of dividends on convertible trust preferred securities                      401               401
(Increase) decrease in current assets, excluding the effect of dispositions:
     Accounts receivable                                                               (1,506)           14,798
     Costs and estimated earnings in excess of amounts billed on
     uncompleted contracts                                                              1,050            (7,754)
     Inventories                                                                        2,214            (4,584)
     Prepaid expenses and other                                                           661              (452)
Increase (decrease) in current liabilities, excluding the effect of
dispositions:
     Accounts payable                                                                  (1,195)              862
     Customer advances                                                                 (4,490)             (823)
     Billings in excess of costs and estimated earnings on uncompleted
     contracts                                                                          2,074            (1,781)
     Accrued liabilities and others                                                      (554)           (5,066)
                                                                                     --------          --------
        Net cash used by operating activities                                          (7,156)           (3,496)
                                                                                     --------          --------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                                                                (108)             (892)
                                                                                     --------          --------
        Net cash used by investing activities                                            (108)             (892)
                                                                                     --------          --------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Net borrowings (paydowns) on revolving loans                                       7,500            (6,346)
     Payments on borrowings                                                              (292)           (5,046)
     Financing costs                                                                     (100)             (174)
                                                                                     --------          --------
        Net cash provided (used) by financing activities                                7,108           (11,566)
                                                                                     --------          --------
Effect of exchange rate changes                                                            85               611
                                                                                     --------          --------
Net decrease in cash                                                                      (71)          (15,343)
Cash and cash equivalents at beginning of period                                        4,912            18,847
                                                                                     --------          --------
Cash and cash equivalents at end of period                                           $  4,841          $  3,504
                                                                                     --------          --------



          See accompanying Notes to Consolidated Financial Statements.





DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(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.       LIQUIDITY AND CAPITAL RESOURCES

         The Company has experienced operating losses in the past several years,
         has an accumulated deficit of $111,167 and its operating performance
         continues to be adversely impacted by depressed levels of capital
         spending in the markets it serves. These circumstances raise
         substantial doubt about the Company's ability to continue as a going
         concern. In light of the availability under the credit facility, the
         Company will need to effectively manage its cash to meet its liquidity
         needs and debt reduction obligations through July 2, 2004, the maturity
         date of the facility. The Company's ability to meet its short-term
         liquidity needs and debt obligations could be materially adversely
         affected if the Company incurs significant manufacturing costs for
         projects that do not involve prepayments or if orders increase
         materially. The Company has initiated discussions with several lenders
         and is actively engaged in negotiations to sell certain assets for
         purposes of refinancing borrowings under its credit facility, and
         expects to complete such refinancing prior to July 2, 2004. While the
         Company believes it will be able to replace the facility, the Company
         may not be able to find new financing on terms acceptable to the
         Company or the current bank group. If that is the case, the current
         bank group may not be willing to further extend the credit facility. If
         the current bank group is not willing to extend the credit facility,
         new financing at acceptable terms is not available and 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 will otherwise be
         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, described in Note 4, matures on
         July 2, 2004 and borrowings thereunder of approximately $46,929 are
         presented as current debt in the accompanying September 28, 2003
         consolidated balance sheet.

3.       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.




DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 7
--------------------------------------------------------------------------------

         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 Standard 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 option awards may be granted, the pro forma impacts shown below
         are not necessarily indicative of the impact in future years.



                                                          For the Three Months Ended
                                                          ----------------------------
                                                           September        September
                                                           28, 2003         29, 2002
                                                          -----------      -----------
                                                                     
         Net loss - as reported                             $(7,773)         $(1,162)
           Add: Total stock-based compensation
         expense included in net loss - as reported              32               81
           Deduct: Total stock-based compensation
         expense determined under fair value method
         for all awards                                         (76)            (164)
                                                            -------          -------
         Net loss - pro forma                               $(7,817)         $(1,245)
                                                            -------          -------
           Loss per basic and diluted share - as
           reported                                         $ (0.33)         $ (0.05)
           Loss per basic and diluted share - pro
           forma                                            $ (0.33)         $ (0.05)
                                                            -------          -------


          GOODWILL

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



                                                  Material        Packaging         Assembly &
                                                 Processing        Systems            Test
                                                   segment         segment           segment             Total
                                                   -------         -------           -------             -----
                                                                                          
         Balance as of June 29, 2003              $ 31,100         $ 11,500         $ 32,716          $ 75,316
         Goodwill impairment charge                     --               --             (423)             (423)
         Foreign currency translation                   --              (58)             (32)              (90)
                                                  --------         --------         --------          --------
         Balance as of September 28, 2003         $ 31,100         $ 11,442         $ 32,261          $ 74,803
                                                  --------         --------         --------          --------





DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 8
--------------------------------------------------------------------------------

4.       FINANCING

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



                                                                              SEPTEMBER 28,     JUNE 29,
                                                                                 2003             2003
                                                                                --------       ---------

                                                                                       
         Term and revolving loans under senior secured credit facility:
              Term loan                                                         $ 5,747         $ 5,996
              Revolving loans                                                    41,182          33,496
         Other debt                                                               1,580           1,615
                                                                                -------         -------
                                                                                 48,509          41,107
         Less - current portion of  senior secured credit                        46,929          39,492
         facility
         Less - current portions of other debt                                      107             124
                                                                                -------         -------
         Long-term debt                                                         $ 1,473         $ 1,491
                                                                                =======         =======



         As a result of covenant defaults in the fourth quarter of fiscal 2003
         and the first quarter of fiscal 2004, the Company completed an
         amendment to its senior credit facility on October 21, 2003 that
         provided a permanent waiver of the covenant defaults and established
         new covenants through the term of the facility, which is currently set
         to mature on July 2, 2004. In conjunction with the amendment and in
         accordance with previous amendments to the senior credit facility, the
         Company made a term loan payment of $263 and the revolving credit line
         was reduced by $2,217. The amended senior credit facility (as of
         October 21, 2003), consisted of a $5,464 term loan and a $42,783
         revolving loan ($783 represented a restricted line of credit requiring
         lender consent to utilize).

         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;






DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 9
--------------------------------------------------------------------------------

         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 will increase 1/2 percentage point on
                  January 31, 2004 if the Company does not reduce the
                  outstanding revolving loans to $18,000 or less. At September
                  28, 2003, interest rates on outstanding indebtedness were 8.0%
                  on domestic borrowings and 7.95% on Sterling Pound 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. The annual
                  facility fee will be forgiven if the debt is paid in full and
                  the credit facility is cancelled before the annual due dates
                  or if the Company has sold assets of not less than $22,000
                  prior to January 31, 2004.

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

          Total borrowing availability under the credit facility, as of
          September 28, 2003, was $507 (after using availability for outstanding
          letters of credit of $973). The Company had cash on hand of $4,841 as
          of September 28, 2003.





DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 10
--------------------------------------------------------------------------------

5.       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 ($37,406 at September 28,
         2003).

6.       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 will remain in Illinois to serve Precision Assembly's
         customers. Beginning with this Form 10-Q for the first quarter of
         fiscal 2004, 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 three business
         segments.

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



                                                  THREE MONTHS ENDED
                                    ---------------------------------------------
                                    SEPTEMBER 28, 2003         SEPTEMBER 29, 2002
                                    ------------------         ------------------
                                                        
         Net sales
            Material Processing           $20,880                 $41,940
            Packaging Systems               5,141                   5,851
            Assembly & Test                20,792                  21,651
                                          -------                 -------
               Consolidated total         $46,813                 $69,442
                                          -------                 -------






DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 11
--------------------------------------------------------------------------------

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



                                                                                   THREE MONTHS ENDED
                                                                         -------------------------------------------
                                                                         SEPTEMBER 28, 2003       SEPTEMBER 29, 2002
                                                                         ------------------       ------------------
                                                                                               
         Material Processing                                                  $(2,921)                  $ 3,362
         Packaging Systems                                                         53                       (52)
         Assembly & Test                                                         (451)                     (669)
                                                                              -------                   -------
            Operating income (loss) for reportable segments                    (3,319)                    2,641
         Corporate                                                             (2,381)                   (1,964)
         Interest expense, net                                                 (1,672)                   (1,438)
         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)
                                                                              -------                   -------
            Consolidated loss before income taxes                             $(7,773)                  $(1,162)
                                                                              -------                   -------


         Total assets for the Company's reportable segments consisted of the
         following:




                                                    AS OF                     AS OF
                                               SEPTEMBER 28, 2003         JUNE 29, 2003
                                               ------------------         -------------
                                                                       
         Total assets
            Material Processing                    $ 82,567                  $ 86,137
            Packaging Systems                        28,720                    30,199
            Assembly & Test                          84,393                    83,321
            Corporate                                 9,767                     9,588
                                                   --------                  --------
               Consolidated total                  $205,447                  $209,245
                                                   --------                  --------






 DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 12
--------------------------------------------------------------------------------

7.       SUPPLEMENTAL BALANCE SHEET INFORMATION



                                                                             SEPTEMBER 28, 2003             JUNE 29, 2003
                                                                             ------------------             -------------
                                                                                                   
         Accounts receivable
              Trade receivables                                                   $  32,493                   $  30,547
              Less - allowance for doubtful accounts                                 (1,836)                     (1,548)
                                                                                  ---------                   ---------
                                                                                  $  30,657                   $  28,999
                                                                                  ---------                   ---------
         Costs and estimated earnings in excess of amounts
         billed on uncompleted contracts
              Costs incurred on uncompleted contracts                             $ 136,195                   $ 119,133
              Estimated earnings                                                     12,575                      17,121
                                                                                  ---------                   ---------
                                                                                    148,770                     136,254
              Less - Billings to date                                              (127,712)                   (112,015)
                                                                                  ---------                   ---------
                                                                                  $  21,058                   $  24,239
                                                                                  ---------                   ---------
         Included in the accompanying balance sheets:
              Costs and estimated earnings in excess of amounts                   $  28,174                   $  29,242
              billed
              Billings in excess of costs and estimated earnings                     (7,116)                     (5,003)
                                                                                  ---------                   ---------
                                                                                  $  21,058                   $  24,239
                                                                                  ---------                   ---------
         Inventories, net
              Raw materials                                                       $  15,160                   $  11,698
              Work in process                                                        13,662                      18,609
              Finished goods                                                          3,234                       4,029
              Less - inventory reserves                                              (5,338)                     (5,431)
                                                                                  ---------                   ---------
                                                                                  $  26,718                   $  28,905
                                                                                  ---------                   ---------
         Accrued liabilities
              Accrued employee compensation and benefits                          $   6,383                   $   6,862
              Accrued warranty                                                        2,781                       2,619
              Restructuring accrual                                                   1,441                       1,004
              Income tax refund accrual                                               8,285                       8,285
              Other                                                                   6,814                       7,367
                                                                                  ---------                   ---------
                                                                                  $  25,704                   $  26,137
                                                                                  ---------                   ---------


         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 and rollforward of the warranty
         reserves for the three months ended September 28, 2003 were as follows:



                          Beginning Balance             Expense              Charges          Ending Balance
                          -----------------             -------              -------          --------------
                                                                                   
Warranty reserves
for the three months
ended September 28, 2003             $2,619                $416               $(254)                   $2,781




DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 13
--------------------------------------------------------------------------------

8.       ACCOUNTING PRONOUNCEMENTS

         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 October 2003, the FASB decided to
         defer the implementation date of FIN 46. The new effective date for FIN
         46 is the end of the first interim or annual period subsequent to
         December 15, 2003, which is the second quarter of fiscal 2004 for the
         Company. The Company's wholly-owned consolidated subsidiary trust
         (the "Trust") is the issuer of the Trust Preferred Securities. Pursuant
         to FIN 46, it could be determined that (i) the Trust is a variable
         interest entity and (ii) the Company is not the primary beneficiary of
         the Trust. If such determinations are made, the Company will be
         required to de-consolidate the Trust, effective for the reporting
         period ended December 28, 2003. The Company would, however, maintain a
         liability to the Trust relative to the debentures of the Company held
         by DT Capital Trust. The Company has not created any new variable
         interest entities since January 31, 2003 and is currently assessing the
         overall impact of adopting FIN 46.

         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 have been indefinitely
         deferred. The Company is currently considering the impact this standard
         will have, in conjunction with FIN 46, with respect to its TIDES
         securities.

9.       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 and cannot currently
         predict the duration or outcome of the 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
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 14
--------------------------------------------------------------------------------


         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. 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 Earth 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 the addition of a breach of guarantee and breach of an
         additional agreement claims. The Company intends to file a motion to
         quash service of the summons and complaint for lack of personal
         jurisdiction. 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.

         Regarding the Green Packaging project, the Company has incurred
         approximately $8,500 in costs, received approximately $3,300 from the
         customer and established a reserve of approximately $1,700. The Company
         has since contracted to sell a majority of the inventory to another
         customer and expects to recover the approximate $3,000 of net value on
         its balance sheet at September 28, 2003. The contract with this other
         customer includes a number of conditions and contingencies, some of
         which are outside the control of the Company. Because of the
         contractual risks associated with these contingencies, the Company will
         not recognize any revenues or profits on this project until such time
         that the customer fully accepts installed machinery.

         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 September 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 for the
         continued operation of its business.






DT INDUSTRIES, INC.

ITEM 1.  FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)
(UNAUDITED)
PAGE 15
--------------------------------------------------------------------------------

10.      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.

         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. Beginning with this Form 10-Q
         for the first quarter of fiscal 2004, the Precision Assembly segment
         has been consolidated into the Material Processing segment for
         financial reporting purposes. The Company recorded a restructuring
         charge of $1,057 in the first quarter of fiscal 2004, including
         severance costs of $1,032 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 following table summarizes the changes in the restructuring
         accruals during the first quarter of fiscal 2004:



                                     ACCRUED                                             ACCRUED
                                      AS OF        INCREASES IN     CASH CHARGES          AS OF
                                  JUNE 29, 2003       RESERVE        TO ACCRUAL    SEPTEMBER 28, 2003
                                ---------------- ---------------- --------------- --------------------
                                                                       
Severance costs                      $    --         $ 1,032          $  (363)         $   669
Future lease costs on closed           1,004              --             (232)             772
facilities
Other                                     --              25              (25)              --
                                     -------         -------          -------          -------
                                     $ 1,004         $ 1,057          $  (620)         $ 1,441
                                     -------         -------          -------          -------








DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 16
--------------------------------------------------------------------------------

Certain information contained in this Quarterly Report, including, without
limitation, the information appearing under the captions "Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Liquidity and Capital Resources," includes forward-looking statements made
pursuant to the safe harbor provisions of Section 21E of the Securities Exchange
Act of 1934, as amended. These statements comprising all statements herein which
are not historical reflect our current expectations and projections about our
future results, performance, liquidity, financial condition, prospects and
opportunities and are based upon information currently available to us and our
interpretation of what we believe to be significant factors affecting our
businesses, including many assumptions regarding future events. References to
the words "opportunities," "growth potential," "objectives," "goals," "will,"
"anticipate," "believe," "intend," "estimate," "expect," "should," and similar
expressions used herein indicate such forward-looking statements. Our actual
results, performance, liquidity, financial condition, prospects and
opportunities could differ materially from those expressed in, or implied by,
these forward-looking statements as a result of various risks, uncertainties and
other factors, including the amount and availability of, and our ability to
comply with restrictions and covenants relating to, our indebtedness under our
senior credit facility, our ability to effectively manage our cash to meet our
liquidity needs and debt reduction needs through July 2, 2004, our ability to
refinance or further extend our senior credit facility in order to meet our
liquidity needs and continue as a going concern after July 2, 2004, our ability
to achieve anticipated cost savings from our corporate restructuring and cost
reduction initiatives, our ability to continue upgrading and modifying our
financial, information and management systems and controls to manage our
operations on an integrated basis and report our results, continued economic
downturns in industries or markets served, delays or cancellations of customer
orders, delays in shipping dates of products, significant cost overruns on
projects, customer demand for new products and applications, the loss of a key
customer, significant pre-tax charges, including for goodwill impairment, the
write-down of assets, warranty-related expenses and restructuring charges,
foreign currency exchange rate fluctuations, changes in interest rates,
increased inflation and collectibility of past due customer receivables. See
"Business - Risks Related to Our Business" in the Company's Annual Report on
Form 10-K for the fiscal year ended June 29, 2003 for a description of these and
other risks, uncertainties and factors.

You should not place undue reliance on any forward-looking statements. Except as
expressly required by the federal securities laws, we undertake no obligation to
publicly update or revise any forward-looking statements, whether as a result of
new information, future events, changed circumstances or any other reason.

GENERAL OVERVIEW

The following discussion summarizes the significant factors affecting the
consolidated operating results and financial condition of DT Industries, Inc.
(DTI or the Company) for the three months ended September 28, 2003 compared to
the three months ended September 29, 2002. This discussion should be read in
conjunction with the consolidated financial statements and notes to the audited
consolidated financial statements included in the Company's Annual Report on
Form 10-K for the fiscal year ended June 29, 2003 and the unaudited consolidated
financial statements and notes thereto included in this Quarterly Report on Form
10-Q.

We have experienced operating losses in the past several years, have an
accumulated deficit of $111.1 million and our operating performance continues to
be impacted by depressed levels of capital spending in the markets we serve. As
discussed below under "Liquidity and Capital Resources," these circumstances
raise substantial doubt about the Company's ability to continue as a going
concern.




DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 17
--------------------------------------------------------------------------------

Almost all of our net sales are derived from the sale and installation of
equipment and systems primarily under fixed-price contracts. We also derive net
sales from the sale of spare and replacement parts and servicing installed
equipment and systems. We recognize revenue under the percentage of completion
method or upon delivery and acceptance in accordance with SEC Staff Accounting
Bulletin 101 (SAB 101).

We principally utilize the percentage of completion method of accounting to
recognize revenues and related costs for the sale and installation of equipment
and systems pursuant to customer contracts. These contracts are typically
engineering-driven design and build contracts of automated production equipment
and systems used to manufacture, test or package a variety of industrial and
consumer products. These contracts are generally for large dollar amounts and
require a significant amount of labor hours with durations ranging from three
months to over a year. Under the percentage of completion method, revenues and
related costs are measured based on the ratio of engineering and manufacturing
labor hours incurred to date compared to total estimated engineering and
manufacturing labor hours. Any revisions in the estimated total costs of the
contracts during the course of the work are reflected when the facts that
require the revisions become known.

For those contracts accounted for in accordance with SAB 101, we recognize
revenue upon shipment (FOB shipping point). We utilize this method of revenue
recognition for products produced in a standard manufacturing operation whereby
the product is built according to pre-existing bills of materials, with some
customization occurring. These contracts are typically of shorter duration (one
to three months) and have smaller contract values. The revenue recognition for
these products follows the terms of the contracts, which calls for transfer of
title at time of shipment after factory acceptance tests with the customer. If
installation of the product is included in the contracts, revenue for the
installation portion of the contract is recognized when installation is
complete.

Costs and related expenses to manufacture products, primarily labor, materials
and overhead, are recorded as costs of sales when the related revenue is
recognized. Provisions for estimated losses on uncompleted contracts are made in
the period in which such losses are determined.

Selling, general and administrative expenses primarily consist of salary and
wages for employees, research and development costs, sales commissions and
marketing and professional expenses.

In July 2003, we announced the closure of our Precision Assembly segment
manufacturing facility in Buffalo Grove, Illinois and the transfer of our
manufacturing operation to the Material Processing segment's Lebanon, Missouri
facilities. An engineering, sales and service office will remain in Illinois to
serve Precision Assembly's customers. Beginning with this quarterly report, 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 restated to reflect that the Company currently has
three business segments.





DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 18
--------------------------------------------------------------------------------

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, the percentage of
consolidated net sales represented by certain items reflected in the Company's
consolidated statement of operations. The data presented below was derived from
our unaudited consolidated financial statements included in this Quarterly
Report:



                                                             Three Months Ended
                                               ---------------------------------------------
                                                September 28, 2003       September 29, 2002
                                                    (Unaudited)              (Unaudited)
                                               --------------------     --------------------
                                                                   
Net sales                                              100.0%               100.0%
Cost of sales                                           85.1                 80.0
                                                       -----                -----
Gross profit                                            14.9                 20.0
Selling, general and administrative expenses            23.9                 19.0
Asset impairment                                         0.9                   --
Restructuring charges                                    2.3                   --
                                                       -----                -----
Operating income                                       (12.2)%                1.0%
                                                       -----                -----







DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 19
--------------------------------------------------------------------------------

                      THREE MONTHS ENDED SEPTEMBER 28, 2003
                COMPARED TO THREE MONTHS ENDED SEPTEMBER 29, 2002

Consolidated net sales for the three months ended September 28, 2003 were $46.8
million, a decrease of $22.6 million, or 32.6%, from $69.4 million for the three
months ended September 29, 2002.

Net sales by segment were as follows (in millions):



                                    Three Months Ended      Three Months Ended
                                    September 28, 2003      September 29, 2002           Decrease
                                    --------------------    --------------------    -------------------
                                                                          
     Material Processing                  $20.9                   $41.9                $(21.0)
     Packaging Systems                      5.1                     5.9                  (0.8)
     Assembly & Test                       20.8                    21.6                  (0.8)
                                           ----                    ----                  ----
                                          $46.8                   $69.4                $(22.6)
                                          =====                   =====                ======



Material Processing segment net sales decreased $21.0 million, or 50.2%, to
$20.9 million for the three months ended September 28, 2003 from $41.9 million
for the three months ended September 29, 2002. The decrease was primarily due to
the decrease in sales to our key electronics customer. Sales to this customer
for the three months ended September 28, 2003 were $5.7 million, down $19.1
million or 77.0% from the comparable three months of fiscal 2003. The decrease
in sales can be attributed to the completion of several capital spending
programs with this customer being recognized in fiscal 2003 and not being
replaced by other orders from this customer or other customers. In July 2003, we
announced the decision to transfer the manufacturing operations in Buffalo
Grove, Illinois to Lebanon, Missouri as part of the Material Processing segment.
As a result of this consolidation, we have consolidated the Precision Assembly
segment into the Material Processing segment for financial reporting purposes
beginning with the three months ended September 28, 2003. The decision to
transfer manufacturing operations in Buffalo Grove was based on the outlook for
future electronics projects and excess capacity issues. We expect to see
continued softness in our core electronics market throughout fiscal 2004.

Packaging Systems segment net sales decreased $0.8 million, or 12.1%, to $5.1
million for the three months ended September 28, 2003 from $5.9 million for the
three months ended September 29, 2002. This business segment primarily serves
the pharmaceutical and nutritional markets. The lower sales can be attributed to
the softness in capital spending by the large pharmaceutical companies.

Assembly & Test segment net sales decreased $.8 million, or 3.7%, to $20.8
million for the three months ended September 28, 2003 from $21.6 million for the
three months ended September 29, 2002. Our Assembly & Test segment primarily
serves the automotive market. This segment's sales were down primarily due to
the European operations and the timing of diesel and gasoline fuel systems.
Customer programs are currently being delayed or cancelled.

Gross profit decreased $6.9 million, or 49.8%, to $7.0 million for the three
months ended September 28, 2003 from $13.9 million for the three months ended
September 29, 2002. The decrease in our gross profits reflects the effect of the
$22.6 million decrease in net sales. Our gross margin decreased to 14.9% in
fiscal 2004 from 20.0% in fiscal 2003. The lower gross margins resulted from $.4
million of the process and equipment development costs for Earthshell's
biodegradable foam laminate packaging equipment in the Material Processing
segment, poor project performance in the Material Processing and Assembly & Test
segments, $.4 million of additional non-cash pension costs and the impact on
current profitability at the Buffalo Grove, Illinois facility as a result of the
announcement of the transfer of all manufacturing to Lebanon, Missouri.

Selling, general and administrative (SG&A) expenses were $11.2 million for the
three months ended September 28, 2003, a decrease of $2.0 million, or 15.6%,
from the $13.2 million for the three months ended September 29, 2002. The
decrease is primarily attributed to the cost reduction program that we
implemented in fiscal 2003, which achieved savings of $1.0 million a month
beginning in April 2003. The program included the discontinuance of 401-K
matching and discretionary contributions and salary and wage reductions of 5% to
10% across several divisions and our corporate office.





DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 20
--------------------------------------------------------------------------------

A restructuring charge of $1.1 million was recorded during the three months
ended September 29, 2003. The charge related primarily to severance costs
associated with the transfer of manufacturing in Buffalo Grove, Illinois to
Lebanon, Missouri.

Operating income decreased $6.4 million to a loss of $5.7 million for the three
months ended September 28, 2003 from income of $0.7 million for the three months
ended September 29, 2002.

Material Processing segment operating income decreased $6.3 million to a loss of
$2.9 million for the three months ended September 28, 2003 from income of $3.4
million for the three months ended September 29, 2002. Operating margin for the
Material Processing segment was a loss of 14.0% in the first quarter of fiscal
2004 versus income of 8.0% in the first quarter of fiscal 2003. As noted above,
the drop in sales resulted from the segment's core electronics market where the
segment has historically achieved better profit performance. The decrease in
operating margin was also due to process and equipment development costs for
Earthshell's biodegradable foam laminate packaging equipment, the impact on
profitability from announcing the shut down of manufacturing in Buffalo Grove,
Illinois and several loss projects. We have incurred a total of $8.5 million of
process and equipment development costs for the biodegradable foam laminate
packaging equipment and received $3.3 million from Green Packaging. The initial
orders for this equipment were cancelled by Green Packaging during fiscal 2003
and we have since contracted to sell a majority of the Green Packaging inventory
to another customer and expect to recover the $3.0 million of net value on our
balance sheet at September 28, 2003.

Packaging Systems segment operating income increased $0.2 million to $0.1
million for the three months ended September 28, 2003 compared to an operating
loss of $0.1 million for the three months ended September 29, 2002. Operating
margin for the Packaging Systems segment was income of 1.0% in the first quarter
of fiscal 2004 versus a loss of 0.1% in the first quarter of fiscal 2003.

Assembly & Test segment operating loss decreased $0.2 million to a loss of $0.5
million for the three months ended September 28, 2003 from a loss $0.7 million
for the three months ended September 29, 2002. Results for 2004 include $0.4
million of additional non-cash pension costs and a $0.4 million asset impairment
charge. Operating margin for the Assembly & Test segment was a loss of (2.2%) in
the first quarter of fiscal 2004 versus a loss of 3.1% in the first quarter of
fiscal 2003.

Corporate head office operating costs were $2.4 million for the three months
ended September 28, 2003 versus $2.0 million for the three months ended
September 29, 2002. The increase was primarily a result of increased directors
and officers insurance and lender's legal and professional fees partially offset
by the cost cutting programs implemented.

Interest expense increased $0.3 million, or 16.3%, to $1.7 million for the three
months ended September 28, 2003 from $1.4 million for the three months ended
September 29, 2002. The increase reflects the 1/4 point increase in interest
rates charged on the senior credit facility and an increase in the amortization
of deferred financing fees. Dividends on our trust preferred securities were
$0.4 million for the three months in fiscal 2004 and fiscal 2003. Annual
dividend expense of $1.6 million on the TIDES is being recorded, reflecting an
approximate effective yield of 4.6% over the life of the TIDES.

No income tax benefit has been recorded for the three months ended September 28,
2003, or for the prior quarter despite book losses. Based on the uncertainty of
future taxable income, we have not recorded any tax benefit for book losses.
Also, we have established valuation allowances against all of our United States
and United Kingdom deferred tax assets.





DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 21
--------------------------------------------------------------------------------

LIQUIDITY AND CAPITAL RESOURCES

The Company has experienced operating losses in the past several years, has an
accumulated deficit of $111.1 million and its operating performance continues to
be impacted by depressed levels of capital spending in the markets it serves.
These circumstances raise substantial doubt about the Company's ability to
continue as a going concern. The Company's amended credit facility reduced the
revolving loan commitment from $45.0 million to approximately $42.0 million. In
light of the reduced availability under the amended credit facility, the Company
will need to effectively manage its cash to meet its liquidity needs and debt
reduction obligation through July 2, 2004, the maturity date of the facility.
The Company has initiated discussions with several lenders and, is actively
engaged in negotiations to sell certain assets for purposes of refinancing
borrowings under its credit facility, and expects to complete such refinancing
prior to July 2, 2004. While the Company believes it will be able to replace the
facility, the Company may not be able to find new financing on terms acceptable
to the Company or the current bank group. If that is the case, the current bank
group may not be willing to further extend the credit facility. If the current
bank group is not willing to extend the credit facility, new financing at
acceptable terms is not available and 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 will otherwise be 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.

Cash Flow Activity

Net cash flow used by operations was $7.2 million for the three months ended
September 28, 2003, compared with $3.5 million for the three months ended
September 29, 2002. For the three months ended September 28, 2003, an increase
in working capital used $0.9 million of operating cash flow as compared to $4.8
million for the three months ended September 29, 2002.

The increase in working capital of $1.7 million in the first quarter of fiscal
2004 can be primarily attributed to the reduction in net sales of $22.9 million,
or 33.0%, from the first quarter of fiscal 2003. Note 8 to the unaudited
consolidated financial statements included herein provides a breakdown of the
components of costs and estimated earnings in excess of amounts billed on
uncompleted contracts (CIE) and billings in excess of costs and estimated
earnings (BIE). As shown in Note 8, costs incurred on uncompleted contracts
increased $17.1 million from June 29, 2003 to September 28, 2003 reflecting our
higher level of project activity at September 28, 2003, although net CIE/BIE has
actually decreased, reflecting lower estimated earnings on projects and a higher
level of billings on projects.

Our working capital balances can fluctuate significantly between periods as a
result of the significant costs incurred on individual contracts, the relatively
large amounts invoiced and collected for a number of large contracts, and the
amounts and timing of customer advances or progress payments associated with
certain contracts.



DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 22
--------------------------------------------------------------------------------

Capital expenditures for the three months ended September 28, 2003 were $0.1
million, reflecting the Company's conservation of cash. Management anticipates
capital expenditures for fiscal 2004 to be approximately $2.0 million,
consisting of recurring replacement or refurbishment of machinery and equipment.
Funding for capital expenditures is expected to be provided through the
Company's senior credit facility.

During the three months ended September 28, 2003, we borrowed $7.2 million under
our revolving line of credit to fund cash used by operating activities, capital
expenditures and $0.1 million in financing costs.

Senior Credit Facility and Trust Preferred Securities

We use our borrowings under our senior credit facility to fund working capital
requirements, capital expenditures and finance charges. Borrowings under our
senior credit facility are secured by substantially all of our domestic assets.
As of September 28, 2003, our senior credit facility consisted of a $45.0
million revolving credit facility (including a $3.0 million restricted line
subject to majority lender approval) and a $5.7 million term credit facility. As
of September 28, 2003, under the revolving line of credit, $41.5 million was
outstanding (including $0.9 million in outstanding letters of credit) and total
borrowing availability was $0.5 million. We had approximately $4.8 million in
cash as of September 28, 2003. We are required to make a scheduled quarterly
commitment reduction of $1.5 million on December 30, 2003.

As a result of our financial performance in fiscal 2003 and in July and August
of fiscal 2004, we were in default of the minimum EBITDA, minimum EBITDA to
interest expense and minimum net worth covenants of our senior credit facility
as of September 28, 2003. In July 2003, we received permanent waivers of the
covenant defaults in the first nine months of fiscal 2003. In conjunction with
the waiver of these covenant defaults, the revolving credit facility was
temporarily reduced to $45.0 million, with revolver advances in excess of $42.0
million requiring majority lender approval. In October 2003, we received
permanent waivers of the covenant defaults in the fourth quarter of fiscal 2003
and the first quarter of fiscal 2004 and established new covenants for the
remainder of the term of the senior credit facility beginning in November 2003.
The Company is subject to an increased interest rate on its outstanding
indebtedness if it fails to reduce to $18.0 million the outstanding principal
balance of the indebtedness and revolving loan commitment by January 31, 2004.
In connection with the amended facility, the Company agreed to pay an amendment
fee of 0.25% of the revolving loan commitment plus the outstanding term loan.

At September 28, 2003, interest rates were 8.0% on outstanding domestic
indebtedness and 7.95% on outstanding Sterling Pound indebtedness. Interest
rates at September 28, 2003 were based on the prime rate plus 4.0% or the
Eurodollar rate plus 4.5%. The facility requires commitment fees of 0.50% per
annum payable quarterly on any unused portion of the revolving credit facility,
an annual agency fee of $150,000 and a 1% annual facility fee. The annual
facility fee will be forgiven if the debt is paid in full and the credit
facility is cancelled before the annual due dates.

On June 12, 1997, we completed a private placement to several institutional
investors of $70.0 million of 7.16% convertible preferred securities ("TIDES").
The TIDES offering was made by our wholly-owned subsidiary trust, DT Capital
Trust (the "Trust"). The TIDES represent undivided beneficial ownership
interests in the Trust, the sole assets of which are the related aggregate
principal amount of junior subordinated debentures issued by us that the Trust
acquired with the proceeds of the TIDES offering. As originally structured, the
TIDES were convertible at the option of the holders at any time into shares of
our common stock at a conversion price of $38.75 per share. Furthermore, the
TIDES holders were entitled to receive cash distributions at an annual rate of
7.16%, payable quarterly in arrears on the last day of each calendar quarter. In
connection with the September 1999 amendment to our senior credit facility, we
elected to defer distributions on the TIDES for up to five years.



DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 23
--------------------------------------------------------------------------------


In connection with our financial recapitalization transaction that we completed
on June 20, 2002 we restructured our agreement with the TIDES holders and, among
other things, exchanged half of the outstanding TIDES, plus the deferred
quarterly distributions of $15.1 million on the TIDES, for 6,260,658 shares of
our common stock. We have guaranteed the payment of distributions and payments
on liquidation of the Trust or the redemption of the TIDES. Through this
guarantee, our junior subordinated debentures, the debentures' indenture and the
Trust's declaration of trust, taken together, we have fully, irrevocably and
unconditionally guaranteed all of the Trust's obligations under the TIDES. Thus,
while the TIDES are not included in our liabilities for financial reporting
purposes and instead appear on our consolidated balance sheet between
liabilities and stockholders' equity, they represent obligations of DTI.

BACKLOG

The Company's backlog is based upon customer purchase orders that the Company
believes are firm. Backlog and orders by segment for the current and prior year
period are as follows:



                                                Backlog as of                      Orders for the three months ended
                                    -------------------------------------        -------------------------------------
                                     September 28,        September 29,            September 28,        September 29,
                                         2003                 2002                     2003                2002
                                    ----------------     ----------------        -----------------    ----------------
                                                                                              
Material Processing                  $   32.2                $   67.1                $  18.7                $  29.5
Packaging Systems                         8.8                    16.0                    6.6                    6.9
Assembly and Test                        48.4                    45.4                   22.4                   18.8
                                     --------                --------                -------                -------
                                     $   89.4                $  128.5                $  47.7                $  55.2
                                     --------                --------                -------                -------



The level of backlog at any particular time is not necessarily indicative of our
future operating performance for any particular reporting period because we may
not be able to recognize as sales the orders in our backlog when expected or at
all due to various contingencies, many of which are beyond our control. For
example, many purchase orders are subject to cancellation by the customer upon
notification. Certain orders are also subject to delays in completion and
shipment at the request of the customer. However, our contracts normally provide
for cancellation and/or delay charges that require the customer to reimburse us
for costs actually incurred and a portion of the quoted profit margin on the
project. We believe most of the orders in our backlog as of September 28, 2003
will be recognized as sales during fiscal 2004.

Backlog was negatively impacted by the lower order level and by the previously
announced fourth quarter fiscal 2003 contract termination by a customer
purchasing the Company's Earthshell equipment. Although the cancelled order
reduced year end backlog by $12.3 million, the Company received a $5.3 million
purchase order for this equipment from a new customer in the first quarter of
fiscal 2004, which is included in its September 2003 backlog.

In September, we booked a $3.1 million order at our Assembly & Test operation
from a Chinese auto supplier.

We have been expanding our sales efforts in Asia and developing markets, where
we expect significant capital equipment purchases to occur over the remainder
of the decade.

NEW ACCOUNTING PRONOUNCEMENTS

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 October 2003, the FASB decided to defer the
implementation date of FIN 46. The new effective date for FIN 46 is the end of
the first interim or annual period subsequent to December 15, 2003, which is the
second quarter of fiscal 2004 for the Company. The Trust, which is the issuer of
the TIDES, is a wholly-owned consolidated subsidiary of the Company. Pursuant to
FIN 46, it could be determined that (i) the Trust is a variable interest entity
and (ii) the Company is not the primary beneficiary of the Trust. If such
determinations are made, the Company will be required to de-consolidate the
Trust, effective for the reporting period ended December 28, 2003. The Company
has not created any new variable interest entities since January 31, 2003 and is
currently assessing the overall impact of adopting FIN 46.

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 have been
indefinitely deferred. The Company is currently considering the impact this
standard will have, in conjunction with FIN 46, with respect to its TIDES
securities.



DT INDUSTRIES, INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
PAGE 24
--------------------------------------------------------------------------------

SEASONALITY AND FLUCTUATIONS IN QUARTERLY RESULTS

In general, the Company's business is not subject to seasonal variations in
demand for its products. However, because orders for certain of the Company's
products can be several million dollars, a relatively limited number of orders
can constitute a meaningful percentage of its revenue in any one quarterly
period. As a result, a relatively small reduction or delay in the number of
orders can have a material impact on the timing of recognition of the Company's
revenues. Almost all of the Company's net sales are derived from fixed price
contracts. Therefore, to the extent that original cost estimates prove to be
inaccurate, profitability from a particular contract may be adversely affected.
Gross margins may vary between comparable periods as a result of the variations
in profitability of contracts for large orders of special machines as well as
product mix between the various types of custom and proprietary equipment
manufactured by the Company. Accordingly, the Company's results of operations
for any particular quarter are not necessarily indicative of results that may be
expected for any subsequent quarter or related fiscal year.

FOREIGN OPERATIONS

Our primary foreign operations are conducted through subsidiaries in the United
Kingdom and Germany. Our Canadian subsidiary was closed in August 2002. The
functional currencies of these subsidiaries are the currencies native to the
specific country in which the subsidiary is located.

SUMMARY DISCLOSURE ABOUT CONTRACTUAL OBLIGATIONS

See the Company's Annual Report on Form 10-K for the fiscal year ended June 29,
2003. There were no significant updates to the disclosure as of September 28,
2003.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes to DTI's exposures to market risk during the
three months ended September 28, 2003 that would require an update to the
disclosures provided in DTI's Form 10-K for the fiscal year ended June 29, 2003.

ITEM 4.  CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures that are designed to ensure that
information required to be disclosed in the reports we file or submit under the
1934 Act is recorded, processed, summarized and reported within the time periods
specified in the SEC's rules and forms, and that such information is accumulated
and communicated to our management, including our President and Chief Executive
Officer and Chief Financial Officer, as appropriate to allow timely decisions
regarding required disclosure. Management necessarily applies its judgment in
assessing the costs and benefits of such controls and procedures, which, by
their nature, can provide only reasonable assurance regarding management's
control objectives.

We carried out an evaluation pursuant to Exchange Act Rule 13a-15, under the
supervision and with the participation of our management, including our
President and Chief Executive Officer along with our Chief Financial Officer, of
the effectiveness of the design and operation of our disclosure controls and
procedures as of the end of the first quarter of fiscal 2004. Based upon the
foregoing, our President and Chief Executive Officer, along with our Chief
Financial Officer, concluded that our disclosure controls and procedures are
effective in timely alerting them to material information relating to us
(including our consolidated subsidiaries) required to be included in our
Exchange Act reports. There has been no change in our internal control over
financial reporting that occurred during the first quarter of fiscal 2004
identified in connection with the evaluation described above that has materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting. However, we do note that during the first quarter of
fiscal 2004, our director of internal audit and a staff internal auditor left
the Company to pursue other job opportunities. Other accounting personnel are
currently fulfilling the responsibilities of these positions and we are
actively searching for individuals to fill these two positions.





DT INDUSTRIES, INC.

PART II.  OTHER INFORMATION
PAGE 25
--------------------------------------------------------------------------------

ITEM 1.  LEGAL PROCEEDINGS

         The Company is involved in legal and regulatory proceedings, as
         described in "Part 1, Item 3. Legal Proceedings" of the Company's
         Annual Report on Form 10-K for the fiscal year ended June 29, 2003.
         Since the disclosure in the Company's Annual Report on Form 10-K for
         the fiscal year ended June 29, 2003, there have been no material
         developments in previously reported legal proceedings.

         In addition to the above-described items, 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 for the continued operation of its business.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         See "Management's Discussion and Analysis of Financial Condition and
         Results of Operations -- Liquidity and Capital Resources", above for a
         discussion of covenant defaults under the Company's bank credit
         facility. The defaults referenced therein were permanently waived
         subsequent to quarter end pursuant to the amendment to our credit
         facility, executed in October 2003.



DT INDUSTRIES, INC.

PART II.  OTHER INFORMATION
PAGE 26
--------------------------------------------------------------------------------

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits:

                  10       Fourteenth Amendment to Fourth Amended and Restated
                           Credit Facilities Agreement, dated as of October 21,
                           2003, among Bank of America, N.A., as Administrative
                           Agent, and Bank of America, N.A. and the other
                           lenders listed therein and DT Industries, Inc. and
                           other Borrowers listed therein.


                  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 September 5, 2003, the Company filed a Current Report on
                  Form 8-K to report, pursuant to Items 7 and 9 thereof, a
                  release of the Company's earnings for the fourth quarter of
                  fiscal 2003, among other things.






                               DT INDUSTRIES, INC.

                                   SIGNATURES

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


                                         DT INDUSTRIES, INC.




Date: November 12, 2003                  /s/  John M. Casper
                                         ---------------------------------------
                                             (Signature)
                                             John M. Casper
                                             Senior Vice President - Finance
                                                and Chief Financial Officer