UNITED STATES
                 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, 1997

                                     OR

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

For the transition period from                 to

Commission file number:  0-19960

                       Datawatch Corporation
      (Exact name of registrant as specified in its charter)


          Delaware                                   02-0405716
(State or other jurisdiction of                 (I.R.S. Employer
 incorporation or organization)                 Identification No.)

      234 Ballardvale Street, Wilmington Massachusetts     01887
(Address of principal executive offices)             (Zip Code)

                            (978) 988-9700
          (Registrant's telephone number, including area code)

                                 None
            (Former name, former address, former fiscal year,
                     if changed since last report)

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 the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date:

     Class                               Outstanding at February 6, 1998

Common stock, $.01 par value                9,127,477





                     DATAWATCH CORPORATION AND SUBSIDIARIES

                                                    TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements                                   Page #

   a)   Consolidated Condensed Balance Sheets:                    3
        December 31, 1997 and September 30, 1997

   b)   Consolidated Condensed Statements of Operations:          4
        Three Months Ended December 31, 1997 and 1996

   c)   Consolidated Condensed Statements of Cash Flows:          5
        Three Months Ended December 31, 1997 and 1996

   d)   Notes to Unaudited Consolidated Financial Statements      6

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                       7

PART II.   OTHER INFORMATION

Item 1.  Legal Proceedings                                        *
Item 2.  Changes in Securities                                    *
Item 3.  Default upon Senior Securities                           *
Item 4.  Submission of Matters to a Vote of  Security Holders     *
Item 5.  Other Information                                        *
Item 6.  Exhibits and Reports on Form 8-K                         11

SIGNATURES

* No information provided due to inapplicability of item.





                                                         PART I.
Item 1.  Financial Statements

                     DATAWATCH CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS


                                            December 31,        September 30,
                                                1997                1997
                                          -----------------    -----------------
ASSETS                                     (Unaudited)            (Audited)
                                                              
CURRENT ASSETS:
 Cash and equivalents                       $ 7,483,668           $ 1,586,875
 Short-term investments                       4,879,481
 Accounts receivable, net                     6,859,604             7,810,169
 Inventories                                    603,985               876,767
 Prepaid advertising and other expenses       1,031,623             2,000,717
                                           -------------         -------------

     Total current assets                    20,858,361            12,274,528
                                           -------------         -------------

PROPERTY AND EQUIPMENT:
 Property and equipment                       3,782,278             4,198,085
 Less accumulated depreciation and
  amortization                               (2,035,137)           (2,304,705)
                                           -------------         -------------

     Net property and equipment               1,747,141             1,893,380
                                           -------------         -------------

OTHER ASSETS                                    267,471               551,639
                                           -------------         -------------

EXCESS OF COSTS OVER NET ASSETS
 OF ACQUIRED COMPANIES                        1,037,365             1,427,098
                                           -------------         -------------

TOTAL ASSETS                                $23,910,338           $16,146,645
                                           =============         =============

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts payable                           $ 2,483,480           $ 3,834,038
 Accrued expenses                             3,851,247             1,340,995
 Deferred revenue                             1,133,360             2,143,203
 Borrowings under credit lines                                          3,338
 Current portion of long-term debt              199,826               501,133
                                           -------------         -------------

     Total current liabilities                7,667,913             7,822,707
                                           -------------         -------------

LONG-TERM DEBT                                  120,705             1,399,089
                                           -------------         -------------

TOTAL LIABILITIES                             7,788,618             9,221,796
                                           -------------         -------------

SHAREHOLDERS' EQUITY:
 Common stock                                    91,429                91,160
 Additional paid-in capital                  19,772,963            19,737,963
 Accumulated deficit                         (3,460,116)          (12,533,550)
 Cumulative translation adjustment             (142,168)             (230,336)
                                           -------------         -------------

                                             16,262,108             7,065,237

 Less treasury stock - at cost                 (140,388)             (140,388)

     Total shareholders' equity              16,121,720             6,924,849
                                           -------------         -------------

TOTAL LIABILITIES AND
 SHAREHOLDERS' EQUITY                       $23,910,338           $16,146,645
                                           =============         =============

See notes to unaudited consolidated financial statements.






Item 1.  Financial Statements  (continued)


                     DATAWATCH CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                      Three Months Ended
                                                         December 31,
                                                    1997               1996
                                                ------------      ------------

                                                                  
NET SALES:
 IBM PC based products                           $6,206,085        $6,833,448
 Macintosh based products                           172,254         1,386,024
                                                ------------      ------------
                                                  6,378,339         8,219,472
COST AND EXPENSES:
 Cost of sales                                    1,460,004         1,460,033
 Engineering & product development                  419,137           659,417
 Selling, general and administrative              6,388,328         5,710,576
 Restructuring costs                              2,364,246
                                                ------------      ------------

INCOME (LOSS) FROM OPERATIONS                    (4,253,376)          389,446

INTEREST EXPENSE                                    (18,470)          (30,095)

OTHER INCOME, primarily interest                    143,243            16,029

GAIN ON SALE OF PRODUCT LINE                     15,431,253

FOREIGN CURRENCY TRANSACTION GAIN (LOSS)             (4,216)           47,058

PROVISION FOR INCOME TAX                          2,225,000
                                               -------------     -------------

NET INCOME                                       $9,073,434        $  422,438
                                               =============     =============

NET INCOME PER COMMON SHARE - Basic              $     1.00        $      .05
                                               =============     =============

NET INCOME PER COMMON SHARE - Diluted            $      .97        $      .05
                                               =============     =============

WEIGHTED AVERAGE SHARES OUTSTANDING               9,129,335         9,042,576

LESS WEIGHTED AVERAGE SHARES HELD IN TREASURY      (32,052)           (19,161)
                                               -------------     -------------

WEIGHTED AVERAGE SHARES
 OUTSTANDING - Basic                             9,097,283          9,023,415

ADJUSTMENT FOR COMMON STOCK EQUIVALENTS            248,512            130,785
                                               -------------     -------------

WEIGHTED AVERAGE SHARES
 OUTSTANDING - Diluted                           9,345,795          9,154,200
                                               =============     =============


See notes to consolidated condensed financial statements.







Item 1. Financial Statements (continued)



                     DATAWATCH CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                                                 Three Months Ended
                                                                    December 31,
                                                              1997              1996
                                                          -------------    -------------       
  
                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income from continuing operations                    $9,073,434        $ 422,438
   Adjustment to reconcile net income to net cash:
    Gain on sale of product line to Dr Solomon's
     Software                                            (15,431,253)
    Depreciation and amortization                            286,611          383,397
      Changes in current assets and liabilities:
        Inventories                                          183,568          (86,127)
        Prepaid advertising and other expenses               721,303         (280,387)
        Accounts receivable                                  578,756       (1,489,576)
        Accounts payable and accrued expenses                382,853          270,136
        Deferred revenue                                    (171,216)         215,888
                                                        -------------     -----------

 Net cash used in operating activities                    (4,375,944)        (564,231)
                                                        -------------     ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
 Additions to equipment and fixtures                        (171,265)        (304,783)
 Acquisition of Datawatch Europe Ltd. (formerly
  Guildsoft Holdings Ltd.), net of working capital
  acquired                                                                     49,470
 Proceeds from sale of product line to
  Dr Solomon's Software                                   16,750,000
 Proceeds from maturity of short-term investments                             637,956
 Purchase of short-term investments                       (4,879,481)        (488,811)
 Other assets                                                124,975           31,135
                                                         ------------      -----------

 Net cash used (provided by) investing activities         11,824,229          (75,033)
                                                         ------------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from issuance of common stock, net                  35,269            9,333
 Principal payments on long-term obligations                 (83,423)         (44,498)
 Principal payments on bank term loan                     (1,500,000)
 Borrowings under credit lines, net                           (3,338)        (318,811)
                                                         ------------      -----------

 Net cash used in financing activities                    (1,551,492)        (353,976)
                                                         ------------      -----------

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS            5,896,793         (993,240)

CASH AND EQUIVALENTS, BEGINNING OF PERIOD                  1,586,875        1,696,349
                                                         ------------      -----------

CASH AND EQUIVALENTS, END OF PERIOD                       $7,483,668       $  703,109
                                                         ============      ===========

See notes to unaudited consolidated financial statements.







Item 1.  Financial Statements (continued)

     NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis  of  Presentation:  The  consolidated  condensed  balance  sheet as of
December 31, 1997 and the  consolidated  condensed  statements of operations for
the  three  months  ended  December  31,  1997 and  1996,  and the  consolidated
condensed  statements of cash flows for the three months ended December 31, 1997
and 1996 are unaudited.  In the opinion of management these  statements  include
all  adjustments  necessary for the fair  presentation of the financial data for
such  periods.  The  results  of  operations  for the  interim  periods  are not
necessarily  indicative  of the results to be expected for the full year.  These
financial  statements  should be read in conjunction with the Company's  audited
financial  statements for the year ended  September 30, 1997 which appear in the
Company's Form 10-K.

2.  Inventories:  The Company accounts for its inventories using a standard cost
methodology. Inventories were comprised of the following:


                                   December 31,            September 30,
                                      1997                      1997
                                -----------------        ----------------

      Raw materials                  $ 210,192               $ 338,560
      Work in process                    1,825                   1,825
      Finished goods                   391,968                 536,382
                                -----------------        ----------------

      TOTAL                          $ 603,985               $ 876,767
                                =================        ================


3.  Divestitures:  On October  9, 1997,  the  Company  sold two of its  software
product  lines  for  $16,750,000  in cash,  resulting  in an  after  tax gain of
approximately  $13,200,000.  The assets sold  consist  primarily  of  inventory,
property and  equipment,  trademarks,  and the  technological  rights related to
these product lines.


4. Long-term  Debt:  During the three months ended December 31, 1997 the Company
paid down its  outstanding  $1,500,000  term loan with proceeds from the sale of
its two product lines.

5.  Restructuring:  Subsequent  to the sale of its  Macintosh  software  product
lines,  the Company  undertook a corporate  wide  restructuring  effort so as to
centralize both its administrative  infrastructure  and its development  efforts
for its remaining products. The total amount charged to first quarter operations
was  approximately  $2,364,000.  The  restructuring  plan  included  charges for
salaries and wages and the related severance benefits for terminated  personnel.
These charges,  totaling  $1,884,000  were either paid  ($1,549,000)  or accrued
($335,000) in the first quarter.  The restructuring plan also included payments
made to outside developers associated with the centralization of the Company's
development efforts.  These charges, totaling $433,000, were either paid 
($339,000) or accrued ($94,000) in the first quarter.  Those benefits accrued 
will be paid in the second quarter of fiscal 1998.



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

GENERAL
         DATAWATCH  CORPORATION  (the "Company" or "Datawatch") is a provider of
innovative, knowledge-based software solutions for the business enterprise.

      DATAWATCH's principal products are: Monarch(TM),  a report mining solution
that  leverages  legacy  reports  and  reporting  systems  to  provide  business
intelligence on the Windows desktop;  Monarch/ES(TM), a client/server version of
Monarch with an integrated report warehouse  subsystem;  Redwing(TM),  a plug-in
for Abode(R) Acrobat(R) that accurately extracts text and tables from PDF files;
Q-Support(TM)  (in the United  States)  and  Quetzal(TM)  (internationally),  an
integrated help desk and asset  management  solution for  multi-user,  networked
support centers.

         On October 9, 1997,  the Company sold its  Virex(R) and  netOctopus(TM)
product lines to Dr Solomon's  Software,  Inc.  ("Dr  Solomon's  Software")  for
$16,750,000  in  cash,   resulting  in  an  after  tax  gain  of   approximately
$13,200,000.


         From time to time, information provided by the Company, statements made
by its employees or  information in its filings with the Securities and Exchange
Commission (including statements in this Form 10-Q) may contain statements which
are not historical facts (so called "forward-looking  statements"), and are made
pursuant  to the safe harbor  provision  of the  Private  Securities  Litigation
Reform Act of 1995 and releases of the  Securities and Exchange  Commission.  In
that regard,  the discussion in this Item 2 contains forward looking  statements
which involve certain risks and uncertainties,  including  statements related to
liquidity and capital resources. The Company's operating results may continue to
vary significantly from quarter to quarter or year to year depending on a number
of factors,  including  technological  changes,  competition  and general market
trends,  and the other  factors such as the  Company's  dependence  on continued
sales of its Monarch and  Q-Support/Quetzal  product lines both domestically and
internationally,  the Company's dependence on the continued  introduction of new
products,  the Company's  dependence on indirect  distribution  channels for the
sale of its products,  the Company's  dependence on the continued  protection of
its proprietary  technology,  and the Company's reliance on licensing agreements
relating to third party  technology  incorporated  into the Company's  products.
These factors are more fully  described in the  Company's  Annual Report on Form
10-K for the fiscal year ended September 30, 1997. The Company's current planned
expense  levels  are  based in part  upon  expectations  as to  future  revenue.
Consequently,  operating results may vary  significantly from quarter to quarter
or year to year, based on timing of revenue. Revenue or net income in any period
will not  necessarily  be indicative of results of subsequent  periods and there
can be no assurance that the Company will maintain profitability or that revenue
growth can be sustained in the future.







RESULTS OF OPERATIONS

Three Months Ended December 31, 1997 and 1996.

Net sales for the three months ended  December 31, 1997 were  $6,378,000,  which
represents a decrease of $1,841,000  from the sales of $8,219,000  for the three
months ended December 31, 1996. Excluding sales of the Company's Macintosh based
products, which were sold on October 9, 1997 to Dr Solomon's Software, net sales
for the three months ended December 31, 1997 were $6,206,000  which represents a
decrease of $627,000  from net sales of  $6,833,000  for the three  months ended
December  31,  1996.  This  decrease  in net sales  results  from a decrease  in
international  sales of the Company's Quetzal product and a decrease in domestic
sales of the Company's  Monarch  product line.  Excluding sales of the Company's
Macintosh  based products,  Monarch  accounted for  approximately  46% of sales,
while Quetzal/Q-Support accounted for approximately 40%.

Cost of sales for the three months ended  December  31, 1997 was  $1,460,000  or
approximately  23% of net  sales.  Cost of  sales  for the  three  months  ended
December 31, 1996 was $1,460,000 or  approximately  18% of net sales.  Excluding
the Company's Macintosh based products, cost of sales would have been 23% of net
sales for the three months ended December 31, 1997 which compares to 20% for the
same period a year earlier.  This increase in cost of sales,  as a percentage of
net sales, is principally  due to product sales through  Guildsoft  Limited,  an
indirect  wholly owned  subsidiary of the Company  based in England,  which bear
lower  gross  margins  than  the  Company's  other  products.   Guildsoft  sales
represented 13% of net sales for the three months ended December 31, 1997 and 7%
of net sales for the  comparable  period in the prior year.  Guildsoft's  higher
percentage of total net sales is principally  due to lower sales  resulting from
sale of the  Macintosh  product  lines.  This  results in an increase to cost of
sales when expressed as a percentage of net sales.

Engineering and product development  expenses were $419,000 for the three months
ended  December  31,  1997,  a decrease of $240,000  or  approximately  36% from
$659,000  for the three  months  ended  December  31,  1996.  This  decrease  is
primarily  attributable to reductions in personnel and expenses  associated with
development  of the Virex and  netOctopus  product  lines  sold to Dr  Solomon's
Software  in October  1997,  as well as expense  reductions  resulting  from the
Company's subsequent reorganization.

Selling,  general and  administrative  expenses  were  $6,388,000  for the three
months ended December 31, 1997, an increase of $677,000 from  $5,711,000 for the
three  months ended  December  31, 1996.  Included in the expenses for the three
months ended  December 31, 1997 were  $196,000 of one-time  expenses  associated
with leased spaced no longer required as a result of the Company's restructuring
subsequent to the sale of its Macintosh product lines. Excluding these expenses,
the increase  would have been  $481,000 or  approximately  8%. This  increase is
primarily  attributable to increases in personnel within the Company's worldwide
sales and marketing organizations.



During the three months ended  December 31, 1997, the Company sold its Macintosh
software  product lines to Dr Solomon's  Software for  $16,750,000.  The Company
realized  an after tax gain on the sale of  approximately  $13,200,000.  This is
reflected  in the  financial  statements  in "other  income".  The sale of these
product lines precipitated a corporate wide restructuring  effort so as to allow
the  Company  to  centralize  both  its  administrative  infrastructure  and the
development efforts of its remaining products. The total amount charged to first
quarter operations was approximately $2,364,000. The restructuring plan included
charges for salaries and wages and the related severance benefits for terminated
personnel.  These charges,  totaling $1,884,000 were either paid ($1,549,000) or
accrued ($335,000) in the first quarter.  The restructuring plan also included
payments made to outside developers associated with the centralization of the
Company's  development  efforts.  These charges, totaling $433,000, were either 
paid ($339,000) or accrued ($94,000) in the first quarter.  Those benefits 
accrued will be paid in the second quarter of fiscal 1998.  The restructuring is
expected to lower annual operating expenses and cash outflows by approximately 
$2,300,000 annually.

As a result of the  foregoing,  the loss from  operations  for the three  months
ended December 31, 1997 was $4,253,000, which compares to income from operations
of $389,000 for the three months ended December 31, 1996. Due to the $15,431,000
pre-tax gain on the sale of the Macintosh software product lines, the net income
for the three months ended  December 31, 1997 was  $9,073,000  which compares to
net income of $422,000 for the three months ended December 31, 1996.


LIQUIDITY AND CAPITAL RESOURCES

In October  1997,  the Company  received  $16,750,000  in cash from Dr Solomon's
Software in connection with the sale of its Virex and netOctopus  product lines,
resulting in an after tax profit of approximately $13,200,000.

The Company's management believes that its currently anticipated capital needs
for future operations of the Company will be satisfied through at least 
September 30, 1998 by funds  currently  available from the above mentioned sale.
Working capital increased by approximately $8,739,000 during the three months 
ended December 31, 1997 primarily as a result of the above mentioned
divestiture.

Management  believes that the Company's  current  operations  are not materially
impacted by the effects of inflation.


NEW ACCOUNTING PRONOUNCEMENTS

In February  1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standard  ("SFAS")  No. 128,  "Earnings  per
Share" which became  effective during the first quarter of fiscal 1998. SFAS No.
128 replaces the  presentation of primary earnings per share with basic earnings
per share, which excludes dilution,  and requires the dual presentation of basic
and diluted  earnings per share.  The  adoption of this  standard did not have a
material effect on the Company's earnings per share.




In June 1997, the FASB issued SFAS No. 130,  "Reporting  Comprehensive  Income",
and SFAS No.  131,  "Disclosures  about  Segments of an  Enterprise  and Related
Information",  both of which will be  effective  for the Company in fiscal 1999.
SFAS  No.  130   establishes   standards   for  the  reporting  and  display  of
comprehensive income and its components (revenues,  expenses,  gains and losses)
in a full set of general purpose financial statements.  SFAS No. 131 establishes
standards  for  the  way  that  public  business   enterprises  report  selected
information about operating  segments in annual and interim  financial  reports.
SFAS 131 also established  standards for related  disclosures about products and
services,  geographic areas, and major customers. The implementation of SFAS 130
and 131 are not expected to have a material  effect on the  Company's  financial
statements.


In October 1997, the American  Institute of Certified Public  Accountants issued
Statement of Position 97-2 ("SOP 97-2"),  "Software  Revenue  Recognition".  SOP
97-2 provides  guidance on when revenue should be recognized and in what amounts
for licensing,  selling,  leasing, or otherwise marketing computer software. SOP
97-2 will be adopted by the Company  during the first quarter of fiscal 1999 and
is not  expected  to  have a  material  effect  on  the  Company's  consolidated
financial position, results of operations or financial statement disclosures.






                              PART II.



Item 6.  Exhibits and Reports on Form 8-K

A.       Exhibits

         27 Financial Data Schedule (filed with SEC EDGAR version only).

B.    Reports on Form 8-K

Current  Report on Form 8-K dated October 9, 1997 filed with the  Securities and
Exchange  Commission  on  October  24,  1997  and  relating  to the  sale of the
Company's Virex and netOctopus product lines to Dr Solomon's Software.






                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized on February 13, 1998.



                                      DATAWATCH CORPORATION


                                      /s/ Betsy J. Hartwell
                                      ---------------------------------
                                          Betsy J. Hartwell
                                          Vice President of Finance and 
                                          Chief Financial Officer
                                          (Principal Financial officer)