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

                                   FORM 10-Q/A
                                (Amendment No. 1)

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

                   For the Quarterly Period Ended MAY 1, 2004

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

           For the Transition Period from ____________ to ____________

                        Commission File Number: 001-12951

                                THE BUCKLE, INC.
             (Exact name of Registrant as specified in its charter)

        NEBRASKA                                     47-0366193
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                    Identification No.)

               2407 WEST 24TH STREET, KEARNEY, NEBRASKA    68845-4915
               (Address of principal executive offices)    (Zip Code)

       Registrant's telephone number, including area code: (308) 236-8491

________________________________________________________________________________

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

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]

The number of shares issued of the Registrant's Common Stock, outstanding as of
June 1, 2004 was 21,593,699 shares of Common Stock.



                                EXPLANATORY NOTE

This Amendment No. 1 to The Buckle, Inc.'s (the "Company") Quarterly Report on
Form 10-Q/A ("Form 10-Q/A") is being filed in order to correct the previously
issued financial statements for the quarterly period ended May 1, 2004,
initially filed with the Securities and Exchange Commission (the "SEC") on June
9, 2004 (the "Original Filing"). The corrections are to properly account for
landlord construction allowances in accordance with Statement of Financial
Accounting Standards No. 13, "Accounting for Leases" and Financial Accounting
Standards Board Technical Bulletin No. 88-1, "Issues Relating to Accounting for
Leases"; and rent holidays in accordance with Financial Accounting Standards
Board Technical Bulletin No. 85-3, "Accounting for Operating Leases with
Scheduled Rent Increases." See Note 2: "Restatement and Reclassification of
Financial Statements" under Notes to Financial Statements included in Item 1,
"Financial Statements" of this Form 10-Q/A for additional discussion and a
summary of the effect of these changes on the Company's financial statements as
of May 1, 2004 and January 31, 2004 and for the interim periods ended May 1,
2004 and May 3, 2003.

This Form 10-Q/A amends and restates only Items 1, 2 and 4 of Part I and Item 6
of Part II of the Original Filing to reflect the effects of this restatement of
our financial statements for the period presented or as deemed necessary in
connection with the completion of restated financial statements. The remaining
Items contained within this Amendment No. 1 on Form 10-Q/A consist of all other
Items originally contained on Form 10-Q for the fiscal quarter ended May 1,
2004. These remaining Items are not amended hereby, but are included for the
convenience of the reader. Except for the forgoing amended information, this
Form 10-Q/A continues to describe conditions as of the date of the Original
Filing, and we have not updated the disclosures contained herein to reflect
events that occurred at a later date.

In connection with the preparation of this Form 10-Q/A, the Company concluded
that it was appropriate to reclassify certain store operating liabilities
to/from gift certificates redeemable and employee compensation. Accordingly, we
have revised the classification to report these changes on the balance sheets as
of May 1, 2004 and January 31, 2004. The Company has also made corresponding
adjustments to the statements of cash flows for the periods ended May 1, 2004
and May 3, 2003, to reflect these reclassifications. See Note 2: "Restatement
and Reclassification of Financial Statements" under Notes to Financial
Statements included in Item 1, "Financial Statements " of this Form 10-Q/A for
additional discussion on the effects of the change in classification.

                                       2


                                THE BUCKLE, INC.

                                   FORM 10-Q/A

                                      INDEX




                                                                               Pages
                                                                               -----
                                                                            
                    Part I. Financial Information (unaudited)

Item 1.       Financial Statements                                               4

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

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                                                          19

Signatures                                                                      20


                                        3


                                THE BUCKLE, INC.
                                 BALANCE SHEETS
                         (Columnar amounts in thousands)
                                   (Unaudited)
                            


                                                        May 1,       January 31,
                                                         2004           2004
                                                    (As Restated,   (As Restated,
                                                     see Note 2)     see Note 2)
                                                    -------------   -------------
                                                              
ASSETS
CURRENT ASSETS
Cash and cash equivalent                            $     116,903   $     119,976
Investments                                                19,143          23,346
Accounts receivable, net of
  allowance of $82,000 and $181,000, respectively           2,411           3,585
Inventory                                                  72,758          61,156
Prepaid expenses and other assets                           9,395           9,083
                                                    -------------   -------------
              Total current assets                        220,610         217,146

PROPERTY AND EQUIPMENT                                    174,168         169,453
Less accumulated depreciation and amortization             88,477          85,550
                                                    -------------   -------------
                                                           85,691          83,903

LONG-TERM INVESTMENTS                                      52,200          52,647
OTHER ASSETS                                                2,354           2,526
                                                    -------------   -------------
                                                    $     360,855   $     356,222
                                                    =============   =============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable                                    $      19,053   $      14,207
Accrued employee compensation                               4,596          11,890
Accrued store operating expenses                            4,294           3,833
Gift certificates redeemable                                2,933           3,778
Income taxes payable                                        4,237           2,760
                                                    -------------   -------------
               Total current liabilities                   35,113          36,468

DEFERRED COMPENSATION                                       1,505           1,467
DEFERRED RENT LIABILITY                                    24,447          24,442
                                                    -------------   -------------
               Total liabilities                           61,065          62,377

COMMITMENTS

STOCKHOLDERS' EQUITY
Common stock, authorized 100,000,000 shares
  of $.01 par value; issued 21,583,859 and
  21,484,316 shares, respectively                             216             215
Additional paid-in capital                                 25,773          24,245
Retained earnings                                         275,856         272,125
Unearned compensation - restricted stock                   (2,055)         (2,740)
                                                    -------------   -------------
               Total stockholders' equity                 299,790         293,845
                                                    -------------   -------------
                                                    $     360,855   $     356,222
                                                    =============   =============


See notes to financial statements.

                                       4


                                THE BUCKLE, INC.
                              STATEMENTS OF INCOME
                  (Amounts in thousands, except per share data)
                                   (Unaudited)



                                                         Thirteen Weeks Ended
                                                    ----------------------------
                                                     May 1, 2004     May 3, 2003
                                                    (As Restated,   (As Restated,
                                                     see Note 2)     see Note 2)
                                                    -------------   -------------
                                                              
SALES, net of returns and allowances                $      94,774   $      81,713

COST OF SALES (including buying,
  distribution and occupancy costs)                        64,112          58,869
                                                    -------------   -------------
      Gross profit                                         30,662          22,844

OPERATING EXPENSES
Selling                                                    18,334          16,531
General and administrative                                  3,897           2,753
                                                    -------------   -------------
                                                           22,231          19,284
                                                    -------------   -------------

      Income from operations                                8,431           3,560

OTHER INCOME, Net                                             918           1,140
                                                    -------------   -------------
      Income before income taxes                            9,349           4,700

PROVISION FOR INCOME TAXES                                  3,461           1,726
                                                    -------------   -------------

NET INCOME                                          $       5,888   $       2,974
                                                    =============   =============
Per share amounts:
   Basic income per share                           $        0.28   $        0.14
   Diluted income per share                         $        0.27   $        0.14

   Basic weighted average shares                           21,370          21,048
   Diluted weighted average shares                         22,175          21,594


See notes to financial statements.

                                       5


                                THE BUCKLE, INC.
                            STATEMENTS OF CASH FLOWS
                             (Amounts in thousands)
                                   (Unaudited)



                                                                         Thirteen Weeks Ended
                                                                    ------------------------------
                                                                     May 1, 2004     May 3, 2003
                                                                    (As Restated,   (As Restated,
                                                                     see Note 2)     see Note 2)
                                                                    -------------   --------------
                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES
      Net income                                                    $       5,888   $        2,974
      Adjustments to reconcile net income to net cash
        flows from operating activities
           Depreciation                                                     3,894            3,755
           Loss on disposal of assets                                          18              354
           Deferred taxes                                                     (19)              (9)
           Amortization of unearned compensation-restricted stock             685                -
      Changes in operating assets and liabilities
            Accounts receivable                                             1,174             (402)
            Inventory                                                     (11,602)          (1,738)
            Prepaid expenses and other assets                                (313)             (54)
            Accounts payable                                                4,846            1,872
            Accrued employee compensation                                  (7,294)          (7,356)
            Accrued store operating expenses                                  461             (950)
            Gift certificates redeemable                                     (845)              20
            Income taxes payable                                            1,477              722
            Long-term liabilities and deferred compensation                    44            1,627
                                                                    -------------   --------------
         Net cash flows (used in) from operating activities                (1,586)             815
CASH FLOWS FROM INVESTING ACTIVITIES
      Purchase of property and equipment                                   (5,700)          (5,539)
      Change in other assets                                                  192           (1,117)
      Purchase of investments                                              (3,527)          (6,943)
      Proceeds from sales and maturities of investments                     8,177            2,216
                                                                    -------------   --------------
         Net cash flows used in investing activities                         (858)         (11,383)
CASH FLOWS FROM FINANCING ACTIVITIES
      Proceeds from the exercise of stock options                           1,529              133
      Purchases of common stock                                                 -             (460)
      Dividends paid to stockholders                                       (2,158)               -
                                                                    -------------   --------------
          Net cash flows used in financing activities                        (629)            (327)
                                                                    -------------   --------------

Net decrease in cash and cash equivalents                                  (3,073)         (10,895)

Cash and cash equivalents, Beginning of period                            119,976           92,976
                                                                    -------------   --------------

Cash and cash equivalents, End of period                            $     116,903   $       82,081
                                                                    =============   ==============


See notes to financial statements.

                                       6


                                THE BUCKLE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                THIRTEEN WEEKS ENDED MAY 1, 2004 AND MAY 3, 2003
                                   (Unaudited)

1.    Management Representation - The accompanying unaudited financial
      statements have been prepared in accordance with accounting principles
      generally accepted in the United States of America for interim financial
      information. Accordingly, they do not include all of the information and
      footnotes required by accounting principles generally accepted in the
      United States of America for complete financial statements. In the opinion
      of management, all adjustments necessary for a fair presentation of the
      results of operations for the interim periods have been included.
      Adjustments are of a normal recurring nature, except for adjustments
      required to make lease-related corrections, per Note 2 below. Because of
      the seasonal nature of the business, results for interim periods are not
      necessarily indicative of a full year's operations. The accounting
      policies followed by the Company and additional footnotes are reflected in
      the financial statements for the fiscal year ended January 31, 2004,
      included in The Buckle, Inc.'s 2003 Form 10-K/A.

2.    Restatement and Reclassification of Financial Statements - On February 7,
      2005, the Office of the Chief Accountant of the Securities and Exchange
      Commission (SEC) issued a letter to the American Institute of Certified
      Public Accountants expressing its views regarding certain operating
      lease-related accounting issues and their application under generally
      accepted accounting principles in the United States of America (GAAP). In
      light of this letter, the Company's management initiated a review of its
      lease accounting and determined that its then current method of accounting
      for leasehold improvements funded by landlord incentives or allowances
      under operating leases (tenant improvement allowances) and its then
      current method of accounting for rent holidays were not in accordance with
      GAAP. As a result, the Company restated its financial statements for each
      of the fiscal periods of 2004 and 2003 included in this report.

      The Company had historically accounted for tenant improvement allowances
      as reductions to the related leasehold improvement asset on the balance
      sheets and capital expenditures in investing activities on the statements
      of cash flows. Management determined that Financial Accounting Standards
      Board (FASB) Technical Bulletin No. 88-1, Issues Relating to Accounting
      for Leases, requires these allowances to be recorded as deferred rent
      liabilities on the balance sheets and as a component of operating
      activities on the statements of cash flows.

      For leases initiated in fiscal 2000 and forward, the Company recognized
      rent holiday periods on a straight-line basis over the lease term
      commencing with the opening date of the retail stores. The store opening
      date coincided with the commencement of business operations, which
      corresponds to the intended use of the property. Management re-evaluated
      FASB Technical Bulletin No. 85-3, Accounting for Operating Leases with
      Scheduled Rent Increases, and determined that the lease term should
      commence on the date the Company takes possession of the leased space for
      construction purposes, which is generally three months prior to a store
      opening date.

                                       7


                                THE BUCKLE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                THIRTEEN WEEKS ENDED MAY 1, 2004 AND MAY 3, 2003
                                   (Unaudited)

Following is a summary of the effects of the restatement on the Company's
balance sheet as of May 1, 2004, and the Company's statements of income and cash
flows for each of the thirteen week periods ending May 1, 2004 and May 3, 2003.



                                                       Balance Sheets
                                    ---------------------------------------------------
                                        As
                                    previously    Reclass-
                                     reported    ifications   Adjustments   As Restated
                                    ----------   ----------   -----------   -----------
                                                                
May 1, 2004 
Prepaid expenses and other assets   $    9,876   $        -   $      (481)  $     9,395
Property and equipment, net             68,079            -        17,612        85,691
Other assets                             1,115            -         1,239         2,354
Accrued employee compensation            4,872         (276)            -         4,596
Accrued store operating expenses         5,609         (471)         (844)        4,294
Gift certificates redeemable             2,186          747             -         2,933
Deferred rent liability                      -            -        24,447        24,447
Deferred tax liability                   1,490            -        (1,490)            -
Retained earnings                      279,599            -        (3,743)      275,856


Certain reclassifications have been made to accrued employee compensation,
accrued store operating expenses and gift certificates redeemable to provide a
more accurate reporting of gift certificates redeemable from layaway returns and
the reserve account for health insurance claims, as shown above, to more
consistently report such liabilities on the balance sheets of the Company.



                                            Statements of Income
                                    --------------------------------------
                                        As
                                    previously
                                     reported    Adjustments   As restated
                                    ----------   -----------   -----------
                                                      
Thirteen weeks ended May 1, 2004
Cost of sales                       $   64,062   $        50   $    64,112
Income from operations                   8,481           (50)        8,431
Income before income taxes               9,399           (50)        9,349
Provision for income taxes               3,478           (17)        3,461
Net income                               5,921           (33)        5,888
Earnings per share - basic          $     0.28   $         -   $      0.28
Earnings per share - diluted        $     0.27   $         -   $      0.27

Thirteen weeks ended May 3, 2003
Cost of sales                       $   58,844   $        25   $    58,869
Income from operations                   3,585           (25)        3,560
Income before income taxes               4,725           (25)        4,700
Provision for income taxes               1,734            (8)        1,726
Net income                               2,991           (17)        2,974
Earnings per share - basic          $     0.14   $         -   $      0.14
Earnings per share - diluted        $     0.14   $         -   $      0.14


                                       8


                                THE BUCKLE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                THIRTEEN WEEKS ENDED MAY 1, 2004 AND MAY 3, 2003
                                   (Unaudited)



                                                                   Statements of Cash Flows
                                                        --------------------------------------------
                                                            As
                                                        previously
                                                         reported       Adjustments      As restated
                                                        ----------      -----------      -----------
                                                                                
Thirteen weeks ended May 1, 2004
Net cash flows from operating activities                $   (2,305)     $       719      $    (1,586)
Net cash flows from investing activities                      (139)            (719)            (858)

Thirteen weeks ended May 3, 2003
Net cash flows from operating activities                $     (949)     $     1,764      $       815
Net cash flows from investing activities                    (9,619)          (1,764)         (11,383)


3.    Stock-Based Compensation - The Company has three stock option plans which
      allow for granting of stock options to employees and directors, as
      described more fully in the notes included in the Company's 2003 Annual
      Report. A total of 3,225,000 shares of common stock are authorized for
      grants under such plans as of May 1, 2004; of these authorized shares,
      108,581 shares were available for grant under the various plans, of which
      14,150 were available to executive officers. The Company accounts for
      those plans under the recognition and measurement principles of APB
      Opinion No. 25, Accounting for Stock Issued to Employees, and related
      interpretations. The stock-based compensation expense reflected in net
      income is the result of the issuance of 169,840 shares of restricted stock
      on June 26, 2003. There is no recorded expense from the issuance of stock
      options, as all options granted under the various plans had an exercise
      price equal to the market value of the common stock on the date of grant.
      The following table illustrates the effect of the restricted stock expense
      on net income and the impact on net income and earnings per share if the
      Company had applied the fair value recognition provisions of FASB
      Statement No. 123, Accounting for Stock-Based Compensation, to stock-based
      employee compensation.



                                                                                   Thirteen Weeks Ended
                                                                                May 1, 2004    May 3, 2003
                                                                                -----------   ------------
                                                                                        
Net income (as re-stated, see Note 2)                                           $     5,888    $     2,974
Add: Stock-based employee compensation expense included in 
   reported net income, net of related tax effects                                      685              -
Deduct: Total stock-based employee compensation expense determined
   under fair value based method for all awards, net of related tax effects          (1,386)        (1,052)

                                                                                -----------    -----------
Pro forma net income                                                            $     5,187    $     1,922
                                                                                ===========    ===========
Earnings per share:

Basic - as reported                                                             $       .28    $       .14
                                                                                ===========    ===========
                                                                                                     
Basic - pro forma                                                               $       .24    $       .09
                                                                                ===========    ===========
                                                                                                     
Diluted - as reported                                                           $       .27    $       .14
                                                                                ===========    ===========
                                                                                                     
Diluted - pro forma                                                             $       .23    $       .09
                                                                                ===========    ===========


                                       9



                                THE BUCKLE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                THIRTEEN WEEKS ENDED MAY 1, 2004 AND MAY 3, 2003
                                   (Unaudited)

4.    Description of the Business - The Company is a retailer of medium to
      better priced casual apparel and footwear for fashion conscious young men
      and women. The Company operates their business as one reportable industry
      segment. The Company had 321 stores located in 38 states throughout the
      central, northwestern and southern regions of the United States as of May
      1, 2004, and 310 stores in 37 states as of May 3, 2003. During the first
      quarter of fiscal 2004, the Company opened five new stores and
      substantially renovated four stores. During the first quarter of fiscal
      2003, the Company opened six new stores and substantially renovated three
      stores.

      The following is information regarding the Company's major product lines,
      stated as a percentage of the Company's net sales:



                                                               Percentage of Net Sales
                                                                Thirteen Weeks Ended
                                                            ----------------------------
                                                            May 1, 2004      May 3, 2003
                                                            -----------      -----------
                                                                        
Merchandise Group
     Denims                                                    35.9%            32.6%
     Tops (including sweaters)                                 30.8%            32.1%
     Accessories                                               11.0%             9.1%
     Footwear                                                   9.1%            11.7%
     Sportswear/Fashions                                        9.5%            10.7%
     Casual bottoms                                             3.1%             3.0%
     Outerwear                                                  0.5%             0.7%
     Other                                                      0.1%             0.1%
                                                              -----            -----
                                                              100.0%           100.0%
                                                              =====            =====


5.    Net Income Per Share - Basic earnings per share data are based on the
      weighted average outstanding common shares during the period. Diluted
      earnings per share data are based on the weighted average outstanding
      common shares and the effect of all dilutive potential common shares,
      including stock options. Options to purchase 84,090 and 2,041,060 shares
      of common stock for the periods ended May 1, 2004 and May 3, 2003,
      respectively, are not included in the computation of diluted earnings per
      share because the options would be considered anti-dilutive.



                                        Thirteen Weeks Ended                           Thirteen Weeks Ended
                                            May 1, 2004                                     May 3, 2003
                                  --------------------------------              --------------------------------
                                                         Per Share                                      Per Share
                                   Income     Shares      Amount                 Income      Shares      Amount   
                                 ---------    ------     ---------              ---------    ------     --------- 
                                                                                        
Basic EPS
  Net Income                     $   5,888    21,370     $    0.28               $  2,974     21,048    $    0.14

Effect of Dilutive Securities 
  Stock Options                          -       805          (.01)                     -        546            -

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

Diluted EPS                      $   5,888    22,175     $    0.27               $  2,794     21,594    $    0.14
                                 =========    ======     =========               ========     ======    =========


                                      10



                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the Financial
Statements and notes thereto of the Company included in this Form 10-Q/A. The
following is management's discussion and analysis of certain significant factors
which have affected the Company's financial condition and results of operations
during the periods included in the accompanying financial statements.

RESTATEMENT AND RECLASSIFICATION OF FINANCIAL STATEMENTS

On February 7, 2005, the Office of the Chief Accountant of the Securities and
Exchange Commission (SEC) issued a letter to the American Institute of Certified
Public Accountants expressing its views regarding certain operating
lease-related accounting issues and their application under generally accepted
accounting principles in the United States of America (GAAP). In light of this
letter, the Company's management initiated a review of its lease accounting and
determined that its then current method of accounting for leasehold improvements
funded by landlord incentives or allowances under operating leases (tenant
improvement allowances) and its then current method of accounting for rent
holidays were not in accordance with GAAP. As a result, the Company restated its
financial statements for each of the fiscal periods of 2004 and 2003 included in
this report.

The Company had historically accounted for tenant improvement allowances as
reductions to the related leasehold improvement asset on the balance sheets and
as capital expenditures in investing activities on the statements of cash flows.
Management determined that Financial Accounting Standards Board (FASB) Technical
Bulletin No. 88-1, Issues Relating to Accounting for Leases, requires these
allowances to be recorded as deferred rent liabilities on the consolidated
balance sheets and as a component of operating activities on the statements of
cash flows.

For leases initiated in fiscal 2000 and forward, the Company recognized rent
holiday periods on a straight-line basis over the lease term commencing with the
opening date of the retail stores. The store opening date coincided with the
commencement of business operations, which corresponds to the intended use of
the property. Management re-evaluated FASB Technical Bulletin No. 85-3,
Accounting for Operating Leases with Scheduled Rent Increases, and determined
that the lease term should commence on the date the Company takes possession of
the leased space for construction purposes, which is generally approximately
three months prior to a store opening date.

See Note 2 to the financial statements for a summary of the effects of the
restatement on the Company's balance sheets as of May 1, 2004 and the Company's
statements of income and cash flows for fiscal quarters ended May 1, 2004 and
May 3, 2003. The accompanying Management's Discussion and Analysis gives effect
to these corrections.

EXECUTIVE OVERVIEW

Company management considers the following items to be key performance
indicators in evaluating Company performance.

Comparable Store Sales - Stores are deemed to be comparable stores if they were
open in the prior year on the first day of the fiscal period being presented and
were open for the full fiscal period in both the current and prior year. Stores
which have been remodeled, expanded and/or relocated, but would otherwise be
included as comparable stores, are not excluded from the comparable store sales
calculation. Management considers comparable store sales to be an important
indicator of current company performance, helping provide positive operating
leverage for certain fixed costs when results are positive. Negative comparable
store sales results could reduce net sales and have a negative impact on
operating leverage, thus reducing net earnings.

                                       11



                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Beginning with the four-week period ended May 1, 2004, the Company changed its
method of reporting comparable store sales to exclude internet sales. Comparable
store sales reported all periods subsequent to that date reflect the impact of
this change. The impact of internet sales on comparable store sales results for
all prior periods was immaterial.

Net Merchandise Margins - Management evaluates the components of merchandise
margin including initial markup and the amount of markdowns during a period. Any
inability to obtain acceptable levels of initial markups or any significant
increase in the Company's use of markdowns, could have an adverse effect on the
Company's gross margin and results of operations.

Operating Margin - Operating margin is a good indicator for management of the
Company's success. Operating margin can be positively or negatively affected by
comparable store sales, merchandise margins, occupancy costs and the Company's
ability to control operating costs.

Cash Flow and Liquidity (working capital) - Management reviews current cash and
short-term investments along with cash flow from operating, investing and
financing activities to determine the Company's short-term cash needs for
operations and expansion. The Company believes that existing cash and cash flow
from operations will be sufficient to fund current and long-term anticipated
capital expenditures and working capital requirements for the next several
years.

RESULTS OF OPERATIONS

The table below sets forth the percentage relationships of sales and various
expense categories in the Statements of Income for the thirteen-week periods
ended May 1, 2004, and May 3, 2003:



                                                         Percentage of Net Sales
                                                         -----------------------
                                                           Thirteen weeks ended     Percentage
                                                           May 1,       May 3,       increase
                                                           2004         2003        (decrease)
                                                         --------    ---------      ----------
                                                                           
Net sales                                                   100.0%       100.0%           16.0%
Cost of sales (including
 buying, distribution and
 occupancy costs)                                            67.6%        72.0%            8.9%
                                                         --------    ---------      ----------
Gross profit                                                 32.4%        28.0%           34.2%
Selling expenses                                             19.4%        20.2%           10.9%
General and                                                                           
 administrative expenses                                      4.1%         3.4%           41.6%
                                                         --------    ---------      ----------
Income from operations                                        8.9%         4.4%          136.8%
Other income, net                                             1.0%         1.4%          (19.5)%
                                                         --------    ---------      ----------
Income before income taxes                                    9.9%         5.8%           98.9%
Provision for income taxes                                    3.7%         2.1%          100.5%
                                                         --------    ---------      ----------
Net income                                                    6.2%         3.7%           98.0%
                                                         ========    =========      ==========


Net sales increased from $81.7 million in the first quarter of fiscal 2003 to
$94.8 million in the first quarter of fiscal 2004, a 16.0% increase. Comparable
store sales increased from the first quarter of fiscal 2003 to the first quarter
of fiscal 2004 by $9.3 million or 11.6%. The comparable store sales increase
resulted primarily from an increase in the number of transactions during the
period and from a 4.0% increase in average units per transaction. Sales growth
of 4.4% for the thirteen week period was attributable to the inclusion of a full
three months of operating results for the 16 stores opened in 2003 and the
opening of five new stores in the first thirteen weeks of fiscal 2004. Average
sales per square foot increased 10.3% from $53.93 to $59.47.

                                       12


                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Gross profit after buying, occupancy, and distribution expenses increased $7.8
million in the first quarter of fiscal 2004 to $30.7 million, a 34.2% increase.
As a percentage of net sales, gross profit increased from 28.0% in the first
quarter of fiscal 2003 to 32.4% in the first quarter of fiscal 2004. This
increase was attributable primarily to a 2.4% improvement in actual merchandise
margins. This improvement was achieved through fewer markdowns, timely
sell-through on new products and an increase in sales of private label
merchandise, which achieves higher margins. Additional improvements, as a
percentage of net sales, came from reduced occupancy expense (1.5%),
distribution expense (0.3%) and buying expense (0.2%) due comparable store sales
leverage.

Selling expenses increased from $16.5 million for the first quarter of fiscal
2003 to $18.3 million for the first quarter of fiscal 2004, a 10.9% increase.
Selling expenses as a percentage of net sales for the first quarter of fiscal
2004 decreased to 19.4% from 20.2% in the first quarter of fiscal 2003. The
decrease was primarily attributable to decreases, as a percentage of net sales,
in sales salaries (1.1%), travel expenses (0.4%), payroll tax expense (0.3%) and
bad debt expense (0.1%). These decreases were partially offset by increases, as
a percentage of net sales, in the incentive bonus accrual based growth in
comparable store sales, gross margins and net income (0.7%) and internet
advertising (0.3%).

General and administrative expenses increased from $2.8 million in the first
quarter of fiscal 2003 to $3.9 million in the first quarter of fiscal 2004, a
41.6% increase. As a percentage of net sales, general and administrative
expenses for the first quarter of fiscal 2004 increased from 3.4% in fiscal 2003
to 4.1% in fiscal 2004. The increase in general and administrative expense, as a
percentage of net sales, resulted primarily from an accrual for restricted stock
compensation in 2004 (0.7%), an increase in airplane expense (0.3%) and an
increase in the accrual for incentive bonuses based on growth in comparable
store sales, gross margin and net income (0.2%). The increases were partially
offset by decreases, as a percentage of net sales, in general supplies expense
(0.1%), loss on assets (0.2%) and certain other general and administrative
expenses (0.1%).

As a result of the above changes, the Company's income from operations increased
to $8.4 million for the first quarter of fiscal 2004 compared to $3.6 million
for the first quarter of fiscal 2003, a 136.8% increase. Income from operations
was 8.9% of net sales in the first quarter of fiscal 2004 compared to 4.4% in
the first quarter of fiscal 2003.

For the quarter ended May 1, 2004, other income decreased 19.5% from the first
quarter of fiscal 2003. Other income decreased in the first quarter of fiscal
2004 due to a reduction in interest income as rates continued to be lower than
the prior year.

Income tax expense as a percentage of pre-tax income was 37.0% in the first
quarter of fiscal 2004 compared to 36.7% in the first quarter of fiscal 2003.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary ongoing cash requirements are for inventory, payroll, new
store expansion and remodeling. Historically, the Company's primary source of
working capital has been cash flow from operations. The first quarter of each
fiscal year is typically a period of decreasing cash flows created by various
operating, investing and financing activities. During the first quarter of
fiscal 2004, the Company's operating activities used $1.6 million in net cash
flow compared to the first quarter of fiscal 2003, when the Company's operating
activities provided $0.8 million in net cash flow.

The uses of cash for both thirteen week periods include payment of annual
bonuses accrued at fiscal year end, changes in inventory and accounts payable
for build up of inventory levels, and construction costs for new and remodeled
stores. The differences in cash flow for the first three months of fiscal 2004
compared to the first three months of fiscal 2003 were primarily due to a
greater build-up of inventory, greater maturities in investments and a quarterly
dividend payment to stockholders which began in the third quarter of fiscal
2003.

                                       13


                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The Company has available an unsecured line of credit of $17.5 million with
Wells Fargo Bank, N.A. for operating needs and letters of credit. The note
provides that outstanding letters of credit cannot exceed $10 million. Borrowing
under the line of credit note provide for interest to be paid at a rate equal to
the prime rate established by the Bank. As of May 1, 2004, the Company had
working capital of $185.5 million, including $116.9 million of cash and cash
equivalents, and short-term investments of $19.1 million. The Company has, from
time to time, borrowed against these lines during periods of peak inventory
build-up. There were no bank borrowings during the first quarter of fiscal 2004
or 2003.

During the first quarter of fiscal 2004 and 2003, the Company invested $5.7
million and $5.1 million, respectively, in new store construction, store
renovation and upgrading store technology. The Company also spent approximately
$.4 million in the first quarter of fiscal 2003 in capital expenditures for the
corporate headquarters.

During the remainder of fiscal 2004, the Company anticipates completing
approximately eleven additional store construction projects, including
approximately seven new stores and approximately four stores to be remodeled
and/or relocated. As of May 1, 2004, six additional lease contracts have been
signed, and additional leases are in various stages of negotiation.

Management now estimates that total capital expenditures during fiscal 2004 will
be approximately $25.1 million. The Company believes that existing cash and cash
flow from operations will be sufficient to fund current and long-term
anticipated capital expenditures and working capital requirements for the next
several years. The Company has a consistent record of generating positive cash
flow each year and, as of May 1, 2004, had total cash and investments of $188.2
million. The Company does not currently have plans for a merger, acquisition or
accelerated store expansion. The Company's plans for new store expansion and
remodels/relocations during the next three years are reasonably consistent with
its past three fiscal years' average. Based upon past results and current plans,
management does not anticipate any material changes in the Company's need for
cash in the upcoming year. However, future conditions may reduce the
availability of funds based upon factors such as a decrease in demand for the
Company's product, change in product mix, competitive factors and general
economic conditions as well as other risks and uncertainties which would reduce
the Company's sales, net profitability and cash flows. Also, the Company's
acceleration in store openings and/or remodels, or the Company entering into a
merger, acquisition or other financial related transaction, could reduce the
amount of cash available for further capital expenditures and working capital
requirements.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management's Discussion and Analysis of Financial Condition and Results of
Operations are based upon The Buckle, Inc.'s financial statements, which have
been prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these financial statements requires
that management make estimates and judgments that affect the reported amounts of
assets and liabilities, and disclosure of contingent assets and liabilities, at
the financial statement date, and the reported amounts of sales and expenses
during the reporting period. The Company regularly evaluates its estimates,
including those related to merchandise returns, inventory, health care costs and
income taxes. Management bases its estimates on past experience and on various
other factors that are thought to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Actual results may differ from these estimates under different assumptions or
conditions. The Company's certain critical accounting policies are listed below.

1.    Revenue Recognition. Sales are recorded upon the purchase of merchandise
      by customers. The Company accounts for layaway sales in accordance with
      SAB No. 101, recognizing revenue from sales made under its layaway program
      upon delivery of the merchandise to the customer. Revenue is not recorded
      when gift cards and gift certificates are sold, but rather when a card is
      redeemed for merchandise. A current liability is recorded at the time of
      card purchases.

                                       14


                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

      The Company establishes a current liability for estimated merchandise
      returns based upon historical average sales return percentage, applying
      the percentage using the assumption that merchandise returns will occur
      within nine days following the sale. Customer returns could potentially
      exceed historical average and returns may occur after the time period
      reserved for, thus reducing future net sales results and potentially
      reducing future net earnings. The accrued liability for reserve for sales
      returns was $258,000 at both May 1, 2004 and January 31, 2004.

2.    Inventory. Inventory is valued at the lower of cost or market. Cost is
      determined using the average cost method that approximates the first-in,
      first-out (FIFO) method. Management makes adjustments to inventory and
      cost of goods sold based upon estimates to reserve for merchandise
      obsolescence and markdowns that could affect market value, based on
      assumptions using calculations applied to current inventory levels by
      department within each of four different markdown levels. Management also
      reviews the levels of inventory in each markdown group versus the
      estimated future demand for such product and the current market
      conditions. Such judgments could vary significantly from actual results,
      either favorably or unfavorably, due to fluctuations in future economic
      conditions, industry trends, consumer demand and the competitive retail
      environment. Such changes in market conditions could negatively impact the
      sale of markdown inventory causing further markdowns, or inventory
      obsolescence, resulting in increased cost of goods sold from write-offs,
      and reducing the Company's net earnings. The liability for markdown
      reserves and/or obsolescence was $2.2 million and $2.5 million as of May
      1, 2004 and January 31, 2004, respectively. We are not aware of any
      events, conditions or changes in demand or price that would indicate to us
      that our inventory valuation may be materially inaccurate at this time.

3.    Income Taxes. Current income tax expense is the amount of income taxes
      expected to be payable for the current fiscal year. The Company records a
      deferred tax asset and liability for expected future tax consequences
      resulting from temporary differences between financial reporting and tax
      bases of assets and liabilities. The Company considers future taxable
      income and ongoing tax planning in assessing the value of its deferred tax
      assets. If the Company determines that it is more than likely that these
      assets will not be realized, the Company would reduce the value of these
      assets to their expected realizable value, thereby decreasing net income.
      Estimating the value of these assets is based upon the Company's judgment.
      If the Company subsequently determined that the deferred tax assets, which
      had been written down, would be realized in the future, such value would
      be increased. Adjustment would be made to increase net income in the
      period such determination was made.

4.    Operating Leases. The Company leases retail stores under operating leases.
      Most lease agreements contain tenant improvement allowances, rent
      holidays, rent escalation clauses and/or contingent rent provisions. For
      purposes of recognizing lease incentives and minimum rental expenses on a
      straight-line basis over the terms of the leases, the Company uses the
      date of initial possession to begin amortization, which is generally when
      the Company enters the space and begins to make improvements in
      preparation of intended use. For tenant improvement allowances and rent
      holidays, the Company records a deferred rent liability on the balance
      sheets and amortizes the deferred rent over the terms of the leases as
      reductions to rent expense on the statements of earnings.

      For scheduled rent escalation clauses during the lease terms or for rental
      payments commencing at a date other than the date of initial occupancy,
      the Company records minimum rental expenses on a straight-line basis over
      the terms of the leases on the statements of income. Certain leases
      provide for contingent rents, which are determined as a percentage of
      gross sales in excess of specified levels. The Company records a
      contingent rent liability on the balance sheets and the corresponding rent
      expense when specified levels have been achieved. If the Company
      subsequently determined the lease term to vary from that used in
      calculations of straight-line rent expense, there could be additional
      expense to be recorded, thus reducing the Company's earnings for the
      period of correction.

                                       15


                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

As referenced in the tables below, the Company has contractual obligations and
commercial commitments that may affect the financial condition of the Company.
Based on management's review of the terms and conditions of its contractual
obligations and commercial commitments, there is no known trend, demand,
commitment, event or uncertainty that is reasonably likely to occur which would
have a material effect on the Company's financial condition or results of
operations. In addition, the commercial obligations and commitments made by the
Company are customary transactions which are similar to those of other
comparable retail companies.

The following tables identify the material obligations and commitments as of May
1, 2004:



                                          Payments Due by Period
  Contractual obligations                 ----------------------
     (dollar amounts in                Less than                        After 5
         thousands)            Total     1 year   1-3 years  4-5 years   years
---------------------------  --------  ---------  ---------  ---------  --------
                                                         
Long term debt and purchase
obligations                  $      -  $       -  $       -  $       -  $      -
                             --------  ---------  ---------  ---------  --------
Deferred Compensation        $  1,505  $       -  $       -  $       -  $  1,505
                             --------  ---------  ---------  ---------  --------
Operating leases             $195,376  $  30,974  $  55,167  $  48,393  $ 60,842
                             --------  ---------  ---------  ---------  --------
Total contractual
obligations                  $196,881  $  30,974  $  55,167  $  48,393  $ 62,347
                             --------  ---------  ---------  ---------  --------




                                                Amount of Commitment Expiration Per Period
      Other Commercial                          ------------------------------------------
    Commitments (dollar       Total Amounts  Less than 1
   amounts in thousands)        Committed        year     1-3 years  4-5 years  After 5 years
----------------------------  -------------  -----------  ---------  ---------  -------------
                                                                 
Lines of Credit                 $  17,500     $ 17,500    $       -  $       -  $           -
                                ---------     --------    ---------  ---------  -------------

Total Commercial Commitments    $  17,500     $ 17,500    $       -  $       -  $           -
                                ---------     --------    ---------  ---------  -------------


The Company did not have any contingent liability for landlord allowances as of
May 1, 2004. The Company has available an unsecured line of credit of $17.5
million of which $10 million is available for letters of credit. Certain
merchandise purchase orders require that the Company open letters of credit.
When the Company takes possession of the merchandise, it releases payment on the
letters of credit. Amounts of outstanding letters of credit, reported in the
notes included in the Company's 2003 Annual Report, reflect the open letters of
credit on merchandise ordered, but not yet received or funded. The Company
believes it has sufficient credit available to open letters of credit for
merchandise purchases.

                                       16


                                THE BUCKLE, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

SEASONALITY AND INFLATION

The Company's business is seasonal, with the Christmas season (from
approximately November 15 to December 30) and the back-to-school season (from
approximately July 15 to September 1) historically contributing the greatest
volume of net sales. For fiscal years 2001, 2002, and 2003, the Christmas and
back-to-school seasons accounted for approximately 40% of the Company's fiscal
year net sales. Although the operations of the Company are influenced by general
economic conditions, the Company does not believe that inflation has had a
material effect on the results of operations during the thirteen-week periods
ended May 1, 2004, and May 3, 2003.

FORWARD LOOKING STATEMENTS

Information in this report, other than historical information, may be considered
to be forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 (the "1995 Act"). Such statements are made in good
faith by the Company pursuant to the safe-harbor provisions of the 1995 Act. In
connection with these safe-harbor provisions, this management's discussion and
analysis contains certain forward-looking statements, which reflect management's
current views and estimates of future economic conditions, company performance
and financial results. The statements are based on many assumptions and factors
that could cause future results to differ materially. Such factors include, but
are not limited to, changes in product mix, changes in fashion trends,
competitive factors and general economic conditions, economic conditions in the
retail apparel industry, as well as other risks and uncertainties inherent in
the Company's business and the retail industry in general. Any changes in these
factors could result in significantly different results for the Company. The
Company further cautions that the forward-looking information contained herein
is not exhaustive or exclusive. The Company does not undertake to update any
forward-looking statements, which may be made from time to time by or on behalf
of the Company.

                                       17


ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company has evaluated the disclosure requirements of Item 305 of S-K
"Quantitative and Qualitative Disclosures about Market Risk," and has concluded
that the Company has no market risk sensitive instruments for which these
additional disclosures are required.

ITEM 4 - CONTROLS AND PROCEDURES

During the first quarter of fiscal 2004, there were no changes in the Company's
internal control over financial reporting that materially affected or are
reasonable likely to materially affect internal control over financial
reporting.

However, on March 3, 2005, Company management announced that, in light of the
views expressed by the staff of the Securities and Exchange Commission ("SEC")
on February 7, 2005, the Company's management reviewed its lease-related
accounting policies and determined that its then-current method of accounting
for leasehold improvements funded by landlord allowances under operating leases
(tenant improvement allowances), accounting for rent holidays and straight-line
rent appeared to be incorrect.

Management and the Chairman of the Audit Committee determined that the Company's
accounting for tenant improvement allowances, rent holidays and straight-line
rent was incorrect and thus the company's audited financial statements for the
years ended January 31, 2004 and February 1, 2003, and unaudited interim
financial statements for these years, should be restated.

Based upon the definition of "material weakness" in the Public Accounting
Oversight Board's Auditing Standards No. 2, an Audit of Internal Control Over
Financial Reporting Performed in Conjunction With an Audit of Financial
Statements, restatement of financial statements in prior filings with the SEC is
a strong indicator of the existence of a "material weakness" in design or
operation of internal control over financial reporting. Based on that,
management concluded that a material weakness existed in the Company's internal
control over financial reporting, and disclosed this to the Audit Committee and
to the independent registered public accountants.

The Company also carried out an evaluation, under the supervision and with the
participation of the Company's management, including the chief executive officer
and the chief financial officer, of the effectiveness of the design and
operation of the disclosure controls and procedures, as defined in Rules
13a-15(e) and 15d-15 (e) under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"). Based upon that evaluation, which included the matters
discussed above, the Company's chief executive officer and chief financial
officer concluded that the Company's disclosure controls and procedures were not
effective, as of the end of the period covered by this report, in ensuring that
material information relating to The Buckle, Inc. required to be disclosed by
the Company in reports that it files or submits under the Exchange Act is
recorded, processed, summarized and reported within the time periods specified
in the SEC's rules and forms.

The Company has remediated the material weakness in internal control over
financial reporting and the ineffectiveness of its disclosure controls and
procedures by conducting a review of its accounting related to leases,
establishing new lease-related accounting policies and correcting its method of
accounting for tenant allowances, rent holidays and straight-line rent.

                                       18


                                THE BUCKLE, INC.

                          PART II -- OTHER INFORMATION

Item 1.   Legal Proceedings:                                                None

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

         There were no purchases made by the Company of its common
         stock for the period ending May 1, 2004

Item 3.   Defaults Upon Senior Securities:                                  None

Item 4.   Submission of Matters to a Vote of Security Holders:              None

         (a)  None

         (b)  None

         (c)  None

         (d)  None

Item 5.   Other Information:                                                None

Item 6.   Exhibits:

         (a)      Exhibits 31.1 and 31.2 certifications, as well as Exhibits
                  32.1 and 32.2 Certifications Pursuant to 18 U.S.C. Section
                  1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                  Act of 2002.

                                       19


                                THE BUCKLE, INC.

                                   SIGNATURES

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

                                                                THE BUCKLE, INC.

Dated: April 18, 2005              /s/ DENNIS H. NELSON,
                                   ---------------------------------------------
                                             DENNIS H. NELSON, President and CEO

Dated: April 18, 2005              /s/   KAREN B. RHOADS,
                                   ---------------------------------------------
                                                 KAREN B. RHOADS, Vice President
                                                              of Finance and CFO

                                       20