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, 2002

                                       OR

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


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


                          Commission file number 1-8689

                            DIXON TICONDEROGA COMPANY
               Incorporated pursuant to the Laws of Delaware State


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


        Internal Revenue Service-- Employer Identification No. 23-0973760

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

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

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

The total number of shares of the registrant's Common Stock, $1 par value,
outstanding on March 31, 2002, was 3,177,462.






                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES

                                      INDEX


                                                                            Page

PART  I. FINANCIAL INFORMATION

Item 1.  Financial Information

         Consolidated Balance Sheets --
         March 31, 2002 and September 30, 2001                        3-4

         Consolidated Statements of Operations -- For The
         Three and Six Months Ended March 31, 2002 and 2001            5

         Consolidated Statements of Comprehensive Income
         (Loss) -- For The Three and Six Months Ended March
         31, 2002 and 2001                                             6

         Consolidated Statements of Cash Flows -- For The
         Six Months Ended March 31, 2002 and 2001                      7

         Notes to Consolidated Financial Statements                   8-12

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations               13-18

Item 3.  Quantitative and Qualitative Disclosures About Market Risk    19

PART II. OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders           20

Item 6.  Exhibits and Reports on Form 8-K                            20-22

         Signatures                                                    23




                                       2

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

Item 1.
-------

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

                                              March 31, 2002       September 30,
                                               (Unaudited)              2001
                                            ---------------       --------------
CURRENT ASSETS:
  Cash and cash equivalents                     $  603,674           $  844,299
  Receivables,   less   allowance  for
   doubtful  accounts of $1,459,508 at
   March 31,  2002 and  $1,482,524  at
   September 30, 2001                           29,581,309           31,647,950
  Inventories                                   35,613,512           35,583,082
  Other current assets                           2,314,749            2,227,785
                                            ---------------       --------------

   Total current assets                         68,113,244           70,303,116

                                            ---------------       --------------
PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                            11,020,297           10,608,980
  Machinery and equipment                       17,519,554           17,155,371
  Furniture and fixtures                         1,726,228            1,741,811
                                            ---------------       --------------
                                                30,266,079           29,506,162
  Less accumulated depreciation                (19,409,256)        (19,022,674)
                                            ---------------       --------------
                                                10,856,823           10,483,488
                                            ---------------       --------------

OTHER ASSETS                                     5,967,737            5,625,771
                                            ---------------       --------------
                                               $84,937,804          $86,412,375
                                            ===============       ==============


                                       3





                                              March 31, 2002       September 30,
                                               (Unaudited)              2001
                                            ---------------       --------------
CURRENT LIABILITIES:
  Notes payable                                $ 8,900,398          $ 6,294,268
  Current maturities of long-term debt          32,584,644           32,598,531
  Accounts payable                               8,549,210            9,321,957
  Accrued liabilities                            6,507,086            9,132,057
                                            ---------------       --------------

   Total current liabilities                    56,541,338           57,346,813
                                            ---------------       --------------

LONG-TERM DEBT                                   1,946,299            2,018,125
                                            ---------------       --------------

DEFERRED INCOME TAXES AND OTHER                    581,831              984,492
                                            ---------------       --------------

MINORITY INTEREST                                  629,052              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                             24,367,775           25,667,675
  Accumulated comprehensive income (loss)       (3,048,201)          (4,101,681)
                                            ---------------       --------------
                                                28,700,018           28,946,438
  Less  -  treasury  stock,  at  cost
   (532,847 shares)                             (3,460,734)          (3,460,734)
                                            ---------------       --------------
                                                25,239,284           25,485,704
                                            ---------------       --------------
                                              $ 84,937,804         $ 86,412,375
                                            ===============       ==============










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




                                       4




                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                   ------------------------------------------
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                -------------------------------------------------
           FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2002 AND 2001
           -----------------------------------------------------------



                                         THREE MONTHS ENDED            SIX MONTHS ENDED
                                             MARCH 31,                    MARCH 31,
                                        2002           2001          2002           2001
                                        ----           ----          ----           ----
                                                               
REVENUES                             $18,418,306    $18,519,620   $36,320,456    $35,660,502
                                     ------------   ------------  ------------   ------------

COST AND EXPENSES:
  Cost of goods sold                  11,813,650     11,164,625    23,122,657     22,638,943
  Selling and administrative expenses  6,409,765      6,399,717    13,176,478     12,856,411
  Provision for restructuring and
   related costs                         150,951        322,435       325,801        322,435
                                      ------------   ------------  ------------   ------------
                                      18,374,366     17,886,777    36,661,256     35,817,789
                                     ------------   ------------  ------------   ------------
OPERATING INCOME (LOSS)                   43,940        632,843      (304,480)      (157,287)
INTEREST EXPENSE                         931,675      1,070,034     1,806,176      2,081,437
                                     ------------   ------------  ------------   ------------
LOSS FROM CONTINUING OPERATIONS
  BEFORE INCOME TAX BENEFIT AND
  MINORITY INTEREST                     (887,735)      (437,191)   (2,110,656)    (2,238,724)
INCOME TAX BENEFIT                      (247,053)      (124,976)     (700,967)      (769,783)
MINORITY INTEREST                         15,414         14,373        21,018          2,362
                                     ------------   ------------  ------------   ------------

LOSS FROM CONTINUING OPERATIONS         (656,096)      (326,588)   (1,430,707)    (1,471,303)
DISCONTINUED OPERATIONS, NET OF
  INCOME TAXES                           130,806        646,317       130,806        480,775
                                     ------------   ------------  ------------   ------------
NET INCOME (LOSS)                    $  (525,290)   $   319,729   $(1,299,901)   $  (990,528)
                                     ============   ============  ============   ============

EARNINGS (LOSS) PER COMMON SHARE
  (BASIC):
  Continuing operations              $     (0.21)   $     (0.10)  $     (0.45)   $     (0.46)
  Discontinued operations                   0.04           0.20          0.04           0.15
                                     ------------   ------------  ------------   ------------
  Net income (loss)                  $     (0.17)   $      0.10   $     (0.41)   $     (0.31)
                                     ============   ============  ============   ============

EARNINGS (LOSS) PER COMMON SHARE
  (DILUTED):
  Continuing operations              $     (0.21)   $     (0.10)  $     (0.45)   $     (0.46)
  Discontinued operations                   0.04           0.20          0.04           0.15
                                     ------------   ------------  ------------   ------------
  Net income (loss)                  $     (0.17)   $      0.10   $     (0.41)   $     (0.31)
                                     ============   ============  ============   ============

Shares Outstanding:
  Basic                                3,177,462      3,168,047     3,177,462      3,168,047
                                     ============   ============  ============   ============
  Diluted                              3,177,462      3,168,492     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 INCOME (LOSS) (UNAUDITED)
       ------------------------------------------------------------------
           FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2002 AND 2001
           ----------------------------------------------------------


                                       THREE MONTHS ENDED           SIX MONTHS ENDED
                                            MARCH 31,                   MARCH 31,
                                    -------------------------   ---------------------------
                                      2002           2001           2002           2001
                                    -----------   -----------   -------------  ------------
                                                                
NET INCOME (LOSS)                    $(525,290)    $ 319,729     $(1,299,901)   $ (990,528)

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                     79,706      (119,233)        150,969      (276,948)

Foreign currency translation
  adjustments                          244,333       229,030         902,511      (351,313)
                                    -----------   -----------   -------------  ------------

COMPREHENSIVE INCOME (LOSS)          $(201,251)    $ 429,526     $  (246,421)  $(1,672,994)
                                    ===========   ===========   =============  ============
























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




                                       6




                  DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                  ------------------------------------------
              CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
              -------------------------------------------------
               FOR THE SIX MONTHS ENDED MARCH 31, 2002 AND 2001
               ------------------------------------------------


                                                        2002              2001
                                                   ----------------  ---------------
                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss from continuing operations                $   (1,430,707)   $  (1,471,303)
Net income from discontinued operations                   130,806          480,775
Adjustment to reconcile net loss to net cash
  used in operating activities:
  Depreciation and amortization                         1,228,477        1,267,837
  Provision for doubtful accounts receivable              109,935           43,801
  Gain on sale of assets                                 (208,290)      (1,202,448)
  Loss (gain) attributable to foreign currency exchange    (3,595)          69,253
  Income attributable to minority interest                 21,018            2,362
  Changes in assets and liabilities:
   Receivables, net                                     2,542,287        1,149,469
   Inventories                                            476,966       (2,710,990)
   Other current assets                                   (77,469)        (527,113)
   Accounts payable and accrued liabilities            (3,641,961)        (543,670)
   Other assets                                          (655,006)        (327,638)
                                                   ----------------  ---------------
Net cash used in operations                            (1,507,569)      (3,769,665)
                                                   ----------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of plant and equipment, net                    (871,569)      (1,508,385)
Proceeds on sale of assets                                208,290          167,036
                                                   ----------------  ---------------
Net cash used in investing activities                    (663,279)      (1,341,349)
                                                   ----------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from notes payable                         2,049,647        2,521,412
Net proceeds from (principal reductions of)
  long-term debt                                          (85,713)       2,426,615
Other non-current liabilities                             (16,194)          47,631
                                                   ----------------  ---------------
Net cash provided by financing activities               1,947,740        4,995,658
                                                   ----------------  ---------------
Effect of exchange rate changes on cash                   (17,517)         (32,254)
                                                   ----------------  ---------------
Net decrease in cash and cash equivalents                (240,625)        (147,610)

Cash and cash equivalents, beginning of period            844,299          448,452
                                                   ----------------  ---------------
Cash and cash equivalents, end of period           $      603,674    $     300,842
                                                   ================  ===============

Supplemental Disclosures:
  Cash paid during the period:
   Interest                                         $   2,185,008    $   2,175,812
   Income taxes                                           789,104        1,452,010





           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 March 31, 2002, and the
      results of their  operations and cash flows for the six months ended March
      31, 2002 and 2001 have been  included.  The results of operations for such
      interim  periods  are not  necessarily  indicative  of the results for the
      entire  year.  Certain  fiscal 2001  balances  have been  reclassified  to
      conform to current year presentation.

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, 2002 (for which the LIFO method of accounting
      are used) are based on certain estimates  relating to quantities and costs
      as of year end.

      Inventories consist of (in thousands):
                                             March 31,    September 30,
                                               2002           2001
                                           ------------   -------------
      Raw materials                         $14,469         $13,328
      Work in process                         3,069           3,572
      Finished goods                         18,076          18,683
                                          ------------   -------------
                                            $35,614         $35,583
                                          ============   =============

3.    EFFECT OF NEW ACCOUNTING PRONOUNCEMENT:

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

                                       8


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

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

4.    RESTRUCTURING AND RELATED COSTS:

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



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

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

    Period ended March 31, 2002
      restructuring and impairment
      related charges                         174             152            326

    Payments in period ended March 31, 2002  (325)            --            (325)
                                           ----------   ---------------  ---------
    Reserves balances at March 31, 2002     $ 188           $ 152          $ 340
                                           ==========   ===============  =========



      During  the  quarter   ending  March  31,  2001,   the  Company   incurred
      approximately  $322,000 in costs  associated with the disposal of property
      remaining from its prior phase of restructuring.

                                       9


5.    LINE OF BUSINESS REPORTING:

      Effective  with the  Company's  2001 plan to exit the  Industrial  Segment
      (Note  6),  the  Company's  continuing  operations  consist  only  of  one
      principal business segment - its Consumer Group. The following information
      sets forth certain  additional  data  pertaining to its operations for the
      three and six-month periods ended March 31, 2002 and 2001 (in thousands).


                                 Three Months               Six Months
                           ------------------------  ------------------------
                                        Operating                  Operating
                            Revenues   Profit (Loss)  Revenues   Profit (Loss)
                          ------------ ------------ ------------ ------------
       2002:
          United States    $  9,387     $(1,021)      $ 20,405     $(1,677)
          Canada              1,723         158          3,600         353
          Mexico              7,076         858         11,833         949
          United Kingdom        227          (3)           459          (9)
          China                   5          52             23          79
                          ------------ ------------ ------------ ------------
                           $ 18,418     $    44       $ 36,320     $  (305)
                          ============ ============ ============ ============

       2001:
          United States    $ 10,864     $  (405)      $ 22,733     $  (849)
          Canada              1,522          43          3,347         147
          Mexico              5,890       1,068          9,117         711
          United Kingdom        239         (13)           453         (29)
          China                   5         (60)            11        (137)
                          ------------ ------------ ------------ ------------
                           $ 18,520     $   633       $ 35,661     $  (157)
                          ============ ============ ============ ============

      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.

                                       10


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

                                     Three Months Ended      Six Months Ended
                                         March 31,              March 31,
                                    ---------------------  ---------------------
                                       2002       2001        2002       2001
                                    ---------  ----------  ---------  ----------

 Net revenues                        $   --     $2,153      $   --     $4,708
                                    =========  ==========  =========  ==========
 Income from discontinued
  operations before income taxes     $  208     $  972      $  208     $  723
 Income taxes                            77        325         77         242
                                    ---------  ----------  ---------  ----------
 Income from discontinued operations $  131     $  647      $  131     $  481
                                    =========  ==========  =========  ==========
 Earnings per share (basic)          $ 0.04     $ 0.20      $ 0.04     $ 0.15
                                    =========  ==========  =========  ==========
 Earnings per share (diluted)        $ 0.04     $ 0.20      $ 0.04     $ 0.15
                                    =========  ==========  =========  ==========

      Income from discontinued operations includes allocated interest expense of
      $108 and $216 in the  three-month  and  six-month  periods ended March 31,
      2001, respectively, based upon the identifiable assets of such operations.
      The Company  recorded pre-tax gains of $208 and $1,202 on the sale of idle
      real  estate in the  three-month  periods  ended  March 31, 2002 and 2001,
      respectively. In September 2001, the Company provided $670 for anticipated
      operating losses and $432 for the wind-up of certain pension plans. Losses
      from discontinued  operations during the three-month and six-month periods
      ended  March  31,  2002  were  $100  and $365  (including  $83 and $167 in
      allocated  interest  expense,   respectively).  In  addition,  during  the
      six-month  period  ended March 31,  2002,  the  Company  paid $432 for the
      wind-up of pension plans.

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

                                             March 31,    September 30,
                                               2002          2001
                                           ------------  --------------
      Current assets                          $ 4,499         $ 4,619
      Property, plant and equipment, net          429             473
      Current liabilities                      (1,429)         (1,448)
      Long-term liabilities and other, net       (788)           (743)
                                           ------------  --------------
      Net assets of discontinued operations   $ 2,711         $ 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 prevented any payment to the subordinated noteholders
      and the Company has continued to negotiate with its various  lenders.  The
      Company has received additional  extensions and waivers of default and its
      subordinated  lenders have agreed to extend its debt payments  through May
      31, 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 2003 to allow the Company time to
      pursue a longer-term solution.

                                       11


      The Company has improved its cash management processes and 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  September  2003.  Accordingly,  the Company is
      pursuing a new debt  agreement  with its present or new senior lenders and
      has asked the  subordinated  noteholders 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.  The  subordinated
      lenders have expressed a willingness  to consider this proposal.  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  loan
      arrangements,  the report of the Company's  independent  accountants (with
      respect to its fiscal 2001 financial  statements)  included an explanatory
      paragraph as to substantial  doubt about the Company's ability to continue
      as a going concern.

      The Company's Mexico subsidiary presently has approximately $14 million in
      bank lines of credit ($4 million  unused)  expiring at various dates.  The
      Company is  awaiting  approval  on $5 to $7 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 March 31, 2002 decreased  $101,000 from the
same quarter last year. The changes are detailed below:

                               Increase           % Increase (Decrease)
                              (Decrease)     ------------------------------
                            (in thousands)   Total    Volume   Price/Mix
                            --------------   -----    ------   ---------
         U.S. Consumer        $ (1,477)       (13)     (11)      (2)
         Foreign Consumer        1,376         18       20       (2)

      U.S.  Consumer  revenue  decreased  primarily  due to lower  demand in the
educational market as distributor consolidations led to delayed purchasing in an
effort to reduce their inventory levels.  Foreign Consumer  increased  primarily
due to  increased  sales  volume to existing  customers in the Mexico and Canada
retail mass-market channels.
      Revenues for the six months ended March 31, 2002  increased  $660,000 from
the same quarter last year. The changes are as follows:

                               Increase           % Increase (Decrease)
                              (Decrease)     ------------------------------
                            (in thousands)   Total    Volume   Price/Mix
                            --------------   -----    ------   ---------
         U.S. Consumer        $ (2,328)       (10)      (8)      (2)
         Foreign Consumer        2,988         23       24       (1)

      The U.S. Consumer revenue decrease was primarily in the educational market
as  discussed  above,  partially  offset by  increased  demand  for new  branded
products in the U.S. retail market channel.  Foreign Consumer revenue  increased
primarily in Mexico on increased demand in the mass retail market.
      While  the  Company  has  operations  in  Canada,  Mexico  and  the  U.K.,
historically only the operating results in Mexico have been materially  impacted
by  currency  fluctuations.  There  has been a  significant  devaluation  of the
Mexican peso at least once in each of the last three decades, the last one being
in August 1998. In the short term after such a devaluation,  consumer confidence
has been  shaken,  leading to an  immediate  reduction in revenues in the months
following the  devaluation.  Then,  after the immediate  shock,  and as the peso
stabilizes,  revenues  tend to grow.  Selling  prices tend to rise over the long
term to offset any  inflationary  increases in costs.  The peso,  as well as any
currency value, depends on many factors including  international trade, investor
confidence,  and government  policy, to name a few. These factors are impossible
for the Company to predict, and thus, an estimate of potential effect on results
of  operations  for the future  cannot be made.  This currency risk in Mexico is
presently  managed through  occasional  foreign currency hedges,  local currency
financing and by export sales denominated in U.S. dollars.
      OPERATING  INCOME in the March 2002 quarter  decreased  $589,000  from the
same  quarter  last year.  U.S.  Consumer  decreased  $616,000  due to decreased
revenues and plant inefficiencies related to the scale-back in production in the
Company's U.S. plants in connection with its strict inventory reduction program.
Foreign  Consumer  operating  income  remained  relatively  flat (despite higher
revenues) due to lower Mexico margins from somewhat lower selling prices and mix
of business.  These factors  contributed to an increase in overall cost of goods
sold in the  quarter  (63.9% of revenues as compared to 60.3% of revenues in the
prior year quarter).  Restructuring  and related costs also  increased  $171,000
during the current year quarter due to additional  severance  costs and carrying
costs of an idled Mexico facility.

                                       13


      Operating loss for the six months ended March 31, 2002 increased  $148,000
from the same  period  last year.  U.S.  Consumer  operating  results  decreased
$828,000 due to the  aforementioned  decrease in  revenues,  as well as somewhat
higher  marketing  and selling  costs  associated  with the retail mass  market.
Foreign Consumer operating income increased $680,000 on higher Mexico and Canada
revenues as well as start-up costs incurred in the Beijing,  China  operation in
the prior year period.
      INTEREST  EXPENSE  decreased  $138,000 and $275,000 in the quarter and six
months ended March 31, 2002, respectively, primarily due to decreases in average
borrowing  levels.  In 2001,  borrowings  were higher,  principally  in order to
finance higher inventory levels.
      INCOME TAX benefit increased  $122,000 in the quarter ended March 31, 2002
when  compared to the same  quarter  last year due to the  increased  before tax
loss.  Conversely,  the tax benefit  decreased in the six months ended March 31,
2002 due to a lower before tax loss.
      MINORITY INTEREST represents approximately 3% of the results of operations
of the Company's Mexico subsidiary.

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

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

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

      The Company's  cash flows used in operating  activities  decreased by $2.3
million in the period ended March 31, 2002. Cash flows from changes in inventory
improved and account  receivable  collections  increased as the Company enhanced
its cash management processes.  The improvements were partially offset by higher
cash flows used to extinguish certain Mexico trade liabilities.
      The Company's  fiscal 2002  investing  activities  included  approximately
$872,000 in net purchases of property and  equipment,  compared to $1,508,000 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 in the loan  documents.  The
Company executed an interest rate swap agreement that effectively fixed the rate
of interest on $8 million of these  borrowings at 8.98% through August 2005. The
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.

                                       14


      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 prevented any payment to the  subordinated  noteholders and
the Company has continued to negotiate with its various lenders. The Company has
received  additional  extensions  and  waivers of default  and its  subordinated
lenders  have agreed to extend its debt  payments  through May 31, 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 2003 to allow time for the Company to pursue a longer-term  solution. As
of March 31, 2002, the Company had approximately  $13 million  outstanding under
the revolving credit  facility.  In addition,  the Company's  Mexico  subsidiary
currently  has  approximately  $14  million in bank lines of credit ($4  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 $7 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 September  2003. The  subordinated  note
agreement  provides for an 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 was not in compliance with as of
March 31, 2002.
      The Company has improved its cash  management  processes and 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 September 2003.  Accordingly,
the  Company is  pursuing a new debt  agreement  with its  present or new senior
lenders and has asked the  subordinated  noteholders  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.  The  subordinated  lenders have
expressed a willingness to consider this proposal.  However,  the Company cannot
assure that its efforts will be successful;  that the  subordinated  noteholders
will amend their scheduled payments and/or that the Company 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 loans
have been classified as current maturities of long-term debt in the accompanying
consolidated  balance sheets.  Moreover,  in light of the current  circumstances
regarding the Company's various loan  arrangements,  the report of the Company's
independent  accountants (with respect to its fiscal 2001 financial  statements)
included an explanatory  paragraph as to  substantial  doubt about the Company's
ability to continue as a going concern.

                                       15


included an explanatory  paragraph as to  substantial  doubt about the Company's
ability to continue as a going concern.
      The  Company  has  retained  Wachovia  Securities  (formerly  First  Union
Securities)  and certain  other outside  consultants  to advise and assist it in
evaluating  certain strategic  alternatives,  including  capital  restructuring,
mergers  and  acquisitions,  and/or  other  measures  designed  to  resolve  the
Company's issues with its lenders while maximizing shareholder value.
      Contractual  cash  obligations  as of March 31, 2002 are summarized in the
table below.  The senior and  subordinated  debt  balances  are  reflected as an
obligation in the current fiscal year, due to the defaults described above.

                                Payments Due by Period (in thousands)
                     -----------------------------------------------------------
 Contractual Cash                Current   Fiscal years Fiscal years
   Obligations         Total   fiscal year   2003-2005    2006-2007   Thereafter
-------------------  ---------  ----------  -----------  -----------  ----------
Long Term Debt        $43,431    $41,485      $   620      $   389      $   937
Capital Lease
  Obligations              63         47           16           --           --
Operating Leases        5,627        798        4,730           99           --
                     ---------  ----------  -----------  -----------  ----------
                      $49,121    $42,330      $ 5,366      $   488      $   937
                     =========  ==========  ===========  ===========  ==========

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
Long-Lived  Assets  to  be  Disposed  of",  and  the  accounting  and  reporting
provisions of APB Opinion 30,  "Reporting  the Results of Operations - Reporting
the Effects of Disposal of a Segment of a Business,  and Extraordinary,  Unusual
and  Infrequently  Occurring  Events and  Transactions",  for the  disposal of a
segment of a business.  The  statement  is  effective  for the Company in fiscal
2003.  The Company does not expect the  adoption of Statement  No. 144 to have a
material  impact on the  Company's  future  results of  operations  or financial
position.
      In April  2002,  the FASB issued  Statement  No. 145  "Rescission  of FASB
Statements  No. 4, 44 and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections". The statement addresses the accounting for extinguishment of debt,
sale-leaseback  transactions and certain lease  modifications.  The statement is
effective for  transactions  occurring  after May 15, 2002. The Company does not
expect the  adoption  of  Statement  No.  145 to have a  material  impact on the
Company's future results of operations or financial position.

                                       16


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
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; and the Company's ability to increase
sales  in  its  core   businesses.   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

                                       17


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.

                                       18




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 March 31, 2002,  approximately  43% of total short and
long-term  debt is fixed at rates  between  8% and  13.5%.  The  balance  of the
Company debt is variable,  principally based upon the prevailing U.S. bank prime
rate or LIBOR rate. An interest rate swap, which expires in 2005, fixes the rate
of  interest  on $8  million  of this  debt at 8.98%.  A change  in the  average
prevailing  interest  rates of the remaining  debt of 1% would have an estimated
annual impact of $200,000 upon the Company's  pre-tax  results of operations and
cash flows. This quantitative measure does not take into account the possibility
that the  prevailing  rates  (U.S.  bank prime and  LIBOR) can move in  opposite
directions  and that the Company has, in most cases,  the option to elect either
as the determining interest rate factor.

                                       19




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

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
----------------------------------------------------------------

(a) The Annual  Meeting of  Shareholders  of Dixon  Ticonderoga  Company was
    held on March 8, 2002

(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
                                        ---------     ---------   ---------
      Richard A. Asta                   2,718,709       42,207       0
      Philip M. Shasteen                2,719,103       41,813       0
      Harvey L. Massey                  2,634,268      126,648       0

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

                                       20



            (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

            (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.

                                       21


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

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

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




                                       22




                                   SIGNATURES
                                   ----------



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



                            DIXON TICONDEROGA COMPANY



                             Dated:     May 15, 2002
                                        -------------------------------

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


                             Dated:     May 15, 2002
                                        -------------------------------

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


                             Dated:     May 15, 2002
                                        ---------------------------------

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