SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                                    FORM 10-Q


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


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

                  For the quarterly period ended June 30, 2002

                                       OR

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


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


                          Commission file number 1-8689

                            DIXON TICONDEROGA COMPANY
               Incorporated pursuant to the Laws of Delaware State


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


        Internal Revenue Service - Employer Identification No. 23-0973760

                  195 International Parkway, Heathrow, FL 32746
                                 (407) 829-9000

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

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 [ ]

The total  number of shares of the  registrant's  Common  Stock,  $1 par  value,
outstanding on June 30, 2002, was 3,192,832.






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES

                                      INDEX


                                                                      Page
                                                                      ----
PART  I.   FINANCIAL INFORMATION

Item 1.    Financial Information

           Consolidated Balance Sheets --
           June 30, 2002 and September 30, 2001                        3-4

           Consolidated Statements of Operations -- For The
           Three and Nine Months Ended June 30, 2002 and 2001           5

           Consolidated Statements of Comprehensive Income
           (Loss) -- For The Three and Nine Months Ended June           6
           30, 2002 and 2001

           Consolidated Statements of Cash Flows -- For The
           Nine Months Ended June 30, 2002 and 2001                     7

           Notes to Consolidated Financial Statements                 8-13

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations              14-19

Item 3.    Quantitative and Qualitative  Disclosures About Market      20
           Risk

PART II.   OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K                           21-22

           Signatures                                                  23


                                        2

                         PART I - FINANCIAL INFORMATION
                         ------------------------------
Item 1.
-------
                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------

                                            June 30, 2002       September 30,
                                             (Unaudited)           2001
                                            ---------------   --------------
CURRENT ASSETS:
  Cash and cash equivalents                    $  576,293       $  844,299
  Receivables,    less    allowance   for
   doubtful  accounts  of  $1,379,214  at
   June  30,  2002  and   $1,482,524   at
   September 30, 2001                          40,386,805       31,647,950
  Inventories                                  31,038,051       35,583,082
  Other current assets                          2,735,763        2,227,785
                                             --------------   --------------

   Total current assets                        74,736,912       70,303,116
                                             --------------   --------------

PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                           10,878,498       10,608,980
  Machinery and equipment                      16,805,905       17,155,371
  Furniture and fixtures                        1,626,923        1,741,811
                                             --------------   --------------
                                               29,311,326       29,506,162

  Less accumulated depreciation               (19,434,671)     (19,022,674)
                                             --------------   --------------
                                                9,876,655       10,483,488
                                             --------------   --------------

OTHER ASSETS                                    6,101,947        5,625,771
                                             --------------   --------------
                                              $90,715,514      $86,412,375
                                             ==============   ==============

                                        3



                                            June 30, 2002       September 30,
                                             (Unaudited)           2001
                                            ---------------   --------------
CURRENT LIABILITIES:
  Notes payable                               $ 11,178,623      $ 6,294,268
  Current maturities of long-term debt          34,152,891       32,598,531
  Accounts payable                               9,017,100        9,321,957
  Accrued liabilities                            8,191,734        9,132,057
                                            ---------------   --------------
   Total current liabilities                    62,540,348       57,346,813
                                            ---------------   --------------

LONG-TERM DEBT                                   1,896,365        2,018,125
                                            ---------------   --------------

DEFERRED INCOME TAXES AND OTHER                    697,613          984,492
                                            ---------------   --------------

MINORITY INTEREST                                  592,042          577,241
                                            ---------------   --------------
COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
  Preferred stock, par $1, authorized
   100,000 shares, none issued                      --               --
  Common stock, par $1, authorized 8,000,000
   shares; issued 3,710,309 shares               3,710,309        3,710,309
  Capital in excess of par value                 3,593,826        3,670,135
  Retained earnings                             25,725,733       25,667,675
  Accumulated comprehensive income (loss)       (4,679,813)      (4,101,681)
                                            ---------------   --------------
                                                28,350,055       28,946,438
  Less - treasury stock, at cost (517,477
   shares at June 30, 2002 and 532,847
   shares at September 30, 2001)                (3,360,909)      (3,460,734)
                                            ---------------   --------------

                                                24,989,146       25,485,704
                                            ---------------   --------------

                                              $ 90,715,514     $ 86,412,375
                                            ===============   ==============












         The accompanying notes to consolidated financial statements are
                      an integral part of these statements.



                                        4

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                -------------------------------------------------
           FOR THE THREE AND NINE MONTHS ENDED JUNE 30, 2002 AND 2001
           -----------------------------------------------------------



                                          THREE MONTHS ENDED             NINE MONTHS ENDED
                                               JUNE 30,                       JUNE 30,
                                     -----------------------------  -----------------------------
                                         2002            2001           2002            2001
                                                               

REVENUES                             $29,047,115     $28,841,140     $65,367,571    $64,501,642
                                     -------------   -------------  --------------  -------------
COST AND EXPENSES:
  Cost of goods sold                  18,005,461      17,985,687      41,128,118     40,624,630
  Selling and administrative expenses  8,119,861       6,849,770      21,296,339     19,706,181
  Provision for restructuring and
   related costs                         146,811         440,553         472,612        762,988
                                     -------------   -------------  --------------  -------------
                                      26,272,133      25,276,010      62,897,069     61,093,799
                                     -------------   -------------  --------------  -------------

OPERATING INCOME                       2,774,982       3,565,130       2,470,502      3,407,843

INTEREST EXPENSE                       1,034,000       1,174,811       2,840,176      3,256,248
                                     -------------   -------------  --------------  -------------

INCOME (LOSS) FROM CONTINUING
  OPERATIONS BEFORE INCOME TAX
  (BENEFIT) AND MINORITY INTEREST      1,740,982       2,390,319        (369,674)       151,595
INCOME TAX (BENEFIT)                     359,493         844,789        (341,474)        75,006
MINORITY INTEREST                         23,530          30,733          44,548         33,095
                                     -------------   -------------  --------------  -------------

INCOME (LOSS) FROM CONTINUING
  OPERATIONS                           1,357,959       1,514,797         (72,748)        43,494
DISCONTINUED OPERATIONS, NET OF
  INCOME TAXES                              --           (98,385)        130,806        382,390
                                     -------------   -------------  --------------  -------------
NET INCOME                           $ 1,357,959     $ 1,416,412     $    58,058    $   425,884
                                     =============   =============  ==============  =============

EARNINGS (LOSS) PER COMMON SHARE
  (BASIC):
  Continuing operations              $      0.43     $      0.48     $     (0.02)   $      0.01
  Discontinued operations                   --             (0.03)           0.04           0.12
                                     -------------   -------------  --------------  -------------
  Net income                         $      0.43     $      0.45     $      0.02    $      0.13
                                     =============   =============  ==============  =============

EARNINGS (LOSS) PER COMMON SHARE
  (DILUTED):
  Continuing operations              $      0.43     $      0.48     $     (0.02)   $      0.01
  Discontinued operations                   --             (0.03)           0.04           0.12
                                     -------------   -------------  --------------  -------------
  Net income                         $      0.43     $      0.45     $      0.02    $      0.13
                                     =============   =============  ==============  =============

Shares Outstanding:
  Basic                                3,187,709       3,174,324       3,180,878      3,169,616
                                     =============   =============  ==============  =============
  Diluted                              3,187,709       3,178,999       3,180,878      3,171,120
                                     =============   =============  ==============  =============




         The accompanying notes to consolidated financial statements are
                      an integral part of these statements.

                                        5


                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
       CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
       ------------------------------------------------------------------
           FOR THE THREE AND NINE MONTHS ENDED JUNE 30, 2002 AND 2001
           ----------------------------------------------------------


                                       THREE MONTHS ENDED          NINE MONTHS ENDED
                                            JUNE 30,                    JUNE 30,
                                    -------------------------   -------------------------
                                      2002          2001          2002          2001
                                    -----------   -----------   -----------   -----------
                                                                
NET INCOME                          $1,357,959    $1,416,412    $   58,058    $  425,884

OTHER COMPREHENSIVE INCOME (LOSS):

Cumulative effect adjustment to
  recognize fair value of cash
  flow hedges                             --            --            --         (54,205)

Current period adjustment to
   recognize fair value of
   cash flow hedges                   (107,421)       43,863        43,548      (233,085)

Foreign currency translation
  adjustments                       (1,524,191)    1,098,103      (621,680)      746,790
                                    -----------   -----------   -----------   -----------

COMPREHENSIVE INCOME (LOSS)         $ (273,653)   $2,558,378    $ (520,074)   $  885,384

                                    ===========   ===========   ===========   ===========
























         The accompanying notes to consolidated financial statements are
                      an integral part of these statements.

                                        6



                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                -------------------------------------------------
                FOR THE NINE MONTHS ENDED JUNE 30, 2002 AND 2001
                ------------------------------------------------


                                                        2002              2001
                                                   ----------------  ---------------
                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss) from continuing operations       $      (72,748)   $      43,494
Net income from discontinued operations                   130,806          382,390
Adjustment to reconcile net income (loss) to
  net cash used in operating activities:
  Depreciation and amortization                         1,878,150        1,849,141
  Deferred taxes                                             --             49,681
  Provision for doubtful accounts receivable              154,457          154,048
  Gain on sale of assets                                 (208,290)      (1,202,448)
  Gain attributable to foreign currency exchange          (37,828)        (231,909)
  Income attributable to minority interest                 44,548           33,095
  Changes in assets and liabilities:
   Receivables                                        (10,040,052)     (10,595,201)
   Inventories                                          4,277,291       (1,507,486)
   Other current assets                                  (241,273)        (262,095)
   Accounts payable and accrued liabilities              (935,900)         591,220
   Other assets                                          (606,141)        (205,671)
                                                    ---------------  ---------------

Net cash used in operations                            (5,656,980)     (10,901,741)
                                                    ---------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of property, plant and equipment, net        (1,088,146)      (2,639,342)
Proceeds on sale of assets                                208,290        1,034,028
                                                    ---------------  ---------------

Net cash used in investing activities                    (879,856)      (1,605,314)
                                                    ---------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:

Net proceeds from notes payable                         5,338,269        6,517,076
Net proceeds from long-term debt                        1,432,600        5,696,430
Deferred financing costs                                 (586,198)            --
Sales of treasury stock                                    23,516           31,013
Other non-current liabilities                              40,736          (22,036)
                                                    ---------------  ---------------

Net cash provided by financing activities               6,248,923       12,222,483
                                                    ---------------  ---------------

Effect of exchange rate changes on cash                    19,907          265,985
                                                    ---------------  ---------------

Net decrease in cash and cash equivalents                (268,006)         (18,587)

Cash and cash equivalents, beginning of period            844,299          448,452
                                                    ---------------  ---------------

Cash and cash equivalents, end of period            $     576,293    $     429,865
                                                    ===============  ===============

Supplemental Disclosures:
  Cash paid during the period:
   Interest                                         $   2,459,790    $   3,893,169
   Income taxes                                         1,289,057        1,872,223


      During the nine months  ended June 30, 2001,  the Company  accepted a note
receivable  of  $1,640,000  as  partial  consideration  for the sale of  certain
assets.

           The accompanying notes to consolidated financial statements
                   are an integral part of these statements.

                                        7


                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1.    BASIS OF PRESENTATION:

      The condensed  consolidated financial statements included herein have been
      prepared  by  the  Company,  without  audit,  pursuant  to the  rules  and
      regulations of the Securities and Exchange Commission. Certain information
      and  footnote   disclosures  normally  included  in  financial  statements
      prepared in accordance with generally accepted accounting  principles have
      been condensed or omitted pursuant to such rules and regulations, although
      the  Company  believes  that  the  disclosures  are  adequate  to make the
      information presented not misleading. It is suggested that these financial
      statements be read in  conjunction  with the financial  statements and the
      notes thereto included in the Company's latest annual report on Form 10-K.
      In the  opinion  of the  Company,  all  adjustments  (solely  of a  normal
      recurring  nature)  necessary for the fair  presentation  of the financial
      position  of Dixon  Ticonderoga  Company and  subsidiaries  as of June 30,
      2002,  and the  results  of their  operations  and cash flows for the nine
      months ended June 30, 2002 and 2001,  have been  included.  The results of
      operations for such interim periods are not necessarily  indicative of the
      results for the entire year.

2.    Inventories:

      Since  amounts for  inventories  under the LIFO method are based on annual
      determinations  of quantities  and costs as of the end of the fiscal year,
      the  inventories at June 30, 2002 (for which the LIFO method of accounting
      are used) are based on certain estimates  relating to quantities and costs
      as of year end.

      Inventories consist of (in thousands):

                                             June 30,     September 30,
                                               2002           2001
                                           ------------   -------------
      Raw materials                         $ 12,973        $ 13,328
      Work in process                          2,699           3,572
      Finished goods                          15,366          18,683
                                           ------------   -------------
                                            $ 31,038        $ 35,583
                                           ============   =============

3.    Effect of new accounting pronouncement:

      In July 2001,  the FASB issued  Statement No. 141 "Business  Combinations"
      and Statement No. 142 "Goodwill and Other  Intangible  Assets".  Statement
      No. 141 requires business combinations initiated after June 30, 2001 to be
      accounted  for using the purchase  method of  accounting  and broadens the
      criteria for recording intangible assets separate from goodwill. Statement
      No. 142  requires  the use of a  nonamortization  approach  to account for
      purchased   goodwill   and   indefinite   lived   intangibles.   Under   a
      nonamortization  approach,  goodwill and indefinite lived intangibles will
      not be amortized into results of operations, but instead would be reviewed
      for impairment and written down and charged to results of operations  only
      in the  periods in which the  recorded  value of goodwill  and  indefinite
      lived intangibles is more than its fair value. The provisions of Statement
      No. 141 are effective currently.  The provisions of Statement No. 142 will
      be effective  for the Company in fiscal 2003.  Management  does not expect
      these standards, when implemented, to have a material effect on its future
      results of operations or financial position.

      In June 2001,  the FASB issued  Statement  No. 143  "Accounting  for Asset
      Retirement Obligations".  The statement addresses financial accounting and
      reporting  for  obligations   associated with   the retirement of tangible
      long-lived assets and the associated asset retirement costs. The statement
      is effective  for the Company in fiscal 2003.  The Company does not expect
      the  adoption  of  Statement  No.  143 to have a  material  impact  on the
      Company's future results of operations or financial position.

                                        8

      In August 2001,  the FASB issued  Statement  No. 144  "Accounting  for the
      Impairment or Disposal of Long-Lived  Assets".  This statement  supersedes
      Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and
      for Long-Lived Assets to be Disposed of", and the accounting and reporting
      provisions  of APB Opinion 30,  "Reporting  the  Results of  Operations  -
      Reporting  the  Effects  of  Disposal  of a  Segment  of a  Business,  and
      Extraordinary,    Unusual   and   Infrequently    Occurring   Events   and
      Transactions",  for the disposal of a segment of a business. The statement
      is effective  for the Company in fiscal 2003.  The Company does not expect
      the  adoption  of  Statement  No.  144 to have a  material  impact  on the
      Company's future results of operations or financial position.

      In April  2002,  the FASB issued  Statement  No. 145  "Rescission  of FASB
      Statements  No. 4, 44 and 64,  Amendment  of FASB  Statement  No.  13, and
      Technical  Corrections".   The  statement  addresses  the  accounting  for
      extinguishment  of debt,  sale-leaseback  transactions  and certain  lease
      modifications. The statement is effective for transactions occurring after
      May 15, 2002.  The Company  does not expect the adoption of Statement  No.
      145  to  have a  material  impact  on  the  Company's  future  results  of
      operations or financial position.

      In July 2002,  the FASB issued  Statement No. 146,  "Accounting  for Costs
      Associated  with Exit or Disposal  Activities".  The  statement  addresses
      financial  accounting  and  reporting  for costs  associated  with exit or
      disposal  activities  and nullifies  Emerging  Issues Task Force Issue No.
      94-3, "Liability Recognition for Certain Employee Termination Benefits and
      Other Costs to Exit an Activity  (Including  Certain  Costs  Incurred in a
      Restructuring)."  The  provisions  of Statement  No. 146 are effective for
      exit or disposal  activities  that are initiated  after December 31, 2002.
      The Company does not expect the  adoption of  Statement  No. 146 to have a
      material impact on the Company's future results of operations or financial
      position.

4.    RESTRUCTURING AND RELATED COSTS:

      In the first nine months of fiscal 2002, the Company continued its efforts
      towards  completion  of Phase 2 of its  Restructuring  and Cost  Reduction
      Program, including the further consolidation of certain U.S. manufacturing
      processes  with its  Mexico  operations  as well as  additional  personnel
      reductions  at  all  facilities.   The  restructuring  and  related  costs
      (severances and lease settlement  expense) and utilization since September
      30, 2001 are summarized below (in thousands):



                                                        Losses from the
                                            Employee   impairment, sale
                                            severance   or abandonment
                                           and related  of property and
                                             costs         equipment       Total
                                           ----------   ---------------  ---------
                                                                     

    Reserve balances at September 30, 2001   $ 339           $ --          $ 339

    Period ended June 30, 2002
      restructuring and impairment
      related charges                          174             299           473

    Reserves balances at June 30, 2002        (374)           (299)         (673)
                                           ----------   ---------------  ---------

    Reserves balances at June 30, 2002       $ 139           $ --          $ 139
                                           ==========   ===============  =========

      In addition, the Company incurred $64,000 and $386,000 in costs associated
      with  the  disposal  of  property   remaining  from  its  prior  phase  of
      restructuring  in the  quarter  and  nine  months  ended  June  30,  2001,
      respectively. Moreover, in the June 30, 2001 quarter, the Company incurred
      $377,000  in  Mexico  for  the  consolidation  of  operations  into  a new
      facility.

                                        9

5.    LINE OF BUSINESS REPORTING:

      Effective  with the  Company's  2001 plan to exit the  Industrial  Segment
      (Note  6),  the  Company's  continuing  operations  consist  only  of  one
      principal business segment - its Consumer Group. The following information
      sets forth certain  additional  data  pertaining to its operations for the
      three and nine-month periods ended June 30, 2002 and 2001 (in thousands).

                                 Three Months               Nine Months
                           ------------------------  ------------------------
                                        Operating                  Operating
                            Revenues   Profit (Loss)  Revenues   Profit (Loss)
                           ----------- ------------  ----------- ------------
       2002:
          United States    $ 17,414      $   706     $ 37,819      $  (970)
          Canada              2,793          382        6,393          773
          Mexico              8,542        1,618       20,376        2,528
          United Kingdom        297           18          761           10
          China                   1           51           19          130
                           -----------  -----------  ----------- ------------
                           $ 29,047      $ 2,775     $ 65,368      $ 2,471
                           ===========  ===========  =========== ============
        2001:
          United States    $ 17,136      $ 1,240     $ 39,868      $   391
          Canada              2,893          535        6,240          653
          Mexico              8,434        1,723       17,551        2,462
          United Kingdom        314            6          768          (23)
          China                  64           61           75          (75)
                           -----------  -----------  ----------- ------------
                           $ 28,841      $ 3,565     $ 64,502      $ 3,408
                           ===========  ===========  =========== ============

      The  United  States  operating  profit  (loss)  in  each  period  includes
      unallocated corporate expenses.

6.    DISCONTINUED OPERATIONS:

      In September  2001, the Company  formalized its decision to offer for sale
      its New Castle Refractories  division, the last business of its Industrial
      Group. Accordingly, related operating results of the Industrial Group have
      been reported as discontinued operations in the accompanying  consolidated
      financial  statements.  The Company  expects to complete  the sale of this
      division in September 2002.

                                       10


      Net  revenues  and  income  (loss)  from  discontinued  operations  in the
      accompanying financial statements are as follows (in thousands):

                                      Three Months Ended      Nine Months Ended
                                          June 30,              June 30,
                                    ---------------------  ---------------------
                                       2002       2001        2002       2001
                                    ---------  ----------  ---------  ----------

      Net revenues                   $   --     $ 2,414     $   --     $ 7,122
                                    =========  ==========  =========  ==========
      Income (loss) from
       discontinued operations
       before income taxes           $   --     $  (148)    $   208    $   575
      Income taxes                       --         (50)         77        193
                                    ---------  ----------  ---------  ----------
      Income (loss) from
       discontinued operations       $   --     $   (98)    $   131    $   382
                                    =========  ==========  =========  ==========

      Earnings (loss) per share      $   --     $ (0.03)    $  0.04    $  0.12
       (basic)                      =========  ==========  =========  ==========
      Earnings (loss) per share      $   --     $ (0.03)    $  0.04    $  0.12
       (diluted)                    =========  ==========  =========  ==========

      Income (loss) from discontinued  operations  includes  allocated  interest
      expense of $106 and $322 in the three-month  and nine-month  periods ended
      June 30, 2001,  respectively,  based upon the identifiable  assets of such
      operations.  The Company  recorded pre-tax gains of $208 and $1,202 on the
      sale of idle real estate in the  nine-month  periods ended June,  2002 and
      2001,  respectively.  In September  2001,  the Company  provided  $670 for
      anticipated  operating  losses and $432 for the wind-up of certain pension
      plans.  Losses from  discontinued  operations  during the  three-month and
      nine-month  periods  ended June 30, 2002 were $212 and $577,  respectively
      (including $81 and $248 in allocated interest expense,  respectively).  In
      addition,  during the  nine-month  period ended June 30, 2002, the Company
      paid $432 for the wind-up of pension plans.

      Assets and liabilities relating to discontinued operations and included in
      the   accompanying   consolidated   balance  sheets  are  as  follows  (in
      thousands):

                                            June 30,     September 30,
                                              2002           2001
                                           ------------  --------------
      Current assets                          $ 4,452         $ 4,619
      Property, plant and equipment, net          401             473
      Current liabilities                      (1,242)         (1,448)
      Long-term liabilities and other, net       (811)           (743)
                                           ------------  --------------
      Net assets of discontinued operations   $ 2,800         $ 2,901
                                           ============  ==============

7.    LIQUIDITY AND CAPITAL RESOURCES:

      In  September  2001,  a waiver of  compliance  with one  provision  of the
      Company's  existing  primary  lending  agreement  expired  and its  senior
      lenders  prohibited the payment of $5.5 million in principal due to senior
      subordinated  noteholders  on September 26, 2001. The  subordinated  notes
      payment due date was extended by the  noteholders  on various  dates since
      (most recently  through August 19, 2002) to allow the Company more time to
      address  its  debt  issues  to the  mutual  satisfaction  of  all  parties
      involved.

      The  Company is close to reaching  terms with a new senior  lender and its
      existing  subordinated  lenders to refinance and  restructure  its present
      U.S. debt through 2005. The new lender has preliminarily agreed to provide
      a three-year  $28 million  senior debt  facility  which would  replace the
      Company's  existing  senior debt with a  consortium  of  lenders.  The new
      senior debt  arrangement  would  provide $5 million in  increased  working
      capital  liquidity  that would be  available  for  operations  and to make
      certain subordinated debt payments.

                                       11

      The senior debt facility would include a $25 million revolving loan, which
      would  bear  interest  at  either  the  prime  rate,  plus  0.75%,  or the
      prevailing  LIBOR rate,  plus 3.5%. The agreement would also provide for a
      closing  fee of 1% of the  maximum  credit  line and a fee of 0.25% on the
      first and second  anniversary  of the loan; a monthly  maintenance  fee of
      $5,000; and certain additional  transactional  fees.  Borrowings under the
      revolving  loan  would  be based  upon 85% of  eligible  U.S.  and  Canada
      accounts receivable, as defined; 50% of certain accounts receivable having
      extended  payment terms; and varying advance rates for U.S. and Canada raw
      materials and finished goods inventories.  The facility would include term
      loans  aggregating  $3 million,  which  would bear  interest at either the
      prime rate,  plus 1.5%, or the  prevailing  LIBOR rate,  plus 4.5%.  These
      loans are expected to be payable in monthly installments of $50,000,  plus
      interest.  The loan agreement  would also contain  restrictions  regarding
      subordinated debt payments  (discussed below), a requirement to maintain a
      minimum level of operating cash flow and net worth and a limitation on the
      amount of annual capital expenditures.

      The Company also  reached  tentative  agreement  with the holders of $16.5
      million of Senior  Subordinated Notes to restructure the notes,  extending
      the  maturity  date to 2005.  The  Company  would pay  approximately  $6.5
      million to its  subordinated  lenders over the next three years,  at which
      time the balance of  approximately  $10 million would be due.  Payments to
      the subordinated  lenders would be subject to certain restrictions imposed
      under  the  pending  senior  debt  facility.  At the time of the  expected
      closing of the new senior debt facility described above, the Company would
      pay all subordinated  debt accrued interest  (approximately  $1.9 million)
      and $1 million in principal.  Interest on the balance of subordinated debt
      would be paid quarterly thereafter. If the Company would be unable to make
      any portion of the  remaining  $5.5  million by 2005 (due to  restrictions
      imposed under the new senior debt facility or otherwise)  the  noteholders
      would receive warrants  equivalent to  approximately  2.27% of the diluted
      common  shares  outstanding  for each $1 million in unpaid  principal,  in
      addition to warrants  (expiring in September  2003) now held by them.  Any
      warrants  received or earned would be relinquished if the notes were to be
      paid in full during the term of the new  agreement.  The  agreement  would
      also grant the  subordinated  lenders a lien on Company  assets (junior in
      all  aspects to the new senior  debt  lender).  The  interest  rate on the
      subordinated  notes has been 13.5%  through  June 30, 2002 (12% payable in
      cash and 1.5% PIK) plus an  additional  2% on the past due  amount of $5.5
      million. At closing,  the interest rate on the notes would change to 12.5%
      (without  PIK)  through  maturity  in  2005.  The  new  subordinated  note
      agreement   would  include   certain  other   provisions,   including  the
      elimination or adjustment of financial covenants contained in the original
      agreement.

      The closing of the  restructuring of the Company's senior and subordinated
      debt is subject to the lenders  completing an intercreditor  agreement and
      to final negotiation and  documentation.  All parties are working toward a
      closing by September  2002.  Although the Company  believes  that the debt
      restructuring  will be consummated on  substantially  the terms  described
      above, there can be no assurance that that will be the case.

      During its debt negotiations, the Company has improved its cash management
      processes and believes it has sufficient  lines of credit  available under
      its present  senior debt and other  agreements  to fulfill all current and
      anticipated  operating  requirements  of its business  until it closes its
      contemplated  new debt  agreements.  Moreover,  the present senior lenders
      have consistently supported the Company by continuing normal funding under
      their agreements throughout the ongoing negotiations.  The Company expects
      to finalize the new borrowing  arrangements described above before the end
      of its current fiscal year.  However,  the Company cannot assure that they
      will  close on these new  borrowing  arrangements  or that  changes in the
      terms described  above will not be made prior to closing.  In light of the
      circumstances  regarding the Company's various existing loan arrangements,
      the report of the Company's independent accountants (with respect to its
      fiscal 2001 financial  statements) included an explanatory paragraph as to
      substantial  doubt  about the  Company's  ability to  continue  as a going
      concern.

                                       12

      The Company's Mexico subsidiary presently has approximately $14 million in
      bank lines of credit ($3  million  unused at June 30,  2002)  expiring  at
      various dates. The Company is awaiting  approval on at least $3 million of
      additional  Mexico lines of credit and is presently  reviewing  other debt
      proposals  for its Mexico  subsidiary.  The  Company's  subsidiary  cannot
      assure  that these lines of credit will  continue  to be  available  after
      their respective expiration dates, or that additional lines of credit will
      be secured.

      The  Company  has  retained  Wachovia  Securities  (formerly  First  Union
      Securities) and certain other outside  consultants to advise and assist it
      in  evaluating   certain   strategic   alternatives,   including   capital
      restructuring, mergers and acquisitions, and/or other measures designed to
      resolve the Company's issues with its lenders while maximizing shareholder
      value.


                                       13


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

RESULTS OF OPERATIONS
---------------------

      REVENUES for the quarter ended June 30, 2002,  increased $206,000 from the
same quarter last year. The changes by segment are as follows:

                               Increase           % Increase (Decrease)
                              (Decrease)     ------------------------------
                            (in thousands)   Total    Volume   Price/Mix
                            --------------   -----    ------   ---------
         U.S. Consumer         $   278          2         5      (3)
         Foreign Consumer          (72)        (1)        4      (5)

      U.S.  Consumer  revenue  volume  increases  in the retail and  educational
channel  were  partially  offset by lower  prices  offered to enhance  inventory
reduction efforts.  Foreign Consumer was slightly lower overall as higher volume
was  more  than  offset  by the  effects  of  devaluation  of the  Mexican  peso
(approximating  $280,000) and Mexico price reductions in response to competitive
pricing pressure.

      Revenues for the nine months ended June 30, 2002,  increased $866,000 from
the same period last year. The changes by segment are as follows:

                               Increase           % Increase (Decrease)
                              (Decrease)     ------------------------------
                            (in thousands)   Total    Volume   Price/Mix
                            --------------   -----    ------   ---------
         U.S. Consumer         $(2,049)        (5)       (3)     (2)
         Foreign Consumer        2,915         12        15      (3)

      The U.S. Consumer revenue decrease was primarily in the educational market
as  distributor  consolidations  led to reduced  purchases in an effort to lower
their inventory levels.  Foreign Consumer revenue increased  primarily in Mexico
primarily  due  to  increased  sales  to  existing  mass  market  customers  and
additional government business.
      While  the  Company  has  operations  in  Canada,  Mexico  and  the  U.K.,
historically only the operating results in Mexico have been materially  impacted
by  currency  fluctuations.  There  has been a  significant  devaluation  of the
Mexican peso at least once in each of the last three decades, the last one being
in August 1998. In the short term after such a devaluation,  consumer confidence
has been  shaken,  leading to an  immediate  reduction in revenues in the months
following the  devaluation.  Then,  after the immediate  shock,  and as the peso
stabilizes,  revenues  tend to grow.  Selling  prices tend to rise over the long
term to offset any  inflationary  increases in costs.  The peso,  as well as any
currency value, depends on many factors including  international trade, investor
confidence,  and government  policy, to name a few. These factors are impossible
for the Company to predict, and thus, an estimate of potential effect on results
of  operations  for the future  cannot be made.  This currency risk in Mexico is
presently  managed through  occasional  foreign currency hedges,  local currency
financing and by export sales denominated in U.S. dollars.
      OPERATING  INCOME in the quarter  ended June 30, 2002  decreased  $790,000
from the same quarter last year.  Overall gross profit margins  remained stable,
as this  decrease was  predominantly  due to higher  selling and  administrative
costs, partially offset by lower restructuring costs. U.S.  administrative costs
for the prior year  quarter and nine  months  ended June 30,  2001,  reflected a
reduction of approximately  $600,000 for legal recoveries from a settlement with
certain  insurance  companies.  In addition,  the current  year period  reflects
higher  U.S.  selling  costs  associated  with   increased  sales  in the retail
mass market and higher  bank  financing  charges.   These factors were primarily
responsible for an increase in selling and administrative  costs (28.0% of sales
as compared to 23.7% of sales in the prior year  quarter).  Restructuring  costs
decreased $294,000 from the prior year, when Mexico  consolidated its operations
into a new facility.
      Operating  income  for the  nine  months  ended  June 30,  2002  decreased
$937,000.  As discussed above,  overall gross profit margins were comparable and
the reduction in operating income was due to the factors  contributing to higher

                                       14


selling and  administrative  costs (32.6% of sales as compared to 30.6% of sales
in the prior year period),  partially offset by lower restructuring costs in the
period.
      INTEREST EXPENSE  decreased  $141,000 and $416,000 in the quarter and nine
months  ended  June  30,  2002,  respectively  (net  of  interest  allocated  to
discontinued  operations,  as  discussed  in  Note 6 to  Consolidated  Financial
Statements).  The  decreases in the current year  periods are  primarily  due to
lower borrowing levels, reflecting the Company's inventory reduction efforts.
      INCOME TAX decreased  $485,000 and $417,000 in the quarter and nine months
ended June 30, 2002,  respectively,  due  principally to lower pretax income (or
higher  pretax  loss)  and  a  lower  effective  tax  rate  in  Mexico  from  an
unanticipated refund of prior year tax of approximately $170,000.
      MINORITY INTEREST represents approximately 3% of the results of operations
of the Company's Mexico subsidiary.

CURRENT  ECONOMIC  ENVIRONMENT  AND  EVENTS
-------------------------------------------

      Although  not  directly  impacted by recent  events in the U.S. and abroad
(such as September 11th and the Mid-East crisis),  softening economic conditions
appeared to have an effect in certain  U.S.  markets  earlier in the fiscal year
and thus could lead to reduced  overall annual  revenues.  In addition,  certain
expenses  (such as insurance  and financing  costs) have  increased and could be
significantly  higher in the  coming  years  due to  tightening  in the  various
financial markets in light of these events.

LIQUIDITY AND CAPITAL RESOURCES
-------------------------------

      The Company's  cash flows used in operating  activities  decreased by $5.2
million in the period ended June 30, 2002  principally  due to strict  inventory
reduction efforts. In addition to cash flows from changes in inventory,  account
receivable  collections  increased and the Company  enhanced its cash management
processes.  The improvements  were partially offset by higher cash flows used to
extinguish certain Mexico trade liabilities.
      The Company's fiscal 2002 investing activities included approximately $1.1
million in net  purchases  of property  and  equipment,  compared to $2.6 in the
prior year  period.  The prior  year  reflects a higher  level of  purchases  as
compared  with  recent  years,  due to the  Company's  expansion  of its  Mexico
manufacturing  and  consolidation  into its  newly  leased  300,000  square-foot
facility.  The 2001  expenditures  were  partially  offset by  approximately  $1
million in net proceeds from the sale of an idled Mexico plant.  Generally,  all
major capital projects are discretionary in nature and thus no material purchase
commitments exist.  Capital  expenditures are usually funded from operations and
existing financing or new leasing arrangements.
      The  Company's  primary  financing  arrangements  are with a consortium of
lenders, initially providing a total of up to $42.5 million in financing through
September 2004. The financing agreements,  as amended,  include a revolving line
of credit facility in the amount of $30 million,  which bears interest at either
the prime rate plus 1.15%,  or the  prevailing  LIBOR rate plus  2.65%,  through
September 2004. The agreements also provide for the payment of various bank fees
approximating $14,000 per month.  Borrowings under the revolving credit facility
are based upon eligible  accounts  receivable  and  inventories of the Company's
U.S. and Canada  operations,  subject to reserves for  anticipated  subordinated
debt payments and certain  other items,  as defined in the loan  documents.  The
loan and security  agreements  also include a term loan in the initial amount of
$7.5 million. The term loan is payable in monthly installments of $125,000, plus
interest,  through  September  2004. The loan bears interest based upon the same
prevailing  rate  described  above  in  connection  with  the  revolving  credit
facility.
      The Company  executed an interest  rate swap  agreement  that  effectively
fixed the rate of interest on $8 million of these  borrowings  at 8.98%  through
August  2005.   The Company  entered into  the  interest rate swap  agreement to
balance and manage overall  interest rate exposure and minimize  overall cost of
borrowings.
      These  financing  arrangements  are  collateralized  by the  tangible  and
intangible  assets  of  the  U.S.  and  Canada  operations  (including  accounts
receivable,  inventories, property, plant and equipment, patents and trademarks)
and a pledge of the capital  stock of the Company's  subsidiaries.  The loan and
security agreement contains provisions  pertaining to the maintenance of certain
financial ratios and annual capital  expenditure levels, as well as restrictions
as to  payment  of  cash  dividends.  As of  June  30,  2002,  the  Company  had

                                       15


approximately $15 million  outstanding  under the revolving credit facility.  In
addition,  the  Company's  Mexico  subsidiary  currently has  approximately  $14
million in bank lines of credit ($3 million unused at June 30, 2002) expiring at
various  dates that bear  interest at a rate based upon  either a floating  U.S.
bank rate or the rate of certain Mexican government  securities.  The Company is
awaiting  approval on at least $3 million of  additional  Mexico lines of credit
and is presently  reviewing other debt proposals for its Mexico subsidiary.  The
Company's Mexico subsidiary cannot assure that its lines of credit will continue
to be available  after their  respective  expiration  dates,  or that additional
lines of credit will be secured.  The Company relies heavily on the availability
of the lines of credit in the U.S. and Mexico for liquidity in its operations.
      The Company also has outstanding $16.5 million of 12% Senior  Subordinated
Notes valued at their face amount,  due September  2003. The  subordinated  note
agreement  provides for an interest  rate of 13.5%  through June 2002 and 12.25%
through maturity in 2003. The note agreement,  as amended,  contains  provisions
that limit dividends and other payments, and requires the maintenance of certain
financial covenants and ratios.
      In  September  2001,  a waiver of  compliance  with one  provision  of the
Company's  existing  primary  lending  agreement  expired and its senior lenders
prohibited  the payment of $5.5 million in principal due to senior  subordinated
noteholders on September 26, 2001. The  subordinated  notes payment due date was
extended by the noteholders on various dates since (most recently through August
19,  2002) to allow the  Company  more time to  address  its debt  issues to the
mutual satisfaction of all parties involved.
      The  Company is close to reaching  terms with a new senior  lender and its
existing subordinated lenders to refinance and restructure its present U.S. debt
through 2005.  The new lender has  preliminarily  agreed to provide a three-year
$28 million  senior debt facility  which would  replace the  Company's  existing
senior debt with a consortium of lenders.  The new senior debt arrangement would
provide  $5  million  in  increased  working  capital  liquidity  that  would be
available for operations and to make certain subordinated debt payments.
      The senior debt facility would include a $25 million revolving loan, which
would bear  interest at either the prime rate,  plus  0.75%,  or the  prevailing
LIBOR rate,  plus 3.5%. The agreement would also provide for a closing fee of 1%
of  the  maximum  credit  line  and a fee  of  0.25%  on the  first  and  second
anniversary  of the loan;  a monthly  maintenance  fee of  $5,000;  and  certain
additional  transactional  fees.  Borrowings  under the revolving  loan would be
based upon 85% of eligible U.S. and Canada accounts receivable,  as defined; 50%
of certain  accounts  receivable  having  extended  payment  terms;  and varying
advance rates for U.S. and Canada raw materials and finished goods  inventories.
The facility would include term loans  aggregating $3 million,  which would bear
interest at either the prime rate, plus 1.5%, or the prevailing LIBOR rate, plus
4.5%. These loans are expected to be payable in monthly installments of $50,000,
plus interest.  The loan  agreement  would also contain  restrictions  regarding
subordinated  debt  payments  (discussed  below),  a  requirement  to maintain a
minimum  level of  operating  cash flow and net worth  and a  limitation  on the
amount of annual capital expenditures.
      The Company also  reached  tentative  agreement  with the holders of $16.5
million of Senior  Subordinated  Notes to restructure  the notes,  extending the
maturity date to 2005. The Company would pay  approximately  $6.5 million to its
subordinated  lenders  over the next three  years,  at which time the balance of
approximately  $10 million would be due.  Payments to the  subordinated  lenders
would be subject to certain  restrictions  imposed under the pending senior debt
facility.  At the time of the expected  closing of the new senior debt  facility
described above,  the Company would pay all  subordinated  debt accrued interest
(approximately  $1.9  million)  and $1 million  in  principal.  Interest  on the
balance of subordinated debt would be paid quarterly thereafter.  If the Company
would be unable to make any portion of the  remaining  $5.5 million by 2005 (due
to restrictions  imposed  under  the  new senior debt facility or otherwise) the
noteholders  would receive  warrants  equivalent to  approximately  2.27% of the
diluted common shares  outstanding for each $1 million in unpaid  principal,  in
addition to warrants (expiring in September 2003) now held by them. Any warrants
received or earned  would be  relinquished  if the notes were to be paid in full
during  the term of the new  agreement.  The  agreement  would  also  grant  the
subordinated  lenders a lien on Company assets (junior in all aspects to the new
senior debt lender).  The interest rate on the subordinated notes has been 13.5%
through June 30, 2002 (12% payable in cash and 1.5% PIK) plus an  additional  2%
on the past due amount of $5.5  million.  At closing,  the interest  rate on the
notes would  change to 12.5%  (without  PIK) through  maturity in 2005.  The new
subordinated  note agreement would include certain other  provisions,  including
the elimination or adjustment of financial  covenants  contained in the original
agreement.

                                       16


      The closing of the  restructuring of the Company's senior and subordinated
debt is subject to the lenders  completing  an  intercreditor  agreement  and to
final negotiation and documentation. All parties are working toward a closing by
September 2002.  Although the Company believes that the debt  restructuring will
be consummated  on  substantially  the terms  described  above,  there can be no
assurance that that will be the case.
      During its debt negotiations, the Company has improved its cash management
processes and believes it has  sufficient  lines of credit  available  under its
present senior debt and other  agreements to fulfill all current and anticipated
operating requirements of its business until it closes its contemplated new debt
agreements. Moreover, the present senior lenders have consistently supported the
Company by continuing  normal  funding  under their  agreements  throughout  the
ongoing  negotiations.  The  Company  expects  to  finalize  the  new  borrowing
arrangements described above before the end of its current fiscal year. However,
the  Company  cannot  assure  that  they  will  close  on  these  new  borrowing
arrangements or that changes in the terms described above will not be made prior
to  closing.  In light of the  circumstances  regarding  the  Company's  various
existing loan arrangements,  the report of the Company's independent accountants
(with respect to its fiscal 2001 financial  statements)  included an explanatory
paragraph as to substantial  doubt about the Company's  ability to continue as a
going concern.
      Due to the defaults  described  above,  the  subordinated and senior loans
have been classified as current maturities of long-term debt in the accompanying
consolidated balance sheets.  Moreover, in light of the circumstances  regarding
the Company's  various existing loan  arrangements,  the report of the Company's
independent  accountants (with respect to its fiscal 2001 financial  statements)
included an explanatory  paragraph as to  substantial  doubt about the Company's
ability to continue as a going concern.
      The  Company  has  retained  Wachovia  Securities  (formerly  First  Union
Securities)  and certain  other outside  consultants  to advise and assist it in
evaluating  certain strategic  alternatives,  including  capital  restructuring,
mergers  and  acquisitions,  and/or  other  measures  designed  to  resolve  the
Company's   issues  with  its  lenders  while  maximizing   shareholder   value.
      Contractual  cash  obligations  as of June 30, 2002 are  summarized in the
table below.  The senior and  subordinated  debt  balances  are  reflected as an
obligation in the current fiscal year, due to the defaults described above.

                                Payments Due by Period (in thousands)
                     -----------------------------------------------------------
 Contractual Cash                Current   Fiscal years Fiscal years
   Obligations         Total   fiscal year   2003-2005    2006-2007   Thereafter
-------------------  ---------  ----------  -----------  -----------  ----------
Long Term Debt       $ 47,228    $ 45,332      $   607      $   389      $   900
Capital Lease
  Obligations              46          30           16          --           --
Operating Leases        5,680         505        5,076           99          --
                     ---------  ----------  -----------  -----------  ----------
                     $ 52,954    $ 45,867      $ 5,699      $   488      $   900
                     =========  ==========  ===========  ===========  ==========

RECENT ACCOUNTING PRONOUNCEMENTS
--------------------------------

     In July 2001, the FASB issued Statement No. 141 "Business Combinations" and
Statement  No. 142  "Goodwill and Other  Intangible  Assets".  Statement No. 141
requires business combinations initiated after June 30, 2001 to be accounted for
using the purchase  method of accounting and broadens the criteria for recording
intangible assets separate from goodwill. Statement No. 142 requires the use of
a  nonamortization  approach to account for  purchased  goodwill and  indefinite
lived  intangibles.  Under a nonamortization  approach,  goodwill and indefinite
lived intangibles will not be amortized into results of operations,  but instead
would be reviewed  for  impairment  and  written  down and charged to results of
operations  only in the  periods in which the  recorded  value of  goodwill  and
indefinite  lived  intangibles  is more than its fair value.  The  provisions of
Statement No. 141 are effective  currently.  The provisions of Statement No. 142
will be  effective  for the Company in fiscal 2003.  Management  does not expect
these  standards,  when  implemented,  to have a  material  effect on its future
results of operations or financial position.
     In June 2001,  the FASB  issued  Statement  No. 143  "Accounting  for Asset
Retirement  Obligations".  The  statement  addresses  financial  accounting  and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. The statement is effective for

                                       17


the  Company  in fiscal  2003.  The  Company  does not expect  the  adoption  of
Statement No. 143 to have a material  impact on the Company's  future results of
operations or financial position.
     In August  2001,  the FASB issued  Statement  No. 144  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets".   This  statement  supersedes
Statement No. 121,  "Accounting for the Impairment of Long-Lived  Assets and for
Long-Lived  Assets  to  be  Disposed  of",  and  the  accounting  and  reporting
provisions of APB Opinion 30,  "Reporting  the Results of Operations - Reporting
the Effects of Disposal of a Segment of a Business,  and Extraordinary,  Unusual
and  Infrequently  Occurring  Events and  Transactions",  for the  disposal of a
segment of a business.  The  statement  is  effective  for the Company in fiscal
2003.  The Company does not expect the  adoption of Statement  No. 144 to have a
material  impact on the  Company's  future  results of  operations  or financial
position.
     In April  2002,  the FASB  issued  Statement  No. 145  "Rescission  of FASB
Statements  No. 4, 44 and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections". The statement addresses the accounting for extinguishment of debt,
sale-leaseback  transactions and certain lease  modifications.  The statement is
effective for  transactions  occurring  after May 15, 2002. The Company does not
expect the  adoption  of  Statement  No.  145 to have a  material  impact on the
Company's future results of operations or financial position.
     In July 2002,  the FASB issued  Statement  No. 146,  "Accounting  for Costs
Associated with Exit or Disposal Activities".  The statement addresses financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(Including  Certain  Costs  Incurred in a  Restructuring)."  The  provisions  of
Statement  No.  146 are  effective  for  exit or  disposal  activities  that are
initiated  after  December 31, 2002. The Company does not expect the adoption of
Statement No. 146 to have a material  impact on the Company's  future results of
operations or financial position.

CRITICAL ACCOUNTING POLICIES
----------------------------

     The  preparation  of  financial   statements  and  related  disclosures  in
conformity with accounting  principles  generally  accepted in the United States
requires  management to make estimates and assumptions  that affect the reported
amounts of assets and  liabilities  at the date of the financial  statements and
revenue  and  expenses  during the period  reported.  The  following  accounting
policies require  management to make estimates and assumptions.  These estimates
and  assumptions  are reviewed  periodically  and the effects of  revisions  are
reflected  in the period that they are  determined  to be  necessary.  If actual
results  differ  significantly  from  management's   estimates,   the  financial
statements could be materially impacted.
     Accounts receivable is recorded net of allowance for doubtful accounts. The
Company  regularly  reviews the  adequacy of its accounts  receivable  allowance
after considering the size of the accounts receivable,  the age of each invoice,
each  customer's  expected  ability to pay and the collection  history with each
customer.  The  allowance for doubtful  accounts  represents  management's  best
estimate,  but changes in  circumstances  relating to  accounts  receivable  may
result in a requirement for additional allowances in the near future.
     Inventories  are  stated  at the  lower of cost or  market.  The  inventory
valuation  policy  is based on a  review  of  forecasted  demand  compared  with
existing inventory levels. If the estimate of forecasted demand is significantly
less than the actual demand,  the Company may have excess inventory which may be
over-valued.
     Long-lived assets, such as property,  plant and equipment, are reviewed for
impairment when events and circumstances indicate that the carrying amount of an
asset may not be recoverable.  When such events occur,  the Company compares the
carrying amount of the assets to undiscounted expected future cash flows. Should
this  comparison  indicate  that  there  is an  impairment,  the  amount  of the
impairment is calculated  using  discounted  expected  future cash flows. If the
estimate of an asset's  future cash flows is  significantly  different  from the
asset's  actual  cash  flows,  we may  over- or  under-estimate  the value of an
asset's  impairment.  A  long-lived  asset's  value is also  dependent  upon its
estimated  useful life. A change in the useful life of a long-lived  asset could
result in higher or lower depreciation and amortization  expense. If the asset's
actual life is different  than its estimated  life,  the asset could be over- or
under-valued.
                                       18



     Restructuring  and related costs  reserves are recorded in connection  with
the  restructuring  initiatives  as they are announced.  These reserves  include
estimates  pertaining to employee severance costs, the settlement of contractual
obligations  and  other  matters.   Although   management  does  not  anticipate
significant changes, the actual costs may differ from these estimates, resulting
in further charges or reversals of previously recorded charges.

FORWARD-LOOKING STATEMENTS
--------------------------

     The  statements in this  Quarterly  Report on Form 10-Q that are not purely
historical are "forward-looking statements" within the meaning of section 27A of
the  Securities  Act of 1933 and section 21E of the  Securities  Exchange Act of
1934, including statements about the Company's expectations, beliefs, intentions
or  strategies   regarding  the  future.   Forward-looking   statements  include
statements regarding,  among other things, the effects of the devaluation of the
Mexican peso; the sufficiency and continued  availability of the Company's lines
of credit  and its  ability to meet its  current  and  anticipated  obligations;
management's  inventory  reduction  plan and  expectation  for savings  from the
restructuring  and  cost-reduction  program;  the Company's  ability to increase
sales  in its  core  businesses;  and  the  Company's  expectation  that it will
consummate  its debt  restructuring,  and,  if so, the terms upon which the debt
will be  restructured.  Readers  are  cautioned  that any  such  forward-looking
statements  are not  guarantees  of future  performance  and  involve  known and
unknown  risks,  uncertainties  and other  factors  that could  cause the actual
results  to  differ   materially   from  those  expressed  or  implied  by  such
forward-looking statements. Such risks include (but are not limited to) the risk
that the  Company's  lenders will not continue to fund the Company in the future
as they have in the past when  defaults  have  occurred;  the  inability  of the
Company to successfully  complete its  restructuring  of its debt agreements and
the exercise by its lenders of various  remedies  available to them in the event
of continued defaults;  the cancellation of the lines of credit available to the
Company's Mexico subsidiary; the inability to maintain and/or secure new sources
of capital;  manufacturing inefficiencies as a result of the inventory reduction
plan;  difficulties   encountered  with  the  consolidation  and  cost-reduction
program;  increased  competition;  U.S. and foreign  economic  factors;  foreign
currency exchange risk and interest rate fluctuation risk, among others.

                                       19


Item 3.
-------

           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
           ----------------------------------------------------------

     As discussed  elsewhere,  the Company is exposed to the following principal
market risks (i.e.  risks of loss arising from adverse changes in market rates):
foreign exchange rates and interest rates on debt.
     The  Company's  exposure  to  foreign  currency  exchange  rate risk in its
international  operations  is  principally  limited to Mexico  and,  to a lesser
degree, Canada.  Approximately 41% of the Company's year-to-date fiscal 2002 net
revenues were derived in Mexico and Canada,  combined (exclusive of intercompany
activities).  Foreign exchange  transaction gains and losses arise from monetary
assets and liabilities  denominated in currencies other than the business unit's
functional local currency. It is estimated that a 10% change in both the Mexican
peso and Canadian dollar exchange rates would impact reported  operating  profit
by approximately  $500,000.  This quantitative  measure has inherent limitations
because  it does not take  into  account  the  changes  in  customer  purchasing
patterns or any adjustment to the Company's financing or operating strategies in
response to such a change in rates.  Moreover,  this  measure does not take into
account  the  possibility  that  these  currency  rates  can  move  in  opposite
directions, such that gains from one may offset losses from another.
     In addition,  the Company's  cash flows and earnings are subject to changes
in interest  rates.  As of June 30, 2002,  approximately  39% of total short and
long-term  debt is fixed at rates  between  8% and  13.5%.  The  balance  of the
Company debt is variable,  principally based upon the prevailing U.S. bank prime
rate or LIBOR rate. An interest rate swap, which expires in 2005, fixes the rate
of  interest  on $8  million  of this  debt at 8.98%.  A change  in the  average
prevailing  interest  rates of the remaining  debt of 1% would have an estimated
annual impact of $200,000 upon the Company's  pre-tax  results of operations and
cash flows. This quantitative measure does not take into account the possibility
that the  prevailing  rates  (U.S.  bank prime and  LIBOR) can move in  opposite
directions  and that the Company has, in most cases,  the option to elect either
as the determining interest rate factor.

                                       20


                           PART II. OTHER INFORMATION
                           --------------------------

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

(a)   Documents filed as part of this report:
      --------------------------------------

        1.  Financial statements
            --------------------
            See index under Item 8. Financial Statements and Supplementary Data.

        2.  Exhibits
            --------
            The following exhibits are required to be filed as part of this
            Quarterly Report on Form 10-Q:

            (2)  a.  Share Purchase  Agreement by and among Dixon Ticonderoga
                     de Mexico,  S.A. de C.V., and by Grupo Ifam,  S.A. de C.V.,
                     and  Guillermo  Almazan  Cueto with  respect to the capital
                     stock  of  Vinci  de  Mexico,   S.A.   de  C.V.,   (English
                     translation). 4

            (2)  b.  Asset Purchase  Agreement dated February 9, 1999, by and
                     between  Dixon  Ticonderoga  Company,  as Seller and Asbury
                     Carbons, Inc., as Buyer. 6

            (3)  (i) Restated Certificate of Incorporation. 2

            (3) (ii) Amended and Restated Bylaws. 1

            (4)  a.  Specimen Certificate of Company Common Stock. 2

            (4)  b.  Amended and Restated Stock Option Plan. 3

            (10) a.  First  Modification  of Amended and  Restated  Revolving
                     Credit  Loan and  Security  Agreement  by and  among  Dixon
                     Ticonderoga Company,  Dixon Ticonderoga,  Inc., First Union
                     Commercial  Corporation,  First National Bank of Boston and
                     National Bank of Canada. 1

            (10) b.  12.00% Senior  Subordinated  Notes,  Due 2003,  Note and
                     Warrant Purchase Agreement. 1

            (10) c.  12.00% Senior Subordinated Notes, Due 2003, Common Stock
                     Purchase Warrant Agreement. 1

            (10) d.  License and Technological  Agreement between Carborundum
                     Corporation and New Castle Refractories Company, a division
                     of Dixon Ticonderoga Company. 1

            (10) e.  Equipment   Option  and  Purchase   Agreement   between
                     Carborundum   Corporation   and  New  Castle   Refractories
                     Company, a division of Dixon Ticonderoga Company. 1

            (10) f.  Product   Purchase   Agreement   between   Carborundum
                     Corporation and New Castle Refractories Company, a division
                     of Dixon Ticonderoga Company. 1

            (10) g.  Second  Modification  of Amended and Restated  Revolving
                     Credit  Loan and  Security  Agreement  by and  among  Dixon
                     Ticonderoga Company,  Dixon Ticonderoga,  Inc., First Union
                     Commercial  Corporation,  First National Bank of Boston and
                     National Bank of Canada. 5

            (10) h.  Third  Modification  of Amended and  Restated  Revolving
                     Credit  Loan  and  Security  Agreement,  Amendment  to Loan
                     Documents  and  Assignment  by and among Dixon  Ticonderoga
                     Company,  Dixon  Ticonderoga,  Inc., First Union Commercial
                     Corporation,  BankBoston, N.A., National Bank of Canada and
                     LaSalle Bank. 7

                                       21


            (10) i.  First  Modification  of Amended and  Restated  Term Loan
                     Agreement  and  Assignment  by and among Dixon  Ticonderoga
                     Company,  Dixon  Ticonderoga,  Inc., First Union Commercial
                     Corporation,  BankBoston, N.A., National Bank of Canada and
                     LaSalle Bank. 7

            (10) j.  Amendment No. 1 to 12.00% Senior Subordinated Notes, Due
                     2003, Note and Warrant Purchase Agreement.7

            (10) k.  Fourth  Modification  of Amended and Restated  Revolving
                      Credit Loan and Security Agreement. 8

            (10) l.  Second  Modification  of Amended and Restated  Term Loan
                     Agreement. 8

            (10) m.  Amendment No. 2 to Note and Warrant Purchase Agreement. 8

            (21)     Subsidiaries of the Company 9

            (99.1)   Certification by Officers

1 Incorporated by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1996, file number 0-2655, filed in Washington, D.C.

2 Incorporated by reference to the Company's  quarterly  report on Form 10-Q for
the period ended March 31, 1997, file number 0-2655, filed in Washington, D.C.

3 Incorporated by reference to Appendix 3 to the Company's Proxy Statement dated
January 27, 1997, filed in Washington, D.C.

4  Incorporated  by reference to the Company's  current report on Form 8-K dated
December 12, 1997, filed in Washington D.C.

5 Incorporated by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1998, file number 0-2615, filed in Washington, D.C.

6  Incorporated  by reference to the Company's  current report on Form 8-K dated
March 2, 1999, filed in Washington D.C.

7 Incorporated by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1999, file number 0-2615 filed in Washington, D.C.

8 Incorporated by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 2000, file number 0-2655 filed in Washington, D.C.

9 Incorporated by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 2001, file number 1-8689 filed in Washington, D.C.

(b)   Reports on Form 8-K:
      --------------------
      None.

                                       22

                                   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.



                            DIXON TICONDEROGA COMPANY
                            -------------------------



                             Dated:     August 14, 2002
                                        -------------------------------

                             By:        /s/  Gino N. Pala
                                        -------------------------------
                                        Gino N. Pala
                                        Chairman of Board and
                                        Co-Chief Executive Officer


                             Dated:     August 14, 2002
                                        -------------------------------

                             By:        /s/  Richard A. Asta
                                        -------------------------------
                                        Richard A. Asta
                                        Executive Vice President of Finance
                                        Chief Financial Officer


                             Dated:     August 14, 2002
                                        ---------------------------------

                             By:        /s/  John Adornetto
                                        ---------------------------------
                                        John Adornetto
                                        Vice President/Corporate Controller and
                                        Chief Accounting Officer


                                       23

                                                                  Exhibit 99.1
                                                                  ------------

                            CERTIFICATION BY OFFICERS
                            -------------------------



      In connection with the Quarterly Report of Dixon Ticonderoga Company on
Form 10-Q for the period ending June 30, 2002 as filed with the Securities and
Exchange Commission on the date hereof the undersigned certify, pursuant to 18
U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the Sarbanes-Oxley Act of
2002, that:

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

(2)   The information contained in the Quarterly Report fairly present, in all
      material respects, the financial condition and results of operations of
      the Company.

                            DIXON TICONDEROGA COMPANY
                            -------------------------


                             Dated:     August 14, 2002
                                        -------------------------------

                             By:        /s/  Gino N. Pala
                                        -------------------------------
                                        Gino N. Pala
                                        Chairman of Board and
                                        Co-Chief Executive Officer


                             Dated:     August 14, 2002
                                        -------------------------------

                             By:        /s/  Richard F. Joyce
                                        -------------------------------
                                        Richard F. Joyce
                                        Vice-Chairman of Board and
                                        Co-Chief Executive Officer


                             Dated:     August 14, 2002
                                        -------------------------------

                             By:        /s/  Richard A. Asta
                                        -------------------------------
                                        Richard A. Asta
                                        Executive Vice President of Finance
                                        Chief Financial Officer


                             Dated:     August 14, 2002
                                        ---------------------------------

                             By:        /s/  John Adornetto
                                        ---------------------------------
                                        John Adornetto
                                        Vice President/Corporate Controller and
                                        Chief Accounting Officer