As filed with the Securities and Exchange Commission on June 29, 2004





                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                  FORM 10-QSB/A

(Mark One)
 __X__           Quarterly Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

                  For the quarterly period ended March 31, 2004

                                       or

 _____            Transition Report Pursuant to Section 13 or 15(d) of the
                            Securities Exchange Act of 1934

                 For the Transition Period From _____________ to ____________


For Quarter Ended March 31, 2004           Commission File Number 0-9667


                           WINMILL & CO. INCORPORATED
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



                Delaware                                          13-1897916
--------------------------------------------------------------------------------
     (State or other jurisdiction of                          (I.R.S. Employer
     incorporation or organization)                          Identification No.)


       11 Hanover Square, New York, New York                              10005
--------------------------------------------------------------------------------
      (Address of principal executive offices)                        (Zip Code)


                                  212-785-0900
--------------------------------------------------------------------------------
                (Company's telephone number, including area code)


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



     The number of shares outstanding of each of the registrant's classes of
common stock as of April 30, 2004 were as follows:

   Class A Common Stock non-voting, par value $.01 per share - 1,510,867 shares

   Class B Common Stock voting, par value $.01 per share - 20,000 shares


                                      -1-




                           WINMILL & CO. INCORPORATED
                                  FORM 10-QSB/A
                      For the Quarter Ended March 31, 2004

                                      INDEX

                                                                           Page
                                                                         Number

PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

Condensed Consolidated Balance Sheet
 -(Unaudited) March 31, 2004                                                  3

Condensed Consolidated Statements of Income (Loss)
 -(Unaudited) Three Months Ended March 31, 2004
    and March 31, 2003                                                        4

Condensed Consolidated Statements of Cash Flows
 -(Unaudited) Three Months Ended March 31, 2004
    and March 31, 2003                                                        5

Notes to Condensed Consolidated Financial Statements (Unaudited)              6

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operation                                  12

Item 3.  Controls and Procedures                                             14

PART II. OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders
         During the Period Covered by This Report                            14

Item 5.  None

Item 6.  Exhibits and Reports on Form 8-K                                    14


CERTIFICATION SIGNATURES                                                     17


                                       -2-













                           WINMILL & CO. INCORPORATED
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                 March 31, 2004
                                   (Unaudited)

                                     ASSETS


Current Assets:
  Cash and cash equivalents                                        $  1,174,258
  Marketable securities (Note 2)                                      1,186,835
  Securities - restricted (Note 2)                                    2,134,161
  Management, distribution and other fees receivable                    118,506
  Other receivables                                                     120,856
  Prepaid expenses and other current assets                              88,969
                                                                   ------------
    Total Current Assets                                              4,823,585
                                                                   ------------

Securities - restricted (Note 2)                                      4,967,652
Equipment, furniture and fixtures, net                                   66,855
Intangible assets, net                                                  568,296
Other assets (Note 9)                                                   327,791
                                                                   ------------
                                                                      5,930,594
    Total Assets                                                   $ 10,754,179
                                                                   ============


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Accrued professional fees                                        $     49,735
  Accrued payroll and other related costs                               125,125
  Accrued other expenses                                                 99,301
  Other current liabilites                                                1,568
  Deferred income tax                                                   434,600
                                                                   ------------
    Total Current Liabilities                                           710,329
                                                                   ------------

Deferred income tax                                                     743,400
                                                                   ------------

Shareholders' Equity: (Notes 4, 5, and 6)

  Common Stock, $0.1 par value
  Class A, 10,000,000 shares authorized;
  1,510,867 shares issued and outstanding                                15,108
  Class B, 20,000 shares authorized;
  20,000 shares issued and outstanding                                      200
  Additional paid-in capital                                          5,815,564
  Retained earnings                                                   3,469,578
                                                                   ------------
    Total Shareholders' Equity                                        9,300,450
                                                                   ------------
    Total Liabilities and Shareholders' Equity                     $ 10,754,179
                                                                   ============



See accompanying notes to the condensed consolidated financial statements.

                                       -3-



                           WINMILL & CO. INCORPORATED
               CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                                   (Unaudited)



                                                                            Three Months
                                                                          Ended March 31,
                                                                   -------------------------------
                                                                   -------------------------------
                                                                                      
                                                                          2004                2003
                                                                          ----                ----
Revenues:
  Management, distribution, and other fees                             $ 402,705         $ 336,882
  Dividends, interest and other                                            2,448            38,647
  Net unrealized appreciation (depreciation) of publicly
   held affiliates and unrealized and
   realized gains (losses) on proprietary trading                      1,800,433          (223,406)
                                                                    ------------      ------------
                                                                       2,205,586           152,123
                                                                    ------------      ------------

Expenses:
  General and administrative                                             191,170           181,763
  Marketing                                                              118,068            99,633
  Expense reimbursements to the Funds (Note 9)                            39,223            38,538
  Professional fees                                                       21,000            17,000
  Amortization and depreciation                                           18,642            17,059
                                                                    ------------      ------------
                                                                         388,103           353,993
                                                                    ------------      ------------


Income (loss) before income taxes                                      1,817,483           (201,870)
Income taxes (credit) provision (Note 8)                                 728,400            (89,800)
                                                                    ------------       ------------
Net income (loss)                                                    $ 1,089,083         $ (112,070)
                                                                    ============       ============

Per share net income (loss):

  Basic                                                                    $0.73             $(0.07)
  Diluted                                                                  $0.72             $(0.07)

Average shares outstanding:

  Basic                                                                1,499,136          1,588,820
  Diluted                                                              1,517,577          1,588,820



See accompanying notes to the condensed consolidated financial statements.














                                       -4-



                           WINMILL & CO. INCORPORATED
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)





                                                                                                     Three Months
                                 Ended March 31,
                                    2004 2003
                                                                                                             


Cash Flows from Operating Activites
 Net income                                                                                $ 1,089,083       $   (112,070)
                                                                                          ------------         ----------
 Adjustments to reconcile net income to net cash provided by (used in) operating
   activities:
   Depreciation and amortization                                                                18,642             16,690
   Increase (decrease) in deferred income taxes                                                718,800            (94,500)
   Increase in cash value of life insurance                                                     (8,250)            (8,234)
   Net unrealized (appreciation) depreciation of publicly held
   affiliates and on proprietary securities trading                                         (1,800,433)           223,743

  (Increase) decrease in:
    Management, distribution and other
    fees receivable                                                                              3,307             51,372
    Dividends, interest and other receivables                                                   16,009               (579)
    Prepaid expenses and other current assets                                                   47,858              8,731
    Other assets                                                                                14,807               (493)

  Increase (decrease) in:
    Accounts payable                                                                                 -            (10,987)
    Accrued professional fees                                                                  (47,339)            (3,550)
    Accrued payroll and other related costs                                                    100,125            (25,000)
    Accrued other expenses                                                                      22,949              1,956
                                                                                           -----------        -----------
  Total adjustments                                                                           (913,525)           159,149
                                                                                           -----------        -----------

    Net cash provided by operating activities                                                  175,558             47,079
                                                                                           -----------        -----------

Cash Flows from Investing Activites:
    Proprietary securities trading sales                                                         5,327                864
    Proprietary securities trading purchases                                                   (40,339)           (34,603)
    Capital expenditures                                                                        (6,039)            (2,949)
                                                                                           -----------        -----------

     Net cash used for investing activities                                                    (41,051)           (36,688)
                                                                                           -----------        -----------

Cash Flows from Financing Activities:

   Issuance of stock                                                                            70,263                  -
   Purchase of treasury stock                                                                 (138,938)                 -
   Repayment of notes receivable                                                                     -              5,431
                                                                                           -----------        -----------
    Net cash provided by (used for) financing activities                                       (68,675)             5,431
                                                                                           -----------        -----------

    Net increase in cash and cash equivalents                                                   65,832             15,822

Cash and Cash Equivalents
  At beginning of period                                                                     1,108,426          1,254,528
                                                                                           -----------        -----------
  At end of period                                                                         $ 1,174,258        $ 1,270,350
                                                                                           ===========        ===========



Supplemental disclosure: The Company paid no Federal income tax during the three
months ended March 31, 2004 and 2003.


See accompany notes to the condensed consolidated financial statements.


                                       -5-




                           WINMILL & CO. INCORPORATED
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                   Three Months Ended March 31, 2004 and 2003
                                   (Unaudited)



1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         NATURE OF BUSINESS

         Winmill & Co. Incorporated ("Company") is a holding company with
         subsidiaries operating in three segments:

         |        Fund services  consisting  primarily of investment  management
                  and  distribution  for the three open-end funds in the
                  Midas Funds family and two closed-end funds, Foxby Corp. and
                  Global Income Fund, Inc.;

         |        Proprietary securities trading by the Company's broker/dealer
                  subsidiary;

         |        Publicly held affiliates,  including Bexil  Corporation (Amex
                  Symbol:  BXL); Tuxis  Corporation  (Amex Symbol:  TUX);
                  Foxby Corp.  (Amex Symbol:  FXX);  and,  Global Income Fund,
                  Inc.  (Amex Symbol:  GIF). The marketable  securities of these
                  affiliates  are  held by the  Company's  broker/dealer
                  subsidiary.  As  with  marketable  securities  held by
                  broker/dealers  generally,  these  securities  are valued at
                  market  with  unrealized  gains and losses  included  in
                  earnings. The businesses of Bexil and Tuxis are, respectively,
                  insurance services and real estate.

         BASIS OF PRESENTATION

         The condensed consolidated financial statements include the accounts of
         the Company and all of its subsidiaries. Substantially all
         inter-company accounts and transactions have been eliminated.

         ACCOUNTING ESTIMATES

         In preparing financial statements in conformity with accounting
         principles generally accepted in the United States of America,
         management makes estimates and assumptions that affect the reported
         amounts of assets and liabilities at the date of the financial
         statements, as well as the reported amounts of revenues and expenses
         during the reporting period. Actual results could differ from those
         estimates.

         FAIR VALUE OF FINANCIAL INSTRUMENTS

         The carrying amounts of cash and cash equivalents, accounts receivable,
         accounts payable, and accrued expenses and other liabilities
         approximate fair value because of the short maturity of these items.
         Marketable securities are recorded at market value, which represents
         the fair value of the securities.

         CASH AND CASH EQUIVALENTS

         Investments in money market funds are considered to be cash
         equivalents. At March 31, 2004, the Company and subsidiaries had
         invested approximately $695,500 in an affiliated money market fund.

         MARKETABLE SECURITIES

         Marketable securities held by the Company and its non-broker/dealer
         subsidiaries are considered to be "available-for-sale" and are marked
         to market with unrealized gains or losses included in stockholders'
         equity. Marketable securities held by the broker/dealer subsidiary are
         marked to market with unrealized gains and losses included in earnings.

                                      -6-


         INCOME TAXES

         The Company's method of accounting for income taxes conforms to
         Statement of Financial Accounting Standards No. 109 "Accounting for
         Income Taxes." This method requires the recognition of deferred tax
         assets and liabilities for the expected future tax consequences of
         temporary differences between the financial reporting basis and the tax
         basis of assets and liabilities. The Company and its wholly owned
         subsidiaries file consolidated income tax returns.

         EQUIPMENT, FURNITURE AND FIXTURES

         Equipment, furniture and fixtures are recorded at cost and are
         depreciated on the straight-line basis over their estimated lives of 3
         to 10 years. At March 31, 2004 accumulated depreciation amounted to
         approximately $841,900.

         INTANGIBLE ASSETS

         As of March 31, 2004, the Company's carrying value of intangible assets
         was approximately $810,700 with accumulated amortization of
         approximately $242,400. These intangible assets are being amortized
         over their useful lives, which is fifteen years. In addition,
         intangible assets are reviewed for impairment and the remaining useful
         life evaluated at least annually to determine whether events and
         circumstances warrant a revision to the remaining period of
         amortization.

         SEGMENT INFORMATION

         The Company's operations are classified into three segments - fund
         services, publicly held affiliates, and proprietary trading.

         EARNING PER SHARE

         Basic earnings per share is computed using the weighted average number
         of shares outstanding. Diluted earnings per share is computed using the
         weighted average number of shares outstanding adjusted for the
         incremental shares attributed to outstanding options to purchase common
         stock. The following table sets forth the computation of basic and
         diluted earning per share:



                                                                    Three Months
                                                                   Ended March 31,
                                                   --------------------------------------------
                                                   --------------------------------------------
                                                                             
                                                           2004                    2003
                                                           ----                    ----

Numerator for basic and diluted earnings per share:
  Net income (loss)                                         $1,089,083              $ (112,070)
                                                   ===================     ====================

Denominator:
  Denominator for basic
   earning per share:
  Weighted-average shares                                    1,499,136                1,588,820
  Effect of dilutive securities:
   Employee stock options                                       18,441                        -
                                                   -------------------     --------------------

Denominator for diluted earnings per share:
  adjusted weighted-average shares
  and assumed conversion                                     1,517,577                1,588,820
                                                   ===================     ====================


                                      -7-

2. MARKETABLE SECURITIES

At March 31, 2004 marketable securities and marketable securities subject to
restrictions held by the Company's broker/dealer subsidiary, valued at market,
consisted of:

Marketable securities
    Proprietary trading - equities and mutual funds (cost $839,209)   $1,186,835
                                                                      ==========

Securities-subject to restrictions
    Publicly-held affiliates (cost $4,437,568)                        $7,101,813
    Less: current portion                                              2,134,161
                                                                       ---------

    Non - current portion                                             $4,967,652
                                                                      ==========

Included as the Company's publicly held affiliates are Bexil Corporation (AMEX
symbol: BXL) and Tuxis Corporation (AMEX symbol: TUX). The Company's wholly
owned broker/dealer is owner of 222,672 shares (with a market value at March 31,
2004 of $4,898,176) of common stock of Bexil, or approximately 25.3% of Bexil's
879,591 outstanding shares and 199,865 shares (with a market value at March 31,
2004 of $1,898,722) of common stock of Tuxis, or approximately 20.3% of Tuxis'
983,776 outstanding shares. Bexil's registration as an investment company ceased
on January 6, 2004. Tuxis is currently an investment company, although it has
received board and shareholder approval to deregister and filed an application
with the Securities and Exchange Commission to deregister on May 3, 2004. The
other publicly held affiliates of the Company whose shares are held by its
broker/dealer subsidiary are Global Income Fund, Inc. (AMEX symbol: GIF) and
Foxby Corp. (AMEX symbol: FXX).

Restricted securities are shares of publicly held affiliates whose public sale
is subject to a trading volume formula pursuant to Rule 144 of The Securities
Act of 1933. The trading volume formula limits the sale of such shares in any
three month period to the greater of (a) 1% of the outstanding shares of the
same class being sold by the affiliates or (b) the average weekly reported
trading volume during the four calendar weeks preceding the sale. Shares which
would be salable under this formula in the next 12 month period are classified
as current assets in the consolidated balance sheet and shares in excess of this
formula are classified as non-current restricted securities.

3. LEASE COMMITMENTS

The Company leases office space under a lease agreement which expires September
30, 2008. The future minimum rental amounts for the five year period, including
electricity, are as follows:

Year                        Amount
----------            -----------------
2004                           $ 97,100
2005                             97,100
2006                             97,700
2007                            100,200
2008                             76,600
                      -----------------
                               $468,700
                      =================

4. SHAREHOLDERS' EQUITY

The Class A and Class B Common Stock are identical in all respects except for
voting rights, which are vested solely in the Class B Common Stock. The Company
also has 1,000,000 shares of preferred stock, $0.1 par value, authorized. As of
March 31, 2004, none of the Preferred Stock was issued.
                                      -8-



5. NET CAPTIAL REQUIREMENTS

The Company's broker/dealer subsidiary is a member firm of the National
Association of Securities Dealers, Inc. ("NASD") and is registered with the
Securities and Exchange Commission as a broker/dealer. Under its membership
agreement with the NASD, the broker/dealer must maintain minimum net capital, as
defined, of not less than $100,000, or 6-2/3% of aggregate indebtedness,
whichever is greater; and a ratio of aggregate indebtedness to net capital, as
defined, of not more than 15 to 1. At March 31, 2004, the subsidiary had: net
capital of approximately $2,269,900; net capital requirements of $100,000;
excess net capital of approximately $2,169,900; and the ratio of aggregate
indebtedness to net capital was approximately 0.03 to 1.

6. STOCK OPTIONS

On December 6, 1995, the Company adopted a Long-Term Incentive Plan which, as
amended, provides for the granting of a maximum of 600,000 options to purchase
Class A Common Stock to directors, officers and key employees of the Company or
its subsidiaries. With respect to non-employee directors, only grants of
non-qualified stock options and awards of restricted shares are available. The
option price per share may not be less than the fair value of such shares on the
date the option is granted, and the maximum term of an option may not exceed ten
years except as to non-employee directors for which the maximum term is five
years.

The Company applies APB Opinion 25 and related interpretations in accounting for
its stock option plan. Accordingly, no compensation cost has been recognized for
its stock option plan. Pro forma compensation cost for the Company's plan is
required by Financial Accounting Standards No. 123 "Accounting for Stock-Based
Compensation" ("SFAS 123") and has been determined based on the fair value at
the grant dates for awards under the plan consistent with the method of SFAS
123. For purposes of pro forma disclosure, the estimated fair value of the
options is amortized to expense over the options' vesting period. The Company's
pro forma information follows:


                                                              Three Months
                                                             Ended March 31,
                                                         2004              2003
                                                         ----              ----

Net income (loss)            As reported          $ 1,089,083        $ (112,070)
                               Pro forma          $ 1,089,083        $ (112,070)

Earning per share

              Basic          As reported               $ 0.73           $ (0.07)
                               Pro forma               $ 0.73           $ (0.07)

              Diluted        As reported               $ 0.72           $ (0.07)
                               Pro forma               $ 0.72           $ (0.07)

 The fair value of each option grant is estimated as of the date of grant using
 the Black-Scholes option-pricing model.









                                      -9-




A summary of the status of the Company's stock option plan as of March 31, 2004
and changes during the period ending on that date are presented below:

                                                                   Weighted
                                            Number                  Average
                                              Of                   Exercise
Stock Options                               Shares                   Price
-------------                          ----------------       -----------------

Outstanding at Decemeber 31, 2003                74,000                   $1.50
Exercised                                       (46,750)                  $1.50
                                       ----------------
Outstanding at March 31, 2004                    27,250                   $1.50
                                       ================       =================

There were 27,250 options exercisable at March 31, 2004 with a weighted-average
exercise price of $1.50. There were no options granted during the three months
ended March 31, 2004.

The following table summarized information about stock options outstanding at
March 31, 2004:

                                Weighted-Average
     Range of           Number                 Remaining        Weighted-Average
  Exercise Prices     Outstanding           Contractual Life     Exercise Price

   $1.50 - $1.51        27,250                2.16 years            $1.50

7. PENSION PLAN

The Company has a 401(k) retirement plan for substantially all of its qualified
employees. Contributions to this plan are based upon a percentage of salaries of
eligible employees and are accrued and funded on a current basis. Total pension
expense for the three months ended March 31, 2004 and March 31, 2003 were
$14,811 and $11,565 respectively.

8. INCOME TAXES

The provision (benefit) for income taxes for the three months ended March 31,
2004 and 2003 is as follows:

                           2004                     2003
                           ----                     ----
Current
  Federal               $ 8,300                  $ 4,000
  State and local         1,500                      700
                          -----                      ---
                          9,800                    4,700
Deferred                718,600                 (94,500)
                        -------                 --------
                      $ 728,400               $ (89,800)
                      =========               ==========

                                      -10-


9. RELATED PARTIES

All management and distribution fees are a result of services provided to the
Funds. All such services are provided pursuant to agreements that set forth the
fees to be charged for these services. These agreements are subject to annual
review and approval by each Fund's Board of Directors and a majority of the
Fund's non-interested directors. During the quarters ended March 31, 2004 and
2003, the Funds paid approximately $16,000 and $9,900 respectively, for record
keeping services to the Company's broker/dealer subsidiary, which paid such
amounts to certain brokers for performing such services. These reimbursements
for record keeping services are included in management, distribution and other
fees on the income statement.

The Company's investment managers and distributor waived management and
distribution fees and reimbursed expenses to the Funds in the amounts of $39,224
and $38,538 for the quarters ended March 31, 2004 and 2003, respectively.
Certain officers of the Company also serve as officers and/or directors of the
Funds and its publicly held affiliates. Bexil shares common office space and
various general and administrative expenses with the Company. The Company is
expected to be reimbursed by Bexil for these expenses and for the three months
ending March 31, 2004, the Company has recorded a receivable of approximately
$29,000.

Commencing August 1992, the Company obtained a key man life insurance policy on
the life of the Company's Chairman, which provides for the payment of $1,000,000
to the Company upon his death. As of March 31, 2004, the policy had a cash
surrender value of approximately $314,600 and is included in other assets in the
balance sheet.

10. FINANCIAL INFORMATION BY BUSINESS SEGEMENT

The following details selected financial information by business segment.




March 31, 2004                         Fund            Publicly Held          Proprietary
                                    Services             Affiliates             Trading                  Total
                                   -----------         -------------         -------------             ----------
                                                                                              
Revenues                              $402,724           $ 1,720,587              $ 82,275            $ 2,205,586
Income from operations                 193,442             1,568,146                55,866              1,817,454
Depreciation and amortization            4,198                12,311                 2,133                 18,642
Capital expenditures                     6,039                     -                     -                  6,039
Gross identifiable assets            2,422,035             7,101,813             1,230,331             10,754,179

March 31, 2003                         Fund            Publicly Held          Proprietary
                                    Services             Affiliates             Trading                  Total
                                   -----------         -------------         -------------             ----------

Revenues                              $350,768             $(132,966)             $(65,679)             $ 152,123
Income from operations                 134,996              (248,345)              (88,521)              (201,870)
Depreciation and amortization            6,135                 8,750                 1,805                 16,690
Capital expenditures                     2,949                     -                     -                  2,949
Gross identifiable assets            2,862,786             4,256,590               842,685              7,962,061



11. CONTINGENCIES

From time to time, the Company and/or its subsidiaries are threatened or named
as defendants in litigation arising in the normal course of business. As of
March 31, 2004, neither the Company nor any of its subsidiaries was involved in
any litigation that, in the opinion of management, would have a material adverse
impact on the consolidated financial statements.

                                   -11-


The Company has a Death Benefit's Agreement ("Agreement") with the Company's
Chairman, which was entered into in 1994 and amended in 2002. Following his
death, the Agreement provides for annual payments, equal to 80% of his average
annual compensation received from the Company, its affiliates, subsidiaries and
other related entities for the three year period prior to his death subject to
certain adjustments to his wife until her death. The Company's obligations under
the Agreement are not secured and will terminate if he leaves the Company's
employ under certain conditions.

12. RESTATEMENT

The Company separated and reclassified securities subject to restrictions and
reclassified related deferred income taxes from current assets and liabilities
to non-current assets and liabilities on the consolidated balance sheet (see
Notes 2 and 8). Additionally, the amount of the net capital and the ratio of
aggregate indebtedness to net capital of the Company's broker dealer subsidiary
was restated as a result of the classification of certain securities subject to
restrictions (see Note 5). The consolidated financial statements have been
restated to reflect this reclassification. This restatement did not change net
income, earnings per share, or total shareholders' equity.

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

Three Months Ended March 31, 2004 Compared to Three Months Ended

March 31, 2003 Declines in the securities markets can have a significant effec
on theCompany's business. Poor absolute or relative performance by the Funds may
cause shareholder redemptions to occur. Volatile stock markets may affect
management and distribution fees earned by the Company's subsidiaries, causing
either transfer out of the equity Funds and into the money market fund, which
has lower management and distribution fee rates than the equity Funds, or
transfer out of the Funds entirely. Lower net asset levels in the Funds may also
cause or increase fee waivers or expense reimbursements to the Funds as
described in Note 9 of the financial statements.

The Company's publicly held affiliates include Bexil Corporation (AMEX symbol:
BXL) and Tuxis Corporation (AMEX symbol: TUX). The Company's wholly owned
broker/dealer is the owner of 222,672 shares (with a market value at March 31,
2004 of $4,868,176) of common stock of Bexil, or approximately 25.3% of Bexil's
879,591 outstanding shares and 199,865 shares (with a market value at March 31,
2004 of $1,898,722) of common stock of Tuxis, or approximately 20.3% of Tuxis'
983,776 outstanding shares. As with marketable securities of the broker/dealer
subsidiary generally, the shares of Bexil and Tuxis are valued at market with
unrealized gains and losses included in earnings. Accordingly, each dollar
change in the market value of a share of Bexil and Tuxis affects revenue and
pre-tax income of the Company by approximately $222,672 and $199,865,
respectively.

Total revenues of $2,205,586 increased $2,053,463 from $152,123, primarily due
to net unrealized appreciation of publicly held affiliates and unrealized and
realized gains on proprietary trading revenue of $1,800,433 compared to a loss
of $223,406 in the prior period. Offsetting this was a decrease in dividends,
interest and other of $36,199 or 93.67%. Management, distribution and other fees
increased $65,823 due to higher average net assets in the Funds. Average net
assets under management for the three months ended March 31, 2004 was $135.6
million versus $121.6 million for the same period for 2003.

                                      -12-


Total expenses increased $34,110 or 9.64% versus the period last year. General
and administrative expenses increased $9,407 or 5.18% due to higher employee
costs. Marketing expense increased $18,435 or 18.50% due to increased marketing
activity. Professional fees increased $4,000 or 23.53%. Amortization and
depreciation expense increased $1,583 or 9.28%.

Net income for the period was $1,089,083 or $.72 per share on a diluted basis as
compared to net loss of $112,070 or $.07 per share on a diluted basis for the
quarter ended March 31, 2003.

Forward-Looking Information

Certain written and oral statements made or incorporated by reference from time
to time by the Company in this report, other reports, filings with the
Securities and Exchange Commission, press releases, conferences, or otherwise,
are "forward looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements include, without
limitation, any statement that may predict, forecast, indicate or imply future
results, performance or achievements. Forward-looking statements may be
identified, without limitation, by the use of such words as "anticipates",
"estimates", "expects", "intends", "plans", "predicts", "projects", "believes",
or words or phrases of similar meaning. Forward-looking statements include risks
and uncertainties which could cause actual results or outcomes to differ
materially from those expressed in the forward-looking statements. In addition
to other factors and matters discussed elsewhere herein, some of the important
facts that could cause actual results to differ materially from those discussed
in the forward-looking statements include the following: anticipated growth in
revenues or earnings per share, anticipated changes in the amount and
composition of assets under management, anticipated expense levels, and
expectations regarding financial market conditions. The Company cautions readers
that any forward-looking information provided by or on behalf of the Company is
not a guarantee of future performance and that actual results may differ
materially from those in forward-looking information as a result of various
factors, including but not limited to those discussed below. Further, such
forward-looking statements speak only as of the date on which such statements
are made, and the Company undertakes no obligation to update any forward-looking
statement to reflect events or circumstances after the date on which such
statement is made or to reflect the occurrence of unanticipated events.

The Company's future revenues may fluctuate due to factors such as: the total
value and composition of assets under management and related cash inflows or
outflows in mutual funds; fluctuations in the financial markets resulting in
appreciation or depreciation of assets under management; the relative investment
performance of the Company's sponsored investment products as compared to
competing products and market indices; the expense ratios and fees of the
Company's sponsored products and services; investor sentiment and investor
confidence in funds; the ability of the Company to maintain investment
management and distribution fees at current levels; competitive conditions in
the fund services industry; the introduction of new funds and investment
products; the ability of the Company to contract with the Funds for payment for
services offered to the Funds and Fund shareholders; the continuation of trends
in the retirement plan marketplace regarding defined contribution plans and
participant-directed investments; and the amount and timing of income from the
Company's proprietary securities trading portfolio.
The Company's future operating results are also dependent upon the level of
operating expenses, which are subject to fluctuation for the following or other
reasons: changes in the level of advertising expenses in response to market
conditions or other factors; the level of expenses assumed by the Company for
the Funds as a result of

                                      -13-
 

expense reimbursements or waiver of expenses to improve a Fund's performance;
variations in the level of compensation expense incurred by the Company,
including performance-based compensation based on the Company's financial
results, as well as changes in response to the size of the total employee
population, competitive factors, or other reasons; expenses and capital costs,
including depreciation, amortization and other non-cash charges, incurred by the
Company to maintain its administrative and service infrastructure; and
unanticipated costs that may be incurred by the Company from time to time to
protect investor accounts, intangibles, and client goodwill.

The Company's revenues are substantially dependent on revenues from the Funds,
which could be adversely affected if the independent directors of one or more of
the Funds determined to terminate or renegotiate the terms of one or more
investment management or distribution agreements.

The Company's operating results will also depend on the market fluctuation in
the price of shares of the Company's publicly held affiliates, particularly
Bexil and Tuxis, held by the Company's broker/dealer subsidiary. Fluctuations in
the values of these holdings, resulting in unrealized gains and losses, will be
included in earnings.

The Company's business is also subject to substantial governmental regulation,
and changes in legal, regulatory, accounting, tax, and compliance requirements
may have a substantial effect on the Company's business and results of
operations, including but not limited to effects on the level of costs incurred
by the Company and effects on investor interest in funds in general or in
particular types of funds.

Item 3.  Controls and Procedures

(a) Evaluation of disclosure controls and procedures. The Company's chief
executive officer and chief financial officer, after evaluating the
effectiveness of the Company's "disclosure controls and procedures" (as defined
in the Securities Exchange Act of 1934 Rules 13a-14(c)) as of a date (the
"Evaluation Date") within 90 days before the filing date of this quarterly
report, have concluded that, as of the Evaluation Date, the Company's disclosure
controls and procedures were effective.

(b) Changes in internal controls. There were no significant changes in the
Company's internal controls or to the Company's knowledge, in other factors that
could significantly affect the Company's disclosure controls and procedures
subsequent to the Evaluation Date.

Part II. Other Information

Items 4. Submission of Matters to a Vote of Security Holders During the Period
Covered by This Report

None

Item 6. Exhibits and Reports on Form 8-K

Reports on Form 8-K were filed during the quarter covered by this reports as
follows:

8-K March 31, 2004 - Financial Results for the Year Ended December 31, 2003.

8-K/A April 5, 2004 - Financial Results for the Year Ended December 31, 2003.

                                      -14-


                           MANAGEMENT'S REPRESENTATION

         The information furnished in this report reflects all adjustments which
are, in the opinion of management, necessary to a fair statement of the results
of the period.

                                   SIGNATURES


Pursuant to the requirements of Section 13 of the Securities Exchange Act of
1934, the Company has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                        WINMILL & CO. INCORPORATED


June 29, 2004     By:   /s/ William G. Vohrer
                        --------------------------------------------------------
                        William G. Vohrer
                        Chief Financial Officer, Treasurer, Chief Accounting
                        Officer

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


June 29, 2004      By:  /s/Thomas B. Winmill
                        --------------------------------------------------------
                        Bassett S. Winmill, Chairman of the Board, Director
                        Thomas B. Winmill on behalf of Bassett S. Winmill by
                        Power of Attorney signed 12/11/01

June 29, 2004      By:  /s/Thomas B. Winmill
                        --------------------------------------------------------
                        Robert D. Anderson, Vice Chairman, Director
                        Thomas B. Winmill on behalf of Robert D. Anderson by
                        Power of Attorney signed 12/11/01

June 29, 2004      By:  /s/Thomas B. Winmill
                        --------------------------------------------------------
                        Thomas B. Winmill, Esq., President
                        Chief Executive Office, General Counsel, Director

June 29, 2004      By:  /s/Thomas B. Winmill
                        --------------------------------------------------------
                        Edward G. Webb, Jr., Director
                        Thomas B. Winmill on behalf of Edward G. Webb, Jr. by
                        Power of Attorney signed 12/11/01

June 29, 2004      By:  /s/Thomas B. Winmill
                        --------------------------------------------------------
                        Charles A. Carroll, Director
                        Thomas B. Winmill on behalf of Charles A. Carroll by
                        Power of Attorney signed 12/11/01

June 29, 2004     By:   /s/Thomas B. Winmill
                        --------------------------------------------------------
                        Mark C. Winmill, Director
                        Thomas B. Winmill on behalf of Mark C. Winmill by
                        Power of Attorney signed 12/11/01

                                      -15-



REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors and Shareholders of
Winmill & Co. Incorporated

We have reviewed the accompanying balance sheet and statements of income (loss)
of Winmill & Co. Incorporated and consolidated subsidiaries as of March 31, 2004
and for the three-month period ended March 31, 2004. These financial statements
are the responsibility of the company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying financial statements for them to be in conformity
with generally accepted accounting principles.

As discussed in Note 12 to the financial statements, the Company separated and
reclassified securities subject to restrictions and reclassified related
deferred income taxes from current assets and liabilities to non-current assets
and liabilities on the consolidated balance sheet and restated the net capital
and the ratio of aggregate indebtedness to net capital of the Company's
broker/dealer subsidiary as a result of the securities subject to restrictions.
The consolidated financial statements have been restated to reflect this
reclassification. This restatement did not change net income, earnings per
share, or total shareholders' equity.

                                                            Tait, Weller & Baker



Philadelphia, Pennsylvania
May 13, 2004, except for Note 12,
  as to which the date is June 17, 2004



                                      -16-




Certification- Exchange Act Rules 13a-14 and 15d-14

I, Thomas B. Winmill, certify that:

1. I have reviewed this quarterly report on Form 10-QSB as amended by Form 10-
QSB/A of Winmill & Co. Incorporated;

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

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

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

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

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

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

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

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

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

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: June 29, 2004

                              /s/ Thomas B. Winmill
                             Chief Executive Officer

                                      -17-


Certification- Exchange Act Rules 13a-14 and 15d-14

I, William G. Vohrer, certify that:

1. I have reviewed this quarterly report on Form 10-QSB as amended by Form
10-QSB/A of Winmill & Co. Incorporated;

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

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

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

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

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

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

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

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

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

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: June 29, 2004
                              /s/ William G. Vohrer
                             Chief Financial Officer

                                      -18-



                          CEO CERTIFICATION PURSUANT TO

                             18 U.S.C. SECTION 1350,

                           AS ADOPTED PURSUANT TO 906

                        OF THE SARBANES-OXLEY ACT OF 2002






In connection with the Quarterly Report of Winmill & Co. Incorporated (the
"Company") on Form 10-QSB as amended by Form 10-QSB/A for the period ending
March 31, 2004 as filed with the Securities and Exchange Commission on the date
hereof (the "Report"), I, Thomas B. Winmill, Chief Executive Officer of the
Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley act of 2002, that:


1. The Report fully complies with the requirements of Section 13(a) or 15(d) of
the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material
respects, the financial condition and result of operations of the Company.



/s/ Thomas B. Winmill
Thomas B. Winmill
Chief Executive Officer
June 29, 2004













                                      -19-














                          CFO CERTIFICATION PURSUANT TO

                             18 U.S.C. SECTION 1350,

                           AS ADOPTED PURSUANT TO 906

                        OF THE SARBANES-OXLEY ACT OF 2002






In connection with the Quarterly Report of Winmill & Co. Incorporated (the
"Company") on Form 10-QSB as amended by Form 10-QSB/A for the period ending
March 31, 2004 as filed with the Securities and Exchange Commission on the date
hereof (the "Report"), I, William G. Vohrer, Chief Financial Officer of the
Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of
the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material
respects, the financial condition and result of operations of the Company.

/s/William G. Vohrer
William G. Vohrer
Chief Financial Officer
June 29, 2004


                                      -20-