- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    --------
                                    FORM 10-Q

(Mark One)

            [X] Quarterly Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934
                for the quarterly period ended December 29, 2001
                                       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 No. 33-9875

                                -----------------
                             BOSTON ACOUSTICS, INC.
             (Exact name of registrant as specified in its charter)

Massachusetts                                          04-2662473
(State or other jurisdiction                           (I.R.S. employer
     of incorporation or                               identification no.)
          organization)

300 Jubilee Drive
Peabody, Massachusetts                                 01960
(Address of Principal Executive Offices)               (Zip Code)


                                 (978) 538-5000
              (Registrant's telephone number, including area code)


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 [ ]

There were 4,595,595 shares of Common Stock issued and outstanding as of
February 8, 2002
- --------------------------------------------------------------------------------


                                       1




                             Boston Acoustics, Inc.

                                      Index
                                     -------



                                                                                        Page
                                                                                       ------
                                                                                    
Part I:      Financial Information

      Item 1.     Financial Statements

                  Consolidated Balance Sheets (Unaudited)
                  March 31, 2001 and December 29, 2001                                     4

                  Consolidated Statements of Income (Unaudited) Three months and
                  Nine months ended December 30, 2000
                  and December 29, 2001                                                    6

                  Consolidated Statements of Cash Flows (Unaudited)
                  Nine months ended December 30, 2000 and
                  December 29, 2001                                                        7

                  Notes to Unaudited Consolidated Financial Statements                     8

      Item 2.     Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                               12


Part II:     Other Information

                  Items 1 through 6                                                       15

                  Signatures                                                              16





                                       2



                          PART I: FINANCIAL INFORMATION

                          Item 1: Financial Statements



                                       3



                     Boston Acoustics, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                                   (Unaudited)

                                     Assets
                                    --------



                                                        March 31, 2001     December 29, 2001
                                                        --------------     -----------------
                                                                      
Current Assets:

      Cash and cash equivalents                           $  2,785,846          $  6,009,484
      Accounts receivable, net of reserves of
        approximately $385,000 and $482,000 at
        March 31 and December 29, 2001, respectively        11,426,411            12,853,224
      Inventories                                           24,622,417            17,679,771
      Deferred income taxes                                  2,044,000             2,044,000
      Prepaid expenses and other current assets                747,844               543,979
                                                          ------------       ---------------

         Total current assets                               41,626,518            39,130,458
                                                          ------------       ---------------

Property and Equipment, at cost:

      Machinery and equipment                               15,132,205            15,482,859
      Building and improvements                              8,816,515             8,834,928
      Office equipment and furniture                         4,907,967             5,054,242
      Land                                                   1,815,755             1,815,755
      Motor vehicles                                           253,164               277,405
                                                          ------------       ---------------
                                                            30,925,606            31,465,189
      Less-accumulated depreciation
         and amortization                                   15,533,147            17,984,555
                                                          ------------       ---------------

                                                            15,392,459            13,480,634
                                                          ------------       ---------------

Other Assets, net                                            1,012,671             1,105,466
                                                          ------------       ---------------



                                                           $58,031,648           $53,716,558
                                                          ============       ===============



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


                                       4



                     Boston Acoustics, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                                   (Unaudited)


                      Liabilities and Shareholders' Equity
                      -------------------------------------



                                                                    March 31, 2001        December 29, 2001
                                                                    --------------        -----------------
                                                                                    
Current Liabilities:

 Accounts payable                                                    $ 2,743,371             $ 9,507,252
 Accrued payroll and payroll-
  related expenses                                                     1,779,942               1,449,593
 Dividends payable                                                       418,990                 390,626
 Other accrued expenses                                                2,682,654               1,623,754
 Accrued income taxes                                                        ---                 308,883
 Current maturity of line of credit                                    1,500,000               2,000,000
                                                                     -----------            ------------

     Total current liabilities                                         9,124,957              15,280,108
                                                                     -----------            ------------

Line of credit, net of current maturity                               10,000,000               1,500,000
                                                                     -----------            ------------

Commitments and Contingencies

Minority interest in joint venture                                        27,325                 35,530
                                                                     -----------            -----------

Shareholders' Equity:

Common stock, $.01 par value
  Authorized - 8,000,000 shares
  Issued - 5,101,814 and 5,100,314 shares at
    March 31 and December 29, 2001, respectively                          51,018                51,003
Additional paid-in capital                                             1,191,973             1,191,988
Subscriptions receivable                                                (292,417)             (272,917)
Retained earnings                                                     40,357,136            41,551,505
                                                                     -----------            ----------
                                                                      41,307,710            42,521,579
Less-Treasury stock, 172,500 and 504,700 shares
  at cost at March 31 and December 29, 2001,
  respectively                                                         2,428,344             5,620,659
                                                                     -----------            ----------

     Total shareholders' equity                                       38,879,366            36,900,920
                                                                     -----------            ----------

                                                                     $58,031,648           $53,716,558
                                                                     ===========           ===========



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


                                       5



                     Boston Acoustics, Inc. and Subsidiaries

                        Consolidated Statements of Income

                                   (Unaudited)



                                             Three Months Ended                                 Nine Months Ended
                                             ------------------                                -------------------
                                      December 30,           December 29,               December 30,          December 29,
                                         2000                   2001                       2000                  2001
                                      (13 weeks)             (13 weeks)                 (40 weeks)            (39 weeks)
                                  -------------            -------------             -------------          ---------------
                                                                                                
Net sales                           $33,682,164              $22,634,306               $91,089,338              $63,068,596

Cost of goods sold                   24,152,821               14,751,005                64,584,992               43,276,198
                                   ------------            -------------               -----------              -----------

      Gross profit                    9,529,343                7,883,301                26,504,346               19,792,398
                                   ------------            -------------               -----------              -----------

Selling and
      marketing expenses              3,663,246                2,766,884                 9,732,302                7,942,071

General and
      administrative expenses         1,468,257                1,308,806                 3,927,309                3,637,693

Engineering and
      development expenses            1,233,136                1,293,566                 4,013,480                3,850,823
                                    -----------             ------------               -----------              -----------

      Total operating expenses        6,364,639                5,369,256                17,673,091               15,430,587
                                    -----------             ------------               -----------              -----------

      Income from operations          3,164,704                2,514,045                 8,831,255                4,361,811

Interest income                          26,649                   36,339                    66,269                  129,516
Interest expense                       (207,374)                 (35,722)                 (459,373)                (281,489)
Other expense                           (54,331)                 (92,851)                  (88,127)                (142,118)
                                    -----------             ------------              ------------              -----------

      Income before provision
         for income taxes             2,929,648                2,421,811                 8,350,024                4,067,720

Provision for income taxes            1,099,000                  906,000                 3,132,000                1,645,000
                                    -----------              -----------               -----------               ----------

      Net income                    $ 1,830,648              $ 1,515,811               $ 5,218,024              $ 2,422,720
                                    ===========              ===========               ===========              ===========

Net income per share:
      Basic                          $      .37              $       .32               $     1 .06              $       .50
                                     ==========              ===========               ===========              ===========
      Diluted                        $      .36              $       .32               $     1 .05              $       .50
                                     ==========              ===========               ===========              ===========

Weighted average common shares outstanding (Note 3):

      Basic                           4,918,471                4,674,124                 4,911,568                4,834,463
      Diluted                         5,017,045                4,679,669                 4,950,456                4,841,992

Dividends per share                  $     .085               $     .085                 $     .255              $     .255
                                     ==========               ==========                 ==========              ==========

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



                                       6



                     Boston Acoustics, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                                   (Unaudited)



                                                                                       Nine Months Ended
                                                                                       -----------------
                                                                          December 30, 2000        December 29, 2001
                                                                          -----------------        -----------------
                                                                                             
Cash flows from operating activities:
 Net income                                                                $ 5,218,024              $   2,422,720
 Adjustments to reconcile net income to net cash
         provided by (used in) operating activities -
     Depreciation and amortization                                           2,538,116                  2,454,423
     Changes in assets and liabilities -
       Accounts receivable                                                  (4,388,035)                (1,426,813)
       Inventories                                                         (11,766,651)                 6,942,646
       Prepaid expenses and other current assets                               484,762                    203,865
       Accounts payable                                                      5,597,225                  6,763,881
       Accrued payroll and other accrued expenses                               26,701                 (1,389,249)
       Accrued income taxes                                                        ---                    308,883
                                                                           -----------              -------------
         Net cash (used in) provided by operating activities                (2,289,858)                16,280,356
                                                                           -----------              -------------

Cash flows from investing activities:
      Purchases of property and equipment, net                              (2,631,529)                 (539,583)
      Increase in other assets                                                (129,266)                  (87,605)
                                                                           -----------              ------------
         Net cash used in investing activities                              (2,760,795)                 (627,188)
                                                                           -----------              ------------

Cash flows from financing activities:
      Dividends paid                                                        (1,251,603)               (1,256,715)
      Purchase of treasury stock                                                   ---                (3,192,315)
      Proceeds from line of credit                                           8,500,000                       ---
      Repayments of line of credit                                          (1,842,653)               (8,000,000)
      Proceeds from exercise of stock options                                   63,700                       ---
      Decrease in subscriptions receivable                                         ---                    19,500
                                                                           -----------             -------------
         Net cash provided by (used in) financing activities                 5,469,444               (12,429,530)
                                                                           -----------             -------------

Net increase in cash and cash equivalents                                      418,791                 3,223,638

Cash and cash equivalents, beginning of period                               1,506,741                 2,785,846
                                                                           -----------             -------------

Cash and cash equivalents, end of period                                   $ 1,925,532             $   6,009,484
                                                                           ===========             =============

Supplemental Disclosure of Noncash Financing and
   Investing Activities:
      Dividends payable                                                    $   418,701             $     390,626
                                                                           ===========             =============
      Minority interest in foreign subsidiary                              $       ---             $       8,205
                                                                           ===========             =============
      Exercise of stock options through the issuance of
         subscriptions receivable                                          $   209,950             $         ---
                                                                           ===========             =============

Supplemental Disclosure of Cash Flow Information:
      Cash paid for income taxes                                          $  2,684,500             $   1,454,790
                                                                          ============             =============
      Cash paid for interest                                              $    447,321             $     320,943
                                                                          ============              =============


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



                                       7



                     Boston Acoustics, Inc. and Subsidiaries
              Notes to Unaudited Consolidated Financial Statements

(1)  Basis of Presentation

     The unaudited 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 and include, in the opinion of
management, all adjustments (consisting only of normal recurring adjustments)
necessary for a fair presentation of interim period results. 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. The Company believes, however,
that its disclosures are adequate to make the information presented not
misleading. The results for the three and nine-month periods ended December 29,
2001 are not necessarily indicative of results to be expected for the full
fiscal year. These financial statements should be read in conjunction with the
Company's Annual Report included in its Form 10-K for fiscal year ended March
31, 2001.

(2)  Inventories

     Inventories are stated at the lower of cost (first-in, first-out) or market
and consist of the following:

                                             March 31, 2001    December 29, 2001
                                             --------------    -----------------

      Raw materials and work-in-process      $  8,374,305       $  6,975,754
      Finished goods                           16,248,112         10,704,017
                                             ------------       ------------
                                             $ 24,622,417       $ 17,679,771
                                             ============       ============

     Work-in-process and finished goods inventories consist of materials, labor
and manufacturing overhead.

(3)  Net Income Per Common Share

     The Company follows the provisions of Statement of Financial Accounting
Standards (SFAS) No. 128, Earnings per Share. SFAS No. 128 establishes standards
for computing and presenting earnings per share (EPS) and applies to entities
with publicly held common stock or potential common stock. Basic EPS is computed
by dividing net income by the weighted average number of common shares
outstanding for the period. Diluted EPS reflects the potential dilution from
common stock equivalents (stock options). For the three-month and nine-month
periods ended December 29, 2001, there were 557,752 and 541,198 stock options,
respectively, that have been excluded from the weighted average number of common
and dilutive shares outstanding as their effect would be anti-dilutive. For the
three-month and nine-month periods ended December 30, 2000, there were 81,334
and 219,897 stock options, respectively, that have been excluded from the
weighted average number of common and dilutive shares outstanding as their
effect would be anti-dilutive.



                                       8



A reconciliation of the number of shares used in the calculation of basic and
diluted net income per share, is as follows:





                                                      Three Months Ended                        Nine Months Ended
                                                      ------------------                       -------------------
                                               December 30,       December 29,            December 30,      December 29,
                                                   2000               2001                     2000             2001
                                               ------------       ------------            ------------      ------------
                                                                                                
      Basic weighted
        average common
        shares outstanding                     4,918,471            4,674,124               4,911,568        4,834,463

      Dilutive effect of
        assumed exercise of
        stock options                             98,574                5,545                  38,888            7,529
                                             -----------          -----------               ---------        ---------

      Weighted average
        common shares
        outstanding assuming
        dilution                               5,017,045            4,679,669               4,950,456        4,841,992
                                              ==========          ===========               =========        =========



(4)      Segment Reporting

     The Company has two reportable segments: 1) core, and 2) original equipment
manufacturer (OEM) and multimedia.

     The accounting policies of the segments are the same as those described in
the summary of significant accounting policies. The Company does not allocate
operating expenses between its two reportable segments. Accordingly, the
Company's measure of profit for each reportable segment is based on gross
profit.

Three Months Ended December 29, 2001


                                                                             OEM and
      Fiscal 2002                                           Core            Multimedia             Total
      -----------                                           ----            ----------             -----
                                                                                      
      Net Sales                                         $16,227,399        $ 6,406,907         $22,634,306
                                                        ===========        ===========         ===========

      Gross profit                                     $  6,789,086        $ 1,094,215         $ 7,883,301
                                                       ============        ===========         ===========

Three Months Ended December 30, 2000


                                                                                      
                                                                             OEM and
      Fiscal 2001                                           Core            Multimedia             Total
      -----------                                           ----            ----------             -----

      Net Sales                                        $ 16,649,964        $17,032,200         $33,682,164
                                                       ============        ===========         ===========

      Gross profit                                     $  5,462,352        $ 4,066,991         $ 9,529,343
                                                       ============        ===========         ===========





                                       9



Nine Months Ended December 29, 2001


                                                                                      
                                                                             OEM and
      Fiscal 2002                                           Core            Multimedia             Total
      -----------                                           ----            ----------             -----

      Net Sales                                        $42,453,106         $20,615,490         $63,068,596
                                                       ===========         ===========         ===========

      Gross profit                                     $16,600,227         $ 3,192,171         $19,792,398
                                                       ===========         ===========         ===========

Nine Months Ended December 30, 2000


                                                                                      
                                                                             OEM and
      Fiscal 2001                                           Core            Multimedia             Total
      -----------                                           ----            ----------             -----

      Net Sales                                        $45,607,684         $45,481,654         $91,089,338
                                                       ===========         ===========         ===========

      Gross profit                                     $15,779,446         $10,724,900         $26,504,346
                                                       ===========         ===========         ===========



(5)  Significant Customers and Concentration of Credit Risk

     For the three-month periods ended December 29, 2001 and December 30, 2000,
two customers represented approximately 44% and 60% of the Company's net sales,
respectively. The same two customers accounted for approximately 46% and 57% of
the net sales for the nine months ended December 29, 2001 and December 30, 2000
respectively. Three customers represented 21%, 13%, and 12%, respectively, of
net accounts receivable at December 29, 2001.

(6)  International Operations

     The Company maintains sales concentrations in Europe, Asia, and Canada in
addition to distributing product through three foreign subsidiaries. Export
sales accounted for approximately 15% and 20% of net sales for the three-month
periods ended December 29, 2001 and December 30, 2000, respectively. For the
nine-month periods ended December 29, 2001 and December 30, 2000, export sales
accounted for approximately 17% and 18%, respectively.

(7)  Recent Accounting Pronouncements

     In June 2001, the FASB issued SFAS No. 141, Business Combinations. SFAS 141
requires all business combinations initiated after June 30, 2001 to be accounted
for using the purchase method. The Company does not expect the adoption of this
statement to have a material impact on its operations.

     In June 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible
Assets. With the adoption of SFAS No. 142, goodwill is no longer subject to
amortization over its estimated useful life, but instead is subject to at least
an annual assessment for impairment by applying a fair-value-based test. The
Company does not expect the adoption of this statement to have a material impact
on its operations.

     In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
Obligations. This statement addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs. This statement applies to all entities. It
applies to legal obligations associated with the retirement of long-lived assets
that result from the acquisition, construction, development and (or) the normal
operation of a long-lived asset, except for certain obligations of lessees. This
statement amends FASB Statement No. 19 and is effective for financial statements
issued for fiscal years beginning after June 15, 2002. The Company does not
expect the adoption of this statement to have a significant impact on its
financial position or results of operations.



                                       10



     In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment
or Disposal of Long-Lived Assets. This statement supercedes FASB Statement No.
121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of, and the accounting and reporting provisions of
Accounting Principles Board Opinion No. 30, Reporting the Results of Operations
- - Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions. Under
this statement, it is required that one accounting model be used for long-lived
assets to be disposed of by sale, whether previously held and used or newly
acquired, and it broadens the presentation of discontinued operations to include
more disposal transactions. The provisions of this statement are effective for
financial statements issued for fiscal years beginning after December 15, 2001,
and interim periods within those fiscal years, with early adoption permitted.
The Company does not expect the adoption of this statement to have a significant
impact on its financial position or results of operations.

(8)  Reclassifications

     Certain amounts in the prior-period consolidated financial statements have
been reclassified to conform to the current period's presentation.



                                       11



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

Results of Operations

The following table sets forth the results of operations for the three-month and
nine-month periods ended December 30, 2000 and December 29, 2001 expressed as
percentages of net sales.



                                                Three Months Ended                             Nine Months Ended
                                                ------------------                             -----------------
                                         December 30,         December 29,              December 30,       December 29,
                                            2000                 2001                      2000               2001
                                         (13 weeks)           (13 weeks)                (40 weeks)         (39 weeks)
                                        ------------         ------------              ------------       -------------
                                                                                              

Net sales                                  100.0 %                100.0 %                 100.0 %            100.0 %

Cost of goods sold                          71.7                   65.2                    70.9               68.6
                                           -----                  -----                   -----              -----

  Gross profit                              28.3                   34.8                    29.1               31.4
                                           -----                  -----                   -----              -----

Selling and marketing
         expenses                           10.9                   12.2                    10.7               12.6

General and administrative
         expenses                            4.3                    5.8                     4.3                5.8

Engineering and development
         expenses                            3.7                    5.7                     4.4                6.1
                                           -----                  -----                   -----              -----
                                            18.9                   23.7                    19.4               24.5
                                           -----                  -----                   -----              -----

  Income from operations                     9.4                   11.1                     9.7                6.9

Interest income (expense), net              (0.5)                   0.0                    (0.4)              (0.3)

Other Expense                               (0.2)                  (0.4)                   (0.1)              (0.2)
                                           ------                 -----                   -----              -----

  Income before provision for
   income taxes                              8.7                   10.7                     9.2                6.4

Provision for income taxes                   3.3                    4.0                     3.5                2.6
                                           -----                  -----                   -----              -----

   Net income                                5.4 %                  6.7 %                   5.7 %              3.8 %
                                           =====                  =====                    =====             =====


Net sales for the third quarter decreased 33%, from approximately $33,682,000
last year to approximately $22,634,000 for the current fiscal period. For the
nine-month period ended December 29, 2001, net sales decreased 31% from
approximately $91,089,000 during Fiscal 2001 to approximately $63,069,000.
The overall sales decrease for the three-month period


                                       12



ended December 29, 2001 was the result of a 62% sales decrease in the OEM and
multimedia segment reflecting the continuing softness in the personal computer
business compared to the same period a year ago. The Company's Core segment
sales were down 2.5% compared to the same period a year ago; however, the gross
margin and profit dollars for the Core segment both increased. The
nine-month period ended December 29, 2001 includes 39 weeks of sales and
earnings compared to 40 weeks for the corresponding nine-month period a year
ago.

During the third quarter of Fiscal 2002, the Company's Core segment sales
included continued strong sales of the Company's VR-M line of floor standing and
bookshelf speaker systems and the introduction of the new Unity DVD Home Theater
System. The Unity is a co-branded system featuring a high-performance
receiver/DVD player manufactured by Kenwood Corporation and six-matched Boston
Acoustics surround loudspeakers, including a 100-watt, 8-inch powered subwoofer.
The Unity has a MSRP of $999.

The Company's gross margin percentage for the three-month and nine-month
periods ended December 29, 2001 increased as compared to the corresponding
periods in the prior fiscal year. The increases for both the three-month and
nine-month periods were primarily the result of the continued improved
manufacturing efficiencies, reduced scrap and rework costs, the elimination of
contract labor and off-site warehousing costs as compared to the same periods a
year ago. Additionally, the OEM/Multimedia segment of sales, which has lower
gross margins, represented a smaller portion of total net sales during the
three-month and nine-month periods ended December 29, 2001 as compared to the
same periods a year ago, and as a result, the overall gross margin increased.

Total operating expenses, despite increasing as a percentage of net sales due to
the lower overall sales level, decreased in absolute dollars during both the
three-month and nine-month periods ended December 29, 2001. Selling and
marketing expenses have decreased in absolute dollars primarily due to decreased
salaries and related expenses, lower travel expenditures and reduced advertising
costs relating to both the core and multimedia retail segments. The decrease in
absolute dollars of general and administrative expenses for the three-month and
nine-month periods ended December 29, 2001 is attributed to a reduction of
outside consulting services and insurance costs. Engineering and development
expenses for the three-month and nine-month periods ended December 29, 2001 have
decreased in absolute dollars due primarily to lower payroll-related costs,
travel, and consulting fees as compared to the same periods a year ago.

Net interest expense has decreased both in absolute dollars and as a percentage
of net sales during both the three-month and nine-month periods ended December
29, 2001 as compared to the corresponding periods a year ago. The decrease is
due to reduced line of credit borrowings and related borrowing rates.

The Company's effective tax rate for the three-month period ended December 29,
2001 decreased slightly to 37.4% from 37.5% for the corresponding period a year
ago. The decrease can be attributed to lower state income taxes offset by
international sales representing a lower percentage of total sales for the
current period. The Company's effective income tax rate increased to 40.4% for
the nine-month period ended December 29, 2001 as compared to 37.5% for the
nine-month period ended December 30, 2000, due primarily to the Company's
inability to benefit from losses sustained by the Company's subsidiaries outside
the U.S. coupled with a reduction in international sales as a percentage of
total sales.

Net income for the third quarter decreased from approximately $1,831,000 in
Fiscal 2001 to approximately $1,516,000 in Fiscal 2002 while diluted earnings
per share decreased from $.36 to $.32 per share. Net income for the nine-month
period ended December 29, 2001 decreased from approximately $5,218,000 in Fiscal
2001 to approximately $2,423,000, while diluted earnings per share decreased
from $1.05 to $.50 per share. The decrease in net income for the three and
nine-month periods ended December 29, 2001 is primarily the result of the
overall decrease in net sales.

Liquidity and Capital Resources

As of December 29, 2001, the Company's working capital was approximately
$23,850,000, a decrease of approximately $8,651,000 since the end of Fiscal
2001. The decrease in working capital since March 31, 2001, was primarily due to
the repayments made on the Company's line of credit borrowings, as well as


                                       13



reductions in inventory balances and increases in accounts payable which
were partially offset by an increase in cash and cash equivalents. The
Company's cash and cash equivalents were approximately $6,009,000 at December
29, 2001, an increase of approximately $3,224,000 from March 31, 2001 primarily
due to the reduction in inventory levels and increased accounts payable. The
reduction in inventory levels is primarily due to a decrease in OEM/Multimedia
business segment purchases during Fiscal 2002. Current liabilities increased by
approximately $6,155,000 primarily as a result of accounts payable balances not
due until after the quarterly period had ended. Long term debt decreased by
$8,500,000 as a result of repayments under the Company's line of credit and
reclassifying a portion of the debt to current liabilities. The Company has two
lines of credit with two banking institutions totaling $26,500,000. At December
29, 2001, the Company had borrowings totaling $3,500,000 under its $25,000,000
revolving credit agreement, and $0 outstanding under its $1.5 million revolving
credit agreement.

The Company believes that its current resources are adequate to meet its
requirements for working capital and capital expenditures for the foreseeable
future.

Significant Customers

The Company's financial results for the three-month and nine-month periods ended
December 29, 2001 include significant OEM sales of multimedia speaker systems to
Gateway, Inc. ("Gateway"). The terms of these sales are governed by a Master
Supply Agreement between Gateway and the Company which defines such issues as
ordering and invoicing procedures, shipping charges, warranties, repair service
support, product safety requirements, etc. This Master Supply Agreement with
Gateway does not contain minimum or scheduled purchase requirements; therefore,
purchase orders by Gateway may fluctuate significantly from quarter to quarter.

Based on information currently available from our OEM customer, the Company
anticipates that its OEM sales will be substantially reduced for the fiscal year
ending March 30, 2002 as compared to Fiscal 2001. The loss of Gateway as a
customer or any significant portion of orders from Gateway could have a material
adverse affect on the Company's business, results of operations and financial
condition. In addition, the Company could also be materially adversely affected
by any substantial work stoppage or interruption of production at Gateway or if
Gateway were to reduce or cease conducting operations.

Cautionary Statements

The Private Securities Litigation Reform Act of 1995 contains certain safe
harbors regarding forward-looking statements. From time to time, information
provided by the Company or statements made by its directors, officers, or
employees may contain "forward-looking" information which involve risk and
uncertainties. Any statements in this report that are not statements of
historical fact are forward-looking statements (including, but not limited to,
statements concerning the characteristics and growth of the Company's market and
customers, the Company's objectives and plans for future operations, and the
Company's expected liquidity and capital resources). Such forward-looking
statements are based on a number of assumptions and involve a number of risks
and uncertainties, and accordingly, actual results could differ materially.
Factors that may cause such differences include, but are not limited to: the
continued and future acceptance of the Company's products, the rate of growth in
the audio industry; the presence of competitors with greater technical,
marketing and financial resources; the Company's ability to promptly and
effectively respond to technological change to meet evolving consumer demands;
capacity and supply constraints or difficulties; and the Company's ability to
successfully integrate new operations. The words "believe," "expect,"
"anticipate," "intend" and "plan" and similar expressions identify
forward-looking statements. Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of the date the statement
was made. For a further discussion of these and other significant factors to
consider in connection with forward-looking statements concerning the Company,
reference is made to Exhibit 99 of the Company's Form 8-K filed on July 18,
1996.



                                       14



                           PART II: OTHER INFORMATION

Item 1.  Legal Proceedings
         -----------------
         None

Item 2.  Changes in Securities
         ---------------------
         None

Item 3.  Defaults Upon Senior Securities
         -------------------------------
         None

Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------
         None

Item 5.  Other Information
         -----------------
         None

Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------
         No reports on Form 8-K were filed during the quarter ended
         December 29, 2001.



                                       15



                                   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.

                                          Boston Acoustics, Inc.

                                          Registrant

Date:  February 8, 2002                   By: /s/Andrew G. Kotsatos
                                              ----------------------------------
                                              Andrew G. Kotsatos
                                              Director, Chief Executive Officer
                                              and Treasurer

Date:  February 8, 2002                   By: /s/Moses A. Gabbay
                                              ----------------------------------
                                              Moses A. Gabbay
                                              Director, President and
                                              Chief Operating Officer

Date:  February 8, 2002                   By: /s/Debra A. Ricker-Rosato
                                              ----------------------------------
                                              Debra A. Ricker-Rosato
                                              Vice President and
                                              Chief Accounting Officer


                                       16