SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                                    FORM 10-Q


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


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

                For the quarterly period ended December 31, 2003

                                       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 [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).                       Yes [ ] No [X]

The  total  number  of  shares  of  the   registrant's   Common  Stock,  $1  par
value,outstanding on December 31, 2003, was 3,202,149.




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

                                      INDEX
                                      -----


                                                                           Page
                                                                           ----
PART  I.      FINANCIAL INFORMATION

Item 1.       Financial Information

              Consolidated Balance Sheets --
              December 31, 2003 and September 30, 2003                      3

              Consolidated Statements of Operations --
              For The Three Months Ended  December 31, 2003 and 2002        4

              Consolidated Statements of Comprehensive Loss
              For The Three Months Ended  December 31, 2003 and 2002        5

              Consolidated Statements of Cash Flows --
              For The Three Months Ended  December 31, 2003 and 2002        6

              Notes to Consolidated Financial Statements                  7 - 10

Item 2.       Management's Discussion and Analysis of
              Financial Condition and Results of Operations              11 - 14

Item 3.       Quantitative and Qualitative Disclosures About Market Risk   15

Item 4.       Controls and Procedures                                      15

PART II.      OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                           16 - 17

              Signatures                                                   18

              Certifications                                             19 - 24



                                       2


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

                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------


                                                 December 31,
                                                    2003         September 30,
                                                 (Unaudited)          2003
                                               ---------------   ---------------
    ASSETS
    ------

CURRENT ASSETS:
  Cash and cash equivalents                     $    540,892      $  1,032,974
  Receivables, less allowance for doubtful
   accounts of $1,213,727 at December 31, 2003
   and $1,429,222 at September 30, 2003.          20,581,708        28,326,743
  Inventories                                     30,159,593        26,439,361
  Other current assets                             2,044,798         2,350,813
                                               ---------------   ---------------
   Total current assets                           53,326,991        58,149,891
                                               ---------------   ---------------

PROPERTY, PLANT AND EQUIPMENT:
  Land and buildings                               6,731,529         6,737,943
  Machinery and equipment                          8,297,416         8,288,647
  Furniture and fixtures                           1,280,075         1,307,980
                                               ---------------   ---------------
                                                  16,309,020        16,334,570
   Less accumulated depreciation                  (8,447,794)       (8,225,067)
                                               ---------------   ---------------
                                                   7,861,226         8,109,503
                                               ---------------   ---------------
OTHER ASSETS                                       5,513,271         5,774,649
                                               ---------------   ---------------
                                                $ 66,701,488      $ 72,034,043
                                               ===============   ===============

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

CURRENT LIABILITIES:
  Notes payable                                 $  6,089,390      $  6,382,065
  Current maturities of long-term debt            12,639,691        13,227,965
  Accounts payable                                 7,778,369         9,102,711
  Accrued liabilities                              6,408,033         8,496,182
                                               ---------------   ---------------
   Total current liabilities                      32,915,483        37,208,923
                                               ---------------   ---------------
LONG-TERM DEBT                                    12,127,180        12,510,860
                                               ---------------   ---------------
DEFERRED INCOME TAXES AND OTHER                    1,080,340           894,601
                                               ---------------   ---------------
MINORITY INTEREST                                    560,783           578,530
                                               ---------------   ---------------

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                   3,547,567         3,547,567
  Retained earnings                               22,800,151        23,679,772
  Accumulated other comprehensive loss            (6,182,209)       (6,238,403)
                                               ---------------   ---------------
                                                  23,875,818        24,699,245
  Less shareholder loans                            (557,721)         (557,721)
  Less treasury stock, at cost (508,160 shares)   (3,300,395)       (3,300,395)
                                               ---------------   ---------------
                                                  20,017,702        20,841,129
                                               ---------------   ---------------
                                                $ 66,701,488       $72,034,043
                                                ===============   ==============

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

                                       3


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

                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                -------------------------------------------------

                                                        THREE MONTHS ENDED
                                                           DECEMBER 31,
                                                    2003               2002
                                               ---------------   ---------------
REVENUES                                        $ 15,478,620      $ 15,869,790
                                               ---------------   ---------------

COST AND EXPENSES:
  Cost of goods sold                              10,055,762        10,457,256
  Selling and administrative expenses              5,718,290         5,728,236
  Provision for restructuring and related cost          -               74,550
  Debt refinancing costs                                -              624,662
                                               ---------------   ---------------
                                                  15,774,052        16,884,704
                                               ---------------   ---------------

OPERATING LOSS                                      (295,432)       (1,014,914)

OTHER INCOME                                            -              440,820

INTEREST EXPENSE                                    (774,088)         (804,227)
                                               ---------------   ---------------

LOSS BEFORE INCOME TAX BENEFIT AND
  MINORITY INTEREST                               (1,069,520)       (1,378,321)

INCOME TAX BENEFIT                                   180,739           436,553
                                               ---------------   ---------------
                                                    (888,781)         (941,768)

MINORITY INTEREST                                      9,160             9,238
                                               ---------------   ---------------

NET LOSS                                         $  (879,621)     $   (932,530)
                                               ===============   ===============

LOSS PER COMMON SHARE (BASIC):                   $      (.27)     $       (.29)
                                               ===============   ===============

LOSS PER COMMON SHARE (DILUTED):                 $      (.27)     $       (.29)
                                               ===============   ===============

SHARES OUTSTANDING:
  Basic                                            3,202,149         3,192,832
                                               ===============   ===============
  Diluted                                          3,202,149         3,192,832
                                               ===============   ===============

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


                                       4


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

            CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (UNAUDITED)
           ----------------------------------------------------------



                                                   THREE MONTHS ENDED
                                                      DECEMBER 31,
                                                   2003          2002
                                               --------------  --------------

NET LOSS                                        $  (879,621)    $  (932,530)

OTHER COMPREHENSIVE INCOME (LOSS):

  Current  period  adjustment  to recognize
   fair value of cash flow hedges                    79,875          14,257

  Foreign currency translation adjustments          (23,681)       (468,504)
                                               --------------  --------------

TOTAL COMPREHENSIVE LOSS                        $  (823,427)    $(1,386,777)
                                               ==============  ==============



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

                                       5


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

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                -------------------------------------------------


                                                          THREE MONTHS ENDED
                                                             DECEMBER 31,
                                                          2003          2002
                                                       ------------  -----------
Cash flows from operating activities:

Net loss                                               $ (879,621)   $ (932,530)

Adjustment to reconcile net loss to net cash
 provided by operating activities:
  Depreciation and amortization                           553,987       609,057
  Deferred taxes                                          308,102       433,620
  Provision for doubtful accounts receivable               68,273       117,584
  Loss (gain) attributable to foreign currency
   exchange                                                44,557      (116,114)
  Loss attributable to minority interest                   (9,160)       (9,238)
  Changes in assets [(increase) decrease] and
   liabilities [increase (decrease)]:
   Receivables, net                                     7,648,445     9,580,033
   Inventories                                         (3,866,530)   (2,834,198)
   Other current assets                                   307,663       878,063
   Accounts payable and accrued liabilities            (2,959,554)   (6,417,918)
   Other assets                                             8,645       109,253
                                                       ------------  -----------

Net cash provided by operating activities               1,224,807     1,417,612
                                                       ------------  -----------

Cash flows from investing activities:
  Purchases of plant and equipment, net                  (193,856)     (386,483)
                                                       ------------  -----------

Cash flows from financing activities:
  Principal reductions of notes payable                  (150,379)   (1,597,469)
  Principal reductions of long-term debt                 (971,953)  (15,173,814)
  Proceeds from long-term debt                               -       14,449,123
  Debt refinancing costs                                     -         (549,193)
  Other non-current liabilities                              -          (99,745)
                                                       ------------  -----------

Net cash used in financing activities                  (1,122,332)   (2,971,098)
                                                       ------------  -----------

Effect of exchange rate changes on cash                    64,788        79,614
                                                       ------------  -----------

Net decrease in cash and cash equivalents                 (26,593)   (1,860,355)

Cash and cash equivalents, beginning of period            567,485     2,589,493
                                                       ------------  -----------

Cash and cash equivalents, end of period                $ 540,892     $ 729,138
                                                       ============  ===========

Supplemental Disclosures:
  Cash paid during the period:
   Interest                                              $812,965    $2,483,514
   Income taxes                                           270,466     1,290,899

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


                                       6


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

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1.   BASIS OF PRESENTATION:

     The condensed  consolidated  financial statements included herein have been
     prepared  by  the  Company,  without  audit,  pursuant  to  the  rules  and
     regulations of the Securities and Exchange Commission.  Certain information
     and footnote disclosures normally included in financial statements prepared
     in accordance  with  generally  accepted  accounting  principles  have been
     condensed or omitted pursuant to such rules and  regulations,  although the
     Company  believes that the disclosures are adequate to make the information
     presented not misleading.  It is suggested that these financial  statements
     be read in conjunction with the financial  statements and the notes thereto
     included in the Company's latest annual report on Form 10-K. In the opinion
     of the  Company,  all  adjustments  (solely of a normal  recurring  nature)
     necessary to present  fairly the  financial  position of Dixon  Ticonderoga
     Company and  subsidiaries as of December 31, 2003, and the results of their
     operations  and cash flows for the three months ended December 31, 2003 and
     2002,  have been  included.  The  results of  operations  for such  interim
     periods are not necessarily indicative of the results for the entire year.

     Certain  prior year  amounts  have been  reclassified  to conform  with the
     current year classifications.

2.   INVENTORIES:

     Since  amounts  for  inventories  under the LIFO method are based on annual
     determinations  of  quantities  and costs as of the end of the fiscal year,
     the  inventories  at  December  31,  2003  (for  which  the LIFO  method of
     accounting are used) are based on certain estimates  relating to quantities
     and costs as of year end.

     Inventories consist of (in thousands):

                                           December 31,   September 30,
                                              2003            2003
                                           ------------   -------------
      Raw materials                          $12,105        $10,486
      Work in process                          1,774          2,198
      Finished goods                          16,281         13,755
                                           ------------   -------------
                                             $30,160        $26,439
                                           ============   =============

3.   RECENT ACCOUNTING PRONOUNCEMENTS:

     In May 2003,  the FASB issued  Statement No. 150,  "Accounting  for Certain
     Financial Instruments with Characteristics of both Liabilities and Equity",
     which  clarifies the  accounting  for certain  financial  instruments  with
     characteristics  of both  liabilities  and equity and  requires  that those
     instruments  be  classified  as  liabilities  in  statements  of  financial
     position.  Previously,  many of those financial instruments were classified
     as equity. Statement No. 150 is effective for financial instruments entered
     into or  modified  after May 31, 2003 and  otherwise  is  effective  at the
     beginning of the first interim period beginning after June 15, 2003. As the
     Company does not have any of these financial  instruments,  the adoption of
     Statement  No.  150 is not  expected  to have any  impact on the  Company's
     consolidated financial statements.

     In  December  2003,  the FASB  issued  Statement  No. 132  (revised  2003),
     "Employers' Disclosures About Pensions and Other Post-Retirement  Benefits,
     an  amendment  of  FASB  Statements  No.  87,  88  and  106"  (collectively


                                       7


     "Statement  No.  132(R)").  Statement  No. 132(R)  incorporates  all of the
     disclosure  requirements of Statement No. 132 "Employers  Disclosures about
     Pensions  and  Other   Post-Retirement   Benefits"  and  increases   annual
     disclosure  requirements to include more details about pension plan assets,
     benefit obligations, cash flows, benefit costs and related information. The
     Company  will be required to adopt the new annual  disclosure  requirements
     effective September 30, 2004.

     Statement No. 132(R) also amends  Accounting  Principles  Board Opinion No.
     28, "Interim Financial Reporting" to require  interim-period  disclosure of
     the components of net periodic benefit cost and, if significantly different
     from  previously  disclosed  amounts,  the  amounts  of  contributions  and
     projected  contributions  to fund pension  plans and other  post-retirement
     benefit  plans.  The  Company  is  required  to  adopt  the  interim-period
     disclosure  requirements of Statement No. 132(R)  effective March 31, 2004.
     Because  Statement No. 132(R) pertains only to disclosure  provisions,  the
     Company's  adoption of Statement  No. 132(R) will not have an impact on the
     Company's financial condition, results of operations or cash flows.

4.   RESTRUCTURING AND RELATED COSTS:

     In fiscal 2003, the Company completed its  comprehensive  Restructuring and
     Cost Reduction  Program,  including the final phase of consolidation of its
     manufacturing  operations.  The  Company had  reserved  $90,000 of employee
     severance and related costs as of September 30, 2003.

     The  restructuring  costs reserve and utilization  since September 30, 2003
     are summarized below (in thousands):



          Reserve balances at September 30, 2003          $ 90

          Payments in quarter ended December 31, 2003      (32)
                                                       ----------
          Reserve balances at December 31, 2003           $ 58
                                                       ==========

     In the prior year quarter  ended  December 31, 2002,  the Company  incurred
     approximately   $75,000  for  costs  associated  with  the  shutdown  of  a
     manufacturing facility, which were not accruable in advance.

5.   DEBT FINANCING COSTS:

     In  connection  with the  completion of its debt  restructuring  in October
     2002, the Company  expensed  approximately  $625,000 of deferred  financing
     costs in the quarter ended December 31, 2002  associated  with its previous
     senior debt  arrangements  with a  consortium  of lenders and its  previous
     subordinated debt agreements.

6. OTHER INCOME:

     Other income  represents  import duty rebates received in the quarter ended
     December 31, 2002.


                                       8


7. LINE OF BUSINESS REPORTING:

     The Company's  operations  consist only of one principal business segment -
     its Consumer Group. The following information sets forth certain additional
     data  pertaining  to its  operations  for  the  three-month  periods  ended
     December 31, 2003 and 2002 (in thousands).

                                                  Operating
                                                   Profit
                                       Revenues    (Loss)
                                     ------------ ------------
                  2003:
                     United States     $ 9,240      $   309
                     Canada              1,594           17
                     Mexico              4,363         (549)
                     United Kingdom        281            8
                     China                   1          (80)
                                     ------------ ------------
                                       $15,479      $  (295)
                                     ============ ============

                  2002:
                     United States     $ 9,479      $(1,059)
                     Canada              1,740          162
                     Mexico              4,344          (88)
                     United Kingdom        286            6
                     China                  21          (36)
                                     ------------ ------------
                                       $15,870      $(1,015)
                                     ============ ============

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

8. STOCK OPTIONS - PRO FORMA DISCLOSURES:

     The Company has adopted the  disclosure-only  provisions of FASB Statements
     No. 123 and No. 148, and,  accordingly,  there is no  compensation  expense
     recognized  for its  stock  option  plans.  Pro forma net loss and loss per
     share would have been as follows if the fair value  estimates  were used to
     record compensation expense:

                                               Three Months Ended
                                                  December 31,
                                            2003                2002
                                       ----------------    ----------------
Net loss, as reported                     $ (879,621)        $ (932,530)
Deduct:  total stock-based employee
  compensation expense determined
  under the fair value based method,
  net of related tax effects                 (21,290)           (18,400)
                                       ----------------    ----------------
Pro forma net loss                        $ (900,911)        $ (950,930)
                                       ================    ================

Loss per share:
    Basic                                 $     (.27)        $     (.30)
                                       ================    ================
    Diluted                               $     (.27)        $     (.30)
                                       ================    ================


                                       9


9. SUBSEQUENT EVENTS:

     On January 9, 2004, the Company and Jarden  Corporation  (NYSE: JAH) signed
     an   exclusivity   agreement  to  allow  Jarden  to  evaluate  a  potential
     transaction among the companies whereby Jarden or its affiliate may acquire
     all of the outstanding  shares of the Company's  common stock at a price of
     $5 per share,  subject to, among other  things,  due diligence and entering
     into  definitive  acquisition  agreements.  The  exclusivity  agreement was
     amended on February 10, 2004 to extend the  expiration  date from  February
     10, 2004 until February 29, 2004 and to contemplate a possible  acquisition
     by  Jarden of  common  stock or  assets.  No  assurance  can be made that a
     transaction with Jarden can or will be consummated.

     In addition,  on January 9, 2004,  the Company's  Chairmen  entered into an
     option  agreement,  which grants Jarden,  under certain  circumstances,  an
     option to buy 440,000 shares of the  Chairmen's  common stock at a purchase
     price of $5 per share, and a support  agreement which provides the Chairman
     certain  severance  benefits if a transaction  with Jarden is  consummated.
     Moreover,  certain other  executives  of the Company also executed  support
     agreements  with Jarden  which  obligate  the  executives  to remain in the
     employ of the company for periods  ranging  from 12 to 36 months  after the
     date of  consummation  of a  transaction  with Jarden and which provide the
     executives with certain severance  benefits if they remain in the employ of
     the  Company  upon the  terms  and  conditions  provided  in their  support
     agreements.

                                       10


Item 2.
-------

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

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

     REVENUES for the quarter ended December 31, 2003,  decreased  $391,000 from
the prior year. The changes are detailed below:

                               Increase           % Increase (Decrease)
                              (Decrease)     ------------------------------
                            (in thousands)   Total    Volume   Price/Mix
                            --------------   -----    ------   ---------
         U.S. Consumer        $ (239)         (3)       (2)      (1)
         Foreign Consumer       (152)         (2)        5       (7)

     U.S.  Consumer revenue  decreased 2.5% overall primarily in the educational
market as major  wholesalers  continued a shift in buying patterns away from the
Company's first fiscal quarter to its later quarters.  Foreign  Consumer revenue
decreased  principally  due to a  combined  decline  in  the  value  of  foreign
currencies  when compared to the U.S.  dollar.  The decrease in the value of the
Mexican  peso  affected  revenues by  $425,000,  while the  Canadian  dollar and
British  pound  strengthened  to  increase  revenue by  $270,000.  In  addition,
revenues in Mexico were  adversely  affected by a less favorable mix of products
sold, despite higher unit volume.
     While  the  Company  has  operations  in  Canada,   Mexico  and  the  U.K.,
historically only the operating results in Mexico have been materially  impacted
by  currency  fluctuations.  There  has been a  significant  devaluation  of the
Mexican peso at least once in each of the last three decades, the last one being
in August, 1998. In the short term after such a devaluation, consumer confidence
has been  shaken,  leading to an  immediate  reduction in revenues in the months
following the  devaluation.  Then,  after the immediate  shock,  and as the peso
stabilizes,  revenues  tend to grow.  Selling  prices tend to rise over the long
term to offset any  inflationary  increases in costs.  The peso,  as well as any
currency value, depends on many factors including  international trade, investor
confidence,  and government  policy, to name a few. These factors are impossible
for the Company to predict, and thus, an estimate of potential effect on results
of  operations  for the future  cannot be made.  This currency risk in Mexico is
presently  managed through  occasional  foreign currency hedges,  local currency
financing and by export sales denominated in U.S. dollars.
     OPERATING  LOSS  improved  $720,000  principally  due to the  prior  year's
quarterly results  reflecting $75,000 in restructuring and related costs as well
as $625,000 in costs expensed in connection with the Company's debt refinancing.
Excluding  these items,  consolidated  operating loss improved by $20,000.  U.S.
operating results (excluding the aforementioned items) increased $668,000.  This
improvement is primarily due to manufacturing  cost reductions  brought about by
the  Company's  consolidation  efforts  and  which  account  for the  continuing
improvement in consolidated cost of goods sold (65% of revenues as compared with
66% of  revenues  in the prior year  quarter).  In  addition,  U.S.  selling and
administrative expenses were reduced due to the Company's cost reduction program
and improved  distribution costs.  Foreign operating results decreased $648,000.
The operating loss in Mexico  increased  $461,000 due to lower gross profit from
less   favorable  mix  of  products  sold  during  the  quarter;   manufacturing
inefficiencies  from  certain new plant  processes;  and high  foreign  currency
exchange losses.  Somewhat higher selling and administrative  costs and currency
exchange losses reduced operating profit in Canada by $145,000.
     OTHER  INCOME  represents  import duty  rebates  received in the prior year
quarter.
     INTEREST   EXPENSE   decreased   $30,000  on  lower  overall   consolidated
borrowings.
     INCOME TAX benefit decreased to 17% from 32% of loss from operations before
income  taxes.  Income tax benefit in the December  31, 2003 quarter  represents
foreign tax benefit only.  Despite the continuing  improvement in U.S. operating
results,   the  Company  incurred  a  U.S.  tax  loss  during  the  period  and,
accordingly,  recorded further  valuation  allowances to offset its deferred tax
assets.


                                       11


     MINORITY  INTEREST  represents  approximately  3% of the net  results  from
operations of the Company's Mexico subsidiary.

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

     The  Company  generated  approximately  $1.2  million  in cash  flows  from
operating  activities in the first quarter of fiscal 2004, as compared with $1.4
million in the prior year  period.  Increased  Mexico  accounts  receivable  and
higher Mexico  inventories  (reflecting  increased  production and lead-time for
shipments  to the  U.S.,  as  well  as the  deferral  of  purchases  by  certain
educational  wholesalers)  reduced cash flows in the current year period.  These
factors  were  largely  offset by lower cash flows  needed to  extinguish  trade
payables, interest and restructuring liabilities during the current quarter.
     The  Company's  fiscal 2003  investing  activities  included  approximately
$200,000 in net purchases of property and equipment, compared to $400,000 in the
prior  year  period.  The  reduction  reflects  the  disposal  of the  Company's
refractory  division  as well as lower  foreign  purchases  during  the  period.
Generally,  all major capital  projects are  discretionary in nature. A purchase
commitment  exists with  respect to one project  for certain  computer  software
enhancements  approximating  $300,000.  Capital  expenditures are usually funded
from operations and existing financing or new leasing arrangements.
     In October 2002,  the Company  completed a financing  agreement  with a new
senior lender and its existing  subordinated  lenders to restructure its present
U.S. debt through fiscal 2005.  Wells Fargo  Foothill  provided a three-year $28
million senior debt facility which replaced the Company's  previous  senior debt
with  a  consortium  of  lenders.  The  new  senior  debt  arrangement  provided
approximately $5 million in increased  working capital  liquidity for operations
and to make certain subordinated debt payments.
     The senior debt facility includes a $25 million revolving loan, which bears
interest at either the prime rate,  plus 0.75%,  or the  prevailing  LIBOR rate,
plus 3.5%.  Borrowings  under the revolving  loan are based upon 85% of eligible
U.S.  and Canada  accounts  receivable,  as  defined;  50% of  certain  accounts
receivable having extended payment terms; and varying advance rates for U.S. and
Canada raw materials and finished goods inventories.  The facility also includes
term loans aggregating $3 million, which bear interest at either the prime rate,
plus 1.5%, or the prevailing LIBOR rate, plus 4.25%.  These loans are payable in
monthly  installments  of  $50,000,  plus  interest,  with the  balance due in a
balloon  payment in October 2005. The loan agreement also contains  restrictions
regarding  the  payment  of  dividends  as well as  subordinated  debt  payments
(discussed  below), a requirement to maintain a minimum level of earnings before
interest, taxes, depreciation and amortization and net worth and a limitation on
the amount of annual capital expenditures.  To better balance and manage overall
interest rate exposure,  the Company  previously  executed an interest rate swap
agreement  that  effectively  fixed the rate of  interest  on $8  million of its
variable rate debt at 8.98% through August 2005.
     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 guarantee by and pledge of capital stock of the Company's subsidiaries. As
of December 31, 2003, the Company had  approximately $15 million of unused lines
of credit available.
     In October  2002,  the Company also reached  agreement  with the holders of
$16.5 million of Senior  Subordinated Notes to restructure the notes,  extending
the  maturity  date to 2005.  The Company had only been  required to pay monthly
installments of $50,000 through December 2003 and $150,000 per month, commencing
January  2004 through the maturity  date.  However,  the Company paid a total of
$3.5  million  in  principal  through  December  31,  2003 and  expects  to make
additional excess payments to its subordinated lenders through the maturity date
in October  2005.  Payments to the  subordinated  lenders are subject to certain
restrictions imposed under the senior debt facility.  Interest on the balance of
subordinated debt is paid quarterly.  If the Company is unable to make scheduled
and excess payments totaling at least an additional $5.5 million by 2005 (due to
restrictions  imposed under the new senior debt facility or otherwise)  warrants
issued to the noteholders  equivalent to up to approximately 1.7% of the diluted
common shares  outstanding  for each $1 million in remaining  unpaid  additional
principal will become  exercisable  at an exercise price of $.01 per share.  The
first  date at  which a  portion  of the  warrants  issued  to the  subordinated
noteholders will become exercisable is March 31, 2004, when warrants to purchase


                                       12


up to 2.5% of the diluted common shares  outstanding will become  exercisable if
aggregate  payments to the subordinated  noteholders are less than $4.75 million
through that date. The Company expects to make sufficient additional payments to
avoid  the  exerciseability  of  part or all of the  March  2004  warrants.  The
agreement also grants the subordinated  lenders a lien on Company assets (junior
in all aspects to the new senior debt collateral  agreements  described  above).
The interest rate on the subordinated notes is 12.5% through maturity in October
2005. The new subordinated  note agreement  includes  certain other  provisions,
including  restrictions  as to the payment of dividends and the  elimination  or
adjustment of financial covenants contained in the original agreement to conform
to those contained in the new senior debt agreements.
     In addition,  the Company's Mexico subsidiary had approximately $15 million
in bank lines of credit ($9 million unused) as of December 31, 2003, expiring at
various dates from March 2004 through  December  2004,  which bear interest at a
rate based upon either a floating U.S.  bank rate or the rate of certain  Mexico
government  securities.  The Company relies heavily upon the availability of the
lines of credit in the U.S. and Mexico for liquidity in its operations.
     The Company believes that amounts  available from its lines of credit under
its senior debt and under lines of credit  available  to its Mexican  subsidiary
are sufficient to fulfill all current and anticipated operating  requirements of
its business  through 2005. The Company's Mexico  subsidiary  cannot assure that
each of its lines of credit will continue to be available after their respective
expiration dates, or that replacement lines of credit will be secured.  However,
the Company  believes  there should be sufficient  amounts  available  under its
present  or  future  facilities  or  lines of  credit  to  cover  any  potential
shortfalls due to any expiring lines of credit.
     The  Company  has been  assisted by  investment  bankers 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 maximize shareholder value.
     On January 9, 2004, the Company and Jarden  Corporation  (NYSE: JAH) signed
an  exclusivity  agreement to allow  Jarden to evaluate a potential  transaction
among the  companies  whereby  Jarden or its  affiliate  may  acquire all of the
outstanding  shares of the  Company's  common  stock at a price of $5 per share,
subject to, among other  things,  due  diligence  and entering  into  definitive
acquisition  agreements.  The exclusivity  agreement was amended on February 10,
2004 to extend the  expiration  date from  February 10, 2004 until  February 29,
2004 and to  contemplate  a possible  acquisition  by Jarden of common  stock or
assets.  No assurance can be made that a transaction  with Jarden can or will be
consummated.
     In addition,  on January 9, 2004,  the Company's  Chairmen  entered into an
option agreement, which grants Jarden, under certain circumstances, an option to
buy 440,000 shares of the Chairmen's  common stock at a purchase price of $5 per
share,  and a support  agreement which provides the Chairman  certain  severance
benefits if a transaction  with Jarden is consummated.  Moreover,  certain other
executives of the Company also  executed  support  agreements  with Jarden which
obligates  the  executives  to remain in the employ of the  company  for periods
ranging from 12 to 36 months from the date of consummation of a transaction with
Jarden and which provide the executives with certain severance  benefits if they
remain in the employ of the company  upon the terms and  conditions  provided in
their support agreements.


                                       13


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

     In May 2003,  the FASB issued  Statement No. 150,  "Accounting  for Certain
Financial  Instruments  with  Characteristics  of both  Liabilities and Equity",
which  clarifies  the  accounting  for  certain   financial   instruments   with
characteristics   of  both  liabilities  and  equity  and  requires  that  those
instruments be classified as  liabilities  in statements of financial  position.
Previously,  many of those  financial  instruments  were  classified  as equity.
Statement  No.  150 is  effective  for  financial  instruments  entered  into or
modified  after May 31, 2003 and  otherwise is effective at the beginning of the
first interim period beginning after June 15, 2003. As the Company does not have
any of these  financial  instruments,  the adoption of Statement  No. 150 is not
expected to have any impact on the Company's consolidated financial statements.
     In  December  2003,  the FASB  issued  Statement  No. 132  (revised  2003),
"Employers'  Disclosures About Pensions and Other  Post-Retirement  Benefits, an
amendment of FASB  Statements No. 87, 88 and 106"  (collectively  "Statement No.
132(R)").  Statement No. 132(R) incorporates all of the disclosure  requirements
of  Statement  No.  132   "Employers   Disclosures   about  Pensions  and  Other
Post-Retirement  Benefits"  and  increases  annual  disclosure  requirements  to
include more details about pension plan assets, benefit obligations, cash flows,
benefit costs and related information. The Company will be required to adopt the
new annual disclosure requirements effective September 30, 2004.
     Statement No. 132(R) also amends  Accounting  Principles  Board Opinion No.
28, "Interim Financial  Reporting" to require  interim-period  disclosure of the
components of net periodic  benefit cost and, if  significantly  different  from
previously  disclosed  amounts,  the  amounts  of  contributions  and  projected
contributions to fund pension plans and other post-retirement benefit plans. The
Company is  required  to adopt the  interim-period  disclosure  requirements  of
Statement  No. 132(R)  effective  March 31, 2004.  Because  Statement No. 132(R)
pertains only to disclosure provisions,  the Company's adoption of Statement No.
132(R) will not have an impact on the Company's financial condition,  results of
operations or cash flows.

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,
including payments due under its subordinated debt; management's expectation for
savings from the restructuring and cost-reduction program; the Company's ability
to  increase  sales in its  core  businesses;  its  expectations  regarding  the
Company's ability to utilize certain tax benefits in the future; the probability
of completing a transaction  with Jarden  Corporation;  and the avoidance of the
exercisability of part or all of the March 2004 warrants issued to the Company's
subordinated  noteholders.  Readers are cautioned that any such  forward-looking
statements  are not  guarantees  of future  performance  and  involve  known and
unknown  risks,  uncertainties  and other  factors  that could  cause the actual
results  to  differ   materially   from  those  expressed  or  implied  by  such
forward-looking statements. Such risks include (but are not limited to) the risk
that the shareholders' ownership will be diluted by the issuance of common stock
to the Company's  subordinated  lenders; the Company's lenders will not continue
to fund the  Company  in the  future;  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;  difficulties
encountered  with  the  consolidation  and  cost-reduction  program;   increased
competition;  decrease in revenues;  U.S. and foreign economic factors;  foreign
currency  exchange  risk;  interest  rate  fluctuation  risk;  and the risk that
negotiations with Jarden  Corporation will be terminated before the execution of
definitive agreements, among others.


                                       14


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 39% of the Company's fiscal 2003 net revenues were
derived in Mexico and Canada,  combined (exclusive of intercompany  activities).
Foreign  exchange  transaction  gains and losses arise from monetary  assets and
liabilities  denominated in currencies other than the business unit's functional
local  currency.  It is estimated that a 10% change in both the Mexican peso and
Canadian  dollar  exchange  rates  would  impact  reported  operating  profit by
approximately  $500,000.  This  quantitative  measure has  inherent  limitations
because  it does not take  into  account  the  changes  in  customer  purchasing
patterns or any adjustment to the Company's financing or operating strategies in
response to such a change in rates.  Moreover,  this  measure does not take into
account  the  possibility  that  these  currency  rates  can  move  in  opposite
directions, such that gains from one may offset losses from another.
     In addition,  the Company's  cash flows and earnings are subject to changes
in interest rates. As of December 31, 2003, approximately 50% of total short and
long-term  debt is fixed,  at rates  between  8% and 12.5%.  The  balance of the
Company debt is variable,  principally based upon the prevailing U.S. bank prime
rate or LIBOR rate. An interest rate swap, which expires in 2005, fixes the rate
of  interest  on $8  million  of this  debt at 8.98%.  A change  in the  average
prevailing  interest  rates of the remaining  debt of 1% would have an estimated
impact of $100,000 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.

Item 4.
-------


                             CONTROLS AND PROCEDURES
                             -----------------------

     Within the 90-day  period prior to the date of this report,  the  Company's
Co-Chief  Executive  Officers,  Chief  Financial  Officer  and Chief  Accounting
Officer evaluated the effectiveness of the design and operation of the Company's
disclosure  controls and procedures and concluded that such disclosure  controls
and procedures are effective. There have been no significant changes in internal
controls or in other factors, which could significantly affect internal controls
subsequent to the date that the officers carried out their evaluations.

                                       15


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

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

(a) Documents filed as part of this report:

        1.  Financial statements
            --------------------

            See index under Item 1. Financial Information.

        2.  Exhibits
            ---------

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

            (2)  c.  Asset Purchase Agreement dated December 23, 2002,
                     between Dixon Ticonderoga Company, as Seller and New Castle
                     Refractories Company,
                     Inc., Inc., as Buyer with addenda.7

            (3) (i)  Restated Certificate of Incorporation2

            (3) (ii) Amended and Restated Bylaws1

            (4)  a.  Specimen Certificate of Company Common Stock2

            (4)  b.  Amended and Restated Stock Option Plan3

            (10) b.  12.00% Senior  Subordinated  Notes,  Due 2003,  Note and
                     Warrant Purchase Agreement1

            (10) c.  12.00% Senior Subordinated Notes, Due 2003, Common Stock
                     Purchase Warrant Agreement1

            (10) j.  Amendment No. 1 to 12.00% Senior Subordinated Notes, Due
                     2003, Note and Warrant Purchase Agreement.4

            (10) m.  Amendment No. 2 to Note and Warrant Purchase  Agreement. 5

            (10) n.  Loan  and   Security   Agreement  by  and  among  Dixon
                     Ticonderoga  Company  and  its  Subsidiaries  and  Foothill
                     Capital Corporation. 6

            (10) o.  Dixon Ticonderoga  Company Amended and Restated Note and
                     Warrant  Purchase  Agreement,   12.5%  Senior  Subordinated
                     Notes, due October 3, 2005.6

            (21)     Subsidiaries of the Company. 7

            (31.1)   Chairman  of  the  Board  and  Co-Chief  Executive  Officer
                     Certification  pursuant  to  Exchange  Act Rule  13a-14  as
                     adopted pursuant to Section 302 of the  Sarbanes-Oxley  Act
                     of 2002.

            (31.2)   Vice Chairman of the Board and Co-Chief  Executive  Officer
                     Certification  pursuant  to  Exchange  Act Rule  13a-14  as
                     adopted pursuant to Section 302 of the  Sarbanes-Oxley  Act
                     of 2002.

                                       16


            (31.3)   Executive  Vice  President  of Finance and Chief  Financial
                     Officer Certification  pursuant to Exchange Act Rule 13a-14
                     as adopted  pursuant to Section  302 of the  Sarbanes-Oxley
                     Act of 2002.

            (32.1)   Chairman  of  the  Board  and  Co-Chief  Executive  Officer
                     Certification  pursuant  to  18  U.S.C.  Section  1350,  as
                     adopted pursuant to Section 906 of the  Sarbanes-Oxley  Act
                     of 2002.

            (32.2)   Vice Chairman of the Board and Co-Chief  Executive  Officer
                     Certification  pursuant  to  18  U.S.C.  Section  1350,  as
                     adopted pursuant to Section 906 of the  Sarbanes-Oxley  Act
                     of 2002.

            (32.3)   Executive  Vice  President  of Finance and Chief  Financial
                     Officer  Certification  pursuant to 18 U.S.C. Section 1350,
                     as adopted  pursuant to Section  906 of the  Sarbanes-Oxley
                     Act of 2002.

            (99.A11) Code of Ethics8


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

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

3Incorporated  by reference to Appendix 3 to the Company's Proxy Statement dated
January 27, 1997, file number 0-2655, filed in Washington, D.C.

4Incorporated  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.

5Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 2002, file number 0-2655, filed in Washington, D.C.

6Incorporated  by reference to the Company's  Quarterly  Report on Form 10-Q for
the period ended December 31 2002, file number 0-2655, filed in Washington, D.C.

7Incorporated  by reference to the Company's  Annual Report on Form 10-K for the
year ended September 30, 2003, file number 0-2655 filed in Washington, D.C.

8Incorporated by reference to the Company's report on Form 10-K/A, Amendment No.
1,  for the  year  ended  September  30,  2003,  file  number  0-2655,  filed in
Washington, D.C.


(b) Reports on Form 8-K:

     On December 29,  2003,  the Company  filed a Form 8-K which  included as an
exhibit its press release dated  December 29, 2003,  regarding its fourth fiscal
quarter and fiscal year end results.


                                       17


                                   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


Date:  February 13, 2004      By: /s/ GINO N. PALA
       -----------------          -----------------------
                                  Gino N. Pala
                                  Chairman of Board, Co-Chief
                                  Executive Officer and Director


Date:  February 13, 2004      By: /s/ RICHARD A. ASTA
       -----------------          -----------------------
                                  Richard A. Asta
                                  Executive Vice President of Finance,
                                  Chief Financial Officer and Director


Date:  February 13, 2004      By: /s/ JOHN ADORNETTO
       -----------------          -----------------------
                                  John Adornetto
                                  Vice President, Corporate Controller and
                                  Chief Accounting Officer

                                       18