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 March 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 March 31, 2001, was 3,168,047.






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

                                      INDEX
                                      -----


                                                                      Page
                                                                      ----
PART  I.   FINANCIAL INFORMATION

Item 1.    Financial Information

           Consolidated Balance Sheets --
           March 31, 2001 and September 30, 2000                       3-4

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

           Consolidated Statements of Comprehensive Income (Loss)
           -- For The Three and Six Months Ended March 31, 2001
           and 2000                                                     6

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

           Notes to Consolidated Financial Statements                  8-12

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations              13-15

Item 3.    Quantitative and Qualitative Disclosures About Market       16
           Risk

PART II.   OTHER INFORMATION

Item 4.    Submission of Matters to a Vote of Security Holders         17

Item 6.    Exhibits and Reports on Form 8-K                           17-19

           Signatures                                                  20







                         PART I - FINANCIAL INFORMATION

Item 1.

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                              March 31, 2001      September 30,
                                               (Unaudited)             2000
                                              --------------      --------------

CURRENT ASSETS:
  Cash and cash equivalents                     $   300,842         $   448,452
  Receivables,   less   allowance  for
   doubtful  accounts of $1,402,557 at
   March 31,  2001 and  $1,418,908  at
   September 30, 2000                            29,419,970          30,881,626
  Inventories                                    38,852,127          36,215,931
  Other current assets                            5,635,390           4,171,064
                                              --------------      --------------

   Total current assets                          74,208,329          71,717,073
                                              --------------      --------------

PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                             10,065,660          10,145,872
  Machinery and equipment                        16,126,843          16,054,327
  Furniture and fixtures                          1,706,204           1,654,404
                                              --------------      --------------
                                                 27,898,707          27,854,603
  Less accumulated depreciation                 (17,957,621)        (17,572,320)
                                              --------------      --------------
                                                  9,941,086          10,282,283
                                              --------------      --------------

OTHER ASSETS                                      5,037,108           4,718,379
                                              --------------      --------------
                                                $89,186,523         $86,717,735
                                              ==============      ==============











                                              March 31, 2001      September 30,
                                               (Unaudited)             2000
                                            ---------------       --------------

CURRENT LIABILITIES:
  Notes payable                               $  6,130,623        $  3,574,929
  Current maturities of long-term debt           7,140,767           7,135,198
  Accounts payable                               8,774,132           8,068,133
  Accrued liabilities                            7,956,912          10,056,935
                                            ---------------       --------------
   Total current liabilities                    30,002,434          28,835,195
                                            ---------------       --------------
LONG-TERM DEBT                                  32,562,315          30,210,410
                                            ---------------       --------------
DEFERRED INCOME TAXES AND OTHER                    797,827             177,248
                                            ---------------       --------------
MINORITY INTEREST                                  554,274             552,215
                                            ---------------       --------------

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                 3,700,272           3,700,272
  Retained earnings                             25,157,019          26,147,547
  Accumulated comprehensive income (loss)       (3,776,043)         (3,093,577)
                                            ---------------       --------------
                                                28,791,557          30,464,551
  Less - treasury stock, at cost
   (542,262 shares)                             (3,521,884)         (3,521,884)
                                            ---------------       --------------
                                                25,269,673          26,942,667
                                            ---------------       --------------
                                              $ 89,186,523        $ 86,717,735
                                            ===============       ==============












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






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
           FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2001 AND 2000



                                         THREE MONTHS ENDED            SIX MONTHS ENDED
                                             MARCH 31,                    MARCH 31,
                                        2001           2000          2001           2000
                                        ----           ----          ----           ----
                                                               
REVENUES                             $20,880,005    $22,392,291   $40,677,001    $42,017,436
                                     ------------   ------------  ------------   ------------
COST AND EXPENSES:
 Cost of goods sold                   13,272,116     14,689,101    27,203,304     28,424,972
 Selling and administrative expenses   6,774,480      7,091,565    13,571,748     14,338,943
 Provision for restructuring and
  related costs                          322,435           --         322,435           --
                                     ------------   ------------  ------------   ------------
                                      20,369,031     21,780,666    41,097,487     42,763,915
                                     ------------   ------------  ------------   ------------
GAIN ON SALE OF ASSETS                 1,202,448           --       1,202,448           --
                                     ------------   ------------  ------------   ------------
OPERATING INCOME (LOSS)                1,713,422        611,625       781,962       (746,479)
INTEREST EXPENSE                       1,178,708        988,508     2,297,717      1,921,545
                                     ------------   ------------  ------------   ------------
INCOME (LOSS) BEFORE INCOME TAXES
 (BENEFIT) AND MINORITY INTEREST         534,714       (376,883)   (1,515,755)    (2,668,024)
INCOME TAXES (BENEFIT)                   200,612       (156,830)     (527,589)      (933,013)
                                     ------------   ------------  ------------   ------------
                                         334,102       (220,053)     (988,166)    (1,735,011)
MINORITY INTEREST                         14,373         26,779         2,362         11,515
                                     ------------   ------------  ------------   ------------
NET INCOME (LOSS)                    $   319,729    $  (246,832)  $  (990,528)   $(1,746,526)
                                     ============   ============  ============   ============
EARNINGS (LOSS) PER COMMON SHARE:
 BASIC                               $      0.10    $      (.08)  $      (.31)   $      (.54)
                                     ============   ============  ============   ============
 DILUTED                             $      0.10    $      (.08)  $      (.31)   $      (.54)
                                     ============   ============  ============   ============
SHARES OUTSTANDING:
 BASIC                                 3,168,047      3,157,290     3,168,047      3,238,704
                                     ============   ============  ============   ============
 DILUTED                               3,168,492      3,157,290     3,168,047      3,238,704
                                     ============   ============  ============   ============




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






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
       CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
           FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2001 AND 2000



                                       THREE MONTHS ENDED           SIX MONTHS ENDED
                                            MARCH 31,                   MARCH 31,
                                    -------------------------   ---------------------------
                                      2001           2000           2001           2000
                                    -----------   -----------   -------------  ------------
                                                           
NET INCOME (LOSS)                   $ 319,729     $ (246,832)   $   (990,528)  $(1,746,526)

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                        (119,233)          --          (276,948)         --

Foreign currency translation
  adjustments                         229,030        418,527        (351,313)      113,853
                                    -----------    -----------  --------------  ------------


COMPREHENSIVE INCOME (LOSS)         $ 429,526     $  171,695    $ (1,672,994)  $(1,632,673)
                                    ===========   ============  ============== =============
























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






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                FOR THE SIX MONTHS ENDED MARCH 31, 2001 AND 2000



                                                        2001              2000
                                                   ----------------  ---------------
                                                                  

CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss                                            $    (990,528)    $ (1,746,526)
Adjustment to reconcile net loss to net cash
  provided by (used in) operating activities:
  Depreciation and amortization                         1,267,837        1,222,871
  Deferred taxes                                             --             89,937
  Provision for doubtful accounts receivable               43,801           77,057
  Gain on sale of assets                               (1,202,448)            --
  Loss attributable to foreign currency exchange           69,253            4,671
  Income attributable to minority interest                  2,362           11,515
  Changes in assets and liabilities:
   Receivables                                          1,149,469        3,133,725
   Inventories                                         (2,710,990)         339,144
   Other current assets                                  (527,113)         (79,793)
   Accounts payable and accrued liabilities              (376,634)      (4,206,991)
   Other assets                                          (327,638)         (97,017)
                                                   ----------------  ---------------
Net cash provided by (used in) operations              (3,602,629)      (1,251,407)
                                                   ----------------  ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property, plant and equipment, net        (1,508,385)        (372,918)
                                                   ----------------  ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from notes payable                         2,521,412        1,841,265
Net proceeds from long-term debt                        2,426,615        1,647,164
Purchase of treasury stock                                   --         (2,016,510)
Exercise of stock options                                    --            168,624
Other non-current liabilities                              47,631          (25,459)
                                                   ----------------  ---------------
Net cash provided by (used in) financing
activities                                              4,995,658        1,615,084
                                                   ----------------  ---------------
Effect of exchange rate changes on cash                   (32,254)        (128,575)
                                                   ----------------  ---------------
Net decrease in cash and cash equivalents                (147,610)        (137,816)
Cash and cash equivalents, beginning of period            448,452          935,413
                                                   ----------------  ---------------
Cash and cash equivalents, end of period            $     300,842     $    797,597
                                                   ================  ===============
Supplemental Disclosures:
  Cash paid during the period:
   Interest                                         $   2,175,812     $  1,843,960
   Income taxes                                         1,452,010        1,374,554





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





                   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 March 31,  2001,  and the results of their
     operations and cash flows for the six months ended March 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 March 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):

                                             March 31,    September 30,
                                               2001           2000
                                           ------------   -------------
     Raw materials                           $13,861         $12,839
     Work in process                           3,639           3,656
     Finished goods                           21,352          19,721
                                           ------------   -------------
                                             $38,852         $36,216
                                           ============   =============

3.   Effect of new accounting pronouncement:

     On October 1, 2000, the Company adopted  Statement of Financial  Accounting
     Standards (SFAS) No.133, "Accounting for Derivative Instruments and Hedging
     Activities".  The Company now records the fair value of interest rate swaps
     designated as cash flow hedges in other  liabilities with the offset to the
     other  comprehensive  income (loss) component of shareholders'  equity.  At
     adoption,  the Company  recorded its interest rate swaps designated as cash
     flow  hedges  with a fair  value of  $86,314  in other  liabilities.  Other
     comprehensive loss was increased $54,205 (net of tax benefit of $32,109) as
     a cumulative effect adjustment for an accounting change.  During the period
     ended March 31, 2001, the Company also recognized an adjustment to the fair
     value of these cash flow  hedges of $441,001  in other  liabilities.  Other
     comprehensive  loss was increased $276,948 (net of tax benefit of $164,053)
     during this period.

     The Company  utilizes  interest rate swap agreements to provide an exchange
     of interest  payments  computed on  notional  amounts  that will offset any
     undesirable  change in cash flows or fair value  resulting from market rate
     changes on designated hedged bank borrowings. The Company limits the credit
     risks of the interest rate agreements by initiating the  transactions  with
     counterparties  with  significant   financial  positions,   such  as  major
     financial institutions.

     SFAS  No.  133  requires  companies  to  recognize  all of  its  derivative
     instruments  as either assets or  liabilities  in the balance sheet at fair
     value. The accounting for changes in the fair value (i.e., gains or losses)
     of a derivative  instrument  depends on whether it has been  designated and
     qualifies as part of a hedging  relationship  and  further,  on the type of
     hedging relationship.  For those derivative instruments that are designated
     and qualify as hedging  instruments,  a company must  designate the hedging
     instrument,  based upon the exposure  being hedged,  as either a fair value
     hedge,  cash  flow  hedge  or a  hedge  of a net  investment  in a  foreign
     operation.  For derivative instruments that are designated and qualify as a
     cash flow hedge (such as the Company's interest rate swap agreements),  the
     effective  portion  of the  gain or loss on the  derivative  instrument  is
     reported  as  a  component  of  other   comprehensive   income  (loss)  and
     reclassified  into earnings in the same period or periods  during which the
     hedged  transaction  affects  earnings.  The remaining  gain or loss on the
     derivative  instrument  in excess of the  cumulative  change in the present
     value of future cash flows of the hedged  item,  if any, is  recognized  in
     current  earnings  during  the  period of the  change in fair  values.  For
     derivative  instruments not designated as hedging instruments,  the gain or
     loss is recognized in current  earnings  during the period of the change in
     fair values.

     The Company has entered into interest rate swap agreements that effectively
     convert a portion of its  floating-rate  debt to a fixed-rate  basis,  thus
     reducing the impact of  interest-rate  changes on future interest  expense.
     The fair values of interest  rate  instruments  are  estimated by obtaining
     quotes from brokers and are the  estimated  amounts that the Company  would
     receive or pay to terminate the  agreements at the reporting  date,  taking
     into account current interest rates and other relevant factors.

4.   Contingencies:

     The  Company,  in the  normal  course of  business,  is a party in  certain
     litigation. In April 1996, a decision was rendered by the Superior Court of
     New Jersey in Hudson  County  finding  the  Company  responsible  for $1.94
     million plus prejudgment  interest.  All Company appeals were denied and in
     1998,  the  Company  paid  $3.6  million  to  satisfy  this  claim in full,
     including  all accrued  interest.  The Company  continued  to pursue  other
     responsible parties for indemnification  and/or contribution to the payment
     of this claim  (including its insurance  carriers) and a legal  malpractice
     action  against  its  former   attorney.   In  2000,  the  Company  reached
     settlements  with its insurers and all amounts  recovered were reflected in
     fiscal 2000  financial  statements  ($167,000  through March 31, 2000).  In
     1999, the  malpractice  suit was dismissed and the Company has appealed the
     decision.

     The Company has evaluated the merits of other litigation and believes their
     outcome will not have a further  material  effect on the  Company's  future
     results of operations or financial position.

5.   RESTRUCTURING AND RELATED COSTS:

     During  the  fourth   quarter  of  fiscal   2000,   the  Company   provided
     approximately  $1,435,000 of impairment and restructuring  related costs in
     connection with Phase 2 of its  Restructuring  and Cost Reduction  Program,
     which  includes  further   consolidation  of  certain  U.S.   manufacturing
     processes,  the  consolidation  of its Mexico  operations into a new leased
     facility and personnel  reductions in manufacturing,  sales,  marketing and
     corporate  activities.  An  additional  170  employees  (principally  plant
     workers)  are  affected by the second  phase of the  program.  The carrying
     amount of property  held for disposal  under Phase 2 of the program is $1.1
     million.  Management expects to dispose of this additional property by June
     2001 without material gain or loss.





     The Phase 2  restructuring  and impairment  related  charges and subsequent
     utilization through March 31, 2001 are summarized below (in thousands):


                                                   2000        Utilized
                                               Restructuring   through      Balance
                                               and Related     March 31,   at March 31,
                                                 Charges         2001         2001
                                               -------------  -----------  -----------
                                                   
       Employee severance and related costs      $   967        $ (422)      $ 545
        costs

       Anticipated losses from the sale or
        abandonment of property and equipment        468          (299)        169
                                               -------------  -----------  -----------
                                                 $ 1,435        $ (721)      $ 714
                                               =============  ===========  ===========

     In addition,  during the quarter,  the Company  incurred  $322,000 in costs
     associated with the disposal of property  remaining from its prior phase of
     restructuring.

6.   STOCK REPURCHASE PROGRAM:

     In March 1999, the Company's Board of Directors approved a Stock Repurchase
     Program,  authorizing  the  acquisition  of  up  to  $3  million  in  Dixon
     Ticonderoga  Company stock. In the period ended March 31, 2000, the Company
     repurchased 260,000 shares at a cost of approximately $2 million.

7.   LINE OF BUSINESS REPORTING:

     The Company  reports  information  about its operating  segments  under the
     "management  approach".  The management  approach is based on the manner in
     which management reports segment  information within the Company for making
     operating decisions and assessments.

     The Company has two principal  business  segments - its Consumer  Group and
     Industrial  Group.  The  following  information  sets  forth  certain  data
     pertaining to each line of business as of March 31, 2001 and 2000,  and for
     the quarters then ended (in thousands):

                                         Consumer     Industrial
                                           Group         Group         Total
                                        ------------  ------------  ------------
      Net revenues:

      Three months ended:
      March 31, 2001                     $ 18,727       $  2,153      $20,880
      March 31, 2000                       19,395          2,997       22,392

      Six months ended:
      March 31, 2001                     $ 35,969       $  4,708      $40,677
      March 31, 2000                       35,746          6,271       42,017

                                         Consumer     Industrial
                                           Group         Group         Total
                                        ------------  ------------  ------------
      Income (loss) before interest,
       taxes and minority interest:

      Three months ended:
      March 31, 2001                     $  1,525       $   (238)     $ 1,287
      March 31, 2000                        1,246             10        1,256

      Six months ended:
      March 31, 2001                     $  1,450       $   (473)     $   977
      March 31, 2000                          671           (148)         523


A reconciliation of income (loss) before interest, taxes and minority interest
to net income (loss) follows (in thousands):

                                          Three Months Ended March 31, 2001
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
    Income (loss) before interest,
     taxes and minority interest     $ 1,525     $  (238)   $   426    $ 1,713
    Interest expense                    (875)       (109)      (195)    (1,179)
    Income tax benefit(expense)         (232)         96        (64)      (200)
    Minority interest                    (14)        --        --          (14)
                                    ----------- ---------- ---------- ----------
    Net income (loss)                $   404     $  (251)   $   167    $   320
                                    =========== ========== ========== ==========


                                           Six Months Ended March 31, 2001
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
    Income (loss) before interest,
     taxes and minority interest     $ 1,450     $  (473)   $  (195)   $   782
    Interest expense                  (1,689)       (218)      (391)    (2,298)
    Income tax benefit                    61         252        214        527
    Minority interest                     (2)        --        --           (2)
                                    ----------- ---------- ---------- ----------
    Net loss                         $  (180)    $  (439)   $  (372)   $  (991)
                                    =========== ========== ========== ==========


                                          Three Months Ended March 31, 2000
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
    Income (loss) before interest,
     taxes and minority interest     $ 1,246     $    10    $  (644)   $   612
    Interest expense                    (700)        (98)      (191)      (989)
    Income tax benefit (expense)        (166)         31        292        157
    Minority interest                    (27)        --         --         (27)
                                    ----------- ---------- ---------  ----------
    Net income (loss)                $   353     $   (57)   $  (543)   $  (247)
                                    =========== ========== ========== ==========


                                           Six Months Ended March 31, 2000
                                    --------------------------------------------
                                    Consumer    Industrial               Total
                                      Group       Group     Corporate   Company
                                    ----------- ---------- ---------- ----------
    Income (loss) before interest,
     taxes and minority interest     $   671     $  (148)   $(1,269)   $  (746)
    Interest expense                  (1,314)       (207)      (401)    (1,922)
    Income tax benefit                   286         114        533        933
    Minority interest                    (12)        --         --         (12)
                                    ----------- ---------- ---------- ----------
    Net loss                         $  (369)    $  (241)   $(1,137)   $(1,747)
                                    =========== ========== ========== ==========



     Corporate  income  (loss)  before  interest,  taxes and  minority  interest
     includes a net gain on sale of assets of $1,202 and restructuring  costs of
     $322 in the March 31, 2001 periods.  Certain  corporate  expenses have been
     allocated based upon respective segment sales.  Interest expense (where not
     specifically  identified) has been allocated based upon identifiable assets
     by segment. Income taxes are determined based upon the respective effective
     tax rates.

8.   GAIN ON SALE OF ASSETS:

     In January  2001,  the  Company  sold  certain  idle real  estate in Burnet
     County,  Texas.  Under  the  terms of the sales  contract,  the buyer  also
     assumed  certain  related  obligations  previously  retained by the Company
     under  its  1999  sale  of  its  graphite  and  lubricants  business.   The
     transaction resulted in an aggregate net pre-tax gain of approximately $1.2
     million.

9.   LONG TERM DEBT

     At March 31,  2001,  the  Company did not meet one of the  financial  ratio
     requirements of the loan and security agreement. In May 2001, the agreement
     was amended to revise this financial ratio  requirement  through  September
     30,  2001 to be less  restrictive  and to provide  for an  increase  in the
     facility  fees by $5,000 per month.  The Company is presently in compliance
     with all provisions of the loan agreement, as amended.








Item 2.
-------

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


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

     REVENUES for the quarter ended March 31, 2001,  decreased  $1,512,000  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       $     584            6        7        (1)
         Foreign Consumer       (1,252)         (14)     (16)        2
         Industrial               (844)         (28)     (29)        1

     U.S.  Consumer revenue increased  principally in the educational  market as
certain  wholesalers  deferred  shipments  from  December  2000 into early 2001.
Foreign Consumer revenues  decreased  primarily in the Mexico retail market. The
2000 quarter  benefited from higher than normal orders from Mexico retailers and
wholesalers that were held over from prior periods. Industrial revenue decreased
due to  weakness  in the  manufacturing  industries  served by the  Refractories
division.
     Revenues for the six months ended March 31, 2001, decreased $1,340,000 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       $     (58)          --       --        --
         Foreign Consumer          281            2        1         1
         Industrial             (1,563)         (25)     (26)        1


     U.S.  Consumer  revenue was flat with increases in the  educational  market
being  offset  by  decreases  in  other  markets.   Foreign  Consumer  increased
principally in Mexico with large retailers and wholesalers.  Industrial  revenue
decreased in the Refractories division as discussed above.
     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
also managed  through local  currency  financing and by export sales to the U.S.
denominated in U.S. dollars.
     OPERATING  INCOME  increased  $1,101,000  over the same  quarter last year,
including a net gain on sale of assets of $1,202,000 and restructuring  costs of
$322,000.  U.S.  Consumer  increased  $687,000 as a result of lower  selling and
distribution costs, as well as ongoing  consolidation and cost reduction efforts
that  resulted  in  improved   manufacturing   efficiencies.   This  improvement
contributed  to lower  overall  cost of goods sold during the March 2001 quarter
(63.6%  of  sales as  compared  to 65.6% in the  prior  year  quarter).  Foreign
Consumer  decreased  $408,000,  primarily  in  Mexico,  due to  lower  revenues.
Industrial  decreased  $248,000  on lower  revenues  and  higher  energy  costs.

Corporate  administrative costs decreased $190,000 as lower salaries and fringes
from cost reduction  initiatives  more than offset  non-recurring  legal expense
recoveries of $167,000 in the prior year period.
     Operating  income  for  the six  months  ended  March  31,  2001  increased
$1,528,000 over the prior period reflecting the  aforementioned  gain on sale of
assets and restructuring  costs. U.S. Consumer  increased $932,000 primarily due
to lower costs from consolidation and cost reduction  efforts,  as well as lower
sales and distribution expenses. Foreign Consumer decreased $154,000,  primarily
due to  start-up  costs  associated  with the new  Mexico  facility.  Industrial
decreased  $325,000  on  lower  revenues  and  higher  energy  costs.  Corporate
administrative  costs decreased $194,000 as lower salaries and fringes more than
offset the aforementioned legal recoveries in the prior year period.
     INTEREST  EXPENSE  increased  $190,000  and $376,000 in the quarter and six
months ended March 31, 2001, respectively, primarily due to higher borrowings in
Mexico to finance the consolidation of manufacturing facilities.
     INCOME TAX  increased  $357,000 and $405,000  from the same quarter and six
months last year, respectively, due to the improvement in before tax income
(loss).
     MINORITY  INTEREST   represents   approximately  3%  of  the  results  from
operations of the Company's Mexico subsidiary.


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

      The Company's cash flows used in operating activities in the first six
months of fiscal 2001 were approximately $3.6 million as compared with only
$1.25 million in the prior year period. Accounts receivable increased over the
prior year due to increased sales in U.S. market channels and in Mexico where
traditionally longer customer payment terms are provided. Additionally,
inventories increased due to the manufacturing consolidation efforts in Mexico
and as the Company prepares for its back-to-school shipping season. These
factors were partially offset by improved accounts payable management in the
current year period.
      The Company's investing activities included approximately $1.5 million in
purchases of property and equipment in the current period compared to $0.4
million in the prior year. This is a higher level of purchases as compared with
recent years, due to the Company's expansion of its Mexico manufacturing and
consolidation into its new leased 300,000 square-foot facility. Generally, all
major capital projects are discretionary in nature and thus no material purchase
commitments exist. Capital expenditures will continue to be funded from
operations and existing financing or new leasing arrangements.
     The  Company's  primary  financing  arrangements  are with a consortium  of
lenders, providing a total of up to $42.5 million in financing through September
2004.  The  underlying  loan and  security  agreements,  as  amended,  include a
revolving  line of credit  facility  in the amount of $35  million  which  bears
interest at the prime rate plus 0.75% or the  prevailing  LIBOR rate plus 2.25%.
Borrowings under the revolving credit facility are based upon eligible  accounts
receivable  and  inventories  of the Company's  U.S. and Canada  operations,  as
defined.  The Company has  previously  executed an interest rate swap  agreement
that  effectively  fixes the rate of interest on $8 million of the revolver debt
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.
     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. At March 31, 2001, the Company did not meet one
of the financial ratio  requirements.  In May 2001, the agreement was amended to
revise one financial  ratio  requirement  through  September 30, 2001 to be less
restrictive  and to provide for the increase in the facility  fees by $5,000 per
month.  The Company is  presently in  compliance  with all such  provisions,  as
amended.  As of March 31,  2001,  the Company had  approximately  $19 million of
unused  lines of  credit  available  under the  revolving  credit  facility.  In

addition,  the  Company's  Mexico  subsidiary  has $17  million in bank lines of
credit ($11 million  unused as of March 31, 2001) which bear  interest at a rate
based upon  either a  floating  U.S.  bank rate or the rate of  certain  Mexican
government securities.
     The Company also has outstanding $16.5 million of Senior Subordinated Notes
valued at their face amount,  due 2003. The notes bear interest at 13.5% through
June 2002 and  12.25%  through  maturity  in 2003.  The  Company  has  issued to
noteholders  warrants to purchase  300,000  shares of Company stock at $4.28 per
share.  The note  agreement,  as  amended,  contains  provisions  that limit the
payment of dividends and require the maintenance of certain financial  covenants
and ratios. The Company is presently in compliance with all such provisions,  as
amended.
     The subordinated and senior debts have been classified,  in accordance with
their  terms  and  management's  expectations  as  to  Company  performance,  as
long-term in the accompanying  consolidated  financial statements.  However, the
Company cannot assure that it will be in compliance with all covenant provisions
of its debt  agreements  in all future  quarters and cannot  assure that it will
receive waivers or amendments of any such provisions should that occur.
     The Company entered into the aforementioned interest rate swap agreement to
balance and manage overall  interest rate exposure.  The swaps are not presently
expected to have a material  effect on total  interest  expense over the term of
the  underlying   agreements.   (Also  see  Note  3  to  Consolidated  Financial
Statements.)
     In March 1999, the Company's Board of Directors approved a Stock Repurchase
Program  authorizing  the  acquisition of up to $3 million in Dixon  Ticonderoga
Company stock. The Company repurchased 260,000 shares at a cost of $2 million in
the period ended March 31, 2000.  These  repurchases  were financed  through the
aforementioned and previous U.S. revolving line of credit facilities.
     The existing  sources of financing and cash  expected to be generated  from
future  operations  and / or asset sales should,  in  management's  opinion,  be
sufficient to fulfill all current and anticipated  requirements of the Company's
ongoing business and to meet all of it obligations.  However, if future covenant
violations occur with respect to its current financing arrangements, the Company
may need to pursue other  sources of financing  to satisfy  certain  obligations
before their due date.
     In September 2000,  First Union Securities was engaged to advise and assist
the Company in evaluating  certain  strategic  alternatives,  including  capital
restructuring,  mergers  and  acquisitions  and/or  other  measures  designed to
maximize shareholder value. These activities are ongoing.


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 Company's ability to meet its loan covenants in the future and
its  current and  anticipated  obligations;  the  effects of interest  rate swap
agreements; management's expectation for savings from the restructuring and cost
reduction  program;  the  Company's  ability  to  increase  sales  in  its  core
businesses;  its expectations as to the effect of new accounting pronouncements;
and its  expectations  with  regards  to  legal  proceedings  and  environmental
matters. 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)  manufacturing  inefficiencies  as a
result  of  inventory  management  efforts,  difficulties  encountered  with the
consolidation  and cost  reduction  program,  increased  competition,  U.S.  and
foreign economic factors,  environmental  risks,  foreign currency exchange risk
and interest rate fluctuation risk, among others.



Item 3.
-------


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

     As  discussed  elsewhere  in this Form 10-Q,  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 33% of the Company's fiscal 2000 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  would  impact  reported  operating  profit by  $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 March 31, 2001,  approximately  54% of total short and
long-term  debt is fixed,  at rates  between 7.2% and 13.5%.  The balance of the
Company debt is variable,  principally based upon the prevailing U.S. bank prime
rate or LIBOR rate.  Certain interest rate swaps, which expire in 2001 and 2005,
fix the rate of  interest  on $8  million  of this debt at  approximately  9%. A
change in the average  prevailing  interest  rates of the  remaining  debt of 1%
would not have a material  effect upon the  Company's  results of  operations or
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 variable interest rate factor.




                           PART II. OTHER INFORMATION


Item 4.   Sumission of Matters to a Vote of Security Holder
-------

a.        The Annual Meeting of  Shareholders of Dixon  Ticonderoga  Company was
          held on March 9, 2001.

b.        The following  members of the Board of Directors were elected to serve
          until the 2004 Annual  Meeting or until their  successors  are elected
          and qualified:

                                For           Against         Abstained
                            ------------   --------------  ---------------

          Gino N. Pala        2,632,574       93,335              0

          Richard F. Joyce    2,613,618      112,291              0

          John Ritenour       2,632,574       93,335              0


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

(a)     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

            (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

1Incorporated  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.

2Incorporated  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.

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

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

5Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1998, file number 0-2655, filed in Washington, D.C.

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

7Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 1999, file number 0-2655 filed in Washington, D.C.

8Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 2000, file number 1-8689, filed in Washington, D.C.

(b)     Reports on Form 8-K:

        None.



                                   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:     May 14, 2001
                                        -------------------------------

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


                             Dated:     May 14, 2001
                                        -------------------------------

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


                             Dated:     May 14, 2001
                                        ---------------------------------

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