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 December 31, 2001

                                       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 December 31, 2001, was 3,177,462.

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------

                                      INDEX
                                      -----

                                                                      Page
                                                                      ----

PART  I.      FINANCIAL INFORMATION

Item 1.       Financial Information

              Consolidated Balance Sheets --
              December 31, 2001 and September 30, 2001                 3-4

              Consolidated Statements of Operations --
              For The Three Months Ended  December 31, 2001             5
              and 2000

              Consolidated Statements of Comprehensive Loss
              For The Three Months Ended  December 31, 2001             6
              and 2000

              Consolidated Statements of Cash Flows --
              For The Three Months Ended  December 31, 2001             7
              and 2000

              Notes to Consolidated Financial Statements              8-12

Item 2.       Management's Discussion and Analysis of
              Financial Condition and Results of Operations           13-17

Item 3.       Quantitative   and  Qualitative   Disclosures            18
              About Market Risk

PART II.      OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                        19-20

              Signatures                                               21



                                       2


                         PART I - FINANCIAL INFORMATION
                         ------------------------------

Item 1.

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------




                                                December 31,      September 30,
                                                   2001               2001
                                               --------------    ---------------
                                                                       

ASSETS:
-------

CURRENT ASSETS:
  Cash and cash equivalents                     $    871,975      $    844,299
  Receivables,    less    allowance   for
   doubtful  accounts  of  $1,504,595  at
   December  31, 2001 and  $1,482,524  at
   September 30, 2001                             25,629,616        31,647,950
  Inventories                                     35,703,381        35,583,082
  Other current assets                             2,480,959         2,227,785
                                               --------------    ---------------

   Total current assets                           64,685,931        70,303,116
                                               --------------    ---------------

PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                              11,278,873        10,608,980
  Machinery and equipment                         17,467,897        17,155,371
  Furniture and fixtures                           1,748,796         1,741,811
                                               --------------    ---------------

                                                  30,495,566        29,506,162
  Less accumulated depreciation                  (19,513,101)      (19,022,674)
                                               --------------    ---------------

                                                  10,982,465        10,483,488
                                               --------------    ---------------

OTHER ASSETS                                       5,554,460         5,625,771
                                               --------------    ---------------

                                                $ 81,222,856      $ 86,412,375
                                               ==============    ===============


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

                                       3



                                                December 31,      September 30,
                                                   2001               2001
                                               --------------    ---------------
                                                                      

LIABILITIES AND SHAREHOLDERS' EQUITY:
-------------------------------------

CURRENT LIABILITIES:
  Notes payable                                 $ 7,511,462        $ 6,294,268
  Current maturities of long-term debt           31,226,989         32,598,531
  Accounts payable                                7,275,997          9,321,957
  Accrued liabilities                             6,466,709          9,132,057
                                               --------------    ---------------

   Total current liabilities                     52,481,157         57,346,813
                                               --------------    ---------------

LONG-TERM DEBT                                    1,995,742          2,018,125
                                               --------------    ---------------

DEFERRED INCOME TAXES AND OTHER                     700,619            984,492
                                               --------------    ---------------

MINORITY INTEREST                                   604,799            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                  3,670,135          3,670,135
  Retained earnings                              24,893,066         25,667,675
  Accumulated comprehensive loss                 (3,372,237)        (4,101,681)
                                               --------------    ---------------

                                                 28,901,273         28,946,438
  Less - treasury stock, at cost
   (532,847 shares)                              (3,460,734)        (3,460,734)
                                               --------------    ---------------
                                                 25,440,539         25,485,704
                                               --------------    ---------------

                                                $81,222,856        $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
                      -------------------------------------



                                                         THREE MONTHS ENDED
                                                            DECEMBER 31,
                                                       2001            2000
                                                   -------------   -------------
                                                                      

REVENUES                                            $17,902,150     $17,241,882
                                                   -------------   -------------
COST AND EXPENSES:
  Cost of goods sold                                 11,309,007      11,575,318
  Selling and administrative expenses                 6,766,713       6,456,694
  Provision for restructuring and related costs         174,850             --
                                                   -------------   -------------
                                                     18,250,570      18,032,012
                                                   -------------   -------------
OPERATING LOSS                                         (348,420)       (790,130)
INTEREST EXPENSE                                        874,501       1,011,403
                                                   -------------   -------------
LOSS  FROM  CONTINUING   OPERATIONS   BEFORE
  INCOME TAX BENEFIT AND MINORITY INTEREST           (1,222,921)     (1,801,533)
INCOME TAX BENEFIT                                     (453,914)       (644,807)
                                                   -------------   -------------
                                                       (769,007)     (1,156,726)
MINORITY INTEREST                                         5,604         (12,011)
                                                   -------------   -------------
LOSS FROM CONTINUING OPERATIONS                        (774,611)     (1,144,715)
                                                   -------------   -------------
LOSS FROM  DISCONTINUED  OPERATIONS,  NET OF
  APPLICABLE INCOME TAXES                                   --         (165,542)
                                                   -------------   -------------
NET LOSS                                             $ (774,611)    $(1,310,257)
                                                   =============   =============
LOSS PER COMMON SHARE (BASIC):
  Continuing operations                              $     (.24)    $      (.36)
  Discontinued operations                                   --             (.05)
                                                   -------------   -------------
  Net loss                                           $     (.24)    $      (.41)
                                                   =============   =============
LOSS PER COMMON SHARE (DILUTED):

  Continuing operations                              $     (.24)    $      (.36)
  Discontinued operations                                   --             (.05)
                                                   -------------   -------------
  Net loss                                           $     (.24)    $      (.41)
                                                   =============   =============
SHARES OUTSTANDING:
  BASIC                                               3,177,462       3,168,047
                                                   =============   =============
  DILUTED                                             3,177,462       3,168,047
                                                   =============   =============


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

                                       5

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                  CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
                  ---------------------------------------------

                                                     THREE MONTHS ENDED
                                                        DECEMBER 31,
                                                     2001           2000
                                                 ------------   ------------

NET LOSS                                         $ (774,611)    $(1,310,257)

OTHER COMPREHENSIVE 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                         71,263        (157,715)


  Foreign currency translation adjustments          658,178        (580,343)
                                                 ------------   ------------

COMPREHENSIVE LOSS                               $  (45,170)    $(2,102,520)
                                                 ============   ============



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



                                                          THREE MONTHS ENDED
                                                             DECEMBER 31,
                                                          2001          2000
                                                       ------------  -----------
                                                              
Cash flows from operating activities:

Net loss from continuing operations                    $ (774,611)  $(1,144,715)

Net loss from discontinued operations                         --       (165,542)

Adjustment to reconcile net loss to net cash
  provided by operating activities:
  Depreciation and amortization                           587,642       628,689
  Provision for doubtful accounts receivable              109,935       111,828
  Loss (gain) attributable to foreign currency
   exchange                                               (36,929)       57,760
  Income (loss) attributable to minority interest           5,604       (12,011)
  Changes in assets [(increase) decrease] and
   liabilities [increase (decrease)]:
   Receivables, net                                     6,303,861     5,601,811
   Inventories                                            246,541       (54,790)
   Other current assets                                  (244,939)     (314,919)
   Accounts payable and accrued liabilities            (4,893,783)   (3,207,098)
   Other assets                                           (59,744)     (109,591)
                                                       ------------  -----------
Net cash provided by operations                         1,243,577     1,391,422
                                                       ------------  -----------
Cash flows from investing activities:
  Purchases of plant and equipment, net                  (511,381)     (853,037)
                                                       ------------  -----------
Cash flows from financing activities:
  Principal reductions of notes payable                  (212,595)     (101,455)
  Principal reductions of long-term debt                 (409,817)     (441,088)
  Other non-current liabilities                            (6,692)       64,719
                                                       ------------  -----------
Net cash used in financing activities                    (629,104)     (477,824)
                                                       ------------  -----------
Effect of exchange rate changes on cash                   (75,416)      (40,044)
                                                       ------------  -----------
Net increase in cash and cash equivalents                  27,676        20,517

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

Cash and cash equivalents, end of period               $  871,975    $  468,969
                                                       ============  ===========
Supplemental Disclosures:
  Cash paid during the period:
   Interest                                            $1,487,510    $1,548,489
   Income taxes                                           282,025       717,777


           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  to present  fairly the  financial  position of Dixon  Ticonderoga
    Company and  subsidiaries  as of December 31, 2001, and the results of their
    operations  and cash flows for the three months ended  December 31, 2001 and
    2000, 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 December  31, 2001 (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):

                                           December 31,   September 30,
                                              2001            2001
                                           ------------   -------------
      Raw materials                         $ 14,159        $ 13,328
      Work in process                          3,374           3,572
      Finished goods                          18,170          18,683
                                           ------------   -------------
                                            $ 35,703        $ 35,583
                                           ============   =============


3.  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

                                       8

    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.

    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.

4.  RESTRUCTURING AND RELATED COSTS:

    In the first  quarter 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 its new Mexico facility.  The  restructuring and related costs
    (severances and lease  settlement  expense) and utilization  since September
    30, 2001 are summarized below (in thousands):



                                                Losses from the
                                                impairment, sale
                         Employee severance    or abandonment of
                          and related costs    property and equipment       Total
                        ------------------    -----------------------     ---------
                                                                  
Reserve balances at
 September 30, 2001         $   339              $     --                  $  339

Quarter ended December
 31, 2001 restructuring
 and impairment
 related charges                 99                    76                     175

Payments in quarter
 ended December 31, 2001       (190)                   --                    (190)
                        ------------------    -----------------------     ---------

Reserves balances at
 December 31, 2001          $   248              $     76                  $  324
                        ==================    =======================     =========


                                       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-month
    periods ended December 31, 2001 and 2000 (in thousands).


                                                   Operating
                                       Revenues   Profit (Loss)
                                     ------------ ------------
                  2001:
                     United States     $11,017      $ (558)
                     Canada              1,878         124
                     Mexico              4,757          65
                     United Kingdom        232          (6)
                     China                  18          27
                                     ------------ ------------
                                       $17,902      $ (348)
                                     ============ ============

                  2000:
                     United States     $11,870       $(294)
                     Canada              1,825          25
                     Mexico              3,226        (429)
                     United Kingdom        214         (16)
                     China                 107         (76)
                                     ------------ ------------
                                       $17,242      $ (790)
                                     ============ ============




    The  United  States  operating  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 by August 2002.

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


                                                Three Months Ended
                                                   December 31,
                                               ---------------------
                                                 2001        2000
                                               ----------  ---------
      Net revenues                              $  --       $ 2,555
                                               ==========  =========

      Income (loss) rom discontinued
        operations before income taxes          $  --       $  (249)

      Income tax benefit                           --            83
                                               ----------  ---------
      Income (loss) from discontinued
      operations                                $  --       $  (166)
                                               ==========  =========

      Earnings (loss) per share (basic)         $  --       $ (0.05)
                                               ==========  =========
      Earnings (loss) per share (diluted)       $  --       $ (0.05)
                                               ==========  =========

                                       10

    Income  (loss) from  discontinued  operations  includes  allocated  interest
    expense  of $108 in the  period  ended  December  31,  2000,  based upon the
    identifiable  assets of such  operations.  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
    December  31, 2001 period were $265  (including  $84 in  allocated  interest
    expense).  In  addition,  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):


                                               December 31,     September 30,
                                                  2001              2001
                                              ------------     --------------

      Current assets                             $ 4,299            $ 4,619
      Property, plant and equipment, net             448                473
      Current liabilities                         (1,046)            (1,448)
      Long-term liabilities and other, net          (766)              (743)
                                              ------------     --------------

      Net assets of discontinued operations      $ 2,935            $ 2,901
                                              ============     ==============


7.  LIQUIDITY AND CAPITAL RESOURCES:

    On  September  15, 2001, a waiver of  compliance  with one  provision of the
    Company's  primary  lending  agreement  expired and shortly  thereafter  its
    senior  lenders  prohibited  the payment of $5.5 million in principal due to
    senior subordinated  noteholders on September 26, 2001. The payment due date
    was later  extended  by the  noteholders  until  November  14,  2001 and the
    aforementioned  waiver from the Company's  senior  lenders was also extended
    through that date. These extensions expired on November 15, 2001. The senior
    lenders again blocked any payment to the  subordinated  noteholders  and the
    Company has continued to negotiate  with its various  lenders since then. As
    of December 31, 2001,  the Company was not in compliance  with one financial
    covenant under its subordinated note agreement.  The Company has received an
    additional  extension  and  a  waiver  of  default  under  its  senior  debt
    agreements through May 3, 2002 to allow the Company more time to address its
    debt issues to the mutual satisfaction of all parties involved.  The Company
    has  asked  both its  senior  and  subordinated  lenders  to  amend  various
    provisions of their debt agreements until at least October 2002 to allow the
    Company time to pursue a longer-term solution.

    The Company  believes it has sufficient  lines of credit available under its
    senior debt and other  agreements  to fulfill  all  current and  anticipated
    operating  requirements of its business.  Moreover,  the senior lenders have
    consistently  supported the Company by continuing normal funding under their
    agreements  throughout the ongoing  negotiations.  However, the Company does
    not believe it will have excess cash flow to retire the total $16.5  million
    in  subordinated  notes by their due date in 2003. The Company has asked the
    subordinated  noteholders  and they have expressed a willingness to consider
    restructuring  their  scheduled  principal  payments  to allow  the  Company
    sufficient time to retire the notes through the infusion of some form of new
    equity capital, new secondary financing and/or the sale of assets.  However,
    the Company  cannot  assure that its efforts  will be  successful,  that the
    subordinated  noteholders will amend their scheduled payments and/or that it
    will maintain  and/or secure new sources of capital.  Moreover,  in light of
    the current circumstances regarding the Company's various debt arrangements,
    the report of the  Company's  independent  accountants  (with respect to its
    fiscal 2001 financial  statements)  includes an explanatory  paragraph as to
    substantial  doubt  about  the  Company's  ability  to  continue  as a going
    concern.

                                       11

    The Company's Mexico subsidiary presently has outstanding  approximately $10
    million  under its lines of credit ($2 million  unused)  expiring at various
    dates.  The Company is awaiting  approval on $5 to $10 million of additional
    Mexico lines of credit with various  financial  institutions.  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.

                                       12

Item 2.
-------

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

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

    REVENUES for the quarter ended  December 31, 2001,  increased  $660,000 from
the prior year. The changes are detailed below:


                               Increase           % Increase (Decrease)
                              (Decrease)        --------------------------
                            (in thousands)      Total    Volume  Price/Mix
                            --------------      -----    ------  ---------
         U.S. Consumer       $  (852)            (7)      (6)      (1)
         Foreign Consumer      1,512             28       21        7


    U.S.  Consumer  revenue  decreased  primarily  due to  lower  demand  in the
educational  and commercial  markets.  Foreign  revenue  increased  primarily in
Mexico  due to  increased  demand in the mass  retail  market as well as certain
price increases.
    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  LOSS  decreased  $442,000  from last year.  In the quarter  ended
December  31,2001,  the  Company  incurred  additional  restructuring  costs  of
$175,000 in connection  with its  consolidation  of operations in Mexico.  These
costs were more than offset by higher operating profits in Foreign Consumer from
higher revenues and labor  efficiencies and overhead expense reductions from the
consolidation   activities   (see  Note  4).  These   efficiencies  as  well  as
manufacturing  savings in the U.S.  contributed to significantly  lower costs of
goods sold  during the period  (63.2% of sales as compared to 67.1% in the prior
year period).  Consolidated selling and administrative expenses increased due to
higher  U.S.  selling   expenses  and  financing  costs,   partially  offset  by
approximately $250,000 in import duty rebates, reflected in this category.
    INTEREST  EXPENSE  decreased  $137,000  from last year due to lower  overall
borrowing  rates,  despite the additional  interest  charges under the Company's
debt agreements described below.
    INCOME TAX benefit  decreased  $191,000  from last year due to lower pre-tax
losses.
    MINORITY  INTEREST  represents  approximately  3% of the  net  results  from
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,
softening  economic  conditions  could  affect the retail mass or other  markets
served by the Company's  Consumer  Group and thus could lead to reduced  overall
revenues. In addition,  certain expenses (such as insurance and financing costs)
could be  significantly  higher in the  coming  years due to  tightening  in the
various financial markets in light of recent events.

                                       13

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

    The  Company  generated  approximately  $1.2  million  in  cash  flows  from
operating  activities  in the first  quarter of fiscal  2002.  In the prior year
period,  cash flows from operating  activities  amounted to $1.4 million.  Lower
fiscal 2002 operating  losses,  increased  accounts  receivable  collections and
improved  inventory  control were offset by higher cash flows used to extinguish
certain trade liabilities.
    The  Company's  fiscal  2002  investing  activities  included  approximately
$511,000 in net purchases of property and equipment, compared to $853,000 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.  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.  The Company has 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 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
entered  into the  aforementioned  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.  On September 15, 2001, a waiver of compliance
with one  provision  of the  Company's  primary  lending  agreement  expired and
shortly  thereafter its senior lenders prohibited the payment of $5.5 million in
principal due to senior  subordinated  noteholders  on September  26, 2001.  The
payment due date was later extended by the  noteholders  until November 14, 2001
and the  aforementioned  waiver  from  the  Company's  senior  lenders  was also
extended through that date.  These extensions  expired on November 15, 2001. The
senior lenders again blocked any payment to the subordinated noteholders and the
Company has  continued to negotiate  with its various  lenders  since then.  The
Company has  received an  additional  extension  and waiver of certain  existing
defaults  under its  senior  debt  agreements  through  May 3, 2002 to allow the
Company more time to address its debt issues to the mutual  satisfaction  of all
parties involved. The Company has asked both its senior and subordinated lenders
to amend various provisions of their debt agreements until at least October 2002
to allow time for the Company to pursue a longer-term  solution.  As of December
31,  2001,  the Company had  approximately  $11  million  outstanding  under the
revolving  credit  facility.  In  addition,   the  Company's  Mexico  subsidiary
currently  has  approximately  $10  million in bank lines of credit ($2  million
unused) 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 $5 to $10 million of additional Mexico lines
of credit with various financial institutions. 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 2003.  The  subordinated  note agreement


                                       14

provides for a total interest rate of 13.5% through June 2002 and 12.25% through
maturity in 2003. Due to the Company's  noncompliance  under its primary lending
arrangements  discussed  above,  it  was  prohibited  from  making  a  scheduled
subordinated  note  payment of $5.5  million  due in  September  2001.  The note
agreement provides for an additional  interest charge of 2% on this amount until
payment is made. The note agreement, as amended,  contains provisions that limit
dividends and other payments,  and requires the maintenance of certain financial
covenants  and  ratios,  one of which  the  Company  did not  comply  with as of
December 31, 2001.
    The Company believes that amounts  available under its lines of credit under
its senior  debt and under  lines of credit  available  to or  requested  by its
Mexican  subsidiary,  if funded,  are  sufficient  to fulfill  all  current  and
anticipated  operating  requirements  of its business.  The senior  lenders have
consistently  supported the Company and they,  as well as the Company's  foreign
lenders,  have continued funding under their existing agreements  throughout the
ongoing negotiations.  However, the Company does not believe it will have excess
cash flow to retire the total $16.5 million in  subordinated  notes by their due
date  in  2003.  The  Company's   subordinated   noteholders  have  expressed  a
willingness to consider  restructuring  their  scheduled  principal  payments to
allow the Company  sufficient  time to retire the notes  through the infusion of
some form of new equity  capital,  new  secondary  financing  and/or the sale of
assets.  However, the Company cannot assure that its efforts will be successful,
that the  subordinated  noteholders  will amend their scheduled  payments and/or
that it will  maintain  and/or secure new sources of capital.  In addition,  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.
    Due to the defaults  described above, the subordinated and senior debts have
been classified as current maturities of long-term debt in the accompanying 2001
consolidated  balance  sheet.  Moreover,  in light of the current  circumstances
regarding the Company's various debt  arrangements,  the report of the Company's
independent  accountants (with respect to its fiscal 2001 financial  statements)
includes 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.

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
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

                                       15

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.

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  Company  reviews any  invoice  greater  than 60 days past due to
determine if an allowance is  appropriate  based on the risk category  using the
factors  discussed above. In addition,  the Company  maintains a general reserve
for all other invoices that may become doubtful in the future. 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.
    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

                                       16


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 its  expectations  with  regards  to legal
proceedings.  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
negotiate  a  restructuring  of its  subordinated  debt 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.

                                       17


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 37% of the Company's fiscal 2001 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 December 31, 2001,  approximately  46% 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
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.


                                       18


                           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

                                       19

            (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

            (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

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.


                                       20

                                   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:     February 14, 2002
                                        -------------------------------

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


                             Dated:     February 14, 2002
                                        -------------------------------

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


                             Dated:     February 14, 2002
                                        ---------------------------------

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