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 March 31, 1999

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 May 7, 1999 

Common stock, $.01 par value        9,150,821



DATAWATCH CORPORATION AND SUBSIDIARIES

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements                                             Page #

   a)   Consolidated Condensed Balance Sheets:                                3
        March 31, 1999 and September 30, 1998                              

   b)   Consolidated Condensed Statements of Operations:                      4
        Three Months Ended March 31, 1999 and 1998                         
       Six Months Ended March 31, 1999 and 1998

   c)   Consolidated Condensed Statements of Cash Flows:                      5
        Six Months Ended March 31, 1999 and 1998                      
     
   d)   Notes to Consolidated Condensed Financial Statements                  6

Item 2. Management's Discussion and Analysis of Financial                     8
        Condition and Results of Operations                                

Item 3. Quantitative and Qualitative Disclosures About Market Risk           16

PART II.   OTHER INFORMATION

Item 1.  Legal Proceedings                                                   18 
Item 2.  Changes in Securities                                                *
Item 3.  Default upon Senior Securities                                       *
Item 4.  Submission of Matters to a Vote of Security Holders                 18
Item 5.  Other Information                                                    *
Item 6.  Exhibits and Reports on Form 8-K                                    18

SIGNATURES                                                        

* No information provided due to inapplicability of item.


PART I.

Item 1.  Financial Statements
         --------------------

DATAWATCH CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
(Unaudited)



                                   March 31, 1999      September 30, 1998
                                   ---------------     ---------------
                                                 
                              
ASSETS

CURRENT ASSETS:
   Cash and equivalents            $     2,130,802     $     3,575,256
   Short-term investments                2,083,649           3,395,410
   Accounts receivable, net              6,915,055           6,401,965
   Inventories                             424,249             511,669
   Prepaid expenses                        951,437           1,270,671
                                   ---------------     --------------- 
   Total current assets                 12,505,192          15,154,971
                                   ---------------     ---------------

PROPERTY AND EQUIPMENT:

   Property and equipment                4,147,429           4,280,100
   Less accumulated depreciation
    and amortization                    (2,539,086)         (2,453,240)
                                   ---------------     ---------------
   Net property and equipment            1,608,343           1,826,860
                                   ---------------     ---------------

                                                                      
OTHER ASSETS                               848,944             625,293
                                   ---------------     ---------------

EXCESS OF COSTS OVER NET ASSETS                                       
 OF ACQUIRED COMPANIES                     611,250             725,091
                                   ---------------     ---------------

                                                                      
TOTAL ASSETS                       $  $ 15,573,729     $    18,332,215
                                   ===============     ===============


LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Accounts payable                $     3,761,728     $     3,791,323
   Accrued expenses                        853,611           1,301,599
   Borrowings under credit lines           960,177             250,000
   Deferred revenue                      1,305,320           1,161,556
   Current portion of long-term
    debt                                    79,881             147,065
                                   ---------------     ---------------
   Total current liabilities             6,960,717           6,651,543
                                   ---------------     ---------------

                                                                      
LONG-TERM DEBT                              12,775              44,190
                                   ---------------     ---------------

                                                                      
TOTAL LIABILITIES                  $     6,973,492     $     6,695,733
                                   ===============     ===============


COMMITMENTS AND CONTINGENCIES (NOTE 5)


SHAREHOLDERS' EQUITY: 
   Common stock                    $        91,828     $        91,803
   Additional paid-in capital           19,826,387          19,823,887
   Accumulated deficit                 (10,794,987)         (7,829,554)
   Accumulated other comprehensive
    loss                                  (382,603)           (309,266)
                                   ---------------     ---------------
                                         8,740,625          11,776,870
                                   ---------------     ---------------

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

                                   ---------------     ---------------
   Total shareholders' equity            8,600,237          11,636,482
                                   ---------------     ---------------

TOTAL LIABILITIES AND                                                 
 SHAREHOLDERS' EQUITY              $  $ 15,573,729     $    18,332,215
                                   ===============     ===============

See notes to consolidated condensed financial statements.



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



                                         Three Months Ended                Six Months Ended
                                              March 31,                         March 31,
                                        1999             1998              1999             1998
                                  ---------------  ---------------   ---------------  --------------
                                                                             

IBM-PC based products             $     7,160,763  $     6,376,747   $    13,684,188  $   12,582,832
Macintosh-based products                                                                     172,254

                                  ---------------  ----------------  ---------------  --------------
NET SALES                               7,160,763         6,376,747       13,684,188      12,755,086
                                  ---------------  ----------------  ---------------  --------------

COSTS AND EXPENSES:
   Cost of sales                        1,768,385         1,263,670        3,222,905       2,723,674
   Engineering and product    
    development                           737,438           499,389        1,376,073         918,526
   Selling, general and
    administrative                      5,900,816         5,629,888       11,898,953      12,018,216
   Restructuring and
    centralization costs                                                     199,637       2,364,246
                                  ---------------  ----------------  ---------------  --------------
LOSS FROM OPERATIONS                   (1,245,876)       (1,016,200)      (3,013,380)     (5,269,576)

INTEREST EXPENSE                          (33,775)          (13,866)         (64,621)        (32,336)
   
OTHER INCOME, primarily 
 interest                                   42,509          144,288          113,391         287,531
    
GAIN (LOSS) ON DISPOSITION
 OF FIXED ASSETS                             5,636                            (2,130)               

GAIN ON SALE OF PRODUCT
 LINE                                                                                     15,431,253

FOREIGN CURRENCY
 TRANSACTION GAIN(LOSS)                     (3,295)          (5,986)           1,307         (10,202)
                                   ---------------  ----------------  --------------  --------------
INCOME (LOSS) BEFORE PROVISION
 FOR INCOME TAX                         (1,234,801)        (891,764)      (2,965,433)     10,406,670

PROVISION FOR INCOME TAX                                                                   2,225,000
                                   ---------------  ----------------  --------------  --------------
NET INCOME (LOSS)                 $     (1,234,801) $      (891,764)  $   (2,965,433) $    8,181,670
                                  ================  ===============   ==============  ==============
NET INCOME (LOSS) PER
 COMMON SHARE-Basic               $           (.13) $          (.10)  $         (.32) $          .90
 COMMON SHARE-Diluted             $           (.13) $          (.10)  $         (.32) $          .87

WEIGHTED AVERAGE SHARES
 OUTSTANDING - Basic                     9,148,457        9,140,718        9,148,384       9,118,762

ADJUSTMENT FOR DILUTIVE 
 POTENTIAL COMMON STOCK                                                                      241,459
                                  ----------------  ---------------   --------------  --------------
WEIGHTED AVERAGE SHARES     
 OUTSTANDING - Diluted                   9,148,457        9,140,718        9,148,384       9,360,221
                                  ================  ===============   ==============  ==============

See notes to consolidated condensed financial statements.



DATAWATCH CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)



                                                              Six Months Ended March 31,
                                                               1999                1998
                                                          ---------------     ---------------
                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                                      $    (2,965,433)    $     8,181,670
   Adjustment to reconcile net income to net cash:
      Gain on sale of product line                                                (15,431,253)
     (Gain) loss on disposition of fixed assets                     2,130                    
      Depreciation and amortization                               622,422             601,488
      Interest accrued on short-term investments                  (81,702)            (66,577)
      Changes in current assets and liabilities:
         Inventories                                               87,420             199,785
         Prepaid expenses                                         319,234             356,635
         Accounts receivable                                     (513,090)            488,164
         Accounts payable and accrued expenses                   (550,920)         (1,333,915)
         Deferred revenue                                         143,764            (157,061)

                                                          ---------------     ---------------
   Net cash used in operating activities                       (2,936,175)         (7,161,064)
                                                          ---------------     ---------------


CASH FLOWS FROM INVESTING ACTIVITIES:
   Additions to equipment and fixtures                           (178,634)           (466,042)
   Proceeds from maturity of short-term investments             4,905,000                     
   Purchase of short-term investments                          (3,511,537)         (4,879,481)
   Proceeds from sale of product line to Dr Solomon's 
    Software, Inc.                                                                 16,750,000
   Proceeds from disposition of fixed assets                        5,641                     
   Purchased software development                                (242,586)                    
   Other assets                                                  (100,266)            122,611

                                                          ---------------     ---------------
   Net cash provided by investing activities                      877,618          11,527,088
                                                          ---------------     ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from issuance of common stock                           2,525              84,066
   Principal payments on long-term obligations                    (98,599)           (109,316)
   Principal payments on bank term-loan                                            (1,500,000)
   Borrowings under credit line, net                              710,177                     

                                                          ---------------     ---------------
   Net cash provided by (used in) financing activities            614,103          (1,525,250)
                                                          ---------------     ---------------

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS                (1,444,454)          2,840,774

CASH AND EQUIVALENTS, BEGINNING OF PERIOD                       3,575,256           1,586,875

                                                          ---------------     ---------------
CASH AND EQUIVALENTS, END OF PERIOD                       $     2,130,802     $     4,427,649
                                                          ===============     ===============

See notes to consolidated condensed financial statements.


NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1. Basis of Presentation: The accompanying unaudited condensed consolidated 
financial statements include the accounts of Datawatch Corporation (the 
"Company") and its wholly owned subsidiaries and have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission regarding 
interim financial reporting. Accordingly, they do not include all of the 
information and notes required by generally accepted accounting principles for 
complete financial statements and should be read in conjunction with the 
audited consolidated financial statements included in the Company's Annual 
Report on Form 10-K for the year ended September 30, 1998.
 
In the opinion of management, the accompanying unaudited condensed 
consolidated financial statements have been prepared on the same basis as the 
audited consolidated financial statements and include all adjustments necessary
for fair presentation of the results of the interim periods presented. The 
operating results for the interim periods presented are not necessarily 
indicative of the results expected for the full year.
 

2. Recent Accounting Pronouncements:  The American Institute of Certified 
Public Accountants ("AICPA") issued Statement of Position ("SOP") No. 97-2, 
"Software Revenue Recognition," and interpretive guidance in SOP Nos. 98-4 and 
98-9 which supersede SOP No. 91-1.  The Company has adopted SOP No. 97-2 and 
the successor SOPs effective October 1, 1998.  SOP No. 97-2 generally requires 
revenue earned on software arrangements involving multiple elements to be 
allocated to each element based on the relative fair values of the elements.  
The adoption of SOP No. 97-2 did not have a material effect on the Company's 
operating results for either the three or six months ended March 31, 1999.

In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards ("SFAS") No. 131, "Disclosures 
About Segments of an Enterprise and Related Information."  SFAS No. 131 
establishes standards for the way that public business enterprises report 
information about operating segments in annual financial statements and 
requires that those enterprises report selected information about operating 
segments in interim financial reports.  It also establishes standards for 
related disclosures about products and services, geographic areas and major 
customers.  SFAS No. 131 will be adopted by the Company in its annual 
consolidated financial statements for fiscal 1999.  Such standard is 
"disclosure standards" and will not impact the Company's consolidated results 
of operations.

In March 1998, the AICPA released SOP 98-1, "Accounting for Costs of 
Computer Software Developed or Obtained for Internal Use," which requires 
certain expenditures made for internal use software to be capitalized.  The 
Company is currently studying the impact of SOP 98-1, which is required to be 
adopted by the Company in October 1999.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative 
Instruments and Hedging Activities," effective for fiscal years beginning after 
June 15, 1999. The new standard requires that all companies record derivatives 
on the balance sheet as assets or liabilities, measured at fair value.  Gains 
or losses resulting from changes in the values of those derivatives would be 
accounted for depending on the use of the derivative and whether it qualifies 
for hedge accounting.  Management is currently assessing whether there will be 
any impact of SFAS No. 133 on the Company's consolidated financial statements 
upon adoption, which is required in October 1999.


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

                                    March 31, 1999      September 30, 1998
                                  ------------------    ------------------
Materials                         $          278,507    $          303,426
Finished goods                               145,742               208,243
                                  ------------------    ------------------

TOTAL                             $          424,249    $          511,669
                                  ==================    ==================

4. Restructuring and Centralization Costs:  During the fourth quarter of 
fiscal 1998, the Company approved and completed a restructuring plan to further
centralize its administrative infrastructure and its development efforts.  
These charges, totaling approximately  $315,000 have been paid.  There were no 
changes in these estimates in the six months ended March 31, 1999.

During the first quarter of fiscal 1999, the Company approved and completed a 
restructuring plan to centralize in the United States the quality assurance 
efforts for its Quetzal/SC product.  The restructuring plan consisted of 
charges for severance benefits and related costs for 10 terminated employees. 
These charges, totaling approximately $200,000, have been paid.

5. Litigation: The Company is not a party to any litigation that management 
believes will have a material adverse effect on the Company's consolidated 
financial statements or its business.

6. Comprehensive Income:  Effective October 1, 1998, the Company adopted the 
provisions of SFAS No. 130, "Reporting Comprehensive Income." The following is 
presented in accordance with this statement:

                                                Six Months Ended March 31,
                                                  1999               1998
                                            ---------------    ---------------

Net income (loss)                           $    (2,965,433)   $     8,181,670
Other comprehensive income, net of tax:
 Foreign currency translation adjustments           (73,337)           (38,606)
                                            ---------------    ---------------
Comprehensive income (loss)                 $    (3,038,770)   $     8,143,064
                                            ===============    ===============

Accumulated other comprehensive loss reported in the condensed consolidated 
balance sheets consists only of foreign currency translation adjustments.

7. Financing Arrangement: On March 16, 1999 the Company amended its line of 
credit with a bank.  As amended, the line of credit, expires on January 30, 
2000 and provides for maximum borrowings up to the lesser of $1,500,000 or 
50%-80% of defined eligible accounts receivable. Borrowings under the line are 
collateralized by substantially all assets of the Company.  Outstanding 
borrowings bear interest at the bank's prime rate plus 1% (8.5% at March 31, 
1999).  As of March 31, 1999, the Company had approximately $960,000 of 
outstanding borrowings under the line of credit.  The line of credit contains 
customary covenants which require, among other items, a minimum level of 
consolidated tangible net worth and the maintenance of a minimum liquidity 
ratio, as defined.



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 
knowledge-based software solutions for the business enterprise.

DATAWATCH's principal products are: Monarch?, a report mining application 
that lets users extract and manipulate data from ASCII report files produced on
any mainframe, midrange, client/server or PC system; Monarch/ES?, a 
configurable enterprise reporting solution that lets organizations store and 
deliver reports electronically via their local area network; Monarch/ES Web?, 
a Monarch/ES extension introduced in October 1998 that supports browser-based 
report retrieval via the World Wide Web; Monarch/ES Report Publisher?, a 
Monarch/ES extension also introduced in October 1998 that supports automated 
delivery of reports via MAPI-compliant email; Redwing? a plug-in for Aboder 
Acrobatr that lets users extract text and tables from Adobe PDF documents; 
Monarch Data Pump?, a data replication and migration tool that offers a 
shortcut for populating and refreshing data marts and data warehouses; and 
Quetzal/SC? an integrated help desk and asset management solution for 
multi-user networked support centers.

RESULTS OF OPERATIONS

Three Months Ended March 31, 1999 and 1998.
- ------------------------------------------

Net sales for the three months ended March 31, 1999 were $7,161,000 which 
represents an increase of $784,000, or approximately 12% from net sales of 
$6,377,000 for the three months ended March 31, 1998. This increase in net 
sales results from an increase of the Company's Monarch/ES product sales and 
approximately $420,000 of non-recurring revenue resulting from the 
reimbursement by Adobe Systems Incorporated ("Adobe") of engineering expenses 
paid to a third-party developer for the customization of the Company's Redwing 
product. Such an arrangement is unusual in that customization work is usually 
undertaken and billed by a third-party.  For the three months ended March 31, 
1999, the Monarch suite of products accounted for approximately 56% of net 
sales, the Quetzal/SC product accounted for approximately 33% of net sales, and
the third-party product lines accounted for approximately 11% of net sales. 

Cost of sales for the three months ended March 31, 1999 was $1,768,000 or 
approximately 25% of net sales.  Cost of sales for the three months ended March
31, 1998 was $1,264,000 or approximately 20% of net sales. Included in the cost 
of sales for the three months ended March 31, 1999 were non-recurring 
engineering expenses of approximately $420,000 paid to a third-party developer 
on behalf of Adobe which has licensed certain technology from the Company's 
Redwing product. Excluding these expenses from cost of sales and excluding the 
reimbursement from Adobe from net sales, cost of sales for the three months 
ended March 31, 1999 would have been $1,348,000 or 20%, which is comparable to 
cost of sales for the same period of fiscal 1998.

Engineering and product development expenses were $737,000 for the three 
months ended March 31, 1999, an increase of $238,000 or approximately 48% from 
$499,000 for the three months ended March 31, 1998.  This increase is primarily 
attributable to expenditures for development efforts undertaken by developers 
under contract to the Company and internal quality assurance personnel for the 
Company's Quetzal/SC and Monarch/ES products.

Selling, general and administrative expenses were $5,901,000 for the three 
months ended March 31, 1999, an increase of $271,000 or approximately 5% from 
$5,630,000 for the three months ended March 31, 1998. Included in expenses for 
the three months ended March 31, 1999 were non-recurring legal expenses of 
approximately $550,000 associated with the litigation with Palms Technology, 
which has been settled. Excluding these costs, selling, general and 
administrative expenses would have been $5,351,000 for the three months ended 
March 31, 1999, a decrease of $279,000 or approximately 5% from the prior year.
This decrease is primarily due to the reduction of personnel in the Company's 
foreign subsidiaries pursuant to a restructuring during the fourth quarter of 
fiscal 1998, as well as a decrease in promotional activities associated with 
the Company's Monarch product line.

As a result of the foregoing, the loss from operations for the three 
months ended March 31, 1999 was $1,246,000 which compares to a loss from 
operations of $1,016,000 for the three months ended March 31, 1998.  The net 
loss for the three months ended March 31, 1999 was $1,235,000, which compares 
to a net loss of $892,000 for the three months ended March 31, 1998.


Six Months Ended March 31, 1999 and 1998.
- ----------------------------------------

Net sales for the six months ended March 31, 1999 were $13,684,000, which 
represents an increase of $929,000 or approximately 7% from net sales of 
$12,755,000 for the six months ended March 31, 1998.  This increase in net 
sales results from an increase of the Company's Monarch/ES product sales and 
approximately $420,000 of non-recurring revenue resulting from the 
reimbursement by Adobe of engineering expenses paid to a third-party developer 
for customization of the Company's Redwing product. Such an arrangement is 
unusual in that customization work is usually undertaken and billed by a 
third-party. For the six months ended March 31, 1999, the Monarch suite of 
products accounted for approximately 52% of net sales, Quetzal/SC accounted for
approximately 35% and third-party product lines accounted for approximately 13%
of net sales.

Cost of sales for the six months ended March 31, 1999 was $3,223,000 or 
approximately 24% of net sales.  Cost of sales for the six months ended March 
31, 1998 was $2,724,000 or approximately 21% of net sales. Included in the cost
of sales for the six months ended March 31, 1999 were non-recurring engineering
expenses of approximately $420,000 paid to a third-party developer on behalf of
Adobe which has licensed certain technology from the Company's Redwing product.
Excluding these expenses from cost of sales and excluding the reimbursement 
from Adobe from net sales, cost of sales for the six months ended March 31, 
1999 would have been $2,803,000 or 21%, which is comparable to cost of sales 
for the same period of fiscal 1998. 

Engineering and product development expenses were $1,376,000 for the six 
months ended March 31, 1999, an increase of $457,000 or approximately 50% from 
$919,000 for the six months ended March 31, 1998.  This increase is primarily 
attributable to expenditures for development efforts undertaken by developers 
under contract to the Company and internal quality assurance personnel for the
Company's Quetzal/SC and Monarch/ES products.

Selling, general and administrative expenses were $11,899,000 for the six 
months ended March 31, 1999, a decrease of $119,000 or approximately 1% from 
$12,018,000 for six months ended March 31, 1998.  Included in the expenses for 
the six months ended March 31, 1999 were approximately $631,000 of 
non-recurring legal expenses associated with the litigation with Palms 
Technology, which has been settled.  Excluding these costs, selling, general 
and administrative expenses would have been $11,268,000 for the six months 
ended March 31, 1999, a decrease of $750,000 or approximately 6% from the same 
period of fiscal year 1998. This decrease is primarily due to the reduction of 
personnel in the Company's foreign subsidiaries pursuant to a restructuring 
during the fourth quarter of fiscal 1998, as well as a decrease in promotional 
activities associated with the Company's Monarch product line.

During the six months ended March 31, 1999, the Company approved and 
completed a restructuring plan to centralize in the United States the quality 
assurance efforts for its Quetzal/SC product.  The restructuring plan consisted
of charges for severance benefits and related costs for 10 terminated 
employees. These charges, totaling approximately $200,000, have been paid.

The Company has not recorded any provision for income taxes in the six 
months ended March 31, 1999.  This reflects the Company's current estimate that
it will not be in a taxable position at the end of the current year in any 
jurisdiction owing either to the presence of net operating loss carryforwards 
(that are still reserved for) or anticipated loss for the fiscal year based on 
the results of the first two quarters.  Such estimates are reviewed by 
management and are subject to change.  The Company did record a provision for 
income taxes in the six months ended March 31, 1998 owing to management's 
estimate, at that time, of taxable income for the year.

As a result of the foregoing, the loss from operations for the six months 
ended March 31, 1999 was $3,013,000 which compares to a loss from operations of
$5,270,000 for the six months ended March 31, 1998.  The net loss for the six 
months ended March 31, 1999 was $2,965,000, which compares to net income of 
$8,182,000 for the six months ended March 31, 1998.

LIQUIDITY AND CAPITAL RESOURCES

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, 1999 by funds currently available, funds generated from 
operations and available borrowings. On March 16, 1999 the Company amended its 
line of credit with a bank.  The line of credit, as amended, expires on January
20, 2000 and provides for maximum borrowings up to the lesser of $1,500,000 or 
50%-80% of defined eligible accounts receivable. Borrowings under the line are 
collateralized by substantially all assets of the Company.  Outstanding 
borrowings bear interest at the bank's prime rate plus 1% (8.5% at March 31, 
1999).  As of March 31, 1999, the Company had approximately $960,000 of 
outstanding borrowings under the line of credit.
 
Working capital decreased by approximately $2,959,000 during the six months 
ended March 31, 1999 primarily as a result of unprofitable operations, cash 
flow requirements of the Company's international subsidiaries, and legal 
expenses associated with the litigation with Palm Technology which has been 
settled.

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

RECENT ACCOUNTING PRONOUNCEMENTS

In June 1997, the FASB issued SFAS No. 131, "Disclosures About Segments of
an Enterprise and Related Information."  SFAS No. 131 establishes standards for
the way that public business enterprises report information about operating 
segments in annual financial statements and requires that those enterprises 
report selected information about operating segments in interim financial 
reports.  It also establishes standards for related disclosures about products 
and services, geographic areas and major customers.  SFAS No. 131 will be 
adopted by the Company in its annual consolidated financial statements for 
fiscal 1999.  Such standard is a "disclosure standard" and will not impact the 
Company's consolidated results of operations.

In March 1998, the AICPA released SOP 98-1, "Accounting for Costs of 
Computer Software Developed or Obtained for Internal Use," which requires 
certain expenditures made for internal use software to be capitalized. The 
Company is currently studying the impact of SOP 98-1, which is required to be 
adopted by the Company in October 1999.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative 
Instruments and Hedging Activities," effective for fiscal years beginning after
June 15, 1999. The new standard requires that all companies record derivatives 
on the balance sheet as assets or liabilities, measured at fair value. Gains or
losses resulting from changes in the values of those derivatives would be 
accounted for depending on the use of the derivative and whether it qualifies 
for hedge accounting. Management is currently assessing whether there will be 
any impact of SFAS No. 133 on the Company's consolidated financial statements 
upon adoption, which is required in October 1999.


YEAR 2000 READINESS DISCLOSURE STATEMENT

General

The Company is aware of the global concerns related to what is known as 
the Year 2000 issue and the potential for the associated system failures and 
business interruptions that may result.  The Year 2000 issue concerns three 
main areas: the ambiguity that may result from processing and storing data 
using 2-digit year formats; the recognition that the year 2000 is a leap year; 
and the use of dates (most commonly 9/9/99) for special programming functions. 
Any of these problems could result in a system failure or miscalculations 
causing disruptions of operations, including, among other things, a temporary 
inability to process transactions or engage in normal business activities for 
both the Company and its customers who rely on its products.

Year 2000 Compliance Program

The Company has been aware of the Year 2000 issue for several years and 
has been actively engaged in correcting Year 2000 deficiencies as they are 
recognized, but has not yet completed reviewing, correcting and testing all 
facets of the Year 2000 compliance issues facing it.  The implementation of the
Company's Year 2000 compliance program continues with corrective action taken 
as Year 2000 issues are identified.  The purpose of the compliance program is 
to identify important internal systems that are not yet Year 2000 compliant; to
initiate replacement or remedial action to assure that key systems and products 
will continue to operate in the Year 2000 and to test the replaced or 
remediated systems and products; to identify and contact key suppliers, 
vendors, customers and business partners to evaluate their ability to maintain 
normal operations in the Year 2000; and to develop appropriate contingency 
plans for dealing with foreseeable Year 2000 complications.  The Company has 
appointed a Year 2000 Readiness Coordinator who is responsible for 
administering the Company's Year 2000 compliance program.

Internal Systems

Based on the preliminary results of the Company's assessment of its 
internal use hardware and software, including telephone systems and other 
facilities equipment, the Company has determined that it may be necessary to 
modify or replace some of its internal use software and hardware. During 1998, 
a project was initiated at the corporate offices in Wilmington, Massachusetts 
and at the Company's largest subsidiary, Datawatch International, in Potters 
Bar, England to upgrade the Company's accounting software to a Year 2000 
compliant version.  These simultaneous projects were completed in September 
1998. Although the Company anticipates that the accounting systems at some of 
its other subsidiaries will be replaced by the end of 1999, the accounting 
systems at these locations are significantly less critical than at the 
locations already upgraded.  The Company currently believes that all other 
"mission critical" software is Year 2000 compliant.  The Company also believes 
that all major internal use hardware, including network servers and telephone 
systems, have been upgraded or replaced so that they are now Year 2000 
compliant. A complete review of all desktop and laptop computers is in 
progress, with corrective action taken as Year 2000 compliance issues are 
identified.  The Company now anticipates completing its review of all internal 
software and hardware by June 30, 1999.  The cost to bring internal operations 
into compliance is estimated to be approximately $100,000.

The Company has begun contacting vendors concerning the status of their 
Year 2000 readiness.  All supplies used to market, sell or produce the 
Company's products are readily available from many different suppliers. 
Therefore, the Company intends to use only vendors who are determined to be 
Year 2000 compliant for supplies after September 30, 1999.

Software Products

The Company has designed, tested and continues to test the most current 
versions of its products for Year 2000 issues.  With respect to certain of 
those products, the Company has relied on testing and representations by its 
third-party developers.  Based on its internal testing and the testing done by 
its third-party developers to date, the Company believes that the latest 
versions of its products are substantially Year 2000 compliant and are not 
likely to pose a significant Year 2000 liability issue for the Company or any 
significant operational problems for its customers.  In the event problems are 
discovered, the Company intends to issue product updates to correct such 
anomalies.  The Company has requested and is waiting to receive Year 2000 
compliance statements from vendors of certain widely-accepted database and 
middleware tools which are used in the development of its products; in the 
event such tools are not compliant, the Company believes achieving compliance 
will require upgrades to newer versions of such tools.

The Company also has performed and continues to perform limited Year 2000 
compliance assessments of certain older versions of its products, and where 
problems are discovered, will determine the practicality of modifying older 
versions.  Certain of the Company's customers use older 16-bit operating 
systems which are believed not to be Year 2000 compliant and the Company makes 
available to these customers older 16-bit versions of its software, which in 
ome cases are not Year 2000 compliant.  The Company believes it does not have 
material financial exposure to customers with respect to older versions of its 
products.

The Company estimates the total cost for testing its products for Year 
2000 compliance to be approximately $100,000, including $28,000 already 
expended, and estimates the cost associated with vendor compliance and customer
communication to be approximately $50,000. 

As the Year 2000 compliance assessment and/or testing of a product is 
completed, the Company makes this information available to its customers via 
the Company's web site.  Information is also communicated to registered 
customers in newsletters and other special mailings.  

Risks Associated with Year 2000 Issue

The Company believes its Year 2000 compliance program will allow it to 
identify and correct any Year 2000 compliance deficiencies.  This assessment is
subject to revision based on the results of the Company's on-going Year 2000 
compliance efforts.  If unforeseen compliance efforts are required or if 
present compliance efforts are not completed on time, or if the cost of any 
required updating, modification or replacement of the Company's systems or 
equipment exceeds the Company's estimates, the Year 2000 issue could result 
in material costs and have a material adverse effect on the Company.  However, 
the Company believes that the risk is minimal.

The Company utilizes third-party vendors for product development and 
testing.  Should these vendors not be compliant in a timely manner, product 
releases scheduled to take place after December 31, 1999 could be delayed.  The
Company also utilizes third-party vendors for processing data and payments, 
e.g. payroll services, 401(k) plan administration, check processing, medical 
benefits processing, etc.  Should these vendors not be compliant in a timely 
manner, the Company may be required to process transactions manually or delay 
processing until such time as the vendors are Year 2000 compliant. The Company 
has warranted, to certain customers, that certain of its products are or will 
be Year 2000 compliant.  Non-compliance with these warranties may result in 
legal action for breach of warranty.

Various statements in this discussion of Year 2000 are forward-looking 
statements within the meaning of the Private Securities Litigation Reform Act 
of 1995 as discussed below under "Risk Factors".  These statements include 
statements of the Company's expectations, statements with regard to schedules 
and expected completion dates and statements regarding expected Year 2000 
compliance.  These forward-looking statements are subject to various risk 
factors which may materially affect the Company's efforts to achieve Year 2000 
compliance.  These risk factors include:  the inability of the Company to 
complete in a timely manner the plans and modifications that it has identified;
any inaccuracy in the assessment of the cost and financial exposure of the 
Company with respect to current and older versions of the Company's products; 
the failure of software vendors to deliver the upgrades and repairs to which 
they have committed; the wide variety of information technology systems and 
components, both hardware and software, that must be evaluated; and the large 
number vendors and customers with which the Company interacts.  The Company's 
assessments of the effects of Year 2000 on the Company are based, in part, upon
information received from third parties and the Company's reasonable reliance 
on that information.  Therefore, the risk that inaccurate information is 
supplied by third parties upon which the Company reasonably relies must be 
considered as a risk factor that might affect the Company's Year 2000 efforts. 
The Company is attempting to reduce the risks by utilizing an organized 
approach, extensive testing, and allowance of ample contingency time to address
issues identified by tests.

Contingency Plans

The Company has not established a specific Year 2000 contingency plan at 
this time.  The Company is in the process of developing a general corporate 
contingency plan which it anticipates will be in place prior to December 31,
1999. The purpose of this plan will be to allow the Company to recognize system
failures, if any, and identify resources needed and available to restore 
operations in a timely manner.

RISK FACTORS

The Company does not provide forecasts of its future financial 
performance. However, from time to time, information provided by the Company or
statements made by its employees may contain "forward-looking" information that
involves risks and uncertainties.  In particular, statements contained in this 
Form 10-Q that are not historical facts (including, but not limited to 
statements contained in "Item 2.  Management's Discussion and Analysis of 
Financial Condition and Results of Operations" of Part I of this Report on Form
10-Q relating to liquidity and capital resources) may constitute forward-
looking statements and are made under the safe harbor provisions of The Private
Securities Litigation Reform Act of 1995.  The Company's actual results of 
operations and financial condition have varied and may in the future vary 
significantly from those stated in any forward-looking statements.  Factors 
that may cause such differences include, without limitation, the risks, 
uncertainties and other information discussed below and within this Form 10-Q, 
as well as the accuracy of the Company's internal estimates of revenue and 
operating expense levels.  The following discussion of the Company's risk 
factors should be read in conjunction with the financial statements contained 
herein and related notes thereto.  Such factors, among others, may have a 
material adverse effect upon the Company's business, results of operations and 
financial condition.

Fluctuations in Quarterly Operating Results

The Company's future operating results could vary substantially from 
quarter to quarter because of uncertainties and/or risks associated with such 
things as technological change, competition, delays in the introduction of 
products or product enhancements and general market trends.  Historically, the 
Company has operated with little backlog of orders because its software 
products are generally shipped as orders are received.  As a result, net sales 
in any quarter are substantially dependent on orders booked and shipped in that
quarter.  Because the Company's staffing and operating expenses are based on 
anticipated revenue levels and a high percentage of the Company's costs are 
fixed in the short-term, small variations in the timing of revenues can cause 
significant variations in operating results from quarter to quarter.  Because 
of these factors, the Company believes that period-to-period comparisons of its
results of operations are not necessarily meaningful and should not be relied 
upon as indications of future performance.  There can be no assurance that the 
Company will not experience such variations in operating results in the future 
or that such variations will not have a material adverse effect on the 
Company's business, financial condition or results of operation.

Dependence on Principal Products

For the six months ended March 31, 1999, the Monarch suite of products and 
the Quetzal/SC product accounted for approximately 52% and 35%, respectively, 
of the Company's net sales.  With the disposal of the Macintosh-based product 
line, the Company is wholly dependent on Monarch and Quetzal/SC.  As a result, 
any factor adversely affecting sales of either of these products could have a 
material adverse effect on the Company.  The Company's future financial 
performance will depend in part on the successful introduction of its new and 
enhanced versions of these products and development of new versions of these 
and other products and subsequent acceptance of such new and enhanced products. 
In addition, competitive pressures or other factors may result in significant 
price erosion that could have a material adverse effect on the Company's 
business, financial condition or results of operations.

International Sales

The Company anticipates that international sales will continue to account 
for a significant percentage of its net sales.  A significant portion of the 
Company's net sales will therefore be subject to risks associated with 
international sales, including unexpected changes in legal and regulatory 
requirements, changes in tariffs, exchange rates and other barriers, political 
and economic instability, difficulties in account receivable collection, 
difficulties in managing distributors or representatives, difficulties in 
staffing and managing international operations, difficulties in protecting the 
Company's intellectual property overseas, seasonality of sales and potentially 
adverse tax consequences.

Acquisition Strategy

Although the Company has no current acquisition plans, it has addressed 
and may continue to address the need to develop new products, in part, through 
the acquisition of other companies.  Acquisitions involve numerous risks 
including difficulties in the assimilation of the operations, technologies and 
products of the acquired companies, the diversion of management's attention 
from other business concerns, risks of entering markets in which the Company 
has no or limited direct prior experience and where competitors in such markets
have stronger market positions, and the potential loss of key employees of the 
acquired Company.  Achieving and maintaining the anticipated benefits of an 
acquisition will depend in part upon whether the integration of the companies' 
business is accomplished in an efficient and effective manner, and there can be
no assurance that this will occur.  The successful combination of companies in 
the high technology industry may be more difficult to accomplish than in other 
industries.

Dependence on New Introductions; New Product Delays

Growth in the Company's business depends in substantial part on the 
continuing introduction of new products.  The length of product life cycles 
depends in part on end-user demand for new or additional functionality in the 
Company's products.  If the Company fails to accurately anticipate the demand 
for, or encounters any significant delays in developing or introducing, new 
products or additional functionality on its products, there could be a material
adverse effect on the Company's business.  Product life cycles can also be 
affected by the introduction by suppliers of operating systems of comparable 
functionality within their products.  The failure of the Company to anticipate 
the introduction of additional functionality in products developed by such 
suppliers could have a material adverse effect on the Company's business.  In 
addition, the Company's competitors may introduce products with more features 
and lower prices than the Company's products.  Such increase in competition 
could adversely affect the life cycles of the Company's products, which in turn
could have a material adverse effect on the Company's business.

Software products may contain undetected errors or failures when first 
introduced or as new versions are released.  There can be no assurance that, 
despite testing by the Company and by current and potential end-users, errors 
will not be found in new products after commencement of commercial shipments, 
resulting in loss of or delay in market acceptance.  Any failure by the Company
to anticipate or respond adequately to changes in technology and customer 
preferences, or any significant delays in product development or introduction, 
could have a material adverse effect on the Company's business.

Rapid Technological Change

The markets in which the Company competes have undergone, and can be 
expected to continue to undergo, rapid and significant technological change.  
The ability of the Company to grow will depend on its ability to successfully 
update and improve its existing products and market and license new products to
meet the changing demands of the marketplace and that can compete successfully 
with the existing and new products of the Company's competitors.  There can be 
no assurance that the Company will be able to successfully anticipate and 
satisfy the changing demands of the personal computer software marketplace, 
that the Company will be able to continue to enhance its product offerings, or 
that technological changes in hardware platforms or software operating systems,
or the introduction of a new product by a competitor, will not render the 
Company's products obsolete.

Year 2000 Issue

Although the Company does not expect that the Year 2000 issue will have a 
material effect on the Company's results of operations or financial condition, 
the Company is potentially exposed to Year 2000 issues with respect to internal
software and external product offerings.  If the Company's internal systems or 
its products fail to operate properly as a result of Year 2000, the Company's 
results of operations and financial condition could be materially and adversely
impacted. The Company continues to evaluate the Year 2000 issue.  See "Year 
2000 Readiness Disclosure Statement," particularly the subsection headed "Risks
Associated with Year 2000 Issue" which appears immediately before this "Risk 
Factors" section of this Report on Form 10-Q, for a discussion of the Company's
Year 2000 readiness and the risks associated with the Year 2000 issue.

Competition in the PC Software Industry

The software market for personal computers is highly competitive and 
characterized by continual change and improvement in technology.  Several of 
the Company's existing and potential competitors (including IBM, Network 
Associates, Inc., Remedy, and Actuate) have substantially greater financial, 
marketing and technological resources than the Company.  No assurance can be 
given that the Company will have the resources required to compete successfully
in the future.

Dependence on Proprietary Software Technology

The Company's success is dependent upon proprietary software technology.  
Although the Company does not own any patents on any such technology, it does 
hold exclusive licenses to such technology and relies principally on a 
combination of trade secret, copyright and trademark laws, nondisclosure and 
other contractual agreements and technical measures to protect its rights to 
such proprietary technology.  Despite such precautions, there can be no 
assurance that such steps will be adequate to deter misappropriation of such 
technology.

Reliance on Software License Agreements

Substantially all of the Company's products incorporate third-party 
proprietary technology which is generally licensed to the Company on an 
exclusive, worldwide basis. Failure by such third parties to continue to 
develop technology for the Company and license such technology to the Company 
could have a material adverse effect on the Company's business and results of 
operations.

Indirect Distribution Channels

The Company sells its products through resellers, none of which are under 
the direct control of the Company.  The loss of major resellers of the 
Company's products, or a significant decline in their sales, could have a 
material adverse effect on the Company's operating results.  There can be no 
assurance that the Company will be able to attract or retain additional 
qualified resellers or that any such resellers will be able to effectively sell
the Company's products.  The Company seeks to select and retain resellers on 
the basis of their business credentials and their ability to add value through 
expertise in specific vertical markets or application programming expertise. 
In addition, the Company relies on resellers to provide post-sales service and 
support, and any deficiencies in such service and support could adversely 
affect the Company's business.

Volatility of Stock Price

As is frequently the case with the stocks of high technology companies, 
the market price of the Company's common stock has been, and may continue to 
be, volatile.  Factors such as quarterly fluctuations in results of operations,
increased competition, the introduction of new products by the Company or its 
competitors, expenses or other difficulties associated with assimilating 
companies acquired by the Company, changes in the mix of sales channels, the 
timing of significant customer orders, and macroeconomic conditions generally, 
may have a significant impact on the market price of the stock of the Company. 
Any shortfall in revenue or earnings from the levels anticipated by securities 
analysts could have an immediate and significant adverse effect on the market 
price of the Company's common stock in any given period.  In addition, the 
stock market has from time to time experienced extreme price and volume 
fluctuations, which have particularly affected the market price for many high 
technology companies and which, on occasion, have appeared to be unrelated to 
the operating performance of such companies.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.
         ----------------------------------------------------------

Derivative Financial Instruments, Other Financial Instruments, and 
Derivative Commodity Instruments.

At March 31, 1999 the Company did not participate in any derivative 
financial instruments, or other financial and commodity instruments for which 
fair value disclosure would be required under SFAS No. 107.  The Company holds 
no investment securities which would require disclosure of market risk.

Primary Market Risk Exposures.

The Company's primary market risk exposures are in the areas of interest 
rate risk and foreign currency exchange rate risk.  The Company utilizes U.S. 
dollar denominated borrowings to fund its operational needs through a working 
capital line of credit pursuant to which the Company is permitted to borrow up 
to a maximum of $1,500,000.  The line of credit, which currently bears an 
interest rate of prime plus 1.% (8.5% at March 31, 1999), is subject to annual 
renewal and expires on January 30, 2000. Had the interest rates under the line 
of credit been 10% greater or lesser than actual rates, the impact would not 
have been material in the Company's consolidated financial statements for the 
period ended March 31, 1999. As of March 31, 1999, the Company had 
approximately $960,000 of outstanding borrowings under the line of credit.

The Company's exposure to currency exchange rate fluctuations has been and 
is expected to continue to be modest due to the fact that the operations of its
international subsidiaries are almost exclusively conducted in their respective
local currencies.  International subsidiary operating results are translated 
into U.S. dollars and consolidated for reporting purposes.  The impact of 
currency exchange rate movements on intercompany transactions was immaterial 
for the period ended March 31, 1999.  Currently the Company does not engage in 
foreign currency hedging activities.


PART II.

Item 1.  Legal Proceedings
         -----------------

The litigation between the Company and Palms Technology described in Item 
1 of Part II of the Company's Quarterly Report on Form 10-Q for the Quarterly 
Period ended December 31, 1998 has been settled.  The Company does not believe 
that the settlement will have a material adverse effect on its consolidated 
financial condition, results of operations or cash flows.  However, the Company
incurred substantial legal expenses in connection with the litigation and its 
settlement.  See "Results of Operations" under Item 2 of Part I of this 
Quarterly Report on Form 10-Q.

From time to time the Company is also involved in litigation matters which 
arise in the ordinary course of business, including one current action brought 
by a former employee.  The Company does not believe that the ultimate 
resolution of this matter will have a material adverse effect on its 
consolidated financial condition, results of operations, or cash flows.

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

A. The annual meeting of stockholders of DATAWATCH CORPORATION was held on 
March 23, 1999.

B. No information provided due to inapplicability of item.

C. A vote was proposed to elect a Board of Directors to serve for the 
ensuing year or until their respective successors are duly elected and 
qualified.

The ballot results are as follows:

                           Voted          Voted                       Broker
                            For          Against      Abstained      Non-Votes
                        ----------     ----------     ----------     ----------
Bruce R. Gardner         8,304,978        184,832
Jerome Jacobson          8,305,178        184,632
Don M. Lyle              8,305,178        184,632
Terry W. Potter          8,304,978        184,832
David T. Riddiford       8,305,178        184,632

D.     No information provided due to inapplicability of item.

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

A.     Exhibits 

10.1 Amended and Restated Loan and Security Agreement dated March 16, 1999, 
by and between Datawatch Corporation, Personics Corporation and Silicon 
Valley Bank.

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

B.   Reports on Form 8-K

No Current Report on Form 8-K was filed during the quarterly period ended 
March 31, 1999.


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 May 15, 1999.



                                  DATAWATCH CORPORATION

                                  /s/ Betsy J. Hartwell
                                  ---------------------

                                  Betsy J. Hartwell 
                                  Vice President of Finance and Chief Financial
                                  Officer (Principal Financial Officer)
                                  




 

 
 
5