DIXON TICONDEROGA CO
10-Q, 2000-05-22
PENS, PENCILS & OTHER ARTISTS' MATERIALS
Previous: BAUSCH & LOMB INC, PREC14A, 2000-05-22
Next: CHASE MANHATTAN CORP /DE/, 8-K, 2000-05-22



                       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, 2000

                                       OR

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


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


                          Commission file number 0-2655

                            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, 2000, was 3,157,290.


<PAGE>


<TABLE>
<CAPTION>
                  DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                  ==========================================

                                      INDEX
                                      =====
<S>        <C>                                                        <C>

                                                                      Page
                                                                      ====
PART  I.   FINANCIAL INFORMATION

Item 1.    Financial Information

           Consolidated Balance Sheets --
           March 31, 2000 and September 30, 1999                       3-4

           Consolidated Statements of Operations -- For The
           Three and Six Months Ended March 31, 2000 and 1999           5

           Consolidated   Statements  of   Comprehensive   Income
           (Loss)  -- For The Three and Six  Months  Ended  March
           31, 2000 and 1999                                            6

           Consolidated Statements of Cash Flows -- For The
           Six Months Ended March 31, 2000 and 1999                     7

           Notes to Consolidated Financial Statements                 8-14

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations              15-19

Item 3.    Quantitative and Qualitative  Disclosures About Market
           Risk                                                        20

PART II.   OTHER INFORMATION

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

           Signatures                                                  23
</TABLE>



<PAGE>


<TABLE>
<CAPTION>

                         PART I - FINANCIAL INFORMATION
                         ==============================
Item 1.

                   DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           ===========================
<S>                                     <C>  <C>           <C>     <C>

                                                March 31,           September 30,
                                                  2000                  1999
                                              --------------       --------------

CURRENT ASSETS:
  Cash and cash equivalents                    $    797,597         $    935,413
  Receivables,   less   allowance  for
   doubtful  accounts of $1,390,809 at
   March 31,  2000 and  $1,428,541  at
   September 30, 1999                            26,281,719           29,343,196
  Inventories                                    39,170,753           39,425,594
  Other current assets                            2,461,127            2,381,518
                                              --------------       --------------

   Total current assets                          68,711,196           72,085,721
                                              --------------       --------------

PROPERTY, PLANT AND EQUIPMENT:

  Land and buildings                             13,654,098           13,413,125
  Machinery and equipment                        16,173,231           17,661,335
  Furniture and fixtures                          1,740,425            1,753,765
                                              --------------       --------------
                                                 31,567,754           32,828,225

  Less accumulated depreciation                 (18,423,149)         (19,004,402)
                                              --------------       --------------
                                                 13,144,605           13,823,823
                                              --------------       --------------

OTHER ASSETS                                      6,975,219            6,978,123
                                              --------------       --------------
                                              $  88,831,020        $  92,887,667
                                              ==============       ==============
</TABLE>





<PAGE>


<TABLE>
<CAPTION>

                                                March 31,           September 30,
                                                  2000                  1999
                                            ---------------       --------------
<S>                                   <C>   <C>            <C> <C>           <C>

CURRENT LIABILITIES:
  Notes payable                              $   2,497,144        $   2,578,467
  Current maturities of long-term debt          42,293,120            1,638,835
  Accounts payable                               6,654,438            6,143,136
  Accrued liabilities                            7,584,571           12,268,095
                                            ---------------       --------------

   Total current liabilities                    59,029,273           22,628,533
                                            ---------------       --------------

LONG-TERM DEBT                                   2,316,997           39,399,795
                                            ---------------       --------------

DEFERRED INCOME TAXES AND OTHER                    187,972               96,843
                                            ---------------       --------------

MINORITY INTEREST                                  548,229              533,390
                                            ---------------       --------------

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  at  March  31,
   2000 and  3,688,599  at  September
   30, 1999                                      3,710,309            3,688,599
  Capital in excess of par value                 3,733,345            3,586,471
  Retained earnings                             25,199,268           26,945,792
  Accumulated   comprehensive  income
   (loss)                                       (2,302,622)          (2,416,475)
                                            ---------------       --------------
                                                30,340,300           31,804,347
  Less - treasury stock, at cost
  (553,019 shares as of March 31, 2000 and
   292,789 shares as of September
   30, 1999)                                    (3,591,751)          (1,575,241)
                                            ---------------       --------------

                                                26,748,549           30,229,106
                                            ---------------       --------------

                                             $  88,831,020        $  92,887,667
                                            ===============       ==============
</TABLE>













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



<PAGE>


<TABLE>
<CAPTION>
                  DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
          FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2000 AND 1999
          ==========================================================

                                         THREE MONTHS ENDED            SIX MONTHS ENDED
                                             MARCH 31,                    MARCH 31,
                                        2000           1999          2000           1999
                                        ----           ----          ----           ----
<S>                          <C>    <C>        <C><C>        <C><C>         <C><C>        <C>

REVENUES                             $22,392,291    $24,915,699   $42,017,436    $47,722,868
                                     ------------   ------------  ------------   ------------

COST AND EXPENSES:
 Cost of goods sold                   14,689,101     15,500,034    28,424,972     30,399,653
 Selling and  administrative
  expenses                             7,091,565      7,946,722    14,338,943     15,744,395
 Provision for restructuring
  and related costs                         -         1,685,000          -         1,685,000
                                     ------------   ------------  ------------   ------------
                                      21,780,666     25,131,756    42,763,915     47,829,048
                                     ------------   ------------  ------------   ------------

GAIN ON SALE OF ASSETS                      -         9,396,318          -         9,396,318
                                     ------------   ------------  ------------   ------------

OPERATING INCOME (LOSS)                  611,625      9,180,261      (746,479)     9,290,138

INTEREST EXPENSE                         988,508      1,243,105     1,921,545      2,352,177
                                     ------------   ------------  ------------   ------------

INCOME (LOSS) BEFORE INCOME
  TAXES (BENEFIT) AND MINORITY
  INTEREST                              (376,883)     7,937,156    (2,668,024)     6,937,961

INCOME TAXES (BENEFIT)                  (156,830)     3,413,635      (933,013)     3,049,435
                                     ------------   ------------  ------------   ------------
                                        (220,053)     4,523,521    (1,735,011)     3,888,526

MINORITY INTEREST                         26,779        192,507        11,515        157,429
                                     ------------   ------------  ------------   ------------

NET INCOME (LOSS)                     $ (246,832)    $4,331,014   $(1,746,526)    $3,731,097
                                     ============   ============  ============   ============

EARNINGS (LOSS) PER COMMON
 SHARE:
    Basic                              $    (.08)      $   1.26     $    (.54)      $   1.09
                                     ============   ============  ============   ============

    DILUted                            $    (.08)      $   1.20     $    (.54)      $   1.04
                                     ============   ============  ============   ============

Shares Outstanding:
    Basic                              3,157,290      3,440,217     3,238,704      3,436,915
                                     ============   ============  ============   ============

    Diluted                            3,157,290      3,599,113     3,238,704      3,571,561
                                     ============   ============  ============   ============

</TABLE>




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




<PAGE>

<TABLE>
<CAPTION>

                  DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
          FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2000 AND 1999


                                         THREE MONTHS ENDED            SIX MONTHS ENDED
                                             MARCH 31,                    MARCH 31,
<S>                            <C><C>          <C><C>           <C><C>          <C><C>

                                        2000           1999           2000           1999
                                     ------------   ------------   ------------   ------------
NET INCOME (LOSS)                     $(246,832)     $4,331,014    $(1,746,526)    $3,731,097

OTHER COMPREHENSIVE INCOME:

Foreign currency translation
adjustments                             418,527         543,985        113,853        504,583
                                     ------------   ------------   ------------   ------------
COMPREHENSIVE INCOME (LOSS)           $ 171,695      $4,874,999    $(1,632,673)    $4,235,680
                                     ============   ============   ============   ============



</TABLE>





















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




<PAGE>
<TABLE>
<CAPTION>


                  DIXON TICONDEROGA COMPANY AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE SIX MONTHS ENDED MARCH 31, 2000 AND 1999
<S>                                          <C> <C>              <C><C>         <C>
                                                         2000              1999
                                                   ----------------  ---------------
CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss                                              $(1,746,526)     $ 3,731,097
Adjustment to reconcile net loss to net cash
  provided by (used in) operating activities:
  Depreciation and amortization                         1,222,871        1,329,371
  Deferred taxes                                           89,937         (513,037)
  Provision for doubtful accounts receivable               77,057          211,913
  Gain on sale of assets                                    -           (9,396,318)
  Loss attributable to foreign currency exchange            4,671           52,091
  Income (loss) attributable to minority interest          11,515          157,429
  Changes in assets and liabilities:
   Receivables                                          3,133,725        7,439,447
   Inventories                                            339,144      (13,575,354)
   Other current assets                                   (79,793)        (743,890)
   Accounts payable and accrued liabilities            (4,206,991)       2,648,787
   Other assets                                           (97,017)        (359,174)
                                                   ----------------  ---------------

Net cash provided by (used in) operations              (1,251,407)      (9,017,638)
                                                   ----------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of property, plant and equipment, net          (372,918)        (288,422)
Proceeds from sale of assets                                -           20,246,096
                                                   ----------------  ---------------

Net cash provided by (used in) investing
activities                                               (372,918)      19,957,674
                                                   ----------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:

Net proceeds from (principal reductions of)
notes payable                                           1,841,265      (11,595,214)
Net proceeds from (principal reductions of)
long-term debt                                          1,647,164         (981,853)
Purchase of treasury stock                             (2,016,510)        (142,500)
Exercise of stock options                                 168,624           74,938
Other non-current liabilities                             (25,459)        (191,693)
                                                   ----------------  ---------------

Net cash provided by (used in) financing
activities                                              1,615,084      (12,836,322)
                                                   ----------------  ---------------

Effect of exchange rate changes on cash                  (128,575)          22,637
                                                   ----------------  ---------------

Net decrease in cash and cash equivalents                (137,816)      (1,873,649)

Cash and cash equivalents, beginning of period            935,413        2,853,281
                                                   ----------------  ---------------

Cash and cash equivalents, end of period              $   797,597      $   979,632
                                                   ================  ===============

Supplemental Disclosures:
  Cash paid during the period:
   Interest                                           $ 1,843,960      $ 2,425,578
   Income taxes                                         1,374,554          373,235

</TABLE>


          During the six moths ended March 31, 1999, the Company accepted a note
     receivable of $3,250,000 as partial consideration for the sale of assets of
     its U.S. Graphite and Lubricants division.

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


<PAGE>

                  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, 2000, and the
      results  of their  operations  and cash flows for the three  months  ended
      March 31, 2000 and 1999, 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, 2000 (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):
<TABLE>
<CAPTION>

                                            March 31,      September 30,
                                              2000            1999
                                           ------------   -------------
      <S>            <C>              <C><C>           <C><C>        <C>
      Raw materials                          $ 13,382       $ 15,246
      Work in process                           4,793          5,016
      Finished goods                           20,996         19,164
                                           ------------   -------------
                                             $ 39,171       $ 39,426
                                           ============   =============
</TABLE>


3.    EFFECT OF CERTAIN NEW ACCOUNTING PRONOUNCEMENTS:

      In 1998,  the FASB issued  Statement No. 133  "Accounting  for  Derivative
      Instruments and Hedging  Activities" which is effective for the Company in
      fiscal 2001.  This  statement  requires all  derivative  instruments to be
      recognized in the balance sheet as either  assets or  liabilities  at fair
      value.  The Company  currently  uses cash flow hedges to convert  variable
      rate debt to fixed rate debt and  occasionally  utilizes  foreign currency
      hedges,   but  does  not  expect  the  prescribed   accounting  for  these
      instruments  to  materially  affect its  financial  position or results of
      operations when adopted.




<PAGE>


4.    TRANSLATION OF FOREIGN CURRENCIES:

      Prior to January 1, 1999,  Mexico was considered as a highly  inflationary
      economy  for the  purpose of  applying  FASB  Statement  No. 52,  "Foreign
      Currency  Translation."  Therefore,  Mexico  translation  gains and losses
      impacted the results of operation through December 31, 1998. Since January
      1, 1999,  Mexico is not  considered  a highly  inflationary  economy,  and
      therefore  the  translation  gains  (losses)  are  included  as a separate
      component of  comprehensive  income (loss).  Total foreign currency losses
      included in results of operations  were  approximately  $5,000 and $52,000
      for the periods ended March 31, 2000 and 1999, respectively.


5.    ACCOUNTING FOR INCOME TAXES:

      The  difference  between  income taxes  calculated  at the U.S.  statutory
      federal income tax rate and the provision in the accompanying Consolidated
      Financial  Statements  is primarily due to varying  effective  foreign tax
      rates, state income taxes and other permanent items.


6.    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  prejudgement  interest for certain  environmental  clean-up
      costs  relating  to a claim  under  New  Jersey's  Environmental  Clean-Up
      Responsibility Act (ECRA) by a 1984 purchaser of industrial  property from
      the Company.  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 continues 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 1999, the pending  malpractice suit was dismissed
      and the Company has appealed  the  decision.  In 2000,  the Company has to
      date  reached  settlements  in the  amount  of  $167,000  with  two of its
      insurers.

      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.

      The Company  assesses  the extent of  environmental  matters on an ongoing
      basis. In the opinion of management (after taking into account accruals of
      approximately  $350,000 as of March 31,  2000),  the  resolution  of these
      matters  will not  materially  affect  the  Company's  future  results  of
      operations or financial position.



<PAGE>
7.    RESTRUCTURING AND RELATED COSTS:

      In the period ended March 31, 1999,  the Company  provided  $1,685,000  in
      connection with its  Restructuring  and Cost Reduction  Program,  which is
      intended to improve  overall  financial  performance  in the  future.  The
      program included manufacturing plant closure and consolidation, as well as
      personnel  reduction in  manufacturing,  sales and marketing and corporate
      activities.  The provision was increased to $1,917,000  through  September
      30,  1999.  The  restructuring   charge  and  subsequent   utilization  is
      summarized as follows:


<TABLE>
<CAPTION>

                                      1999           Utilized
                                 Restructuring        through        Balance at
                                  and Related        March 31,        March 31,
                                    Charges            2000             2000
                                -----------------  --------------   ------------
<S>     <C>                    <C><C>          <C><C>             <C><C>     <C><C>
        Employee    severance
        and related costs            $   587,000   $   (527,000)    $    60,000

        Anticipated    losses
        from   the   sale  or
        abandonment of
        property and equipment         1,330,000       (367,000)        963,000
                                -----------------  --------------   ------------

                                     $ 1,917,000   $   (894,000)    $ 1,023,000
                                =================  ==============   ============
</TABLE>


8.    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.  Under this  program,  the Company has
      repurchased approximately 337,000 shares at a cost of $2.8 million.


9.    LINE OF BUSINESS REPORTING:

      The Company has adopted FASB Statement No. 131 "Disclosure  About Segments
      of an Enterprise and Related  Information".  This  statement  requires the
      Company  to report  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.
<PAGE>
      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, 2000 and 1999, and for
      the quarters and year to date then ended (in thousands):
<TABLE>
<CAPTION>

                                          Consumer     Industrial
                                            Group         Group         Total
                                         ------------  ------------  ------------
<S>     <C>                  <C>      <C>           <C><C>         <C><C>      <C>

        Net revenues:

        Three months ended:
        March 31, 2000                    $ 19,395      $  2,997      $ 22,392
        March 31, 1999                      19,687         5,229        24,916

        Six months ended:
        March 31, 2000                    $ 35,746      $  6,271      $ 42,017
        March 31, 1999                      36,718        11,005        47,723

</TABLE>

<TABLE>
<CAPTION>
        Income before interest, taxes and minority interest:
<S>     <C>                  <C>      <C>           <C><C>         <C><C>      <C>

        Three months ended:
        March 31, 2000                    $  1,246      $     10      $  1,256
        March 31, 1999                          24         9,823         9,847

        Six months ended:
        March 31, 2000                    $    671      $   (148)     $    523
        March 31, 1999                         353        10,087        10,440
</TABLE>



<PAGE>
       A reconciliation  of income before interest,  taxes and minority interest
       to net income follows (in thousands):
<TABLE>
<CAPTION>

                                        Three Months Ended March 31, 2000
                                   ---------------------------------------------
                                   Consumer   Industrial                Total
                                    Group       Group     Corporate    Company
                                   ---------   ---------  ----------  ----------
<S>    <C>                    <C><C>        <C><C>      <C><C>      <C><C>    <C>

        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
         (expense)

        Minority interest              (12)         -           -          (12)
                                   ---------   ---------  ----------  ----------

        Net income (loss)          $  (369)     $ (241)    $(1,137)    $(1,747)
                                   =========   =========  ==========  ==========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                        Three Months Ended March 31, 1999
                                   ---------------------------------------------
                                   Consumer   Industrial                Total
                                    Group       Group     Corporate    Company
                                   ---------   ---------  ----------  ----------
<S>    <C>                    <C><C>        <C><C>      <C><C>      <C><C>    <C>


        Income   (loss)  before
         interest,   taxes  and    $    24     $ 9,823     $  (667)    $ 9,180
         minority interest

        Interest expense              (987)       (104)       (152)     (1,243)

        Income tax benefit
         (expense)                      47      (3,779)        318      (3,414)

        Minority interest             (192)         -           -         (192)
                                   ---------   ---------  ----------  ----------

        Net income (loss)          $(1,108)    $ 5,940     $  (501)    $ 4,331
                                   =========   =========  ==========  ==========







                                          Six Months Ended March 31, 1999
                                   ---------------------------------------------
                                   Consumer   Industrial                Total
                                    Group       Group     Corporate    Company
                                   ---------   ---------  ----------  ----------

        Income   (loss)  before
         interest,   taxes  and
         minority interest         $   353     $10,087     $(1,150)    $ 9,290

        Interest expense            (1,828)       (212)       (312)     (2,352)

        Income tax benefit expense     316      (3,950)        585      (3,049)

        Minority interest             (158)         -           -         (158)
                                   ---------   ---------  ----------  ----------

        Net income (loss)          $(1,317)    $ 5,925     $  (877)    $ 3,731
                                   =========   =========  ==========  ==========
</TABLE>



       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.

       The Consumer Group includes a charge for  restructuring and related costs
       of $1,685 and the  Industrial  Group includes the gain on the sale of the
       Graphite and  Lubricants  Division of $9,396 both before  application  of
       taxes.


<PAGE>



10.   LONG-TERM DEBT:

     The Company has outstanding $16.5 million of 12% Senior Subordinated Notes,
     due 2003. The note agreement,  as amended,  contains provisions which limit
     the payment of dividends and require the  maintenance of certain  financial
     covenants and ratios.  For the quarter ended March 31, 2000, the Company is
     in non-compliance with the interest and dividend coverage ratio requirement
     of that  agreement.  In the past, the Company's  subordinated  lenders have
     waived compliance with various covenants and the subordinated  lenders have
     granted limited waivers, through June 23, 2000, with respect to the current
     non-compliance.  The Company is also in  non-compliance  with one financial
     covenant of its senior debt  agreements  as of March 31, 2000.  The Company
     and its senior lenders have executed a forbearance agreement that they have
     agreed to extend through June 23, 2000 (and which includes a waiver of this
     covenant).  The Company is in  negotiation  with its lenders and management
     believes it will be able to reach an agreement with them. However,  because
     it cannot be determined whether the aforementioned covenant violations will
     be amended,  cured or waived  beyond June 23, 2000,  the  subordinated  and
     senior debt have been classified as current maturities of long-term debt as
     of March 31, 2000.



<PAGE>


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


RESULTS OF OPERATIONS
=====================

     REVENUES for the quarter ended March 31, 2000,  decreased  $2,523,000  from
the same quarter last year. The changes by segment are as follows:

                              Increase
                             (Decrease)            % Increase
                           (in thousands)           (Decrease)
                           ---------------  ----------------------------
                                             Total    Volume  Price/Mix
                                            ------    ------  ---------
         U.S. Consumer        $ (1,953)      (16)      (17)       1
         Foreign Consumer        1,662        22        22        -
         Industrial             (2,232)      (43)      (41)      (2)


     U.S. Consumer revenue decreased principally in the mass retail market while
Foreign  Consumer  revenue  increased  primarily with Mexico retailers which had
deferred  orders from late 1999.  Industrial  revenue  decreased  primarily as a
result of the sale of the Graphite and Lubricants division,  completed in March,
1999. Refractory revenues also decreased $482,000 in the period.
     REVENUES for the six months ended March 31, 2000, decreased $5,705,000 from
the same quarter last year. The changes by segment are as follows:
<TABLE>
<CAPTION>

                              Increase
                             (Decrease)            % Increase
                           (in thousands)           (Decrease)
                           ---------------  ----------------------------
                                             Total    Volume  Price/Mix
                                            ------    ------  ---------
<S>     <C>                  <C>             <C>       <C>       <C>

         U.S. Consumer        $ (2,318)       (9)      (11)       2
         Foreign Consumer        1,346        12        12        -
         Industrial             (4,733)      (43)      (45)       2
</TABLE>

     The  decrease in U.S.  Consumer  revenues  was  primarily  due to the lower
seasonal  wholesale  club sales and decreased  sales in the mass retail  market.
Foreign  revenue  increased  in the Mexico and Canada mass  markets.  Industrial
revenue for the prior year includes the Graphite and Lubricants  division,  sold
in March 1999.
     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 decreased $8,568,000 from the same quarter last year. U.S.
Consumer  increased  $1,222,000 due to a $1,685,000 charge for restructuring and
related costs in the prior year period.  Industrial  operating  income decreased
$9,813,000 due to the $9,396,000 pre-tax gain on the aforementioned Graphite and
Lubricants  division sale in 1999, and the division's  operating  income in that
same period. Lower refractory revenues also contributed to this decrease.


<PAGE>

     Operating  income  for the six  months  ended  March  31,  2000,  decreased
$10,036,000  from  the  prior  period.  Industrial  operating  income  decreased
principally due to the $9,396,000 gain on the sale and approximately $425,000 of
operating income  attributable to the Graphite and Lubricants  division in 1999.
Consumer  operating  income  increased  only  $318,000,  despite the  $1,685,000
restructuring charge in 1999. This was due to significantly higher manufacturing
inefficiencies  as a result of strict  inventory  reduction  efforts and related
decreased  production,  as well as the  finalization of the  consolidation  of a
manufacturing facility (See Note 7 to Consolidated Financial Statements).  These
factors  contributed  to an overall  increase  in cost of goods sold to 67.7% of
sales in 2000, as compared to 63.7% in 1999.
     INTEREST  EXPENSE  decreased  $255,000  and $431,000 in the quarter and six
months  ending  March 31, 2000 from the same  periods with both U.S. and foreign
decreasing due to lower average overall borrowings.
     INCOME TAX decreased  $3,570,000 and  $3,982,000  from the same quarter and
six months last year due to the lower before tax income.
     MINORITY  INTEREST  represents  approximately 3% in 2000 and 20% in 1999 of
the results from operations of the Company's Mexico subsidiary.

<PAGE>


LIQUIDITY AND CAPITAL RESOURCES
===============================

     The Company's cash flows from operating  activities  improved  dramatically
(by approximately  $7.8 million) in the first six months of fiscal 2000, despite
$1.7 million in net losses. The Company's strict inventory reduction efforts led
to an increase in cash flows related to  inventories  of $339,000 in the current
year  period,  as compared  with a decrease  of $13.6  million in the prior year
period.  This  significant  improvement was partially offset by lower receivable
collections  following the Company's  lower revenues in the 1999  back-to-school
season and the 1999 sale of its  Graphite  and  Lubricants  division.  Moreover,
accounts  payable and accrued  liabilities were reduced almost $4 million in the
current year period.
     The Company's investing activities included  approximately  $373,000 in net
purchases  of property and  equipment in the current  period and $288,000 in the
prior year. This is a lower level of purchases as compared with prior years, due
to better  capital  budgeting and the continued use of leasing as an alternative
to acquiring equipment.  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 either the prime rate plus 0.25%, or the prevailing  LIBOR rate plus
1.75% through December 2000.  Borrowings under the new 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 which  effectively fixes the rate of interest on $5
million of the revolver debt at 8.12%  through July 2000.  The loan and security
agreements also include a term loan in the 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  has
previously  executed an interest rate swap agreement which effectively fixes the
rate of interest on  approximately $2 million of the term loan at 8% through May
2001.
     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.  The Company is in non-compliance with one such
financial covenant as of March 31, 2000. The Company and its senior lenders have
executed a forbearance agreement,  which they have agreed to extend through June
23, 2000 (and which  includes a waiver of this  covenant) in order to allow time
for  negotiations  to be completed and definitive  amendments to be prepared and
signed.  The senior  lenders have  cooperated  with and supported the Company by
continuing all funding under their agreements during the Company's  negotiations
with its subordinated  lenders  discussed below. The Company is also negotiating
with its senior  lenders with respect to further  amendments  to its senior debt
agreements to provide  additional  financial  covenant relief in the future. The
senior  lenders  have asked the Company to consider an increase in the  interest
rate on the senior debt of not more than 1% and payment of a fee. The Company is
continuing  its  negotiations   with  respect  to  its  lenders'  requests  and,
management  believes  that the Company will be able to reach an  agreement  with
them. As of March 31, 2000, the Company had  approximately $15 million of unused
lines of credit available under the revolving credit facility. In addition,  the
Company's Mexico subsidiary has $14 million in bank lines of credit ($11 million
unused as of March 31,  2000) 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 12% Senior  Subordinated
Notes  valued at their face amount,  due 2003.  In  connection  with the private
placement of these notes, the Company issued to noteholders warrants to purchase
300,000  shares  of  Company  stock at $7.24 per  share.  In 1998,  the  Company
canceled a reverse interest rate swap agreement (which had originally  converted
$10 million of the notes to a floating rate of interest) resulting in a deferred
gain of  approximately  $375,000,  which is being  recognized over the remaining
original term of the notes. The note agreement, as amended,  contains provisions
which limit the payment of  dividends  and  require the  maintenance  of certain
financial  covenants  and ratios.  For the quarter  ended  March 31,  2000,  the
Company  is  in  non-compliance  with  the  interest  and    dividend   coverage
ratio    requirement   of   that   agreement.                In  the  past,  the



<PAGE>


Company's  subordinated  lenders have waived compliance with various  covenants.
With  respect to the most  recent  non-compliance,  the  lenders  have asked the
Company  to  consider  amending  the Note  Agreement  to  revise  the  financial
covenants, increase the interest rate, require payment of a fee and decrease the
exercise price of warrants held by them. In order to allow time for negotiations
to progress, the subordinated lenders have granted a limited waiver through June
23, 2000.  Although  negotiations are continuing,  the Company has preliminarily
agreed to increase the interest  rate by 1%, in the form of a deferred  payment,
due upon maturity. The Company has also agreed to pay the subordinated lenders a
fee of $50,000 and reduce the exercise  price of the warrants held by them by an
amount yet to be  determined.  The  Company  and the  subordinated  lenders  are
continuing  their  negotiations  with  respect to  amendments  to the  financial
covenants  applicable to the  subordinated  debt. None of the preliminary  terms
agreed to by the Company and the  subordinated  lenders will be final or binding
until  negotiations  are  completed  and all  outstanding  matters  are  finally
resolved.
     The Company anticipates that it will not be in compliance with all covenant
provisions in the next, and possibly in subsequent,  future  quarters and cannot
assure that it will receive waivers or amendments of any such provisions at that
time.  Pending the  outcome of final  negotiations,  the waivers  granted by the
lenders may expire on June 23, 2000, and accordingly,  the Company has reflected
the subordinated and senior debt as current  maturities of long-term debt in its
consolidated financial statements as of March 31, 2000. The Company expects that
the  debt  will be  reclassified  as  long-term  upon  signing   the  definitive
agreements with its lenders. (See Note 10 to Consolidated Financial Statements.)
     The Company entered into the aforementioned interest rate swap agreement to
balance and manage overall  interest rate exposure and minimize  overall cost of
borrowings.  The swaps are not presently  expected to have a material  effect on
total interest expense over the term of the underlying agreements.
     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. Under this program,  the Company  repurchased 337,000 shares at a
cost of $2.8 million. 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  would,  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 the covenant
violations  described above with respect to its current  financing  arrangements
are not cured,  waived or amended,  the Company may need to pursue other sources
of financing to satisfy certain obligations before their due date.


YEAR 2000 READINESS DISCLOSURE
==============================

     The Year 2000 issue relates to the way computer systems and programs define
calendar dates;  they could fail or make  miscalculations  while  interpreting a
date  including "00" to mean 1900,  not 2000.  Also,  many systems and equipment
that  are  not  typically  thought  of  as  'computer-related'  (referred  to as
`non-IT') may contain embedded hardware or software that may have a time element
dependency.
     The Company's  work on the Year 2000 (Y2K)  compliance  issue began in 1998
and was  completed in 1999.  The scope of the project  included  addressing  the
compliance of all applications, operating systems, and hardware on mid-range, PC
and local area network  platforms;  addressing issues related to non-IT embedded
hardware and software; and addressing the compliance of business partners.
     The Company  completed all phases for its U.S. and Canadian  operations and
its  Mexican  operations  were  brought  into  compliance  by a complete  system
replacement.  The Company's non-IT related systems and equipment were determined
to be Y2K compliant.  This statement is based primarily upon  communication with
the vendors as well as physical inspection,  assessment, remediation and testing
of equipment and related controlling software.  Moreover,  all critical business
suppliers certified compliance.
     While no significant  problems were experienced with its customer base, the
Company  is  continuing  to  monitor  the  status  of  customers  as a means  of
determining risks and alternatives.
     Dixon  utilizes an IBM AS/400 system along with J. D. Edwards  software for
its core  business  applications.  These systems have been  assessed,  upgraded,
corrected  where  necessary  and  tested  to  insure   continuous  and  accurate
processing of information.

<PAGE>
     The Company presently believes that its business-critical  computer systems
as well as non-IT related  systems and equipment are Y2K compliant.  The Company
does not foresee significant  continuing risks associated with Y2K compliance at
this time.


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  current  and  anticipated
obligations, including the Company's expectations with respect to its ability to
reach an agreement with its lenders and the related  classification of its debt;
management's  inventory  reduction  plan and  expectation  for savings  from the
restructuring  and  cost-reduction  program;  the Company's  ability to increase
sales  in  its  core  businesses;  its  expectations  as to  the  effect  of new
accounting  pronouncements;  and its assessment with respect to Y2K. 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 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,  interest rate fluctuation risk, Y2K compliance risk and
the inability to reach agreement with its lenders, among others.



<PAGE>


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 32% of the Company's fiscal 1999 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  $400,000.  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, 2000,  approximately  45% of total short and
long-term debt is fixed, at rates between 8% and 12%. 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 2000, fix the rate of
interest on $7 million of this debt at approximately  8%. It is estimated that a
change in the average  prevailing  interest  rates of the  remaining  debt of 1%
would impact reported pretax income by $200,000.  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.


<PAGE>


                           PART II. OTHER INFORMATION
                           ==========================

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


<PAGE>


            (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

            (21)     Subsidiaries of the Company. 7

            (27)     Financial Data Schedule. 8

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, 1999, file number 0-2655, 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 0-2655, filed in Washington, D.C.

8 Filed electronically via EDGAR.

(b)     Reports on Form 8-K:
        -------------------

        None.



<PAGE>


                                   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 22, 2000
                 -------------------------------------

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


      Dated:     May 22, 2000
                 -------------------------------------

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


      Dated:     May 22, 2000
                 -------------------------------------

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

<TABLE> <S> <C>


<ARTICLE>                     5

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              SEP-30-2000
<PERIOD-START>                                 OCT-01-1999
<PERIOD-END>                                   MAR-31-2000
<CASH>                                         797,597
<SECURITIES>                                   0
<RECEIVABLES>                                  27,672,528
<ALLOWANCES>                                   1,390,809
<INVENTORY>                                    39,170,753
<CURRENT-ASSETS>                               68,711,196
<PP&E>                                         31,567,754
<DEPRECIATION>                                 (18,423,149)
<TOTAL-ASSETS>                                 88,831,020
<CURRENT-LIABILITIES>                          59,029,273
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       3,710,309
<OTHER-SE>                                     23,038,240
<TOTAL-LIABILITY-AND-EQUITY>                   88,831,020
<SALES>                                        42,017,436
<TOTAL-REVENUES>                               42,017,436
<CGS>                                          28,424,972
<TOTAL-COSTS>                                  28,424,972
<OTHER-EXPENSES>                               14,338,943
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             1,921,545
<INCOME-PRETAX>                                (2,668,024)
<INCOME-TAX>                                   (933,013)
<INCOME-CONTINUING>                            (1,746,526)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (1,746,526)
<EPS-BASIC>                                    (.54)
<EPS-DILUTED>                                  (.54)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission