UNITED STATES

                        SECURITIES & EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)

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

                  For the quarterly period ended MARCH 28, 2004

                                       OR

    [ ]    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: 0-28234

                            MEXICAN RESTAURANTS, INC.
             (Exact name of registrant as specified in its charter)

                   TEXAS                                 76-0493269
      (State or other jurisdiction of       (IRS Employer Identification Number)
       incorporation or organization)

       1135 EDGEBROOK, HOUSTON, TEXAS                    77034-1899
  (Address of Principal Executive Offices)               (Zip Code)

        Registrant's telephone number, including area code: 713-943-7574

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

                                Yes [X]    No [ ]

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

                                Yes [ ]    No [X]

Number of shares outstanding of each of the issuer's classes of common stock, as
of May 3, 2004: 3,384,605 SHARES OF COMMON STOCK, PAR VALUE $.01.



                         PART 1 - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                   MEXICAN RESTAURANTS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS



                                                            (UNAUDITED)       (AUDITED)
                                                             3/28/2004       12/28/2003
                                                            ------------    ------------
                                                                      
ASSETS

Current assets:
        Cash and cash equivalents                           $    842,161    $    366,042
        Royalties receivable                                     167,297         179,517
        Other receivables                                        697,864         423,670
        Inventory                                                621,267         555,064
        Taxes receivable                                         140,499         345,006
        Prepaid expenses and other current assets                842,624         717,899
                                                            ------------    ------------
               Total current assets                            3,311,712       2,587,198
                                                            ------------    ------------

Property, plant and equipment                                 27,769,572      24,484,571
        Less accumulated depreciation                        (12,057,957)    (11,502,668)
                                                            ------------    ------------
               Net property, plant and equipment              15,711,615      12,981,903

Goodwill, net                                                 10,462,998       7,196,265
Deferred tax assets                                            1,237,774       1,272,173
Property held for resale                                         884,118         884,118
Other assets                                                     826,648         939,579
                                                            ------------    ------------
                                                            $ 32,434,865    $ 25,861,236
                                                            ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
        Current installments of long-term debt              $  1,000,000    $  1,000,000
        Accounts payable                                       1,728,979       1,516,217
        Accrued sales and liquor taxes                           670,963         469,817
        Accrued payroll and taxes                              1,562,199         976,146
        Accrued expenses                                         847,185       1,294,486
                                                            ------------    ------------
               Total current liabilities                       5,809,326       5,256,666
                                                            ------------    ------------

Long-term debt, net of current portion                         7,250,000       1,775,000
Other liabilities                                                955,001         898,115
Deferred gain                                                  1,925,319       1,977,355

Stockholders' equity:
        Preferred stock, $.01 par value, 1,000,000 shares
             authorized                                                -               -
        Capital stock, $0.01 par value, 20,000,000 shares
             authorized, 4,732,705 shares issued                  47,327          47,327
        Additional paid-in capital                            20,121,076      20,121,076
        Retained earnings                                      8,073,610       7,542,817
        Deferred compensation                                    (37,281)        (47,607)
        Treasury stock, cost of 1,348,100 common shares      (11,709,513)    (11,709,513)
                                                            ------------    ------------
               Total stockholders' equity                     16,495,219      15,954,100
                                                            ------------    ------------
                                                            $ 32,434,865    $ 25,861,236
                                                            ============    ============


                                       2



                   MEXICAN RESTAURANTS, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)



                                                 13-WEEK         13-WEEK
                                               PERIOD ENDED    PERIOD ENDED
                                                3/28/2004        3/30/03
                                               ------------    ------------
                                                         
Revenues:
      Restaurant sales                         $ 19,296,936    $ 14,399,113
      Franchise fees and royalties and other        191,780         295,329
                                               ------------    ------------
                                                 19,488,716      14,694,442
                                               ------------    ------------

Costs and expenses:
      Cost of sales                               5,394,630       3,902,446
      Labor                                       6,331,108       4,817,870
      Restaurant operating expenses               4,601,544       3,579,560
      General and administrative                  1,502,283       1,383,708
      Depreciation and amortization                 639,334         580,526
      Pre-opening costs                                   -           1,728
      Restaurant closure costs                      117,398               -
                                               ------------    ------------
                                                 18,586,297      14,265,838
                                               ------------    ------------
            Operating income                        902,419         428,604
                                               ------------    ------------

Other income (expense):
      Interest income                                 7,371           6,883
      Interest expense                             (139,265)        (70,482)
      Other, net                                      5,999         334,527
                                               ------------    ------------
                                                   (125,895)        270,928
                                               ------------    ------------

Income before income tax expense                    776,524         699,532
      Income tax expense (benefit)                  245,731         230,422
                                               ------------    ------------

            Net income                         $    530,793    $    469,110
                                               ============    ============

Basic income per share                         $       0.16    $       0.14
                                               ============    ============

Diluted income per share                       $       0.15    $       0.14
                                               ============    ============

Weighted average number of shares (basic)         3,384,605       3,384,605
                                               ============    ============

Weighted average number of shares (diluted)       3,516,467       3,430,344
                                               ============    ============


                                       3



                   MEXICAN RESTAURANTS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                             13-WEEK PERIODS ENDED
                                                                            3/28/2004      3/30/2003
                                                                           -----------    -----------
                                                                                    
Cash flows from operating activities:
     Net income                                                            $   530,793    $   469,110
     Adjustments to reconcile net income to net cash
        provided by operating activities:
                  Depreciation and amortization                                639,334        580,526
                  Deferred gain amortization                                   (52,036)       (52,036)
                  Asset impairments and restaurant closure costs               117,398              -
                  Loss (gain) on sale of property, plant & equipment            17,072       (316,843)
                  Deferred compensation                                         10,326         10,326
                  Deferred taxes                                                34,399         83,385
     Changes in assets and liabilities:
                  Royalties receivable                                          12,220          5,110
                  Other receivables                                           (274,194)        91,687
                  Income tax receivable/payable                                204,507        165,737
                  Inventory                                                     83,248         41,055
                  Prepaid and other current assets                            (124,725)        63,674
                  Other assets                                                 671,789        (12,597)
                  Accounts payable                                             171,906       (169,993)
                  Accrued expenses and other liabilities                        254,356       (736,009)
                  Other liabilities                                             56,886          4,156
                                                                           -----------    -----------
                            Total adjustments                                1,822,486       (241,822)
                                                                           -----------    -----------
                            Net cash provided by operating activities        2,353,279        227,288
                                                                           -----------    -----------

Cash flows from investing activities:
                  Insurance proceeds from fire loss on building                      -        316,591
                  Purchase of property, plant and equipment                   (348,912)      (349,776)
                  Business Acquisition                                      (7,003,248)             -
                                                                           -----------    -----------
                                   Net cash used in investing activities    (7,352,160)       (33,185)
                                                                           -----------    -----------

Cash flows from financing activities:
                  Net borrowings (payments) under line of credit             2,475,000       (350,000)
                  Additions to Long term Notes Payable                       3,000,000              -
                                                                           -----------    -----------
                  Net cash used in financing activities                      5,475,000       (350,000)
                                                                           -----------    -----------
                  Decrease in cash and cash equivalents                        476,119       (155,897)
                                                                           -----------    -----------
Cash and cash equivalents at beginning of period                               366,042        526,536
                                                                           -----------    -----------
Cash and cash equivalents at end of period                                 $   842,161    $   370,639
                                                                           ===========    ===========

Supplemental disclosure of cash flow information:

        Cash paid during the period:

                  Interest                                                 $    74,153    $    75,021
                  Income Taxes                                             $     6,825    $     6,300
        Non-cash investing and financing activity:

        CNL real estate transaction                                        $ 8,325,000    $         -


                                       4



             MEXICAN RESTAURANTS, INC. AND CONSOLIDATED SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       BASIS OF PRESENTATION

                  In the opinion of Mexican Restaurants, Inc. (the "Company"),
         the accompanying consolidated financial statements contain all
         adjustments (consisting only of normal recurring accruals and
         adjustments) necessary for a fair presentation of the consolidated
         financial position as of March 28, 2004, and the consolidated
         statements of income for the 13-week period and cash flows for the
         13-week period ended March 28, 2004 and March 30, 2003. The
         consolidated statements of income for the 13-week period ended March
         28, 2004 are not necessarily indicative of the results to be expected
         for the full year.

         IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

                  In June 2001, FASB issued SFAS No. 143, Accounting for Asset
         Retirement Obligations. SFAS No. 143 requires the Company to record the
         fair value of an asset retirement obligation as a liability in the
         period in which it incurs a legal obligation associated with the
         retirement of tangible long-lived assets that result from the
         acquisition, construction, development, and/or normal use of the
         assets. The Company also records a corresponding asset that is
         depreciated over the life of the asset. Subsequent to the initial
         measurement of the asset retirement obligation, the obligation will be
         adjusted at the end of each period to reflect the passage of time and
         changes in the estimated future cash flows underlying the obligation.
         The Company adopted SFAS No. 143 on January 1, 2003. The adoption of
         SFAS No. 143 did not have a material effect on the Company's financial
         statements.

                  In April 2002, the FASB issued SFAS No. 145, Rescission of
         FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13,
         and Technical Corrections. SFAS No. 145 amends existing guidance on
         reporting gains and losses on the extinguishment of debt to prohibit
         the classification of the gain or loss as extraordinary, as the use of
         such extinguishments have become part of the risk management strategy
         of many companies. SFAS No. 145 also amends SFAS No. 13 to require
         sale-leaseback accounting for certain lease modifications that have
         economic effects similar to sale-leaseback transactions. The adoption
         of SFAS No. 145 did not have a material effect on the Company's
         financial statements.

                  In June 2002, the FASB issued SFAS No. 146, Accounting for
         Costs Associated with Exit or Disposal Activities. SFAS No. 146
         addresses financial accounting and reporting for costs associated with
         exit or disposal activities and nullifies Emerging Issues Task Force
         (EITF) Issue 94-3, Liability Recognition for Certain Employee
         Termination Benefits and Other Costs to Exit an Activity. The adoption
         of SFAS No. 146 did not have a material effect on the Company's
         financial statements.

                  In November 2002, the FASB issued Interpretation No. 45,
         Guarantor's Accounting and Disclosure Requirements for Guarantees,
         Including Indirect Guarantees of Indebtedness to Others, and
         interpretation of FASB Statements No. 5, 57 and 107 and a rescission of
         FASB Interpretation No. 34. This Interpretation elaborates on the
         disclosures to be made by a guarantor in its interim and annual
         financial statements about its obligations under guarantees issued. The
         Interpretation also clarifies that a guarantor is required to
         recognize, at inception of a guarantee, a liability for the fair value
         of the obligation undertaken. The initial recognition and measurement
         provisions of the Interpretation are applicable to guarantees issued or
         modified after December 31, 2002 and did not have a material effect on
         the Company's financial statements.

                  In December 2002, the FASB issued SFAS No. 148, Accounting for
         Stock-Based Compensation - Transition and Disclosure, an amendment of
         FASB Statement No. 123. This Statement amends FASB Statement No. 123,
         Accounting for Stock-Based Compensation, to provide alternative methods
         of transition for a voluntary change to the fair value method of
         accounting for stock-based employee compensation. In addition, this
         Statement amends the disclosure requirements of Statement No. 123 to
         require prominent disclosures in both annual and interim financial
         statements. Certain of the disclosure modifications are required for
         fiscal years ending after December 15, 2002 and are included in the
         notes to these consolidated financial statements.

                                       5



2.       ACCOUNTING POLICIES

                  During the interim periods the Company follows the accounting
         policies set forth in its consolidated financial statements in its
         Annual Report and Form 10-K (file number 0-28234). Reference should be
         made to such financial statements for information on such accounting
         policies and further financial details.

3        NET INCOME PER COMMON SHARE

                  Basic income per share is based on the weighted average shares
         outstanding without any dilutive effects considered. Diluted income per
         share reflects dilution from all contingently issuable shares,
         including options and warrants. As of March 28, 2004 and March 30,
         2003, the Company had 1,018,470 and 1,044,470 options and warrants
         outstanding, respectively. As of March 28, 2004 and March 30, 2003,
         such stock options and warrants have the effect of increasing basic
         weighted average shares outstanding by 131,862 and 45,739 for the
         13-week period, respectively.

4.       SFAS NO. 148. "ACCOUNTING FOR STOCK-BASED COMPENSATION"

                  The Company has adopted the disclosure-only provisions of the
         FASB issued SFAS No. 148, Accounting for Stock-Based Compensation -
         Transition and Disclosure, an amendment of FASB Statement No. 123,
         which amends SFAS No. 123, Accounting for Stock-Based Compensation and
         has accounted for stock-based compensation using the intrinsic value
         method prescribed in Accounting Principles Board Opinion No. 25,
         Accounting for Stock Issued to Employees and related interpretations.
         Accordingly, no compensation cost has been recognized for stock options
         or warrants. Had compensation cost for the Company's outstanding stock
         options and warrants been determined based on the fair value at the
         grant date for awards consistent with the provisions of SFAS No. 123,
         the Company's net income and net income per share would have been
         changed to the pro forma amounts indicated below for the 13-week
         periods ended March 28, 2004 and March 30, 2003:



                                                                                 13 WEEKS ENDED
                                                                              3/28/04       3/30/03
                                                                                    
Net income - as reported ................................................   $   530,793   $   469,110
Pro forma net income - pro forma for SFAS No. 123 .......................       530,793       467,169
Net income per share diluted - as reported ..............................          0.15          0.14
Pro forma net income per share diluted -  pro forma for SFAS No. 123.....          0.15          0.14


5.       ACQUISITION

                  On January 7, 2004, the Company completed its purchase of 13
         restaurants and related assets from its Beaumont-based franchisee for a
         total consideration of approximately $13.75 million. The financing for
         the acquisition was provided by Fleet National Bank, CNL Franchise
         Network, LP ("CNL') and the sellers of Beaumont-based franchise
         restaurants. Fleet National Bank provided $2.5 million of the
         acquisition financing by amending its credit facility with Mexican
         Restaurants, Inc. Six of the acquired restaurants were concurrently
         sold to CNL for $8.325 million in a sale-leaseback transaction. The
         sellers accepted $3.0 million in notes from Mexican Restaurants, Inc.
         for the balance of the purchase price. The seller notes require the
         payment of interest only for five years, with $1.5 million in principal
         due on January 7, 2009 and $1.5 million in principal amortizing over an
         additional five years.

                  The table below presents pro forma income statement
         information as if the Company had purchased the Beaumont-based
         restaurants at the beginning of fiscal year 2003. Pro forma adjustments
         are to remove royalty income and expense, reflect net interest expense
         on the debt resulting from the acquisition and record additional income
         tax at an effective rate of 31.6% for the first quarter of fiscal 2004
         and 32.9% for the first quarter of fiscal 2003. The first quarter ended
         March 30, 2003 included a gain of $316,591 for insurance proceeds
         received from fire damage at a restaurant. The pro forma information
         does not purport to be indicative of results of operations which would
         have occurred had the acquisition been consummated on the date
         indicated or future results of operations.



                                     13 WEEKS ENDED
                                  3/28/04       3/30/03
                                        
Revenues ....................   $19,952,234   $19,526,852
Net income ..................       577,027       507,789
Diluted income per share.....          0.15          0.15


                                       6



                  The acquisition was accounted for under SFAS 141 and results
         of operations are included in the accompanying financial statements
         from the date of acquisition. The assets acquired and liabilities
         assumed of the acquisition were recorded at estimated fair values using
         comparables, appraisals, and records.

         A summary of the assets acquired and liabilities assumed in the
         acquisition follow:

                  Estimated fair value of assets acquired:


                                
         Current assets              184,601
         Property and equipment    2,946,365
         Other assets                640,699
         Goodwill                  3,266,733
                                   ---------
Total assets                       7,038,398

Less: Cash acquired                  (35,150)
                                   ---------
Net assets acquired                7,003,248
                                   =========


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

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

                  This Form 10-Q contains forward-looking statements within the
         meaning of the Private Securities Litigation Reform Act of 1995. Such
         forward-looking statements involve known and unknown risks,
         uncertainties and other factors which may cause the actual results,
         performance or achievements of the Company to be materially different
         from any future results, performance or achievements expressed or
         implied by such forward-looking statements. Such factors include, among
         others, the following: growth strategy; dependence on executive
         officers; geographic concentration; increasing susceptibility to
         adverse conditions in the region; changes in consumer tastes and eating
         habits; national, regional or local economic and real estate
         conditions; demographic trends; inclement weather; traffic patterns;
         the type, number and location of competing restaurants; inflation;
         increased food, labor and benefit costs; the availability of
         experienced management and hourly employees; seasonality and the timing
         of new restaurant openings; changes in governmental regulations; dram
         shop exposure; and other factors not yet experienced by the Company.
         The use of words such as "believes", "anticipates", "expects",
         "intends" and similar expressions are intended to identify
         forward-looking statements, but are not the exclusive means of
         identifying such statements. Readers are urged to carefully review and
         consider the various disclosures made by the Company in this report and
         in the Company's Annual Report and Form 10-K for the fiscal year ended
         December 28, 2003, that attempt to advise interested parties of the
         risks and factors that may affect the Company's business.

RESULTS OF OPERATIONS

                  Revenues. The Company's revenues for the first quarter of
         fiscal 2004 were up $4.8 million or 32.6% to $19.5 million compared
         with the same quarter one year ago. Restaurant sales for the first
         quarter of fiscal 2004 were up $4.9 million or 34.0% compared with the
         same quarter one year ago, to $19.3 million. The increase reflects the
         acquisition of 13 restaurants and related assets from the Company's
         Beaumont-based franchisee. The acquisition closed on January 7, 2004.
         Franchise fees and royalties decreased $103,376 or 35.5%, reflecting
         lost royalty income from the Beaumont-based franchise restaurants.
         Total system sales at restaurants operating in both fiscal quarters
         ("same-stores") increased 2.5%, Company-owned same-store sales for the
         quarter increased 2.3% and franchise-owned same-store sales for the
         quarter increased 3.1% from the same quarter in fiscal 2003.

                 Costs and Expenses. Cost of sales, consisting primarily of food
         and beverage costs, but also including paper and supplies, increased 90
         basis points as a percentage of restaurant sales in the first

                                       7



         quarter of fiscal 2004 to 28.0% from 27.1% for the same quarter in
         fiscal 2003. The increase reflects higher cheese and meat commodity
         prices.

                  Labor and other related expenses decreased as a percentage of
         restaurant sales 70 basis points to 32.8% compared with 33.5% for the
         same quarter in fiscal 2003. The improvement reflects labor
         efficiencies gained from positive same-store sales.

                  Restaurant operating expenses, which primarily includes rent,
        property taxes, utilities, repair and maintenance, liquor taxes and
        advertising, as a percentage of restaurant sales decreased 110 basis
        points to 23.8% in the first quarter of fiscal 2004 from 24.9% in the
        same quarter in fiscal 2003. The decrease reflects advertising
        efficiencies gained with the acquisition of the Beaumont-based franchise
        restaurants, lower liquor taxes due to lower liquor sales volume in the
        Beaumont-based restaurants, as partially offset by higher utility
        expenses.

                  General and administrative expenses consist of expenses
         associated with corporate and administrative functions that support
         restaurant operations. General and administrative expense decreased as
         a percentage of total sales 170 basis points to 7.7% in the first
         quarter of fiscal 2004 compared with 9.4% the same quarter one year
         ago. The improvement reflects efficiencies gained with the acquisition
         of the Beaumont-based restaurants.

                  Depreciation and amortization expense as a percentage of total
         sales decreased 70 basis points to 3.3% in the first quarter of fiscal
         2004 from 4.0% for the same quarter in fiscal 2003. The improvement
         reflects efficiencies gained with the acquisition of the Beaumont-based
         restaurants.

                  The Company did not open new restaurants in the first quarter
         of fiscal 2004.

                  Restaurant closure costs relate to two restaurants that were
         impaired in the fourth quarter of fiscal 2003 but not closed until the
         first quarter of fiscal 2004.

                  Other Income (Expense). Other income, net increased from
         income the first quarter of fiscal 2003 to an expense in the first
         quarter of fiscal 2004 by $396,823. Interest expense increased $68,783
         to $139,265 the first quarter of fiscal 2004 compared with the same
         quarter one year ago, reflecting the increase in outstanding debt
         incurred for the acquisition of the Beaumont-based restaurants. The
         first quarter of fiscal 2003 reflected a partial gain of $316,591 for
         insurance proceeds received from fire damage at the Humble, Texas
         restaurant location. There were no gains recorded in the first quarter
         of fiscal 2004; however, the Company did incur approximately $17,000 in
         loss from the disposition of assets.

                  Income Tax Expense. For the first quarter of fiscal 2004, the
         Company's effective tax rate was 31.6% as compared with 32.9% in the
         same quarter in fiscal 2003. The effective tax rate is a function of
         year-to-date annualizing, the effects of permanent and temporary
         differences, the alternative minimum tax and the utilization of tax
         credits.

LIQUIDITY AND CAPITAL RESOURCES

                  The Company met its capital requirements for the 13-weeks
         ended March 28, 2004 with cash generated by operations. As of March 28,
         2004, the Company's operations generated approximately $2.4 million in
         cash, as compared with $227,288 in the same quarter one year ago. As of
         March 28, 2004, the Company had a working capital deficit of
         approximately $2.5 million, of which $1.0 million reflects the current
         portion of principal ($250,000 per quarter) due to Fleet National Bank
         under the terms of its credit agreement. A working capital deficit is
         common in the restaurant industry, since restaurant companies do not
         typically require a significant investment in either accounts
         receivable or inventory.

                  The Company's principal capital requirements are the funding
         of routine capital expenditures, new restaurant development or
         acquisitions and remodeling of older units. During the first 13 weeks
         of fiscal 2004, capital expenditures on property, plant and equipment
         were approximately $348,912 as compared to $349,776 for the first 13
         weeks of fiscal 2003. The capital expenditures were for

                                       8



         necessary replacement of equipment and leasehold improvements in
         various older units. The Company estimates its capital expenditures for
         the remainder of the fiscal year will be approximately $2.2 million.

                  On January 7, 2004, the Company completed its purchase of 13
         restaurants and related assets from its Beaumont-based franchisee for a
         total consideration of approximately $13.75 million. The financing for
         the acquisition was provided by Fleet National Bank, CNL Franchise
         Network, LP ("CNL') and the sellers of Beaumont-based restaurants.
         Fleet National Bank provided $2.5 million of the acquisition financing
         by amending its credit facility with Mexican Restaurants, Inc. Six of
         the acquired restaurants were concurrently sold to CNL for $8.325
         million in a sale-leaseback transaction. The sellers accepted $3.0
         million in notes from the Company for the balance of the purchase
         price. The seller notes require the payment of interest only for five
         years, with $1.5 million in principal due on January 7, 2009 and $1.5
         million in principal amortizing over an additional five years.

                  On January 7, 2004, Fleet National Bank amended its credit
         facility to accommodate the acquisition of the Beaumont-based
         restaurants. The amended credit facility consists of a $5.0 million
         term note that requires quarterly principal payments of $250,000 and
         matures on December 31, 2008. The credit facility also includes a $5.0
         million revolving line of credit that matures on January 7, 2007. The
         interest rate is either the prime rate or LIBOR plus a stipulated
         percentage. Accordingly, the Company is impacted by changes in the
         prime rate and LIBOR. The Company is subject to a non-use fee of 0.5%
         on the unused portion of the revolver from the date of the credit
         agreement. As of March 28, 2004, the Company had $4.75 million
         outstanding on its term note and $500,000 outstanding on its revolving
         line of credit. The Company paid down $600,000 of indebtedness during
         the first quarter of fiscal 2004. As of March 28, 2004, the Company was
         in compliance with all debt covenants. The Company expects to be in
         compliance with the covenants in the credit facility for the next
         twelve months.

                  The Company's management believes that with its operating cash
         flow and the Company's revolving line of credit with Fleet National
         Bank, funds will be sufficient to meet operating requirements and to
         finance routine capital expenditures and remodels through the end of
         the 2004 fiscal year. Unless the Company violates an important debt
         covenant, the Company's credit facility with Fleet National Bank is not
         subject to triggering events that would cause the credit facility to
         become due sooner than the maturity dates described above.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                  The Company does not have or participate in transactions
         involving derivative, financial and commodity instruments. The
         Company's long-term debt bears interest at floating market rates. Based
         on the amount outstanding at March 28, 2004, a 1% change in interest
         rates would change interest expense by $13,125.

ITEM 4.  CONTROLS AND PROCEDURES

         (a) Evaluation of Disclosure Controls and Procedures

                  As of the end of the period covered by this report, the
         Company carried out an evaluation, under the supervision and with the
         participation of the Company's management, including the Company's
         President and Chief Executive Officer together with the Company's Chief
         Financial Officer, of the effectiveness of the design and operation of
         the Company's disclosure controls and procedures, as such term is
         defined under Rule 13a-15(e) under the Securities Exchange Act of 1934.
         Based upon the evaluation, the Company's President and Chief Executive
         Officer and the Company's Chief Financial Officer concluded that the
         Company's disclosure controls and procedures are effective in timely
         alerting them to material information relating to the Company
         (including its subsidiaries) required to be included in the Company's
         periodic filings with the Securities and Exchange Commission. There
         have been no significant changes in the Company's internal controls or
         in other factors that could significantly affect internal controls
         subsequent to the date of the evaluation.

         (b) Change in Internal Control over Financial Reporting

                                       9



                  No change in the Company's control over financial reporting
         occurred during the Company's most recent fiscal quarter that has
         materially affected, or is reasonably likely to materially affect, the
         Company's internal control over financial reporting.

                           PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         (a)      EXHIBITS



Exhibit
 Number                             Document Description
-------                             --------------------
            
  31.1         Certification of Chief Executive Officer Pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002

  31.2         Certification of Chief Financial Officer Pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002

  32.1         Certification of Chief Executive Officer Pursuant to Section 906
               of the Sarbanes-Oxley Act of 2002

  32.2         Certification of Chief Financial Officer Pursuant to Section 906
               of the Sarbanes-Oxley Act of 2002


         (b)      REPORTS ON FORM 8-K

   .           There were three reports on Form 8-K filed during the Company's
               fiscal quarter ended March 28, 2004. One filing was made on
               January 9, 2004 reporting, under item 2 thereto, the Company's
               acquisition of 13 restaurants and related assets from its
               Beaumont-based franchisee. Another filing was made on March 19,
               2004 amending item 7 of the January 9, 2004 filing to include
               financial statements and pro forma information. The third filing
               was made on March 23, 2004 reporting, under item 7 and 12
               thereto, the filing of a press release to announce the Company's
               earnings for the fiscal year ended December 28, 2003.

                                       10



SIGNATURES

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

MEXICAN RESTAURANTS, INC.

Dated: May 10, 2004                                 By: /s/ Curt Glowacki
Curt Glowacki                                           ------------------------
Chief Executive Officer
(Principal Executive Officer)

Dated: May 10, 2004                                 By: /s/ Andrew J. Dennard
Andrew J. Dennard                                       ------------------------
Senior Vice President, Chief Financial
Officer & Treasurer
(Principal Financial Officer and
(Principal Accounting Officer)

                                       11



                                  EXHIBIT INDEX

         (a)      EXHIBITS



Exhibit
 Number                             Document Description
-------                             --------------------
            
  31.1         Certification of Chief Executive Officer Pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002

  31.2         Certification of Chief Financial Officer Pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002

  32.1         Certification of Chief Executive Officer Pursuant to Section 906
               of the Sarbanes-Oxley Act of 2002

  32.2         Certification of Chief Financial Officer Pursuant to Section 906
               of the Sarbanes-Oxley Act of 2002