FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
OF THE SECURITIES AND EXCHANGE ACT OF 1934

For Quarter Ended                               Commission File Number:
SEPTEMBER 30, 2004                                     0-21026
-----------------                               -----------------------

ROCKY SHOES & BOOTS, INC.
(Exact name of registrant as specified in its charter)

          OHIO                                           31-1364046
          ----                                           ----------
(State of Incorporation)                    (IRS Employer Identification Number)

                               39 E. CANAL STREET
                             NELSONVILLE, OHIO 45764
                             -----------------------
                    (Address of principal executive offices)

                                 (740) 753-1951
               --------------------------------------------------
              (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 twelve (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 ninety (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]

4,620,170 common shares, no par value, outstanding at October 29, 2004


ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX

                                                                                           PAGE
                                                                                          NUMBER
PART I. FINANCIAL INFORMATION

     Item 1. Consolidated Financial Statements

             Condensed Consolidated Balance Sheets
             September 30, 2004 and 2003 (Unaudited) and December 31, 2003                   3

             Unaudited Condensed Consolidated Statements of Income
             For the Three Months and Nine Months Ended September 30, 2004 and 2003          4

             Unaudited Condensed Consolidated Statements of Cash Flows
             For the Nine Months Ended September 30, 2004 and 2003                           5

             Notes to Interim Unaudited Condensed Consolidated Financial Statements        6 - 10

     Item 2. Management's Discussion and Analysis of Financial Condition and Results of
             Operations                                                                   11 - 17

     Item 3. Quantitative and Qualitative Disclosures About Market Risk                     18

     Item 4. Controls and Procedures                                                        18

PART II. OTHER INFORMATION

     Item 1. Legal Proceedings                                                              19

     Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                    19

     Item 3. Defaults Upon Senior Securities                                                19

     Item 4. Submission of Matters to a Vote of Security Holders                            19

     Item 5. Other Information                                                              19

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

SIGNATURES                                                                                  20

2

PART 1 - FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS

ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

                                                         September 30, 2004                              September 30, 2003
                                                              Unaudited          December 31, 2003           Unaudited
                                                         ------------------      -----------------       ------------------
ASSETS :
CURRENT ASSETS:
   Cash and cash equivalents                             $          780,739      $       2,159,050       $        1,374,062
   Trade receivables - net                                       45,522,136             19,532,287               39,806,328
   Other receivables                                                782,285                830,131                  822,451
   Inventories                                                   38,738,153             38,068,187               42,216,415
   Deferred income taxes                                            959,810                959,810                  578,951
   Prepaid expenses                                                 809,482              1,045,238                1,633,904
                                                         ------------------      -----------------       ------------------
       Total current assets                                      87,592,605             62,594,703               86,432,111
FIXED ASSETS - net                                               20,091,910             17,610,238               17,953,270
DEFERRED PENSION ASSET                                            2,499,524              1,499,524                1,651,222
OTHER ASSETS                                                      4,853,982              4,470,371                3,858,374
                                                         ------------------      -----------------       ------------------
TOTAL ASSETS                                             $      115,038,021      $      86,174,836       $      109,894,977
                                                         ==================      =================       ==================
LIABILITIES AND SHAREHOLDERS' EQUITY:
CURRENT LIABILITIES:
   Accounts payable                                      $        6,704,676      $       2,810,161       $        7,775,924
   Current maturities - long term debt                              525,596                503,934                  497,005
   Accrued expenses:
   Income taxes                                                   2,354,207              1,929,808                1,542,626
   Taxes - other                                                    382,846                372,432                  377,883
   Salaries and wages                                             2,270,769              1,885,896                1,992,671
   Other                                                          1,328,492                882,434                1,109,559
                                                         ------------------      -----------------       ------------------
       Total current liabilities                                 13,566,586              8,384,665               13,295,668
LONG TERM DEBT-less current maturities                           32,388,913             17,514,994               40,780,812
DEFERRED LIABILITIES                                              2,495,578              1,890,500                1,954,277
                                                         ------------------      -----------------       ------------------
TOTAL LIABILITIES                                                48,451,077             27,790,159               56,030,757
SHAREHOLDERS' EQUITY:
Common stock, no par value;
   10,000,000 shares authorized; issued and outstanding
   September 30, 2004 - 4,620,170; December 31, 2003-
   4,360,400; September 30, 2003 - 4,126,930                     36,674,834             34,880,199               32,819,489
Accumulated other comprehensive loss                             (1,950,400)            (1,950,400)              (2,311,749)
Retained earnings                                                31,862,510             25,454,878               23,356,480
                                                         ------------------      -----------------       ------------------
       Total shareholders' equity                                66,586,944             58,384,677               53,864,220
                                                         ------------------      -----------------       ------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY               $      115,038,021      $      86,174,836       $      109,894,977
                                                         ==================      =================       ==================

See notes to the interim unaudited condensed consolidated financial statements.

3

ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

                                   Three Months Ended             Nine Months Ended
                                      September 30,                 September 30,
                                   2004           2003           2004           2003
                               ------------   ------------   ------------   ------------
NET SALES                      $ 50,052,894   $ 41,349,824   $ 99,368,970   $ 76,967,913
COST OF GOODS SOLD               34,056,404     28,264,032     69,977,667     53,681,609
                               ------------   ------------   ------------   ------------
GROSS MARGIN                     15,996,490     13,085,792     29,391,303     23,286,304

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES        8,323,464      7,628,958     19,047,531     16,823,883
                               ------------   ------------   ------------   ------------
INCOME FROM OPERATIONS            7,673,026      5,456,834     10,343,772      6,462,421
OTHER INCOME AND (EXPENSES):
   Interest expense                (422,120)      (437,241)      (955,561)      (946,859)
   Other - net                      (54,404)       (18,744)        43,984        161,359
                               ------------   ------------   ------------   ------------
     Total other - net             (476,524)      (455,985)      (911,577)      (785,500)
                               ------------   ------------   ------------   ------------
INCOME BEFORE INCOME
   TAXES                          7,196,502      5,000,849      9,432,195      5,676,921

INCOME TAX EXPENSE                2,309,143      1,533,254      3,024,563      1,736,076
                               ------------   ------------   ------------   ------------
NET INCOME                     $  4,887,359   $  3,467,595   $  6,407,632   $  3,940,845
                               ============   ============   ============   ============
NET INCOME PER SHARE
   Basic                       $       1.06   $       0.84   $       1.41   $       0.94
                               ============   ============   ============   ============
   Diluted                     $       0.98   $       0.77   $       1.30   $       0.88
                               ============   ============   ============   ============
WEIGHTED AVERAGE NUMBER OF
   SHARES OUTSTANDING
   Basic                          4,605,800      4,109,147      4,530,867      4,178,942
                               ============   ============   ============   ============
   Diluted                        4,992,319      4,512,886      4,943,929      4,459,783
                               ============   ============   ============   ============

See notes to the interim unaudited condensed consolidated financial statements.

4

ROCKY SHOES & BOOTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

                                              Nine Months Ended September 30,
                                                   2004            2003
                                              --------------   --------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                    $    6,407,632   $    3,940,845
Adjustments to reconcile net income to net
   cash used in operating activities:
   Depreciation and amortization                   2,464,937        2,674,593
   Deferred income taxes                                   -          439,499
   Deferred compensation and pension - net          (394,922)         433,939
   Loss on sale of fixed assets                            -            8,743
   Stock issued as directors' compensation            66,885                -
Change in assets and liabilities:
   Receivables                                   (25,942,003)     (24,172,447)
   Inventories                                      (669,966)     (16,994,356)
   Other current assets                              235,756         (366,807)
   Other assets                                     (402,958)         136,614
   Accounts payable                                3,940,097        5,364,170
   Accrued and other liabilities                     760,740        2,701,903
                                              --------------   --------------
     Net cash used in operating activities       (13,533,802)     (25,833,304)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets                          (4,467,840)      (1,444,034)
Acquisition of business                                    -       (3,510,070)
Proceeds from sale of fixed assets                         -           51,029
                                              --------------   --------------
   Net cash used in investing activities          (4,467,840)      (4,903,075)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from long term debt                      91,920,037       86,558,753
Payments on long term debt                       (77,024,456)     (56,255,485)
Purchase of treasury stock                                 -       (3,106,156)
Proceeds from exercise of stock options            1,727,750          636,607
                                              --------------   --------------
   Net cash provided by financing activities      16,623,331       27,833,719
                                              --------------   --------------
DECREASE IN CASH AND CASH
EQUIVALENTS                                       (1,378,311)      (2,902,660)

CASH AND CASH EQUIVALENTS,
BEGINNING OF PERIOD                                2,159,050        4,276,722
                                              --------------   --------------
CASH AND CASH EQUIVALENTS,
END OF PERIOD                                 $      780,739   $    1,374,062
                                              --------------   --------------

See notes to the interim unaudited condensed consolidated financial statements.

5

ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIODS ENDED SEPTEMBER 30, 2004 AND 2003

1. INTERIM FINANCIAL REPORTING

In the opinion of management, the accompanying interim unaudited condensed consolidated financial statements reflect all adjustments which are necessary for a fair presentation of the financial results. All such adjustments reflected in the interim unaudited condensed consolidated financial statements are considered to be of a normal and recurring nature. The results of the operations for the three-month and nine-month periods ended September 30, 2004 and 2003 are not necessarily indicative of the results to be expected for the whole year. Accordingly, these consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company's Annual Report to the Shareholders on Form 10-K for the year ended December 31, 2003.

Certain reclassifications have been made to the prior year amounts in order to conform to the current year presentation.

The Company accounts for its stock option plans in accordance with APB Opinion No. 25, under which no compensation cost has been recognized. Had compensation cost for all stock option plans been determined consistent with the SFAS No. 123, "Accounting for Stock Based Compensation," the Company's net income and income per share would have resulted in the amounts as reported below.

                                    Three Months Ended September 30,   Nine Months Ended September 30,
                                           2004           2003              2004           2003
                                           ----           ----              ----           ----
Net income as reported               $   4,887,359   $   3,467,595     $   6,407,632   $   3,940,845

Deduct: Stock based employee
  compensation expense
  determined under fair value
  based method for all awards, net         205,125               -           634,970         333,640
                                     -------------   -------------     -------------   -------------

Pro forma net income                 $   4,682,234   $   3,467,595     $   5,772,663   $   3,607,205
                                     =============   =============     =============   =============

Earnings per share:
  Basic - as reported                $        1.06   $        0.84     $        1.41   $        0.94
  Basic - pro forma                  $        1.02   $        0.84     $        1.27   $        0.86

  Diluted - as reported              $        0.98   $        0.77     $        1.30   $        0.88
  Diluted - pro forma                $        0.94   $        0.77     $        1.17   $        0.82

The pro forma amounts are not representative of the effects on reported net income for future years.

6

2. INVENTORIES

Inventories are comprised of the following:

                                September 30,   December 31,    September 30,
                                    2004             2003            2002
                                    ----             ----            ----
Raw materials                   $  6,110,035    $  5,087,468    $  5,424,458
Work-in-Process                    1,690,521         878,091         949,095
Finished goods                    29,166,558      31,168,371      34,486,579
Factory outlet finished goods      1,996,039       1,299,257       1,728,283
Reserve for obsolescence or
  lower of cost or market           (225,000)       (365,000)       (372,000)
                                ------------    ------------    ------------

Total                           $ 38,738,153    $ 38,068,187    $ 42,216,415
                                ============    ============    ============

3. SUPPLEMENTAL CASH FLOW INFORMATION

Cash paid for interest and Federal, state and local income taxes was as follows:

                                  Nine Months Ended
                                    September 30,
                                 2004           2003
                                 ----           ----
Interest                     $  877,324     $  937,343
                             ==========     ==========

Federal, state and local
    income taxes - net       $2,580,000     $   90,000
                             ==========     ==========
Non-cash payments:

Capital lease                $  505,000
                             ==========

Accounts payable at September 30, 2004 and September 30, 2003 include a total of $45,582 and $177,276, respectively, relating to the purchase of fixed assets.

4. PER SHARE INFORMATION

Basic earnings per share (EPS) is computed by dividing net income applicable to common shareholders by the basic weighted average number of common shares outstanding during each period. The diluted earnings per share computation includes common share equivalents, when dilutive. There are no adjustments to net income necessary in the calculation of basic and diluted earnings per share.

A reconciliation of the shares used in the basic and diluted income per common share

7

computation for the three months and nine months ended September 30, 2004 and 2003 is as follows:

                                Three Months Ended          Nine Months Ended
                                   September 30,               September 30,
                                2004          2003          2004          2003
                                ----          ----          ----          ----
Basic weighted average
  shares outstanding         4,605,800     4,109,147     4,530,867     4,178,942

Diluted securities:
  Stock options                386,519       403,739       413,062       280,841
                             ---------     ---------     ---------     ---------
Diluted weighted average
  shares outstanding         4,992,319     4,512,886     4,943,929     4,459,783
                             =========     =========     =========     =========

5. RECENTLY ADOPTED FINANCIAL ACCOUNTING STANDARDS

In December 2003, the FASB issued Revised SFAS No. 132, "Employers' Disclosures about Pensions and Other Postretirement Benefits" ("SFAS No. 132"). SFAS No. 132 revises the annual disclosure requirements for pensions and postretirement plans to include additional disclosures about assets, obligations, cash flows, and net periodic benefit costs of defined benefit pension and other defined benefit postretirement plans. SFAS No. 132 also revises the interim disclosure requirements to include disclosures of the net periodic benefit costs for each period in which an income statement is presented and the employer's contributions paid and expected to be paid during the current fiscal year, if the contributions are significantly different than previously disclosed amounts. The Statement is effective for financial statements with fiscal years ending after December 15, 2003. For interim-period disclosures, the Statement is effective for interim periods beginning after December 15, 2003. We have adopted this Statement for interim-period disclosures in these condensed consolidated financial statements, and we will adopt the annual disclosures with our December 31, 2004 Form 10-K. The adoption of FAS No. 132 does not have an impact on our financial condition or results of operations, as it pertains only to disclosure provisions.

6. ACQUISITION

On April 15, 2003, the Company completed the purchase of certain assets from Gates-Mills, Inc. ("Gates"). Under the terms of the Purchase Agreement, Rocky acquired all of the intellectual property of Gates, including ownership of the Gates (R) trademark, selected raw material and finished goods inventory, and certain records in connection with the Gates business in exchange for a total purchase price of $4.9 million, of which $3.5 million had been expended through September 30, 2003.

7. CAPITAL STOCK

The Company was authorized to repurchase up to 500,000 shares of our outstanding common shares. Purchases occurred on the open market and/or in privately negotiated transactions as market conditions warranted. As of March 31, 2003, the Company had purchased a total of 499,933 shares at an average price of $6.38. No additional shares have been repurchased since March 31, 2003.

8

For the nine months ended September 30, 2004, options for 256,200 of the Company's common stock were exercised at an average price of $6.68. The outside members of the Board of Directors received a total of 3,570 shares in lieu of cash as part of their director compensation.

8. RETIREMENT PLANS

SFAS No. 132 (revised 2003), "Employers' Disclosures about Pensions and Other Postretirement Benefits," generally requires additional disclosures to those in the original Statement 132 about the assets, obligations, cash flows, and net periodic benefit cost of defined benefit pension plans and other defined benefit postretirement plans.

Net pension cost of the Company's plans is as follows:

                                                        Three Months Ended        Nine Months Ended
                                                           SEPTEMBER 30,            SEPTEMBER 30,
                                                         2004        2003         2004          2003
Service cost                                         $ 128,080    $  96,923    $ 384,238    $ 290,769
Interest                                                90,758      150,870      378,406    $ 452,610
Expected return on assets                              (86,391)    (138,247)    (386,198)   $(414,741)
Amortization of unrecognized net loss                   32,141       44,660      101,327    $ 133,980
Amortization of unrecognized transition obligation       4,076        4,077       12,230    $  12,231
Amortization of unrecognized prior service cost         33,849       33,848      101,545    $ 101,544
                                                     ---------    ---------    ---------    ---------

Net pension cost                                     $ 202,513    $ 192,131    $ 591,548    $ 576,393
                                                     =========    =========    =========    =========

The Company's unrecognized benefit obligations existing at the date of transition for the non-union plan is being amortized over 21 years. Actuarial assumptions used in the accounting for the plans were as follows:

                                                                                  SEPTEMBER 30,
                                                                            2004               2003
Discount rate                                                              5.75%               5.75%

Average rate of increase in compensation levels
  (non-union only)                                                          3.0%                3.0%

Expected long-term rate of return on plan assets                            8.0%                8.0%

The Company's desired investment result is a long-term rate of return on assets that is at least a 8%. The target rate of return for the plans have been based upon the assumption that returns will approximate the long-term rates of return experienced for each asset class in the Company's investment policy. The Company's investment guidelines are based upon an investment horizon of greater than five years, so that interim fluctuations should be viewed with appropriate perspective. Similarly, the Plan's strategic asset allocation is based on this long-term perspective.

The Company contributed $1.0 million to the plan in the nine months ended September 30, 2004. At this time the Company does not plan any further contributions in 2004.

9

In 2001, the Company announced a restructuring plan to consolidate and realign the Company's footwear manufacturing operations. As part of the plan, 67 employees were eliminated and the plan assets were frozen as of September 30, 2001. In April of 2004 the remaining assets of the Union pension plan were used to purchase individual annuities for the terminated employees. In September of 2004, the remaining restructuring accrual balance of $63,228 was recorded as pension liability. No further contributions will be made to the plan.

9. LONG-TERM DEBT

On September 18, 2000, the Company entered into a three-year loan and security agreement with GMAC Business Credit, LLC ("GMAC") refinancing its former bank revolving line of credit based on the collateral value of its accounts receivable and inventory. On October 21, 2002 the Company extended the agreement two years. On September 14, 2004, the Company extended the agreement two additional months. This loan and security agreement permits a borrowing base to a maximum of $45,000,000. Interest on the revolving credit facility is payable monthly at GMAC's prime rate, and the entire principal is due November 30, 2005.

On July 26, 2004 the Second Amendment to Lease Agreement by and between William Brooks Real Estate Company ("Lessor"), an Ohio corporation, 25% of which is currently owned by Mike Brooks, and the Company ("Lessee") was signed. The Lessor agrees to sell and convey to Lessee and the Lessee agrees to buy and pay for the Leased Premises on or before January 31, 2005, for a purchase price of $505,000. The Company believes that these terms are no less favorable to the Company than it could have obtained from unrelated parties. The Company has recorded the lease as a capital lease, and the debt is recorded as a current liability.

10

PART 1 - FINANCIAL INFORMATION

ITEM 2

MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, information derived from the Company's Interim Unaudited Condensed Consolidated Financial Statements, expressed as a percentage of net sales. The discussion that follows the table should be read in conjunction with the Interim Unaudited Condensed Consolidated Financial Statements of the Company.

                                                       PERCENTAGE OF NET SALES
                                        Three Months Ended                Nine Months Ended
                                           September 30,                     September 30,
                                      2004             2003             2004             2003
                                      ----             ----             ----             ----
Net Sales                            100.0%           100.0%           100.0%           100.0%
Cost of Goods Sold                    68.0%            68.4%            70.4%            69.7%
                                     -----            -----            -----            -----
Gross Margin                          32.0%            31.6%            29.6%            30.3%
SG&A expenses                         16.6%            18.4%            19.2%            21.9%
                                     -----            -----            -----            -----
Income from Operations                15.4%            13.2%            10.4%             8.4%
                                     =====            =====            =====            =====

THREE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

Net Sales

Net sales increased in the third quarter 2004 to $50.1 million compared to $41.3 million for the same period in 2003. This 21.3% increase was attributable to an increase in branded sales of 15.2% and shipments of boots to the U.S. military. The $4.0 million increase in branded sales was lead by increased sales of rugged outdoor and occupational footwear and ROCKY(R) apparel. Shipments of boots for delivery to the U.S. military were $5.1 million in third quarter 2004 compared to none for the same period last year.

Gross Margin

Gross profit was $16.0 million, or 32% of net sales for the third quarter 2004 compared to $13.1 million, or 31.6% of net sales, for the same period in the prior year. The increase in gross margin percentage resulted from the sales mix of increased branded sales with higher gross profit margin, which offset lower profit margins on boots the Company manufactures for delivery to the U.S. military.

11

Selling, General and Administrative Expenses

Selling, general and administrative ("SG&A") expenses were $8.3 million, or 16.6% of net sales, for the quarter ended September 30, 2004 compared to $7.6 million, or 18.4% of net sales, for the same period in the prior year. The decline in SG&A expenses as a percentage of sales was attributable to nominal SG&A expenses related to the sales of boots for delivery to the U.S. military. The increase in SG&A expenses was primarily due to expenses related to the Sarbanes-Oxley Act of 2002 of $0.3 million, and distribution costs associated with the growth in branded product sales that increased $0.3 million as compared to a year ago.

Interest Expense

Interest expense was $0.4 million in the third quarter 2004 compared to $0.4 million for the same period the prior year. The Company's funded debt as of September 30, 2004 was $32.9 million. This is $8.4 million or 20.3% below funded debt on the same date last year. The Company's average debt was $31.5 million for the three months ended September 30, 2004, compared with $38.8 the same period in 2003. The average rate of interest for the three months ended September 30 was 5.2% in 2004 compared to 4.4% in 2003.

Income Taxes

Income tax expense for the quarter ended September 30, 2004 was $2.3 million compared to $1.5 million for the same period a year ago. The Company's effective tax rate was 32.1% for the three months ended September 30, 2004 versus 30.7% for the same period in 2003. The increase in the effective tax rate in 2004 over 2003 is due primarily to the increase in sales of sourced products and boots sold to the U. S. military, which are taxed at U.S. effective tax rates.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER
30, 2003

Net Sales

Net sales increased in the nine months ended September 30, 2004 to $99.4 million compared to $77.0 million for the same period in 2003. This represents a 29.1% increase and is attributable to a $9.6 million increase in branded sales and $12.8 million increase in sales to the U.S. military when compared to the prior year. The branded sales increase was led by sales of occupational footwear, ROCKY(R) apparel and rugged outdoor footwear.

Gross Margin

Gross profit for the nine months ended September 30, 2004 was $29.4 million, or 29.6% of net sales compared to $23.3 million, or 30.3% of net sales, the prior year. The decrease in gross margin percentage was due to shipments of boots for delivery to the U.S. military and related start-up costs for these boots in 2004 compared to none for the same period last year. The Company sells military boots at lower gross margin than its branded products.

12

Selling, General and Administrative Expenses

Selling, general and administrative ("SG&A") expenses were $19.0 million, or 19.2% of net sales, for the nine months ended September 30, 2004 compared to $16.8 million, or 21.9% of net sales, the prior year. The decline in SG&A expenses as a percentage of sales was attributable to nominal SG&A expenses related to the sales of boots for delivery to the U.S. military. The increase in SG&A expenses was primarily due to commissions that increased $0.4 million, advertising expenses that increased $0.3 million, distribution costs associated with the growth in branded product sales that increased $0.5 million, industry trade show expense that increased $0.3 million and expenses related to the Sarbanes-Oxley Act of 2002 that increased $0.3 when compared to a year ago.

Interest Expense

Interest expense for the nine months ended September 30, 2004 increased to $1.0 million versus $0.9 million for the same period a year ago. The increase in interest is the result of a higher effective rate of interest for the nine months ended September 30, 2004. The Company's average debt was $21.3 million for the nine months ended September 30, 2004, compared with $22.7 the same period in 2003. The average rate of interest for the nine months ended September 30 was 6.0% in 2004 compared to 5.6% in 2003.

Income Taxes

Income taxes for the nine months ended September 30, 2004 increased to $3.0 million compared to $1.7 million the same period last year. The Company's effective tax rate of 32.1% for the nine months ended September 30, 2004 compares with an effective tax rate 30.6% for the same period a year ago. The increase in the effective tax rate in 2004 over 2003 is due primarily to the increase in sales of sourced products and boots sold to the U.S. military, which are taxed at U.S. effective tax rates.

Liquidity and Capital Resources

The Company principally funds working capital requirements and capital expenditures through income from operations, borrowings under its credit facility and other indebtedness. Working capital is primarily used to support changes in accounts receivable and inventory because of the Company's seasonal business cycle and business expansion. These requirements are generally lowest in the months of January through March of each year and highest during the months of May through October. At September 30, 2004, the Company had working capital of $74.0 million versus $73.1 million on the same date last year and $54.2 million at December 31, 2003.

The Company's line of credit provides for advances based on a percentage of eligible accounts receivable and inventory with maximum borrowings under the line of credit of $45.0 million. As of September 30, 2004, the Company had borrowed $27.8 million against its then currently available line of credit of $44.3 million compared with $35.7 million and $41.5 million respectively in the same period of 2003.

The Company's cash flow used in operations was $13.5 million in the first nine months of 2004 compared to $25.8 million in the same period of 2003. Increases in accounts receivable was partially offset by an increase in accounts payable, both the result of increased sales volume.

13

The increase in accrued liabilities was due to the increase of income taxes that resulted from the increased year-to-date operating results of fiscal 2004. Most of the respective balance sheet fluctuations reflect the seasonal nature of the Company's business, and the increased sales and bookings for the current year.

The principal use of cash flows in investing activities for the first nine months of 2004 and 2003 has been for the acquisition and investment in property, plant, and equipment. In the first nine months of 2003 the Company acquired certain assets of Gates-Mills, Inc. The Gates-Mills, Inc. assets were acquired for $3.5 million in 2003. In the first nine months of 2004, property, plant, and equipment expenditures were $4.5 million versus $1.4 million in the same period of 2003. The current year expenditures primarily represent investments in expansion of the workspace at the Company's distribution center, retail outlet, as well as sales fixtures and displays.

The Company's net cash provided by financing activities for the nine months ended September 30, 2004 was $16.6 million, comprised of the proceeds from the exercise of stock options of $1.7 million, as well as a net increase on its revolving credit facility and long-term mortgage facility of $14.9 million.

Inflation

The Company cannot determine the precise effects of inflation; however, inflation continues to have an influence on the cost of materials, salaries, and employee benefits. The Company attempts to offset the effects of inflation through increased selling prices, productivity improvements, and reduction of costs.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management's Discussion and Analysis of Financial Condition and Results of Operations discuss the Company's consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.

Management regularly reviews its accounting policies to make certain they are current and also provide readers of the consolidated financial statements with useful and reliable information about our operating results and financial condition. These include, but are not limited to, matters related to accounts receivable, inventories, pension benefits, and income taxes. Implementation of these accounting policies includes estimates and judgments by management based on historical experience and other factors believed to be reasonable. This may include judgments about the carrying value of assets and liabilities based on considerations that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

Management believes the following critical accounting policies are most important to the portrayal of the Company's financial condition and results of operations, and require more significant judgments and estimates in the preparation of its consolidated financial statements.

14

Revenue Recognition:

Customer sales are recognized when revenue is realized and earned. The Company recognizes revenue when the risk and title passes to the customer. Customer sales are recorded net of allowances for estimated returns, trade promotions and other discounts, which are recognized as a deduction from sales at the time of sale.

Sales returns and allowances:

Revenue principally consists of sales to customers, and, to a lesser extent, license fees. Revenue is recognized upon passage of title to customers, while license fees are recognized when earned. The Company records a reduction to gross sales based on estimated customer returns and allowances. These reductions are influenced by historical experience, based on customer returns and allowances. The actual amount of sales returns and allowances realized may differ from the Company's estimates. If the Company determines that sales returns or allowances should be either increased or decreased, then the adjustment would be made to net sales in the period in which such a determination is made.

Accounts receivable allowances:

Management maintains allowances for doubtful accounts for estimated losses resulting from the inability of its customers to make required payments. If the financial condition of the Company's customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required. Management also records estimates for discounts offered to customers. Should a greater proportion of customers return goods and take advantage of discounts than estimated by the Company, additional allowances may be required.

Inventories:

Management identifies slow moving or obsolete inventories and estimates appropriate loss provisions related to these inventories. Historically, these loss provisions have not been significant as the vast majority of the Company's inventories are considered saleable and the Company has been able to liquidate slow moving or obsolete inventories through the Company's factory outlet stores or through various discounts to customers. Should management encounter difficulties liquidating slow moving or obsolete inventories, additional provisions may be necessary. Management regularly reviews the adequacy of its inventory reserves and makes adjustments to them as required.

Pension benefits:

Accounting for pensions and other postretirement benefits involves estimating the cost of benefits to be provided well into the future and attributing that cost over the time period each employee works. To accomplish this, extensive use is made of assumptions about inflation, investment returns, mortality, turnover, medical costs and discount rates. These assumptions are reviewed at least annually.

Pension and post-retirement benefit expenses are determined by actuaries using assumptions concerning the discount rate, expected return on plan assets and rate of compensation increase. An actuarial analysis of benefit obligations and plan assets is determined as of September 30 each year. The funded status of the Company's plans and reconciliation of accrued pension cost

15

is determined annually as of December 31. Further discussion of the Company's pension and post-retirement benefit plans and related assumptions is included in Note 9, Retirement Plans, to the consolidated financial statements included in the Annual Report on Form 10-K for the year ended December 31, 2003. Actual results would be different using other assumptions. Management records an accrual for pension costs associated with the Company sponsored noncontributory defined benefit pension plans covering the union and non-union workers of the Company. The union plan was frozen in 2001 and no additional benefits have been earned under this plan since that time; the obligations under this plan were settled in April 2004. Future adverse changes in market conditions or poor operating results of underlying plan assets could result in losses or a higher accrual.

Income taxes:

Currently, management has not recorded a valuation allowance to reduce its deferred tax assets. The Company has considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for a valuation allowance, however in the event the Company were to determine that it would not be able to realize all or part of its net deferred tax assets in the future, an adjustment to the deferred tax assets would be charged to income in the period such determination was made. Finally, if the Company decided to repatriate all or a portion of its earnings in its Five Star subsidiary to the United States, the Company's effective tax rate would increase.

Intangible Assets:

The Company had $4.3 million of intangible assets at September 30, 2004 and $4.1 million at December 31, 2003. Goodwill and trademarks are tested for impairment at least annually by comparing the fair value of the reporting units to their carrying values. Fair values are estimated using discounted cash flow methodologies that are based on projections of the amounts and timing of future revenues and cash flows. Based on this testing, none of our goodwill nor trademarks were impaired as of December 31, 2003, and no impairment indicators have occurred since that date.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995.

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, which are intended to be covered by the safe harbors created thereby. Those statements include, but may not be limited to, all statements regarding intent, beliefs, expectations, projections, forecasts, and plans of the Company and its management. Investors are cautioned that such statements involve risks and uncertainties, including, but not limited to, changes in consumer demand, seasonality, impact of weather, competition, reliance on suppliers, changing retailing trends, reliance on foreign manufacturing, changes in tax rates, limited protection of proprietary technology, and other risks, uncertainties and factors described in the Company's most recent Annual Report on Form 10-K and other filings from time to time with the Securities and Exchange Commission. One or more of these factors have affected, and in the future could affect the Company's business and financial results and cause actual results to differ materially from plans and projections. Although the Company and its management believe that the assumptions underlying the forward-looking statements contained herein are reasonable,

16

any of the assumptions could be inaccurate. Therefore, there can be no assurance that the forward-looking statements included herein will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements contained herein, the inclusion of such information should not be regarded as a representation by the Company, its management or any other person that the Company's objectives and plans will be achieved. All forward-looking statements made herein are based on information presently available to the management of the Company. The Company undertakes no obligation to publicly update or revise any forward-looking statements.

17

PART 1 - FINANCIAL INFORMATION

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes since December 31, 2003.

ITEM 4 - CONTROLS AND PROCEDURES

As of the end of the period covered by this report, the Company's management carried out an evaluation, with the participation of the Company's principal executive officer and principal financial officer, of the effectiveness of the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934). Based upon that evaluation, the Company's principal executive officer and principal financial officer concluded that the Company's disclosure controls and procedures were effective as of the end of the period covered by this report. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

There were no changes in the Company's internal controls over financial reporting that occurred during the Company's most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

18

PART II -- OTHER INFORMATION

Item 1. Legal Proceedings.

None

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

See Note 7 to the Condensed Consolidated Financial Statements for further discussion.

Item 3. Defaults Upon Senior Securities.

None

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

None

Item 5. Other Information.

None

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

(a) Exhibits.

10.1 Second Amendment to Lease Agreement, dated as of July 26, 2004, between Rocky Shoes & Boots, Inc. and the William Brooks Real Estate Company.

31.1 Certification of CEO under Section 302 of the Sarbanes-Oxley Act of 2002.

31.2 Certification of CFO under Section 302 of the Sarbanes-Oxley Act of 2002.

32.1 Certification of CEO under Section 906 of the Sarbanes-Oxley Act of 2002.

32.2 Certification of CFO under Section 906 of the Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K.

1) Form 8-K dated July 27, 2004, filed with the Securities and Exchange Commission on July 29, 2004 pursuant to Item 12, regarding the Company's financial results for the second quarter ended June 30, 2004.

19

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.

ROCKY SHOES & BOOTS, INC.

Date: November 3, 2004                         /s/ James E. McDonald
                                          --------------------------------------
                                          James E. McDonald, Vice President and
                                          Chief Financial Officer*

* In his capacity as Vice President and Chief Financial Officer, Mr. McDonald is duly authorized to sign this report on behalf of the Registrant.

20

Exhibit 10.1

SECOND AMENDMENT TO LEASE AGREEMENT

This Second Amendment to Lease Agreement (this "Amendment") is entered into as of the 26th day of July, 2004, by and between William Brooks Real Estate Company, an Ohio corporation ("Lessor"), and Rocky Shoes & Boots, Inc., an Ohio corporation ("Lessee").

RECITALS

A. Lessor and Lessee entered into that certain Lease Agreement dated as of May 1, 1998, which was amended in that Amended and Restated Lease Agreement dated March 1, 2002 (collectively, the "Lease"), whereby Lessee agreed to lease from Lessor the shoe factory located at 45 East Canal Street, Nelsonville, Ohio and the parking lot located at 13-78 Myers Street in Nelsonville, Ohio and more particularly described on Exhibit A (the "Leased Premises");

B. Lessee is operating the Leased Premises under a Renewal Option, which commenced March 1, 2004 and expires February 28, 2005;

C. Lessor and Lessee now desire to amend the Lease to change the Rent, to amend the terms and conditions of the Option to Purchase the Leased Premises and to otherwise modify the Lease as herein provided, all on and subject to the terms and conditions hereof.

NOW, THEREFORE, for and in consideration of the mutual agreements contained herein and for other good and valuable consideration, the parties agree as follows:

1. Lease: The term "Lease" shall hereinafter be meant to include both the Lease and this Amendment.

2. Section 13.01, Renewal Option, of Article 13, OPTION TO RENEW OR EXTEND, is hereby deleted in its entirety and replaced with the following:

13.01 If the Lessee is not then in default of its obligation to pay rent or of any other obligations hereunder, Lessee shall have the right to renew this Lease for Renewal Terms of one year beginning on March 1, 2004, under the same terms and conditions as this Lease; provided, however, that the monthly base Rent during the Renewal Terms shall be increased to an amount equal to 104% of the base Rent of the immediately preceding Lease year, except that the monthly base rent during the Renewal Option beginning March 31, 2004 and expiring February 28, 2005 shall be Five Thousand Dollars ($5,000.00). Lessee may exercise the options to renew by giving Lessor written notice thereof at least six months prior to the expiration of the Initial Term and each subsequent Renewal Term;

1

3. Article 14, Option to Purchase Leases Premises, is hereby deleted in its entirety and replaced with the following:

Article 14. Purchase and Sale

14.1 Lessor agrees to sell and convey to Lessee and Lessee agrees to buy and pay for the Leased Premises on or before January 31, 2005.

14.2 Lessor agrees at the time of closing to convey fee simple title to the Leases Premises to Lessee by general warranty deed subject to (a) zoning ordinances affecting the Leased Premises, (b) ad valorem taxes not yet due and payable and (c) such other matters as may be agreed to in writing by the Lessee.

14.3 The purchase price (the "Purchase Price") of the Leased Premises shall be Five Hundred Five Thousand Dollars and 00/100 ($505,000.00), and shall be paid by Lessee's certified check, bank check or wire transfer at the closing of the sale of the Leased Premises.

14.4 Lessor warrants and represents to Lessee that as of the date hereof and as of the date of closing:

a. Lessor is the owner of good and marketable fee simple title to the Leased Premises, free and clear of all liens, easements, restrictions, options, reservations, mortgages, security titles and interest, covenants, conditions, rights of way, licenses, permits, encumbrances, leases, tenancies, claims of lessees in possession and rights of any kind, except for matters set forth in Exhibit B attached hereto and incorporated herein by reference (the "Permitted Encumbrances").

b. So long as this agreement remains in force, Lessor will not lease, rent or convey all or any portion of the Leased Premises or any interest therein, or enter into any agreement granting to any person or entity any right with respect to the Leased Premises, or any portion thereof, without first obtaining the written consent of Lessee.

c. Lessor is not now a party to any litigation, investigation or other proceeding nor to the knowledge of Lessor is any such litigation, investigation or proceeding threatened, which relates to the Leased Premises, directly or indirectly, or Lessor's right to sell the Leased Premises.

2

d. Lessor has no knowledge of any pending, threatened or contemplated condemnation proceedings, which will or may affect the Leased Premises in any, respect whatsoever.

e. Lessor has no notice of and is not aware of any violation of any laws, ordinances, orders, restrictive covenants or other requirements affecting the Leased Premises, and there are no violations of record of any of the foregoing.

f. There are no commitments to governmental authorities or agencies or utilities or quasi govern- mental entities, which affect the Lease Premises and no conditions of zoning of the Leased Premises, which have not been completed, fulfilled.

g. There are no taxes, assessments or levies of any type (except ad valorem taxes for year 2004) relating to the Leased Premises which are presently due and payable or which may become a lien or other charge against any part of the Leased Premises.

h. The improvements (if any) are within the boundary lines of the Leased Premises described in Exhibit A and there are no encroachments on the Leased Premises of any adjoining landowner.

i To the best of Lessor's knowledge, the Leased Premises has never been used as a landfill to receive solid waste, whether or not hazardous and has never been used for the disposal, storage or treatment of any waste, trash, garbage, industrial by-product, chemical or hazardous substance of any nature, including without limitation radioactive materials, PCBs, asbestos, pesticides, herbicides, pesticide or herbicide containers, untreated sewage, industrial process sludge or any "hazardous substance" as such term is defined in the following sources as amended from time to time: (i) the Resource and Conservation and Recovery Act of 1976, 42 U.S.C. Section 6901 et seq. ("RCRA"); (ii) the Hazardous Material Transportation Act, 49 U.S.C. Section 1801, et. seq. ("HMTA"); (iii) the Comprehensive Environmental Response Compensation and Liability Act of 1980, 42 U.S.C. Section 9601 et. seq. ("CERCLA"); (iv) applicable laws of the jurisdiction where the Leased Premises is located, and (v) any federal, state or local statutes, regulations, ordinances, or rules or orders

3

issued or promulgated under or pursuant to any of those laws or otherwise by any department, agency or other administrative, regulatory or judicial body. The Leased Premises does not contain asbestos insulation or electrical transformers cooled by phenylchlorobenzene or biphenyls. Lessor hereby agrees to indemnify Lessee for any liability, costs, damage, loss, claim, expense or cause of action (including but not limited to attorneys' fees and court costs) incurred by or threatened against Lessee as a result of a breach of any of the warranties or representations contained in this paragraph.

14.5 Prior to the closing, Lessee may, but is not obligated, deliver to Lessor, at its sole discretion and cost, a boundary survey (the "Survey") of the Leased Premises, prepared by a surveyor licensed in Ohio.

14.6 At closing, Lessor's title to the Leased Premises shall be good and marketable and free and clear of all liens and encumbrances except: (a) the lien of real estate taxes not then due and payable, (b) easements of record which do not interfere with Lessee's proposed use, and (c) all applicable zoning and building laws, ordinances and regulations. Lessee shall secure and Lessor shall pay for a preliminary title insurance commitment and, after the date of closing, an owner's title insurance policy with extended coverage or comparable form issued by a title insurance company selected by Lessee (the "Title Company") in the amount of the purchase price. The title policy shall insure title to the Leased Premises (including all access, parking and utility easements) in Lessee, free and clear of all liens and encumbrances, except as limited above. If title shall prove defective, Lessor shall perfect the same promptly, but if title cannot be perfected by closing, Lessee may terminate this contract or may, at its election, take title as it then is (with the right to deduct from the purchase price liens or encumbrances of a definite or ascertainable amount), upon giving written notice of such election to Lessor. Marketable title as used herein shall mean title which the Title Company will insure at its regular rates, subject only to standard exceptions and matters referred to in this paragraph.

4

14.7 The purchase and sale herein shall be closed on or before January 31, 2005.

14.8 At the closing, each party shall execute and deliver all documents necessary to effect and complete the closing.

14.9 Lessor shall pay all conveyance or other taxes payable in connection with the recordation of the general warranty deed.

14.10 Lessee shall pay all costs of recording the general warranty deed and all other documents related to the transaction.

14.11 Rent shall be prorated as of the date of closing. Any other prepaid rent previously paid by Lessee to Lessor will be credited to Lessee against the Purchase Price.

14.12 At the closing, the Lessor shall convey the Leased Premises by general warranty deed and deliver such general warranty deed to the Lessee at the closing. At the closing, Lessor shall deliver to Lessee an affidavit in form reasonably satisfactory to Lessee certifying that Lessor is not a "non-foreign person" which would subject Lessor to withholding tax provisions under
Section 1445 of the Internal Revenue Code of 1986 as amended. At closing, Lessor will deliver a lien waiver, acceptable to Lessee and Lessee's title insurer.

14.13 Ad valorem taxes on the Leased Premises for the year in which the purchase and sale hereunder is closed shall be prorated as of the end of the day of the closing on a calendar year basis. In the event tax bills have not been issued for the year of closing, taxes shall be prorated based on the previous year's tax bill. All income received and expenses incurred with respect to the Leased Premises shall also be prorated as of the date of the closing and appropriate payments or credits made at closing. Lessor shall deliver possession of the Leased Premises to the Lessee on or before the date of closing.

4. Each party represents to the other that it has had no dealings with any realtor, broker or agent in connection with the negotiation of this Amendment and each agrees to indemnify and hold the other harmless from and against the claims of or liability to any other realtor, broker or agent claiming by, through or on behalf of such party with respect to this Amendment.

5. The Lease, as amended, constitutes the entire agreement of the Lessor and Lessee with respect to the matters stated in the Lease and may not be amended or modified unless such amendment or modification shall be in writing and signed by Lessor and Lessee.

6. The Lease shall be governed in all respects by the laws of the State of Ohio.

7. This Amendment may be executed in one or more counterparts, each of which shall be

5

deemed to be an original, and all of which, when taken together, shall constitute one agreement binding upon the parties thereto.

8. Except as amended or modified hereby, all terms, covenants and conditions of the Lease as heretofore in effect, shall remain in full force and effect through the term as extended, and, as amended and modified hereby, all of the terms, covenants and conditions of the Lease are hereby ratified and confirmed in all respects. In the event of any conflict between the terms of this Amendment and the terms of the original Lease, the terms of this Amendment shall control.

9. All capitalized terms used herein, and not otherwise defined, shall have the meanings ascribed to said terms in the Lease.

IN WITNESS WHEREOF, the parties have executed this Second Amendment to Lease Agreement effective as of the date first set forth above.

LESSOR:                                 LESSEE:

WILLIAM BROOKS REAL ESTATE              ROCKY SHOES & BOOTS, INC.,
COMPANY, an Ohio corporation            an Ohio corporation

By:    /s/ Patricia Brooks Robey        By:      /s/ James E. McDonald
   ---------------------------------       -------------------------------------
   Patricia Brooks Robey                   James E. McDonald
   President                               Vice President and Chief Financial
                                           Officer

6

EXHIBIT 31.1

CERTIFICATION BY CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mike Brooks, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Rocky Shoes & Boots, Inc.

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

3. Based on my knowledge, the financial statements, and other financial information included in this 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 report;

4. The registrant's other certifying officer 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, or caused such disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

b. [reserved]

c. Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; 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 over financial reporting.

Date: November 3, 2004

        /s/ Mike Brooks
------------------------------
Mike Brooks
Chief Executive Officer


EXHIBIT 31.2

CERTIFICATION BY CHIEF FINANCIAL OFFICER
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, James E. McDonald, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Rocky Shoes & Boots, Inc.

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

3. Based on my knowledge, the financial statements, and other financial information included in this 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 report;

4. The registrant's other certifying officer 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, or caused such disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

b. [reserved]

c. Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; 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 over financial reporting.

Date: November 3, 2004

        /s/ James E. McDonald
-------------------------------------
James E. McDonald
Chief Financial Officer


EXHIBIT 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Rocky Shoes & Boots, Inc. (the "Company") on Form 10-Q for the period ending September 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mike Brooks, President and 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 results of operations of the Company.

            /s/ Mike Brooks
---------------------------------------------------------
Mike Brooks, President and Chief Executive Officer
November 3, 2004


EXHIBIT 32.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Rocky Shoes & Boots, Inc. (the "Company") on Form 10-Q for the period ending September 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, James E. McDonald, Vice President and 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 results of operations of the Company.

        /s/ James E. McDonald
--------------------------------------------------------------------
James E. McDonald, Vice President and Chief Financial Officer
November 3, 2004