UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549


                              FORM 10-QSB/A

(Mark One)

[X]  Quarterly report pursuant to Section 13 or 15(d) of the
     Securities Exchange Act of 1934
                  For the quarterly period ended April 30, 2004

[ ]  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     0-20303
                                         -------------------------------------


              TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
------------------------------------------------------------------------------
   (Exact name of small business issuer as specified in its charter)


            Delaware                                 13-2846796
-----------------------------------     --------------------------------------
  (State or other jurisdiction of                 (I.R.S. Employer
  incorporation or organization)                 Identification No.)

      P.O. Box 382, 4 Hardscrabble Heights, Brewster, New York  10509
------------------------------------------------------------------------------
               (Address of principal executive offices)

                              (845) 277-8100
------------------------------------------------------------------------------
                      (Issuer's telephone number)


------------------------------------------------------------------------------
          (Former name, former address and former fiscal year,
                      if changed since last report)

        APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
           PROCEEDINGS DURING THE PRECEDING FIVE YEARS

  Check whether the registrant filed all documents and reports
required to be filed by Section 12, 13 or 15(d) of the Exchange
Act after the distribution of securities under a plan confirmed
by court.

Yes________ No_________

               APPLICABLE ONLY TO CORPORATE ISSUERS

  State the number of shares outstanding of each of the issuer's
classes of common equity, as of the latest practicable date:  As
                                                              --
of June 11, 2004: 2,622,703 shares of Common Stock, par value
----------------------------------------------------------------
$0.0001 per share.
------------------

  Transitional Small Business Disclosure Format (check one):
Yes         No    X
   --------   ----------

<PAGE>

                                PART I

                        FINANCIAL INFORMATION

                           EXPLANATORY NOTE
                           ----------------

        This Amendment No. 1 on Form 10-QSB/A includes
restated unaudited consolidated financial statements for the
three months and six months ended April 30, 2004, which
supersede the Company's previously issued unaudited consolidated
financial statements for those interim periods.  This Amendment
No. 1 also includes related changes to the disclosures in
"Management's Discussion and Analysis or Plan of Operation."
See Note 3 to the accompanying unaudited financial statements.
Except as otherwise specifically noted, all information
contained herein is as of April 30, 2004 and does not reflect
any events or changes have occurred subsequent to that date.
For the convenience of readers, this Amendment No. 1 restates in
its entirety the Company's Quarterly Report on Form 10-QSB for
the quarter ended April 30, 2004.

ITEM 1. FINANCIAL STATEMENTS

        he financial statements for the Company's fiscal
quarter ended April 30, 2004 are attached to this Report,
commencing at page F-1.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

        Except for historical information, the material
contained in this Management's Discussion and Analysis or Plan
of Operation is forward-looking.  For the purposes of the safe
harbor protection for forward-looking statements provided by the
Private Securities Litigation Reform Act of 1995, readers are
urged to review the list of certain important factors set forth
in "Cautionary Statement for Purposes of the "Safe Harbor"
Provisions of the Private Securities Litigation Reform Act of
1995" contained in the Company's Annual Report on Form 10-KSB/A
for the fiscal year ended October 31, 2003 ("Fiscal 2003"),
which may cause actual results to differ materially from those
described.

BACKGROUND

        For over twenty-eight years, TASA has served the
rapidly expanding education market, primarily through the
publishing and sale of its highly regarded proprietary reading
tests.  In Fiscal 2002, the Company determined that its core
business was assessment.  It believed that this category
provided better long-term growth and profit potential than
either the proprietary school business or the supplemental
instruction segment.  Consequently, during the second fiscal
quarter of Fiscal 2002, the Company reached a decision to sell
its proprietary school, and in the third quarter of Fiscal 2003,
the Company reached the decision to sell its supplemental
instruction materials business, Modern Learning Press.
Accordingly, both of these segments were reported as
discontinued operations.  See the Annual Report for Fiscal 2003.

RESULTS OF OPERATIONS

        The following table compares the revenues for the
product and custom assessment units for the second quarter and
six-month period ended April 30, 2004 versus the second quarter
and six-month period ended April 30, 2003.

<TABLE>
<CAPTION>

              RESULTS OF OPERATIONS FOR THE SECOND FISCAL QUARTER
              AND FOR THE SIX-MONTH PERIOD ENDED ON APRIL 30, 2004

                           Six Months                        Three Months
                         Ended April 30,                    Ended April 30,
                         ---------------                    ---------------

                                                %                                   %
                         2004       2003      Change        2004        2003      Change
                         ----       ----      ------        ----        ----      ------
                          (in thousands                      (in thousands
                           of dollars)                        of dollars)

<S>                 <C>        <C>           <C>        <C>          <C>          <C>

Proprietary
Products and
Services Revenues       $2,181.2   $1,899.0       14.9      $1,160.5     $1,104.4    5.1

Custom Testing
Services Revenues        2,603.5    1,978.8       31.6       1,536.4      1,006.5   52.6

Total Revenues
from Assessment
Products and Services    4,784.7    3,877.8       23.4       2,696.9      2,110.9   27.8

</TABLE>

        The following are selected ratios as a percentage of
revenues on the Company's financial statements:

                                        Six Months           Three Months
                                      Ended April 30,       Ended April 30,
                                      ---------------       ---------------

                                      2004       2003       2004       2003
                                      ----       ----       ----       ----
                                      (in percentages)      (in percentages)

Revenues                              100%       100%       100%       100%

        Gross Profit                   46         48         44         52

Operating Expense:

        Selling Expense                13         20         13         19

        General & Administrative       25         24         22         22

Income from Operations                  7          4          9         11

        Other Income (Expense)          1         (7)         1         (6)

Income (Loss) from
Continuing Operations                   5         (2)         6          3

Loss from Discontinued
Operations, net of taxes               --        (21)        --        (31)

Net Income (Loss)                       5        (23)         6        (28)


        REVENUES. Net Revenues from continuing operations for
        --------
the six month period ended April 30, 2004 ("the current period")
increased by 23% or $906,836 to $4,784,662 as compared to net
revenues of $3,877,826 in the six months ended April 30, 2003
("the comparable period").  This increase is attributable to the
sales resulting from the increased emphasis of "No Child Left
Behind" ("NCLB") legislation.

        Net revenues from continuing operations for the three
months ended April 30, 2004 (the "current quarter") increased by
28%, or $585,937, to $2,696,868 as compared to net revenues of
$2,110,931 in the three months ended April 30, 2003 (the
"comparable quarter").

        Revenues from assessment products and services through
the Company's proprietary tests unit increased 15% or $282,200
during the current period or from $1,899,000 in the comparable
period to $2,181,200 in the current period. This increase was
primarily due to the shipment of test materials to Rhode Island,
Missouri and Arkansas to comply with Title III funding under the
Educational Reauthorization Act of 2001 or the NCLB Act.

        Revenues from proprietary products increased by 5% or
$56,100 for the current quarter ended April 30, 2004 or from
$1,104,400 to $1,160,500.  This increase is due to the adoption
of the MAC II, our English Language Learner (ELL) assessment, by
Arkansas in this time period.

        Revenues from BETA, the Company's custom testing unit,
increased by 32% or $624,700 during the current period, or from
$1,978,800 in the comparable period to $2,603,500 in the current
period.  We also currently expect, based on current market
indicators that BETA's revenues will continue to be strong
throughout the current fiscal year.  In January 2004, the
Company received a contract extension from the State of Michigan
on its contract to perform services to students with special
needs.  This notice extended the contract expiration from
February 2005 until September 2007 and increased the aggregate
value of the contract from $4,500,000 to $13,900,000.

        Revenues from BETA increased by 53% or $529,900 during
the current quarter, or from $1,006,500 in the comparable
quarter to $1,536,400 in the current quarter.  This increase is
attributable to the contract increase in our Michigan contract.

        COST OF GOODS SOLD. Cost of goods sold for the current
        ------------------
period increased by $599,782 or by 30% from $2,002,382 to
$2,602,164. Cost of goods sold is now 54% of revenue versus 52%
in the comparable period.

        The cost (in terms of percentage) of producing custom
testing services is higher than for proprietary products. Since
the mix of custom testing products to total revenues increased
from 51% in the comparable period to 54% in the current period,
the blended rate for cost of goods sold increased this year.

        Cost of goods sold for the current quarter increased
by 48%, or $493,097, from $1,020,024 in the comparable quarter
to $1,513,121 in the current quarter.  Again, because of our
product and service mix, cost of goods was 56% of revenues in
the current quarter versus 48% in the comparable quarter (57%
custom in the current quarter versus 48% custom in the
comparable quarter). Cost of goods varies on a quarterly basis
depending on the mix of proprietary to custom assessment
revenues.  In general, proprietary products have a lower cost of
goods sold than custom testing assignments.

        GROSS PROFIT.  For the current period, gross profit
        ------------
from operations increased by $307,054, or 16%, from
$1,875,444 in the comparable period to $2,182,498 in the current
period. For the period, the gross profit margin is 46% versus
48% in the comparable period.

        For the current quarter, gross profit from operations
increased by 9%, or $92,840, from $1,090,907 in the comparable
quarter to $1,183,747 in the current quarter.  The gross profit
margin is 44% in the current quarter versus 52% in the
comparable quarter.

        SELLING EXPENSE.  Selling expense for the current
        ---------------
period decreased by 20%, or $157,437, from $788,743 in the
comparable period to $631,306 in the current period.  Selling
expenses are 13% of revenues in the current period versus 20% in
the comparable period.

        Selling expenses for the current quarter decreased by
12%, or $46,486, from $402,688 to $356,202. Selling expenses are
now 13% of revenues versus 19% in the comparable quarter.

        In 2003 the Company made the decision, as a result of
NCLB, to accelerate marketing spending in the first half of its
fiscal year to drive business throughout the year. In the
current fiscal year, the Company has reduced its selling
expenses in an effort to better focus our sales effort, the
Company has embarked on market research and decided not to spend
funds until results of this research became available and are
analyzed.  Further, in the current educational market
environment, the growth potential requires less short-term
marketing dollars to secure state contracts.  As a result, we
have been able to reduce current marketing expenditures.

        GENERAL AND ADMINISTRATIVE EXPENSES.  General and
        -----------------------------------
administrative expenses for the current period were $1,203,951
versus $943,407 for the comparable period.  This is an increase
of $260,544 or 28%. General and administrative expenses for the
current quarter increased by 26% or $122,548 or from $465,140 in
the comparable quarter to $587,688 in the current quarter. G&A
expenses are 22% of revenues in the current quarter versus 22%
in the comparable quarter.

        Approximately two-thirds of the increase in G&A is due
to the Company's decision, in Fiscal 2003, to enter into a
sale/leaseback of its building.  This transaction was completed
in July 2003.  Consequently, approximately $111,000 in rental
expense incurred during the first half of Fiscal 2004 did not
appear in the results of operations for the first half of Fiscal
2003.  General and administrative expense is 25% of revenues in
the current period versus 24% in the comparable period.

        OTHER INCOME (EXPENSE).  For the current period, the
        ----------------------
Company had net other income of $59,590 versus a net other
(expense) of ($267,951) for the comparable period.  For the
current quarter, the Company had net other income of $28,779
versus net other (expense) of ($133,171) in the comparable
quarter. The reduction in interest expense is due to the full
repayment of outstanding debt in the third quarter of Fiscal
2003, using the proceeds from the sale of the Company's
discontinued operations.  Further, other income (expense)
includes recognition of deferred gain on the sale/leaseback of
the Company's headquarters building in July 2003, of $31,360 in
the current quarter, and $62,720 for the current period.

        INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME
        ------------------------------------------------------
TAXES.  For the current period, the Company had income from
-----
continuing operations (before taxes) of $406,831 versus a loss
of ($124,657) in the comparable period.  For the current
quarter, the Company had income from operations of $268,636
versus income of $89,908 in the comparable quarter.

        EBITDA FROM OPERATIONS.  Earnings (loss) before interest,
        ----------------------
taxes, depreciation and amortization ("EBITDA") on the Company's
operations were $638,735 for the current period versus $444,634
for the comparable period. EBITDA for the current quarter were
$392,348 versus $336,146 for the comparable quarter. EBITDA
increased by 44% for the period and 17% for the quarter as a result
of higher revenues as well as the effect of our efforts to better
our selling and general and administrative expenses.

        EBITDA is a non-GAAP financial measure and should not
be used as a substitute for the directly comparable GAAP
financial measure.  In order to facilitate an understanding of
the components of EBITDA and their effect on the results of
operations, the following table is provided as a reconciliation
of reported income (loss) from operations to EBITDA from operations.


                        EBITDA From Operations

                                 Six Months Ended          Three Months Ended
                                     April 30,                   April 30,
                                  2004       2003            2004        2003
                                  ----       ----            ----        ----


Income (loss) from operations   $347,241   $143,294        $239,857    $223,079

Depreciation & amortization      291,494    301,340         152,491     113,067

EBITDA from operations          $638,735   $444,634        $392,348    $336,146


        DISCONTINUED OPERATIONS.  In Fiscal 2002, the Company
        -----------------------
made the strategic decision to concentrate on its core business,
namely assessment, in the K-12 marketplace.  Accordingly, in
June 2003, the Company completed the sale of Mildred Elley, its
post-secondary school division, and in July, 2003, the Company
completed the sale of its supplemental instructional unit,
Modern Learning Press.  During the first six months of 2003, the
Company recorded a non-cash after-tax charge of ($810,856) with
respect to discontinued operations. For the quarter ended April
30, 2003, the Company recorded a non-cash charge of ($653,874).

        NET INCOME (LOSS) AND EARNINGS PER SHARE.  For the
        ----------------------------------------
current period, the Company had net income of $230,766 versus a
loss of ($891,637) in the comparable period.  For the current
quarter, the Company had net income of $150,141 versus a loss of
($595,187) in the comparable quarter.

        For the current period, the Company earned $0.08 per
share on a fully-diluted basis versus a loss of ($0.34) in the
comparable period.  For the current quarter, the Company earned
$0.05 per share on a fully-diluted basis versus a loss of ($.23)
per share in the comparable quarter.

        Earnings from continuing operations for the current
period on a fully-diluted basis were $0.08 versus a loss of ($0.03)
for the comparable period.  Earnings per share from continuing
operations for the current quarter were $0.05 versus $0.02 for
the comparable quarter on a fully-diluted basis.

LIQUIDITY AND CAPITAL RESOURCES

        WORKING CAPITAL. Working capital increased by $415,240
        ---------------
during the current period from $1,670,790 at October 31, 2003,
to $2,086,030, at April 30, 2004. This increase resulted
primarily from increases in accounts receivable and prepaid
expenses and from decreases in accrued expenses, as partially
offset by an increase in accounts payable and a decrease in
cash. The ratio of current assets to current liabilities was
approximately 2.72 to 1 at the end of the current quarter.

        CASH FLOW FROM OPERATING ACTIVITIES. During the
        -----------------------------------
current period, the Company had net cash provided by operating
activities of $90,681, as compared to net cash used in operating
activities of $211,566 in the comparable period.  The increase
in cash provided by operating activities resulted primarily from
the Company's net profit as partially offset by increases in
accounts receivable and prepaid expenses.

        CASH FLOW FROM INVESTING ACTIVITIES. During the
        -----------------------------------
current period, the Company had net cash used by investing
activities of $442,102, as compared to $194,146 in the
comparable period. The increase in the cash used in the current
period is primarily from increased expenditures in test
development, prepublication costs, and capital expenditures to
expand our new scoring facility.

        CASH FLOW FROM FINANCING ACTIVITIES. During the
        -----------------------------------
current period, the Company had net cash provided by financing
activities of $4,445 as compared to $289,803 during the
comparable period.  The cash provided by financing activities
for the comparable period resulted from borrowings on the
Company's line of credit.  The repayments made during the
comparable period relate primarily to the monthly repayment of
the mortgage on the Company's headquarters, which was sold in a
sale-leaseback transaction in July 2003.  During the current
period, proceeds from the exercise of stock options totaling
$8,245 were received.

Long-term debt, operating leases and other long-term obligations
as of April 30, 2004 mature as follows:


<TABLE>
<CAPTION>

                                                           Payments due
                                                           ------------
                           -------------------------------------------------------------------------
Obligations                       Total       Less than                                    More than
                                               1 year        1-3 years      4-5 years       5 years
                           -------------------------------------------------------------------------
<S>                        (C)            <C>           <C>             <C>           <C>

Long-term debt                $   34,200      $  7,600      $  22,800       $  3,800      $       --
Operating leases               3,326,493       311,460        991,002        731,815       1,292,216

Total obligations             $3,360,693      $319,060      $1,013,802      $735,615      $1,292,216
                              ==========      ========      ==========      ========      ==========


</TABLE>


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

        The preparation of financial statements and related
disclosures in conformity with accounting principles generally
accepted in the United States requires management to make
estimates and assumptions that affect the amounts reported in
the unaudited Consolidated Financial Statements and accompanying
notes. Estimates are used for, but not limited to, the
accounting for the allowance for doubtful accounts, inventories,
income taxes and loss contingencies. Management bases its
estimates on historical experience and on various other
assumptions that are believed to be reasonable under the
circumstances. Actual results could differ from these estimates
under different assumptions or conditions.

        The Company believes the following critical accounting
policies, among others, may be impacted significantly by
judgment, assumptions and estimates used in the preparation of
the unaudited Consolidated Financial Statements:

        *  Revenues from the Company's sales of its proprietary
tests and other assessment related products are recognized
when product is shipped from the Company's warehouse.
Assessment consulting revenues are recognized when the
consulting services are rendered.

        *  In July 2003, the Company sold its headquarters
building to 26 Palmer LLC for $2,875,000.  The building and
related improvements had a net book value of $1,458,481.
The Company reported a gain on the sale totaling
$1,254,383, net of closing costs totaling $162,136.  The
building was then leased by the Company under a ten-year
lease agreement.  As a result of the sale-leaseback of the
building, the gain has been deferred and will be recognized
over the ten-year term of the lease as other income for
each period.

        *  Deferred tax assets are recorded based on the
Company's projected future taxable income and the resulting
utilization of the deferred tax assets. To the extent that
the Company would not be able to realize all or part of its
deferred tax assets in the future, an adjustment to the
deferred tax assets would be necessary and charged to
income.

        *  The process of writing and calibrating a test
passage takes approximately two years, and all costs
associated with the process are capitalized during this
period. Amortization of these costs begins once the
development period has elapsed, which in most cases,
represents the point in time at which the new test passage
is placed into the test passage bank and becomes available
to be utilized within the Company's existing tests, or the
point in time at which a newly developed test becomes
available for sale.  Costs capitalized in connection with
the development of passages used in the Company's DRP Test
have been estimated to have a useful life of eleven years
and, accordingly, are being amortized over an eleven-year
period.  Such amortization costs are included in the costs
of goods sold in that period.  Costs capitalized in
connection with the development of passages used in all
other of the Company's tests have been estimated to have a
useful life of seven years and, accordingly, are being
amortized over a seven-year period.  If these estimates of
the useful lives of test passages prove to be shorter
periods, the Company would be required to accelerate the
amortization of these passages, resulting in a reduction in
income.

        The Company currently accounts for its stock-based
compensation plans using the accounting prescribed by Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees". As the Company is not required to adopt the fair value
based recognition provisions prescribed under SFAS No. 123, it has
elected only to comply with the disclosure requirements set forth
in the statement which includes disclosing pro forma net income
(loss) and earnings (loss) per share as if the fair value based
method of accounting had been applied.

ITEM 3. CONTROLS AND PROCEDURES

        The Certifications required by Item 307 of Regulation
S-B are set forth after the signatures to this Report.

        (a)  Evaluation of disclosure controls and procedures.
Our disclosure controls and procedures are designed to ensure
that information required to be disclosed by us in the reports
that are filed or submitted under the Exchange Act is recorded,
processed, summarized and reported within the time periods
specified in the Securities and Exchange Commission's rules and
forms.  These disclosure controls and procedures include
controls and procedures designed to ensure that information
required to be disclosed under the Securities Exchange Act of
1934 is accumulated and communicated to our management on a
timely basis to allow decisions regarding required disclosure.

        An evaluation was carried out under the supervision
and with the participation of the Company's management,
including the Chief Executive Officer and Chief Financial
Officer, of the effectiveness of the design and operation of our
disclosure controls and procedures (as defined in Rule 13a-15(e)
or 15d-15(e) under the Exchange Act as of the end of the period
covered by this quarterly report.  Based upon that evaluation,
the Company's management, including the Chief Executive Officer
and Chief Financial Officer, had concluded at the time of the
original filing of this Quarterly Report that the design and
operation of these disclosure controls and procedures were
effective as of the end of the period covered by this Report.
However, based on a subsequent evaluation in Fiscal 2005 the
Company now believes that it did not have adequate personnel and
technical resources with respect to accounting for the sale-
leaseback of the Company's headquarters in July 2003.  As a
result, the gain from the sale-leaseback was originally
recognized in its entirety for the quarter during which the
sale-leaseback occurred.  After consulting with the Company's
independent registered public accountants during Fiscal 2005,
management has concluded that such gain should have been
deferred and recognized over the ten-year term of the lease.  On
May 24, 2005, the Company concluded that the Company should
restate its audited financial statements for the fiscal years
ended October 31, 2003 and 2004, and its quarterly unaudited
financial statements for the quarters ended July 31, 2003,
January 31, 2004, April 30, 2004, July 31, 2004 and January 31,
2005.  Such restatements do not affect the Company's revenues
from operations for any of these periods.  These restatements
will reflect the correction in the Company's accounting for the
sale-leaseback transaction.  The Company's management, including
the Chief Executive Officer and Chief Financial Officer, have
concluded that, as of the end of the period covered by this
Quarterly Report, the Company's disclosure controls and
procedures were not effective at the end of the interim period
covered by the Report to ensure that information required to be
disclosed by the Company in reports that it files or submits
under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in SEC rules and
forms.  The Audit Committee has directed management to devote
additional resources to disclosure controls and management is in
the process of implementing such directive.

        (b)  Changes in internal controls.  There were no
significant changes in the Company's internal controls or in
other factors that could significantly affect the Company's
disclosure controls and procedures subsequent to the date of the
evaluation, nor were there any significant deficiencies or
material weaknesses in the Company's internal controls. As a
result, no corrective actions were required or undertaken.

<PAGE>

                                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

        The Company held its annual meeting of stockholders on
April 30, 2004.  At the meeting the stockholders took the
following actions:

        (a) The proposal to elect Michael D. Beck as a director
of the Company was approved by a vote of 2,498,576 votes in
favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr. Beck.

        (b) The proposal to elect Steven R. Berger as a director
of the Company was approved by a vote of 2,498,576 votes in
favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr.
Berger.

        (c) The proposal to elect Donald W. Hughes as a director
of the Company was approved by a vote of 2,498,576 votes in
favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr.
Hughes.

        (d) The proposal to elect Chris L. Nguyen as a director
of the Company was approved by a vote of 2,498,576 votes in
favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr.
Nguyen.

        (e) The proposal to elect Andrew L. Simon as a director
of the Company was approved by a vote of 2,489,151 votes in
favor of his election, with 9,737 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr. Simon.

        (f) The proposal to elect Linda G. Straley as a director
of the Company was approved by a vote of 2,498,576 votes in
favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Ms.
Straley.

        (g) The proposal to elect Thomas G. Struzzieri as a
director of the Company was approved by a vote of 2,498,576
votes in favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr.
Struzzieri.

        (h) The proposal to elect David L. Warnock as a director
of the Company was approved by a vote of 2,498,576 votes in
favor of his election, with 9,312 votes against and no
abstentions and broker non-votes, representing a vote of 99.9%
of the votes present cast in favor of the election of Mr. Warnock.

ITEM 5. OTHER INFORMATION

        None.

Item 6.	EXHIBITS AND REPORTS ON FORM 8-K

        (a)     Exhibits

                Exhibit 31 -- Certification pursuant to 18 USC
                              Section 1350, as adopted by Section 302
                              of the Sarbanes-Oxley Act of 2002

                Exhibit 32 -- Certification pursuant to 18 USC
                              Section 1350, as adopted by Section 906
                              of the Sarbanes-Oxley Act of 2002

        (b)     Reports on Form 8-K

                None.


<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.

          INDEX TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
               FOR THE FISCAL QUARTER ENDED APRIL 30, 2004




Index                                                      F-1

Consolidated Balance Sheets                                F-2

Consolidated Statements of Operations                      F-4

Consolidated Statements of Cash Flows                      F-6

Notes to Consolidated Financial Statements                 F-8

















                                   F - 1


<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

<TABLE>
<CAPTION>
                        CONSOLIDATED BALANCE SHEETS


                                                             April 30,     October 31,
                                                              2 0 0 4        2 0 0 3
                                                              -------        -------
                                                            (Unaudited)
<S>                                                     <C>             <C>
	ASSETS
        ------

Current assets:
  Cash and temporary investments                           $   637,915      $  984,891
  Accounts receivable, net of allowance for
    doubtful accounts of $4,421 and $7,000                   1,233,493         959,987
  Inventories                                                  502,826         511,410
  Prepaid expenses and other current assets                    424,616         285,844
  Deferred income taxes                                        497,200         256,017
                                                            ----------      ----------

        Total current assets                                 3,296,050       2,998,149

Property, plant and equipment - net of
  accumulated depreciation of $300,133 and
  $395,327, respectively                                       395,225         195,341

Other assets:
  Test passage bank and test development, net of
    accumulated amortization of $2,972,301 and
    $2,767,504, respectively                                 2,183,279       2,153,975
  Goodwill                                                     198,159         198,159
  Deferred income taxes                                      1,208,224       1,605,011
  Other assets                                                 321,091         396,241
                                                            ----------      ----------

        Total assets                                        $7,602,028      $7,546,876
                                                            ==========      ==========

</TABLE>

See notes to consolidated financial statements.


                                   F - 2


<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

<TABLE>
<CAPTION>
                        CONSOLIDATED BALANCE SHEETS


                                                             April 30,     October 31,
                                                              2 0 0 4        2 0 0 3
                                                              -------        -------
                                                            (Unaudited)
<S>                                                     <C>             <C>
	LIABILITIES AND STOCKHOLDERS' EQUITY
        ------------------------------------

Current liabilities:
  Lines of credit                                           $       --      $       --
  Current maturities of long-term debt                           7,600           7,600
  Accounts payable                                             250,212         131,667
  Accrued expenses                                             826,769       1,062,653
  Deferred gain on sale of building - current portion          125,439         125,439
                                                            ----------      ----------

        Total current liabilities                            1,210,020       1,327,359

Long-term debt, net of current portion                          26,600          30,400
Deferred gain on sale of building, net
 of current portion                                          1,024,411       1,087,131
                                                            ----------      ----------

        Total liabilities                                    2,261,031       2,444,890
                                                            ----------      ----------

Commitments and contingencies

Stockholders' equity:
  Preferred stock, $.0001 par value, 5,000,000
    authorized, 0  shares issued and outstanding                    --              --
  Common stock, $.0001 par value, 20,000,000 shares
    authorized, 2,616,203 and 2,603,453 shares issued
    and outstanding                                                262             260
  Additional paid-in capital                                 5,556,911       5,548,668
  Retained (deficit)                                          (216,176)       (446,942)
                                                            ----------      ----------

        Total stockholders' equity                           5,340,997       5,101,986
                                                            ----------      ----------

        Total liabilities and stockholders' equity          $7,602,028      $7,546,876
                                                            ==========      ==========

</TABLE>


See notes to consolidated financial statements.


                                   F - 3


<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

<TABLE>
<CAPTION>
                   CONSOLIDATED STATEMENTS OF OPERATIONS

                                                       Six Months Ended               Three Months Ended
                                                           April 30,                      April 30,
                                                     2 0 0 4        2 0 0 3         2 0 0 4       2 0 0 3
                                                     -------        -------         -------       -------
                                                   (Unaudited)    (Unaudited)     (Unaudited)   (Unaudited)

<S>                                            <C>            <C>              <C>           <C>


Net revenue                                        $4,784,662      $3,877,826      $2,696,868      $2,110,931

Cost of goods sold                                  2,602,164       2,002,382       1,513,121       1,020,024
                                                   ----------      ----------      ----------      ----------

Gross profit                                        2,182,498       1,875,444       1,183,747       1,090,907
                                                   ----------      ----------      ----------      ----------

Operating expenses:
   Selling expenses                                   631,306         788,743         356,202         402,688
   General and administrative expenses              1,203,951         943,407         587,688         465,140
                                                   ----------      ----------      ----------      ----------

Total operating expenses                            1,835,257       1,732,150         943,890         867,828
                                                   ----------      ----------      ----------      ----------

Income from operations                                347,241         143,294         239,857         223,079

Other income (expense):
   Gain on sale leaseback of building                  62,720              --          31,360              --
   Interest expense, net                               (3,130)       (267,951)         (2,581)       (133,171)
                                                   ----------      ----------      ----------      ----------

Income (loss) before income taxes                     406,831        (124,657)        268,636 89,908

Income taxes (benefit)                                176,065         (43,876)        118,495          31,221
                                                   ----------      ----------      ----------      ----------

Income (loss) from continuing operations              230,766         (80,781)        150,141          58,687
                                                   ----------      ----------      ----------      ----------

Income (loss) from discontinued operations:
   (Loss) income from operations, net of income
     tax (benefit) of $ --, $(102,753), $ --,
     and $65,593, respectively                             --        (219,599)             --          85,214
   Loss on disposal, net of income
     tax (benefit) of $ --, $(304,992), $ --,
     and $(403,546), respectively                          --        (591,257)             --        (739,088)
                                                   ----------      ----------      ----------      ----------
   Loss from discontinued operations                       --        (810,856)             --        (653,874)
                                                   ----------      ----------      ----------      ----------

Net income (loss)                                  $  230,766      $ (891,637)     $  150,141      $ (595,187)
                                                   ==========      ==========      ==========      ==========

</TABLE>


See notes to consolidated financial statements.


                                   F - 4


<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

<TABLE>
<CAPTION>
                   CONSOLIDATED STATEMENTS OF OPERATIONS

                                                       Six Months Ended               Three Months Ended
                                                           April 30,                      April 30,
                                                     2 0 0 4        2 0 0 3         2 0 0 4       2 0 0 3
                                                     -------        -------         -------       -------
                                                   (Unaudited)    (Unaudited)     (Unaudited)   (Unaudited)

<S>                                            <C>            <C>              <C>           <C>

Weighted average shares outstanding:
   Basic                                           2,606,580       2,594,453       2,609,812     2,594,453
   Diluted                                         2,845,495       2,594,453       2,848,728     2,594,453

Basic earnings (loss) per share
   Continuing operations                          $      .09      $     (.03)     $      .06    $      .02
   Discontinued operations                                --            (.31)             --          (.25)
                                                  ----------      ----------      ----------    ----------

                                                  $      .09      $     (.34)     $      .06    $     (.23)
                                                  ==========      ==========      ==========    ==========
Diluted earnings (loss) per share
   Continuing operations                          $      .08      $     (.03)     $      .05    $      .02
   Discontinued operations                                --            (.31)             --          (.25)
                                                  ----------      ----------      ----------    ----------

                                                  $      .08      $     (.34)     $      .05    $     (.23)
                                                  ==========      ==========      ==========    ==========




</TABLE>

See notes to consolidated financial statements.


                                   F - 5


<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                        Six Months Ended
                                                            April 30,
                                                     2 0 0 4        2 0 0 3
                                                     -------        -------
                                                   (Unaudited)    (Unaudited)

OPERATING ACTIVITIES
Net income (loss)                                   $ 230,766      $(891,637)
Adjustments to reconcile net income (loss) to net
  cash provided by operating activities:
  Depreciation and amortization                       291,494        301,340
  Deferred interest                                        --         58,324
  Loss on discontinued operations                          --        591,257
  Deferred income taxes                               155,604       (356,656)
  (Gain) on sale/leaseback of building                (62,720)            --
Changes in operating assets and liabilities:
  Accounts receivable                                (273,506)       (82,459)
  Inventories                                           8,584        (62,945)
  Prepaid expenses                                   (142,206)        12,678
  Net assets from discontinued operations                  --        (18,191)
  Accounts payable and accrued expenses              (117,335)       236,723
                                                    ---------      ---------

        NET CASH FLOWS FROM OPERATING ACTIVITIES       90,681       (211,566)
                                                    ---------      ---------

INVESTING ACTIVITIES
  Test passage bank and test development             (234,101)      (149,405)
  Software development costs                          (13,971)       (13,352)
  Prepublication costs                                (89,340)            --
  Acquisition of fixed assets                        (104,690)       (31,389)
                                                    ---------      ---------

        NET CASH FLOWS FROM INVESTING ACTIVITIES     (442,102)      (194,146)
                                                    ---------      ---------












See notes to consolidated financial statements.


                                   F - 6

<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                        Six Months Ended
                                                            April 30,
                                                     2 0 0 4        2 0 0 3
                                                     -------        -------
                                                   (Unaudited)    (Unaudited)

FINANCING ACTIVITIES
  Net borrowings on note payable to bank           $       --     $316,275
  Repayment of long-term debt                          (3,800)     (26,472)
  Exercise of stock options                             8,245          --
                                                   ----------     --------

NET CASH FLOWS FROM FINANCING ACTIVITIES                4,445      289,803
                                                   ----------     --------

NET CHANGE IN CASH AND TEMPORARY INVESTMENTS         (346,976)    (115,909)

CASH AND TEMPORARY INVESTMENTS
  AT BEGINNING OF PERIOD                              984,891      115,909
                                                   ----------     --------

CASH AND TEMPORARY INVESTMENTS
  AT END OF PERIOD                                 $  637,915     $     --
                                                   ==========     ========

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid during the year for:

  Interest                                         $    3,911     $267,951
                                                   ==========     ========
  Income taxes                                     $   31,382     $ 14,935
                                                   ==========     ========









See notes to consolidated financial statements.


                                   F - 7

<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)



NOTE 1 - ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
---------------------------------------------------------

In the opinion of management, the accompanying consolidated financial
statements of Touchstone Applied Science Associates, Inc. ("TASA")
and its subsidiaries contain all adjustments necessary to present
fairly the Company's consolidated financial position as of April 30,
2004 and October 31, 2003, the consolidated statements of operations
for the six and three months ended April 30, 2004 and 2003 and cash
flows for the six months ended April 30, 2004 and 2003.

The consolidated results of operations for the six and three months
ended April 30, 2004 and 2003 are not necessarily indicative of the
results to be expected for the full year.

The accounting policies followed by the Company are set forth in Note
1 to the Company's consolidated financial statements included in its
Annual Report on Form 10-KSB/A for the fiscal year ended October 31,
2003.

Subsequent to the issuance of the Company's unaudited consolidated
financial statements in its Form 10-QSB for the fiscal quarter ended
April 30, 2004, the Company concluded that the treatment of the gain
from the sale-leaseback transaction was not consistent with generally
accepted accounting principles (note 3).  As a result, on May 24,
2005, the Company filed a Current Report on form 8-K with the SEC
announcing its decision to restate the previously-issued consolidated
audited financial status for the fiscal years ended October 31, 2004
and October 31, 2003, and its unaudited consolidated financial
statements for the interim fiscal quarters ended July 31, 2003,
January 31, 2004, April 30, 2004, July 31, 2004 and January 31, 2005.
The foregoing unaudited financial statements for the fiscal quarter
ended April 30, 2004 supersede the Company's previously issued
unaudited consolidated financial statements for such period.


NOTE 2 -  STOCK OPTIONS
-----------------------

In January 2004, the Company granted options to purchase 73,000
shares of the Company's common stock at an exercise price of $2.10
per share.  In April 2004, the Company granted options to purchase
15,000 shares of the Company's common stock pursuant to the directors
stock option plan at an exercise price of $3.50 per share.




                                   F - 8

<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


NOTE 2 - STOCK OPTIONS (Continued)
----------------------------------

The Company measures compensation cost in connection with employee
stock option plans using the intrinsic value based method and
accordingly, does not recognize compensation expense for the issuance
of options with an exercise price equal to or greater than the market
price on the date of the grant.  Had the fair value based method been
adopted by the Company, the effect on the net income (loss) and
earnings (loss) per share for the six and three months ended April 30,
2004 and 2003 would have been as follows:

<TABLE>
<CAPTION>
                                                       Six Months Ended               Three Months Ended
                                                           April 30,                      April 30,
                                                     2 0 0 4        2 0 0 3         2 0 0 4       2 0 0 3
                                                     -------        -------         -------       -------
<S>                                              <C>            <C>             <C>           <C>

Net income (loss) -as reported                       $230,766       $(891,637)      $150,141     $(595,187)

Less: Total share-based employee compensation
   awards determined under the fair-value based
   method net of tax(1)                                39,116          18,443         35,560         3,951
                                                     --------       ---------       --------     ---------

Net income (loss) - proforma                         $191,650       $(910,080)      $114,581     $(599,138)
                                                     ========       =========       ========     =========

Net income per share:
   Basic - as reported                               $    .09       $    (.34)      $    .06     $    (.23)
   Basic - proforma                                       .07            (.35)           .04          (.23)
   Diluted - as reported                                  .08            (.34)           .05          (.23)
   Diluted - proforma                                     .07            (.35)           .04          (.23)

<FN>
(1) The fair value of each option grant was estimated on the date of the
grant using the Black-Scholes option-pricing model with the following
weighted average assumptions: Expected volatility of 109%, risk free
interest rate of 3.00%, and expected lives of 10 years for the six and
three months ended April 30, 2004;  expected volatility of 114%, risk
free interest rate of 3.63%, and expected lives of 10 years for the six
and three months ended April 30, 2003.

</FN>
</TABLE>


NOTE 3 - RESTATEMENT
--------------------

In July 2003, the Company sold its headquarters building to 26
Palmer LLC for $2,875,000.  The building and related improvements
had a net book value of $1,458,481.  The Company reported a gain
on the sale totaling $1,254,383, net of closing costs totaling
$162,136.  The building was then leased by the Company under a
ten-year lease agreement.  As a result of the sale-leaseback of
the building, the gain has been deferred and will be recognized
over the ten-year term of the lease as other income for each
period.




                                   F - 9

<PAGE>

                 TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.
                               AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)



NOTE 3 - RESTATEMENT (Continued)
--------------------------------

Subsequent to the issuance of Company's unaudited financial
statements in its Form 10-QSB for the fiscal quarter ended April
30, 2004, the Company concluded that its treatment of the gain
from the sale-leaseback transaction was not consistent with
generally accepted accounting principles.  The Company concluded
that it was necessary to restate such financial statements.  The
restatement does not affect previously-reported revenues for the
restated period or future periods.

A summary of the significant effects of the restatement is as
follows:

                                               As Previously
                                                  Reported         As Restated

As of April 30, 2004:
---------------------

Deferred income taxes (non-current)            $    736,785        $1,208,224
Deferred gain on sale of
 building  (current)                                     --           125,439
Deferred gain on sale of
building  (net of current)                           26,600         1,024,411
Retained earnings (deficit)                         462,235          (216,176)


For the three months ended April 30, 2004:
------------------------------------------

Gain on sale of building                       $         --        $   31,360
Income before income taxes                          237,276           268,636
Income taxes                                        105,627           118,495
Income from continuing operations                   131,649           150,141
Net income                                          131,649           150,141
Earnings per common share
        Basic                                         $0.05             $0.06


For the six months ended April 30, 2004:
----------------------------------------

Gain on sale of building                       $         --        $   62,720
Income before income taxes                          344,111           406,831
Income taxes                                        150,350           176,065
Income from continuing operations                   193,761           230,766
Net income                                          193,761           230,766
Earnings per common share
        Basic                                         $0.07             $0.09
        Diluted                                       $0.07             $0.08






                                   F - 10

<PAGE>
                                 SIGNATURE

        In accordance with 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.

                        TOUCHSTONE APPLIED SCIENCE ASSOCIATES, INC.



                        By: /s/ ANDREW L. SIMON
                        -------------------------------------
                        Andrew L. Simon
                        President and Chief Executive Officer
                        and Principal Financial Officer

Date: June 13, 2004