SECURITIES AND EXCHANGE COMMISSION

                      Washington, DC 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 0-23048

                     LINCOLN SNACKS COMPANY
     (exact name of registrant as specified in its charter)

                Delaware                        47-0758569
      (State or other jurisdiction      (IRS Employer Identification No.)
    of incorporation or organization)

4 High Ridge Park, Stamford, Connecticut                    06905
(Address of principal executive offices)                 (zip code)

(Registrant's telephone number, including area code)  (203) 329-4545

                         Not Applicable
      (Former name, former address and 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        

The number of shares of the issuer's Common Stock, $.01 par value, outstanding
on February 9, 1998 was 6,331,790 shares.


                     LINCOLN SNACKS COMPANY
                       INDEX TO FORM 10-Q

                                                           PAGE

Part I.   FINANCIAL INFORMATION

Item 1.   FINANCIAL STATEMENTS

          Balance Sheets as of December 31, 1997
          and June 30, 1997                                   3-4

          Statements of Operations for the 
          three months ended December 31, 1997 
          and December 31, 1996                                 5

          Statements of Operations for the 
          six months ended December 31, 1997
          and December 31, 1996                                 6

          Statements of Changes in Stockholders'
          Equity for the six months ended
          December 31, 1997 and December 31, 1996               7

          Statements of Cash Flows for the 
          six months ended December 31, 1997
          and December 31, 1996                                 8

          Notes to Financial Statements                      9-11

Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS 
          OF FINANCIAL CONDITION AND RESULTS OF 
          OPERATIONS                                        12-15

Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE
          ABOUT MARKET RISK                                    15

Part II.  OTHER INFORMATION

Item 1.   LEGAL PROCEEDINGS                                    16

Item 2.   CHANGES IN SECURITIES                                16

Item 3.   DEFAULTS UPON SENIOR SECURITIES                      16

Item 4.   SUBMISSION OF MATTERS TO A VOTE
            OF SECURITY HOLDERS                                16

Item 5.   OTHER INFORMATION                                    16

Item 6.   EXHIBITS AND REPORTS ON FORM 8-K                  16-17

SIGNATURES                                                     18

                              - 2 -

                     LINCOLN SNACKS COMPANY
                         BALANCE SHEETS
                             ASSETS
            AS OF DECEMBER 31, 1997 AND JUNE 30, 1997


                                           December 31,     June 30,  
                                               1997           1997    
                                          -------------   ------------
           ASSETS                                  (Unaudited)

CURRENT ASSETS:
                                                   
  Cash                                     $  3,915,642   $  1,606,357
  Accounts receivable (net of allowance 
  for doubtful accounts and cash discounts 
  of $287,341 and $237,778 respectively)      3,503,771      1,951,937
  Inventories                                 1,516,631      1,680,253
  Prepaid and other current assets               44,152         29,023
                                           ------------   ------------
Total current assets                          8,980,196      5,267,570

PROPERTY, PLANT AND EQUIPMENT:

  Land                                          370,000        370,000
  Building and leasehold improvements         1,757,026      1,526,705
  Machinery and equipment                     4,760,746      4,800,284
  Construction in process                       187,866        122,319
                                           ------------   ------------
                                              7,075,638      6,819,308

  Less: accumulated depreciation
   and amortization                          (2,543,439)    (2,263,689)
                                           ------------   ------------
                                              4,532,199      4,555,619

INTANGIBLE AND OTHER ASSETS, 
net of accumulated amortization of 
$737,039 and $667,111                         3,396,443      3,466,371
                                           ------------   ------------

TOTAL ASSETS                               $ 16,908,838   $ 13,289,560
                                           ============   ============


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

                              - 3 -

                     LINCOLN SNACKS COMPANY
                         BALANCE SHEETS
              LIABILITIES AND STOCKHOLDERS' EQUITY
            AS OF DECEMBER 31, 1997 AND JUNE 30, 1997


                                           December 31,     June 30,  
                                               1997           1997    
                                          -------------   ------------
LIABILITIES AND STOCKHOLDERS' EQUITY       (Unaudited)

CURRENT LIABILITIES:                                                  
                                                     
  Accounts payable                         $  1,175,385    $ 1,357,170
  Accrued expenses                            1,197,910      1,178,601
  Accrued trade promotions                    1,676,641        675,585
  Deferred gain-short term                       13,434         13,434
                                           ------------   ------------
Total current liabilities                     4,063,370      3,224,790

Deferred Gain                                   109,323        115,784
                                           ------------   ------------
TOTAL LIABILITIES                             4,172,693      3,340,574
                                           ------------   ------------
COMMITMENTS

STOCKHOLDERS' EQUITY:  

  Common stock, $0.01 par value, 
   20,000,000 shares authorized,  
   6,450,090 shares issued at 
   December 31, 1997 and June 30, 1997           64,501         64,501
  Special stock, $0.01 par value, 300,000 
   shares authorized, none outstanding                0              0
  Additional paid-in capital                 18,010,637     18,010,637
  Accumulated deficit                       ( 5,312,967)   ( 8,100,126)
  Less: cost of common stock in
   treasury 118,300 shares                      (26,026)       (26,026)
                                           ------------   ------------
TOTAL STOCKHOLDERS' EQUITY                   12,736,145      9,948,986
                                           ------------   ------------
TOTAL LIABILITIES AND 
STOCKHOLDERS' EQUITY                       $ 16,908,838   $ 13,289,560
                                           ============   ============


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

                              - 4 -

                     LINCOLN SNACKS COMPANY
                    STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED DECEMBER 31, 1997 AND DECEMBER 31, 1996



                                               1997           1996    
                                            -----------   ------------
                                            (Unaudited)    (Unaudited)
                                                    
NET SALES                                   $ 7,131,550    $ 7,247,136

COST OF SALES                                 3,808,023      4,578,677
                                           ------------   ------------

  Gross profit                                3,323,527      2,668,459

SELLING, GENERAL AND 
ADMINISTRATIVE EXPENSES                       2,435,336      1,956,938
                                           ------------   ------------

  Income from operations                        888,191        711,521

Net Planters Other Income                    (1,376,000)             0
Interest (Income) Expense                       (22,939)        42,151
Other Expenses                                   19,441              0
                                           ------------   ------------
  Income before provision 
   for income taxes                           2,267,689        669,370

PROVISION FOR INCOME TAXES                       80,000         10,000
                                           ------------   ------------
  Net income                                $ 2,187,689    $   659,301
                                           ============   ============

BASIC AND DILUTED
NET INCOME PER SHARE                        $      0.35    $      0.10
                                           ============   ============
BASIC AND DILUTED
WEIGHTED AVERAGE NUMBER OF 
SHARES OUTSTANDING                            6,331,790      6,331,790
                                           ============   ============


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

                              - 5 -

                     LINCOLN SNACKS COMPANY
                    STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED DECEMBER 31, 1997 AND DECEMBER 31, 1996



                                               1997           1996    
                                           ------------   ------------
                                            (Unaudited)    (Unaudited)
                                                   
NET SALES                                  $ 12,871,761   $ 14,115,176

COST OF SALES                                 7,145,806      9,261,961
                                           ------------   ------------
  Gross profit                                5,725,955      4,853,215

SELLING, GENERAL AND 
ADMINISTRATIVE EXPENSES                       4,241,066      3,519,657
                                           ------------   ------------

  Income from operations                      1,484,889      1,333,558

Net Planters Other Income                    (1,376,000)             0
Interest (Income) Expense                       (35,708)       108,493
Other Expenses                                   19,438              0
                                           ------------   ------------
  Income before provision 
   for income taxes                           2,877,159      1,225,065

PROVISION FOR INCOME TAXES                       90,000         20,000
                                           ------------   ------------
  Net income                                $ 2,787,159    $ 1,205,065
                                           ============   ============

BASIC AND DILUTED
NET INCOME PER SHARE                        $      0.44    $      0.19
                                           ============   ============
BASIC AND DILUTED
WEIGHTED AVERAGE NUMBER OF
SHARES OUTSTANDING                            6,331,790      6,331,790
                                           ============   ============


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

                              - 6 -

                     LINCOLN SNACKS COMPANY
          STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED DECEMBER 31, 1997 AND DECEMBER 31, 1996
                           (UNAUDITED)



                       Common  Special     Paid In   Accumulated    Treasury
                        Stock    Stock     Capital       Deficit       Stock  
                       -------  ------  -----------  -----------  -----------
                                                    
June 30, 1996          $64,501     $0   $18,010,637  ($9,542,721)   ($26,026)

Net income                                             1,205,065
                       -------  ------  -----------  -----------  -----------

December 31,
1996                   $64,501      $0  $18,010,637  ($8,337,656)   $(26,026)
                       =======  ======  ===========  ===========  ===========

June 30, 1997          $64,501      $0  $18,010,637  ($8,100,126)   ($26,026)

Net income                                             2,787,159
                       -------  ------  -----------  -----------  -----------

December 31,
1997                   $64,501      $0  $18,010,637  ($5,312,967)   $(26,026)



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

                              - 7 -

                     LINCOLN SNACKS COMPANY
                    STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED DECEMBER 31, 1997 AND DECEMBER 31, 1996



                                               1997           1996    
                                           -----------   ------------
                                            (Unaudited)    (Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:  
                                                    
  Net income                                $ 2,787,159    $ 1,205,065
  Adjustments to reconcile net income 
  to cash provided by operating activities:
    Depreciation and amortization               349,678        429,379
    Allowance for doubtful accounts and
     cash discounts, net                         49,563         43,151

  Changes in Assets and Liabilities:
    Increase (decrease) in accounts
     receivable                              (1,601,397)        24,055
    Increase in inventories                     163,622        215,801
    Increase (decrease) in prepaid and 
     other current assets                       (15,129)        19,178
    Increase (decrease) in accounts
      payable and accrued expenses              832,119       (939,342)
                                           ------------   ------------
  Net cash provided by
   operating activities                       2,565,615        997,287
                                           ------------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES:  

    Capital expenditures                       (256,330)       (93,009)
    Proceeds from sale of land                        0        369,218
                                           ------------   ------------
  Net cash provided by (used in)
    investing activities                       (256,330)       276,209
                                           ------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES:  

    Borrowings (repayments) under
    revolver, net                                     0       (556,115)
    Repayments under term loan                        0       (659,702)
                                           ------------   ------------
  Net cash used in
   financing activities                               0     (1,215,817)
                                           ------------   ------------
  Net increase in cash                        2,309,285         57,679

CASH, beginning of period                     1,606,357         58,538
                                           ------------   ------------
CASH, end of period                        $  3,915,642   $    116,217
                                           ============   ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:  

  Interest paid                            $          0   $     95,898
                                           ============   ============
  Income taxes paid                        $     43,173   $     11,767
                                           ============   ============

                              - 8 -

                     LINCOLN SNACKS COMPANY
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997
                           (Unaudited)

(1)  The Company:

     Lincoln Snacks Company ("Lincoln" or the "Company"), formerly Lincoln
     Foods Inc., is a Delaware corporation and is a majority-owned subsidiary
     of Noel Group, Inc. (the "Parent").  Lincoln is engaged in the
     manufacture and marketing of caramelized pre-popped popcorn and glazed
     popcorn/nut mixes.  Sales of the Company's products are subject to
     seasonal trends with a significant portion of sales occurring in the
     last four months of the calendar year.

(2)  Basis of Presentation:

     The balance sheet as of December 31, 1997, and the related statements of
     operations for the three and six months ended December 31, 1997 and
     December 31, 1996, changes in stockholders' equity and cash flows for
     the three and six months ended December 31, 1997 and December 31, 1996, 
     have been prepared by the Company without audit.  In the opinion of
     management, all adjustments necessary to present fairly the financial
     position, results of operations and cash flows at December 31, 1997 and
     December 31, 1996 have been made.  During the interim periods reported
     on, the accounting policies followed are in conformity with generally
     accepted accounting principles and are consistent with those applied for
     annual periods and described in the Company's Annual Report on Form 10-K
     for the twelve months ended June 30, 1997 filed with the Securities and
     Exchange Commission on September 15, 1997 (the "Annual Report").

     Certain information and footnote disclosures normally included in
     financial statements prepared in accordance with generally accepted
     accounting principles have been omitted.  It is suggested that these
     financial statements be read in conjunction with the financial
     statements included in the Annual Report.  The results of operations for
     the three and six months ending December 31, 1997 and December 31, 1996
     are not necessarily indicative of the operating results for the full
     year.

(3)  New Accounting Pronouncement:

     As required, during the interim period ended December 31, 1997, the
     Company adopted the provisions of Statement of Financial Accounting
     Standards No. 128 ("SFAS No. 128").  This statement establishes standards
     for computing and presenting basic and diluted earnings per share.  

     Options to purchase 622,550 shares of common stock were outstanding at
     December 31, 1997 but were not included in the computation of diluted
     earnings per share because the options' exercise price was greater than
     the average market price of the common shares.  

(4)  Credit Facility:

     The Company has a revolving credit facility, as amended, which provides
     for up to $6.0 million in revolver borrowings.  No amounts were
     outstanding under the revolver as of December 31, 1997.  The term loan
     facility was extinguished upon the Company's final term loan payment in
     fiscal 1997.  This facility is collateralized by substantially all of
     the Company's assets.  

     On January 13, 1998 the revolving credit facility was amended reducing
     the revolver borrowing to $4.0 million.  The amendment reduced the
     facility's interest rate and certain bank fees.  The amendment, among
     other things, allows the Company to acquire other companies or to
     repurchase its stock, subject to bank approval.  

(5)  Inventory:

     Inventory consists of the following:


                                           December 31,     June 30,  
                                               1997           1997    
                                          -------------   ------------
                                                    
     Raw materials and supplies            $  1,040,571    $ 1,293,280
     Finished goods                             476,060        386,973
                                          -------------   ------------
                                           $  1,516,631    $ 1,680,253
                                          =============   ============



(6)  Significant Customer:

     On July 17, 1995, Planters Company, a unit of Nabisco, Inc.
     ("Planters"), began exclusively distributing the Company's Fiddle Faddle
     and Screaming Yellow Zonkers products (the "Products") pursuant to a
     distribution agreement dated June 6, 1995 (the "Distribution Agreement")
     for an initial term which was originally scheduled to expire on June 30,
     1997 unless renewed for additional one year periods.  The Distribution
     Agreement required Planters to purchase an annual minimum number of
     equivalent cases of the Products during the initial term.  

     On February 28, 1997, the Company and Planters entered into an amendment
     to the Distribution Agreement (the "Amendment"), which was further
     modified on May 9, 1997 (the "Letter Agreement"), pursuant to which the
     exclusive distribution arrangement with respect to the Company's Fiddle
     Faddle product was extended for an additional six month period expiring
     on December 31, 1997, at which time the arrangement terminated. 
     Effective January 1, 1998 and May 1, 1997, Planters ceased, and Lincoln
     resumed, marketing and distributing the Company's Fiddle Faddle and
     Screaming Yellow Zonkers products, respectively.  

     The Amendment and Letter Agreement required Planters to purchase a
     specified number of manufactured cases of the Products and for Planters
     to compensate the Company for the remaining contract minimums for the
     twelve month period ended June 30, 1997.  The Amendment and Letter
     Agreement required Planters to compensate the Company for contract
     minimums for the six month period ended December 31, 1997 (six month
     minimums).  Planters has compensated the Company for contract minimums,
     which were 24% and 27% less than case sales made to Planters for the
     quarter and the six month period ended December 31, 1996, respectively. 

     The Amendment also required Planters to compensate the Company in the
     event that certain sales levels were not achieved during the calendar
     year ending December 31, 1997.  These sales levels were not achieved
     during the calendar year ending December 31, 1997 resulting in Planters
     compensating the Company $1.88 million which is partially offset by
     approximately $500,000 in non-recurring charges associated with initial
     efforts to rebuild the Fiddle Faddle brand ("Net Planters Other Income"). 
     
     Although the Amendment contains provisions designed to effect a smooth
     transfer of the distribution business back to the Company, there can be
     no assurance as to the long term effects of the transition.  

     In July and October, 1997, the Company entered into five year Trademark
     License Agreements with Nabisco, Inc. granting the Company, subject to
     the terms of the License Agreements, the right to use, commencing
     January 1, 1998, the Planters' trademarks in connection with the sales
     and marketing of the Company's Fiddle Faddle products in the United
     States and Canada. 

     Sales to Planters, excluding Net Planters Other Income, represented 9%
     and 32% of net sales for the three months ended December 31, 1997 and
     1996, respectively; 14% and 41% of net sales for the six months period
     ended December 31, 1997 and 1996, respectively.  Sales to Planters
     during the quarter and the six months period ended December 31, 1997
     represented payments, in lieu of manufactured cases, at predetermined
     rates which are lower than the rates Planters paid for manufactured
     cases.  Sales to Planters during the quarter and the six month period
     ended December 31, 1996 represented manufactured cases.  

                             - 11 -


ITEM 2.  -    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS (UNAUDITED)

Results of Operations:

Introduction
- -------------
     The Company's net sales are subject to significant seasonal variation, 
consequently, results from operations will fluctuate due to these trends.  The
Company's business is seasonal due to customers' buying patterns of Poppycock
and nut products during the traditional holiday season.  As a result, third and
fourth calendar quarter sales account for a significant portion of the
Company's annual sales.  

     On July 17, 1995, Planters Company, a unit of Nabisco, Inc. ("Planters"),
began exclusively distributing the Company's Fiddle Faddle and Screaming Yellow
Zonkers products (the "Products") pursuant to a distribution agreement dated
June 6, 1995 (the "Distribution Agreement") for an initial term which was
originally scheduled to expire on June 30, 1997 unless renewed for additional
one year periods.  The Distribution Agreement required Planters to purchase an
annual minimum number of equivalent cases of the Products during the initial
term.  

     On February 28, 1997, the Company and Planters entered into an amendment
to the Distribution Agreement (the "Amendment"), which was further modified on
May 9, 1997 (the "Letter Agreement"), pursuant to which the exclusive
distribution arrangement with respect to the Company's Fiddle Faddle product
was extended for an additional six month period expiring on December 31, 1997,
at which time the arrangement terminated.  Effective January 1, 1998 and May
1, 1997, Planters ceased, and Lincoln resumed, marketing and distributing the
Company's Fiddle Faddle and Screaming Yellow Zonkers products, respectively. 

     The Amendment and Letter Agreement required Planters to purchase a
specified number of manufactured cases of the Products and for Planters to
compensate the Company for the remaining contract minimums for the twelve month
period ended June 30, 1997.  The Amendment and Letter Agreement required
Planters to compensate the Company for contract minimums for the six month
period ended December 31, 1997 (six month minimums).  Planters has compensated
the Company for contract minimums, which were 24% and 27% less than case sales
made to Planters for the quarter and the six month period ended December 31,
1996, respectively.  

     The Amendment also required Planters to compensate the Company in the
event that certain sales levels were not achieved during the calendar year
ending December 31, 1997.  These sales levels were not achieved during the
calendar year ending December 31, 1997 resulting in Planters compensating the
Company $1.88 million which is partially offset by approximately $500,000 in
non-recurring charges associated with initial efforts to rebuild the Fiddle
Faddle brand ("Net Planters Other Income").  

     Although the Amendment contains provisions designed to effect a smooth
transfer of the distribution business back to the Company, there can be no
assurance as to the long term effects of the transition.  

     In July and October, 1997, the Company entered into five year Trademark
License Agreements  with Nabisco, Inc.  granting the Company, subject to the 
terms of the License Agreements, the right to use, commencing January 1, 1998,
the Planters' trademarks in connection with the sales and marketing of the
Company's Fiddle Faddle products in the United States and Canada. 

     Sales to Planters, excluding Net Planters Other Income, represented 9%
and 32% of net sales for the three months ended December 31, 1997 and 1996,
respectively; 14% and 41% of net sales for the six months period ended December
31, 1997 and 1996, respectively.  Sales to Planters during the quarter and the
six months period ended December 31, 1997  represented payments,  in lieu of
manufactured cases, at predetermined rates which are lower than the rates
Planters paid for manufactured cases.  Sales to Planters during the quarter and
the six month period ended December 31, 1996 represented manufactured cases. 


Three months ended December 31, 1997 versus December 31, 1996
- --------------------------------------------------------------

     Overall net sales decreased 2% or $.12 million to $7.13 million for the
quarter ended December 31, 1997 versus $7.25 million in the corresponding
period of 1996.  Net sales made by Lincoln of its branded products and sales
related to new copacking business increased 32% versus a year ago.  These
increases were offset by decreased Planters sales attributable to lower
minimums and revenue rates versus the prior period.  During the quarter,
Planters compensated the Company in lieu of purchasing manufactured cases, at
predetermined rates which are lower than the rates Planters paid for
manufactured cases.  

     Sales to Planters, excluding Net Planters Other Income, represented 9%
and 32% of net sales for the three months ended December 31, 1997 and 1996,
respectively, due to the reduced six month minimums.  Sales to Planters during
the quarter ended December 31, 1997 represented payments, in lieu of
manufactured cases, at predetermined rates which are lower than the rates
Planters paid for manufactured cases.  Sales to Planters during the quarter
ended December 31, 1996 represented manufactured cases.  

     Gross profit increased 25% or $.66 million to $3.32 million for the
quarter ended December 31, 1997 versus $2.67 million in the corresponding
period of 1996. Gross profit increased due to sales increases associated with
Lincoln's branded products and new copacking business coupled with lower raw
material costs which were partially offset by decreased Planters gross profits
resulting from decreased case volume.  

     Selling, general and administrative expenses increased 24% or $.48
million to $2.44 million in the quarter ended December 31, 1997 versus $1.96
million the same period in 1996.  These expenses increased during this period
primarily due to increased consumer promotions.  

     Net Planters Other Income of $1.38 million represents Planters
compensation of $1.88 million to the Company for failing to achieve certain
sales levels during the calendar year ending December 31, 1997 which was
partially offset by approximately $.50 million in non-recurring charges
associated with initial efforts to rebuild the Fiddle Faddle brand.  

     The increase in gross profit coupled with Net Planters Other Income and
the decrease in interest expense was partially offset by the increase in
selling, general and administrative expenses and resulted in an increase in the
net income of $1.53 million to $2.19 million for the quarter ended December 31,
1997 versus $.66 million in the corresponding period in 1996.


Six months ended December 31, 1997 versus December 31, 1996
- ------------------------------------------------------------

     Overall net sales decreased 9% or $1.24 million to $12.87 million for the
six months ended December 31, 1997 versus $14.12 million in the corresponding
period of 1996.  Net sales made by Lincoln of its branded products and sales
related to new copacking business increased 31% versus a year ago.  These
increases were offset by decreased Planters sales attributable to lower
minimums and revenue rates versus the prior period.  During the six months
ended December 31, 1997, Planters compensated the Company, in lieu of
purchasing manufactured cases, at predetermined rates which are lower than the
rates Planters paid for manufactured cases.  

     Sales to Planters, excluding Net Planters Other Income, represented 14%
and 41% of net sales for the six months ended December 31, 1997 and 1996,
respectively, due to the reduced six month minimums.  Sales to Planters during
the six months period ended December 31, 1997 represented payments, in lieu of
manufactured cases, at predetermined rates which are lower than the rates
Planters paid for manufactured cases.  Sales to Planters during the six months
period ended December 31, 1996 represented manufactured cases.  

     Gross profit increased 18% or $.87 million to $5.73 million for the six
months ended December 31, 1997 versus $4.85 million in the corresponding period
of 1996. Gross profit increased due to sales increases associated with
Lincoln's branded products and new copacking business coupled with lower raw
material costs which were partially offset by decreased Planters gross profits
resulting from decreased case volume.  

     Selling, general and administrative expenses increased 20% or $.72
million to $4.24 million for the six months ended December 31, 1997 versus
$3.52 million the same period in 1996.  These expenses increased during this
period primarily due to increased consumer promotions.  

     Net Planters Other Income of $1.38 million represents Planters
compensation of $1.88 million to the Company for failing to achieve certain
sales levels during the calendar year ending December 31, 1997 which was
partially offset by approximately $.50 million in non-recurring charges
associated with initial efforts to rebuild the Fiddle Faddle brand.  

     The increase in gross profit coupled with Net Planters Other Income and
the decrease in interest expense was partially offset by the increase in
selling, general and administrative expenses and resulted in an increase in the
net income of $1.58 million to $2.79 million for the six months ended December
31, 1997 versus $1.21 million in the corresponding period in 1996.


Liquidity and Capital Resources
- --------------------------------

     As of December 31, 1997, the Company had working capital of $4.92 million
compared to a working capital of $2.04 million at June 30, 1997 (the Company's
fiscal year end), an increase in working capital of $2.87 million.  The
increase in working capital is primarily attributable to the Company's net
profit of $2.79 million for the six months ended December 31, 1997.  

     The Company currently meets its short-term liquidity needs from its
revolving credit facility which facility is secured by a first priority,
perfected security interest in substantially all of the Company's existing and
after-acquired assets.  The Company presently believes that this facility is
adequate to meet its needs for the next twelve months.   

     Management continues to focus on increasing product distribution and
continues to review all operating costs with the objective of increasing
profitability and ensuring future liquidity.  However, there can be no
assurance that any of these objectives will be achieved in future periods. 
Although the Amendment contains provisions designed to effect a smooth transfer
of the distribution of the Fiddle Faddle business back to the Company, there
can be no assurance as to the long term effects of the transition.  

     The Company's short term liquidity is affected by seasonal increases in
inventory and accounts receivable levels, payment terms in excess of 60 days
granted in some situations during certain months of the year, and seasonality
of sales.  Inventory and accounts receivable levels increase substantially
during the latter part of the third calendar quarter and during the remainder
of the calendar year.


                                              Six Months Ended
                                          ----------------------------
                                           December 31,   December 31,
                                               1997           1996    
                                          ----------------------------
                                                 (in thousands)
                                                  
Net cash provided by operating 
 activities                                 $ 2,566      $    997

Net cash provided by (used in)
 investing activities                          (256)          276

Net cash used in financing activities             0         (1,216)



     Net cash provided by operating activities increased to $2.57 million
during the six months ended December 31, 1997 compared to $1.0 million in 1996. 
The increase is primarily due to an increase in net income of $1.58 million for
the six months ended December 31, 1997 versus December 31, 1996.  The increase 
in cash provided from increased net income is partially offset by an increase
in accounts receivable due to the timing of sales coupled with an increase in
accounts payable due to the timing of expenses.  

     Net cash used in investing activities of $.26 million for the six months
ended December 31, 1997 represents capital expenditures.  Net cash provided by
investing activities of $.28 million during the six months ended December 31,
1996 represents proceeds from the sale of land and is partially offset by
capital expenditures.  

     No cash was used in or provided by financing activities for the six
months ended December 31, 1997.  Net cash used in financing activities for the
period ended December 31, 1996 was $1.2 million, which consisted of revolver
repayments under its credit agreement of $.56 million and term loan repayments
of $.66 million. 


ITEM 3.  -    QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Not Applicable.  
                                
                             - 15 -


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings                          Not Applicable

Item 2.   Changes in Securities                      Not Applicable

Item 3.   Defaults Upon Senior Securities            Not Applicable

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

          The Annual Meeting of the Shareholders of the Registrant was held
          on November 20, 1997, pursuant to notice, at which meeting the
          following persons were elected directors of the Registrant to hold
          office until the next Annual Meeting of Stockholders and until
          their respective successors are duly elected and qualified, and
          who received the number of votes indicated opposite their names: 
          



          NAME:              NUMBER OF VOTES FOR:   NUMBER OF VOTES WITHHELD:
          ----------------   --------------------   -------------------------
                                                     
          Karen Brenner           5,923,613                 15,600
          C. Larry Davis          5,932,713                  6,500
          Alexander P. Lynch      5,932,713                  6,500
          James G. Niven          5,932,713                  6,500



Item 5.   Other Information                              Not Applicable

Item 6.   Exhibits and Reports on Form 8-K

          a   Exhibits

              (2)   Not Applicable

              (3)   Articles of Incorporation and By-Laws

                    (a) Certificate of Incorporation, as amended and as
                        currently in effect (Incorporated by reference
                        to Exhibit 3(A), filed by the Company with the
                        Registration Statement on Form S-1 (33-71432)).

                    (b) By-Laws as currently in effect (Incorporated by
                        reference to Exhibit 3(B) filed by the Company
                        with the Registration Statement on Form S-1 (33-71432)).

              (4)   Not Applicable

              (10)  (a) Amendment No. 8 dated January 13, 1998 To
                        Revolving Credit, Term Loan and Security
                        Agreement.  

              (11)  Statement regarding computation of per share earnings
                    is not required because the relevant computation can
                    be determined from the material contained in the
                    Financial Statements included herein.

              (15)  Not Applicable

              (18)  Not Applicable

              (19)  Not Applicable

              (22)  Not Applicable

              (23)  Not Applicable

              (24)  Not Applicable

              (27)  Financial Data Schedule

              (99)  Not Applicable

          b   Reports on Form 8-K                        Not Applicable

                             - 17 -

                            SIGNATURE

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.


February 10, 1998       Lincoln Snacks Company 
                        (Registrant)

                        By:     /s/Karen Brenner                     
                        Name:   Karen Brenner
                        Title:  Chairman of the Board and
                                Chief Executive Officer; Director
                                (Principal Executive Officer)


                        By:     /s/Kristine A. Crabs                 
                        Name:   Kristine A. Crabs
                        Title:  Vice President and Chief Financial
                                Officer, Secretary and Treasurer
                                (Principal Financial Officer and 
                                Principal Accounting Officer)

                             - 18 -