================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   Form 10-Q/A
                Quarterly Report Under Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

For Quarter Ended September 27, 1997           Commission file number 333-26943
                         ------------------------------

                         ANCHOR ADVANCED PRODUCTS, INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                 04-3084238
 (State or other jurisdiction of                     (I.R.S. Employer
 incorporation or organization)                      Identification No.)

                              ANCHOR HOLDINGS, INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                 62-1427775
 (State or other jurisdiction of                     (I.R.S. Employer
 incorporation or organization)                      Identification No.)

 1111 Northshore Drive, Suite 600
 Knoxville, TN                                       37919-4048
 (Address of principal executive offices)            (zip code)

                                 (423) 450-5300
              (Registrant's telephone number, including area code)
                    ----------------------------------------

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

           Yes    X                             No
              -----------                         ------------

     Indicate the number of shares outstanding of each of the registrant's
classes of common stock, as of the latest practicable date.

      Date                        Class                       Outstanding Shares
November 1, 1997    Anchor Holdings, Inc. Common Stock,           1,551,218
                    $.01 par value (Anchor Advanced 
                    Products, Inc. is a wholly owned 
                    subsidiary of Anchor Holdings, Inc.)

================================================================================


<PAGE>



            ANCHOR ADVANCED PRODUCTS, INC. AND ANCHOR HOLDINGS, INC.
                                      INDEX

PART I.    FINANCIAL INFORMATION                                           Page

Item 1.    Financial Statements

           Condensed Consolidated Balance Sheets at September 27, 1997     3-4
           and December 31, 1996

           Condensed Consolidated Statements of Operations for
           the Thirteen and Thirty-nine Weeks Ended September 27, 1997     5
           and September 28, 1996

           Condensed Consolidated Statements of Cash Flows                 6-7
           for the Thirty-nine Weeks Ended September 27, 1997
           and September 28, 1996


           Notes to Condensed Consolidated Financial Statements            8-9
           (Unaudited)

Item 2.    Management's Discussion and Analysis of Financial Condition     10-14
           and Results of Operations

PART II.   OTHER INFORMATION

Item 1.    Legal Proceedings                                               15

Item 2.    Changes in Securities                                           15

Item 3.    Defaults Upon Senior Securities                                 15

Item 4.    Submission of Matters to a Vote of Security Holders             15

Item 5.    Other Information                                               15

Item 6.    Exhibits and Reports on Form 8-K                                15

Signatures                                                                 16



                                       2

<PAGE>



PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements

                     ANCHOR HOLDINGS, INC. AND SUBSIDIARIES
                      Condensed Consolidated Balance Sheets
                      (in thousands except per share data)

<TABLE>
<CAPTION>

                                                                                              September 27,       December 31,
                                                                                                  1997                  1996
                                                                                              ------------        ------------
                                                                                              (unaudited)
<S>                                                                                         <C>                     <C>
ASSETS
Current assets:
      Cash      ........................................................................    $     8,555             $    1,578
      Accounts receivable, less allowance for doubtful accounts,
           allowances, and returns of $908 in 1997 and $1,050 in 1996...................         18,290                 21,400
      Inventories.......................................................................         21,741                 20,411
      Prepaid expenses and other assets.................................................            202                  1,626
      Refundable federal income taxes...................................................            545                    448
      Deferred income taxes.............................................................          2,362                  2,023
                                                                                            -----------             ----------

           Total current assets.........................................................         51,695                 47,486

      Property, plant, and equipment, net...............................................         53,127                 52,723
      Goodwill, net.....................................................................          9,776                 10,395
      Other assets, net.................................................................          8,649                  6,087
                                                                                            -----------             ----------

                                                                                               $123,247               $116,691
                                                                                             ==========             ==========

LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities:
      Current maturities of long-term debt..............................................   $          0              $   6,000
      Current maturities of obligations under capital leases............................            111                    480
      Accounts payable..................................................................          5,494                  6,120
      Other accrued expenses and current liabilities....................................         11,625                  7,423
                                                                                            -----------             ----------

           Total current liabilities....................................................         17,230                 20,023

Long-term debt, less current maturities.................................................              0                 44,702
Related party long-term debt............................................................              0                 21,000
Bonds payable...........................................................................        100,000                    ---
Accrued pension liability...............................................................          5,178                  4,957
Deferred income taxes...................................................................          3,114                  2,906
Other long-term liabilities.............................................................          2,263                  2,286
                                                                                            -----------             ----------

           Total liabilities............................................................        127,785                 95,874
                                                                                            -----------             ----------




                                       3


<PAGE>



Stockholders' equity:
      Common stock---par value $.01 per share; authorized 2,000,000 shares;
           shares issued 1,551,218 in 1997 and 1,018,160 in 1996........................             10                     10
      Additional paid-in capital........................................................              0                 10,240
      Retained earnings (deficit).......................................................         (3,970)                11,145
      Additional pension liability, net of tax of  $348 in 1997 and 1996................           (568)                  (568)
      Treasury stock at cost............................................................            (10)                   (10)
                                                                                            -----------             ----------

           Total stockholders' equity (deficit).........................................        (4,538)                20,817
                                                                                            -----------             ----------

                                                                                               $123,247               $116,691
                                                                                            ===========             ==========

</TABLE>











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



                                       4


<PAGE>



                     ANCHOR HOLDINGS, INC. AND SUBSIDIARIES
           Condensed Consolidated Statements of Operations (Unaudited)
                      (in thousands except per share data)


   
<TABLE>
<CAPTION>

                                                                       Thirteen Weeks Ended              Thirty-nine Weeks Ended
                                                                    -----------------------------     ------------------------------
                                                                    September 27,   September 28,     September 27,    September 28,
                                                                         1997           1996               1997            1996
                                                                         ----           ----               ----           ----
<S>                                                                    <C>            <C>                 <C>            <C>     
      Net Sales....................................................    $37,944        $36,420             $122,689       $116,926
      Cost of goods sold...........................................     32,543         31,954              103,864         97,180
                                                                       -------        -------             --------       --------

      Gross profit.................................................      5,401          4,466               18,825         19,746

      Amortization expense.........................................        372            345                1,037          1,033
      Selling, general and administrative expense..................      2,788          2,819                8,278          8,369
                                                                       -------        -------             --------       --------

      Operating income.............................................      2,241          1,302                9,510         10,344
                                                                       -------        -------             --------       --------

      Other expense:
           Interest expense, net...................................     (3,148)        (7,062)              (5,811)        (3,480)
           Interest expense, related party.........................          0         (1,068)              (2,319)        (2,394)
           Other, net..............................................       (145)            73                 (232)          (168)
                                                                       -------        -------             --------       --------

                Total other expense, net...........................     (3,293)        (1,871)              (8,362)        (6,042)
                                                                       -------        -------             --------       --------

      Income (loss) before income taxes and
         extraordinary item........................................     (1,052)          (569)               1,148          4,302

      Income tax provision (benefit)...............................         55           (188)                 855          1,845
                                                                       -------        -------             --------       --------
           Income before extraordinary item........................     (1,107)          (381)                 293          2,457
           Extraordinary item, net tax benefit of $742 ............          0              0               (1,210)             0

           Net income (loss).......................................   $ (1,107)         $(381)            $  ( 917)      $ 2,457
                                                                      ========        =======             ========       =======

Income (loss) per common and common equivalent share:
           Net income (loss) before extraordinary item                $  (0.71)       $ (0.27)            $   0.21       $  1.73
           Extraordinary item......................................          0              0                (0.88)            0
                                                                      -------        -------             ---------       -------
           Net income (loss).......................................   $ (0.71)        $(0.27)             $  (0.67)      $  1.73
                                                                      =======        =======             =========       =======

Weighted average common and common equivalent
      shares outstanding...........................................     1,551          1,418                 1,370         1,418
                                                                      =======        =======             =========       =======

</TABLE>
    






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




                                       5


<PAGE>



                     ANCHOR HOLDINGS, INC. AND SUBSIDIARIES
           Condensed Consolidated Statements of Cash Flows (Unaudited)
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                                Thirty-nine Weeks Ended
                                                                                         ----------------------------------------
                                                                                         September 27,             September 28,
                                                                                             1997                      1996
                                                                                             ----                      ----
<S>                                                                                          <C>                      <C> 
Cash flows from operating activities:
     Net income (loss)..................................................                     $(917)                   $2,457
     Adjustments to reconcile net income (loss) to net cash
           provided by operating activities:
           Deferred income taxes........................................                      (131)                      (13)
           Depreciation and amortization................................                     7,089                     7,113
           Provision for doubtful accounts..............................                        93                        75
           Provision for inventory obsolescence.........................                       153                       330
           (Gain) loss from disposal of fixed assets....................                        48                         0
           Write off of debt issue costs................................                       701                         0
           Write off of acquisition costs...............................                       117                         0
           Changes in assets and liabilities, net of effects of 
            purchase of business:
                 Accounts receivable....................................                     3,017                     3,882
                 Inventories............................................                    (1,483)                     (616)
                 Prepaid and other assets...............................                     1,230                    (2,658)
                 Refundable federal income taxes........................                        97                      (445)
                 Accounts payable, accrued expense and
                 other liabilities......................................                     3,796                    (2,307)
                                                                                           -------                    -------

                     Net cash provided by operating
                      activities........................................                    13,810                     7,818
                                                                                           -------                    -------

Cash flows from investing activities:
     Purchase of property, plant and equipment..........................                    (6,463)                   (6,755)
                                                                                           -------                    -------

                     Net cash used in investing activities..............                    (6,463)                   (6,755)
                                                                                           -------                    -------

Cash flows from financing activities:
     Borrowings on long-term debt.......................................                   101,529                     4,460
     Principal payments on long-term debt...............................                   (73,231)                   (6,477)
     Proceeds from exercise of stock options............................                     5,067                         0
     Payment of dividend................................................                   (29,504)                        0
     Principal payments on capital lease obligations....................                      (392)                     (344)
     Payments of debt issue costs.......................................                    (3,839)                        0
     Checks written in excess of bank balances..........................                       --                        514
                                                                                           -------                    -------

           Net cash provided by financing activities....................                      (370)                   (1,847)




                                       6


<PAGE>



Net increase (decrease) in cash.........................................                     6,977                       (784)
Cash at beginning of period.............................................                     1,578                        784
                                                                                          --------                   --------

Cash at end of period...................................................                  $  8,555                   $      0
                                                                                          ========                   ========


</TABLE>





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




                                       7

<PAGE>



                     ANCHOR HOLDINGS, INC. AND SUBSIDIARIES
        Notes to Condensed (Unaudited) Consolidated Financial Statements
                    (in thousands except for per share data)


     Anchor Holdings, Inc. ("Holdings") was incorporated March 9, 1990, under
the laws of the State of Delaware. Holdings' subsidiaries manufacture and sell:
brushes used in medical and dental applications; plastic and metal packaging for
the cosmetics industry; and molded plastics products, including assembly of
plastic parts and construction of molds used in the injection molding business.
Substantially all sales are made on credit without collateral. Holdings'
subsidiaries manufacture dental products in its Morristown, Tennessee facility
and cosmetics products in three facilities: Matamoros, Mexico; Morristown,
Tennessee and Waterbury, Connecticut. The majority of the cosmetics goods are
produced in the Matamoros facility. Molded plastics products are produced in
four separate plants in Seagrove, North Carolina as well as in a facility in
Round Rock, Texas. In addition to the manufacturing facilities, Holdings'
subsidiaries operate mold technology centers in Elk Grove, Illinois and Sanford,
North Carolina.

1.  Basis of Presentation

The quarterly condensed consolidated financial statements include the accounts
of Holdings and its wholly-owned subsidiaries (together the "Company" or
"Anchor"). All significant intercompany balances and transactions have been
eliminated in consolidation. The quarterly condensed consolidated financial
statements have been prepared, without audit, in accordance with generally
accepted accounting principles, pursuant to the rules and regulations of the
Securities and Exchange Commission. In the opinion of management, the quarterly
condensed consolidated financial statements include all adjustments which are
necessary for a fair presentation of the financial position and results of
operations for the interim periods presented, such adjustments being of a normal
recurring nature. Certain information and footnote disclosures have been
condensed or omitted pursuant to such rules and regulations. It is suggested
that these quarterly condensed consolidated financial statements and notes
thereto be read in conjunction with the full consolidated financial statements
and notes thereto for the year ended December 31, 1996. Results of operations in
interim periods are not necessarily indicative of results to be expected for a
full year.

2.  Inventories

The components of inventory at September 27, 1997 are as follows:


     Raw materials......................................................$10,724
     Work in process..................................................    6,241
     Finished goods....................................................   6,234
                                                                       --------
                                                                         23,199
     Less valuation allowances.........................................   1,458
                                                                       --------
                                                                        $21,741
                                                                       ========


                                       8

<PAGE>



3.  Bonds Payable

On April 2, 1997, Anchor Advanced Products, Inc. (the "Issuer") issued
$100,000,000 of 11 3/4% Senior Notes due 2004 (the "Senior Notes"). The Senior
Notes have been unconditionally guaranteed on a senior basis by Holdings. The
net proceeds to the Issuer from the sale of the Senior Notes was $96.6 million
(after deducting discounts, commissions, fees and expenses thereof) and were
used: (i) to prepay in full $51.5 million in borrowings under the Revolving
Credit and Term Loan Agreement, including all accrued interest and fees payable
upon such prepayment, (ii) to pay $22.3 million to redeem $9.0 million aggregate
principal amount of Senior Subordinated Notes and $12.0 million aggregate
principal amount of Junior Subordinated Notes, each due April 30, 2000 and
payable to ML-Lee Acquisition Fund II, L.P. and ML-Lee Acquisition Fund
(Retirement Accounts) II, L.P., including all accrued interest and premiums
payable upon such redemption, and (iii) to pay $22.8 million of a $24.4 million
dividend on the Issuer's common stock. To pay the remaining portion of the
dividend, the Issuer borrowed approximately $1.5 million under a new credit
facility. All of the Issuer's common stock is owned by Holdings. Holdings used
the $24.4 million from the Issuer dividend, together with $5.1 million of
proceeds from the exercise of warrants and options to purchase Holdings' common
stock, to pay a $29.5 million dividend on its capital stock. Immediately prior
to the payment of the dividend, all of the outstanding warrants and 153,300 of
the options were exercised.

4.  Anchor Advanced Products, Inc. Separate Company Financial Statements

As described in footnote 3, the Issuer issued $100,000,000 of 11 3/4% Senior
Notes due 2004. These notes have been guaranteed fully and unconditionally by
the parent company Anchor Holdings, Inc. Summarized financial information of the
Issuer for the thirty-nine weeks ended September 27, 1997 and September 28, 1996
and the year ended December 31, 1996 are as follows:


<TABLE>
<CAPTION>

                                                 September 27,     December 31,      September 28,
                                                     1997              1996               1996
                                                     ----              ----               ----
<S>                                                <C>              <C>                   <C>
           Current assets                          $ 51,261         $ 47,502              N/A
           Noncurrent assets                         71,539           69,192              N/A
           Current liabilities                       17,230           20,023              N/A
           Noncurrent liabilities                   110,554           75,851              N/A

           Net Sales                                112,689          156,858          116,926
           Gross Profit                              18,825           27,637           19,746
           Income from operations
              before extraordinary items                136            3,417            2,270
           Net Income (loss)                         (1,074)           3,417            2,270

</TABLE>




                                       9

<PAGE>



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

This Report may contain forward-looking statements concerning the Company's
operations, economic performance and financial condition. All such statements
are based upon a number of assumptions and estimates that are inherently subject
to significant uncertainties and contingencies, many of which are beyond the
control of the Company, and reflect future business decisions that are subject
to change. Some of these assumptions inevitably will not materialize, and
unanticipated events will occur that will affect the Company's results.

Overview

Anchor is a leading designer, manufacturer and packager of precision molded
plastic products for a wide range of dental, cosmetic, medical, computer and
consumer applications. The Company is one of the world's largest manufacturers
of toothbrushes and is a leading U.S. manufacturer of cosmetics packaging.

Approximately 41% of the Company's 1996 net sales were made under supply
contracts with three of its largest customers, Colgate-Palmolive, Procter &
Gamble and Abbott. The remaining terms of each of such contracts are up to 3
years, excluding options to renew. Typically, contracts are renewed or replaced
by new contracts prior to expiration. The terms of the contracts vary, including
any minimum purchasing requirements and the customers' ability to cancel, but in
each case the Company passes through to its customers raw material price
increases and decreases.

Anchor's principal materials are plastic resins, nylon and packaging materials.
During periods of limited supply, Anchor has typically been able to procure
sufficient quantities of plastic resins, nylon and packaging materials to
satisfy all of its customers' needs. Anchor's gross profit is substantially
unaffected by fluctuations in plastic resin and nylon prices because the Company
historically has been successful in passing through increases in those prices to
its customers by means of corresponding changes in product pricing.

Anchor began operations in 1941 as a manufacturer of cosmetic brushes for
Maybelline and, in 1958, began producing Pepsodent toothbrushes for Lever
Brothers Company, Inc. The Company was acquired in 1990 by affiliates of the
Thomas H. Lee Company and management. Since the 1990 acquisition, the Company
has pursued a growth strategy designed to increase sales while diversifying its
revenue base. In pursuit of this strategy, Anchor acquired Mid-State in 1994,
which served to expand the Company's business into the medical device and
computer component markets.

In 1993 and 1994, Anchor invested in expanded operations in Matamoros, Mexico,
where the Company ultimately relocated much of its cosmetics packaging
operations. As the Matamoros facility came on line in 1995 and 1996, Anchor
began experiencing efficiency gains in its



                                       10

<PAGE>



cosmetics segment while freeing-up domestic capacity for other uses. This
increased domestic capacity allowed the Company to convert some of its U.S.
production to its newest major product line, Point of Purchase ("POP") displays,
which contributed to increased net sales in 1996. Also in 1996, Anchor invested
in a new Round Rock, Texas, facility for the production of computer components
for Compaq, which will generate a full year of revenues in 1997.

Certain of the Company's operating data for the thirteen weeks ended September
27, 1997 and September 28, 1996 and the thirty-nine weeks ended September 27,
1997 and September 28, 1996 are set forth below as percentages of net sales:


<TABLE>
<CAPTION>

                                                               13 Weeks Ended                         39 Weeks Ended
                                                     September 27,       September 28,       September 27,        September 28,
                                                         1997                1996                1997                 1996
                                                         ----                ----                ----                 ----
<S>                                                      <C>                <C>                 <C>                 <C>   
Net Sales...........................................     100.0%             100.0%              100.0%              100.0%
Gross profit........................................      14.2               12.2                15.3                16.9
Selling, general and administrative.................       7.3                7.7                 6.7                 7.2
Amortization........................................       1.0                0.9                 0.8                 0.9
                                                         -----              -----               -----               -----
Operating income....................................       5.9                3.6                 7.8                 8.8
Other (income) expense..............................       0.4               (0.2)                0.2                 0.1
Net interest expense................................       8.3                5.3                 6.6                 5.0
Income tax provision (benefit)......................       0.1               (0.5)                0.7                 1.6
Extraordinary item - loss on early 
   retirement of debt...............................       2.8                0.0                 1.0                 0.0
Net income (loss)...................................     (5.7)%              (1.0)%              (0.7)%               2.1%
                                                        =====               =====               =====               =====

</TABLE>


Results of Operations

13 Weeks Ended September 27, 1997 ("Third Quarter 97")
Compared to 13 Weeks Ended September 28, 1996 ("Third Quarter 96")

Net Sales. Net sales increased by $1.5 million, or 4.1%, to $37.9 million for
Third Quarter 97 from $36.4 million for Third Quarter 96, mainly a result of
strong sales both in cosmetics and in medical devices.

Gross Profit. Gross Profit increased by $.9 million, or 20.0%, to $5.4 million
for Third Quarter 97 from $4.5 million for Third Quarter 96, due to strong sales
in the Cosmetics Division, and continuing improved efficiencies in the medical
division of the Round Rock, Texas facility.

Selling, General and Administrative. SG&A expenses remained flat at $2.8 million
for Third Quarter 97 but declined as a percentage of sales due to increasing
sales levels.

Amortization.  Goodwill amortization remained flat at $.3 million for Third 
Quarter 97.

Operating Income. Operating income increased by $.9 million, or 69.2%, to $2.2
million for Third Quarter 97 from $1.3 million for Third Quarter 96 for the
reasons listed above.



                                       11

<PAGE>



Other Expense. Other expense increased by $.2 million, or 298.6%, to $.1 million
other expense for Third Quarter 97 from $.1 million other income for Third
Quarter 96, reflecting employee relocation expense.

Net Interest Expense. Net interest expense increased by $1.2 million, or 63.2%,
to $3.1 million for Third Quarter 97 from $1.9 million for Third Quarter 96 due
to the retirement of bank debt and the issue of $100 million Senior Notes in the
second quarter. The increased expense reflects both a higher average debt
balance outstanding and a higher effective interest rate for the current period.

Income Taxes. Income Taxes increased $.3 million, or 129.3%, to $.1 million for
Third Quarter 97 from $(.2) million for Third Quarter 96 as a result of
increased operating income for the quarter.

Net Income. Net loss increased $.7 million, or 175.0%, to $(1.1) million for
Third Quarter 97 from $(.4) million for Third Quarter 96 as a result of the
above factors.

39 Weeks Ended September 27, 1997 ("Interim 1997") 
Compared to 39 Weeks Ended September 28, 1996 ("Interim 1996")

Net Sales. Net sales increased by $5.8 million, or 5.0%, to $122.7 million for
Interim 97 from $116.9 million for Interim 96, as a result of strong sales to
the L'Oreal/Maybelline group in the Cosmetics Division, growth in medical
devices sales, and the addition of Compaq to the computer customer base.

Gross Profit. Gross Profit decreased by $.9 million, or 4.6%, to $18.8 million
for Interim 97 from $19.7 million for Interim 96, due to lower than expected
volumes in the Round Rock facility, the addition of lower gross margin Compaq
sales, and a $.6 million charge taken in the second quarter of 1997 for
renegotiation of a Mexico labor contract.

Selling, General and Administrative. SG&A expenses decreased $.1 million, or
1.2%, to $8.3 million for Interim 97 from $8.4 million for Interim 96.

Amortization.  Goodwill amortization remained flat at $1.0 million for Interim 
97.

Operating Income. Operating income decreased by $.8 million, or 7.8%, to $9.5
million for Interim 97 from $10.3 million for Interim 96 for the reasons listed
above.

Other Expense.  Other expense remained flat at $.2 million for Interim 97.

Net Interest Expense. Net interest expense increased by $2.2 million, or 37.3%,
to $8.1 million for Interim 97 from $5.9 million for Interim 96 due to the
retirement of bank debt and the issue of $100 million Senior notes in the second
quarter 1997.




                                       12
<PAGE>



Income Taxes. Income taxes decreased by $.9 million, or 50.0%, to $.9 million
for Interim 97 from $1.8 million for Interim 96 as a result of decreased
operating income, and the extraordinary expenses associated with the
restructuring of the Company's debt.

Extraordinary Item. Extraordinary item increased by $1.2 million for Interim 97
from $.0 million for Interim 96 due to the writeoff of $.4 million in bank fees,
and a $.8 million prepayment penalty associated with the retirement of
subordinated debt, all of which are net of tax.

Net Income. Net income decreased $3.4 million, or 136.0%, to $.9 million loss
for Interim 97 from $2.5 million income for Interim 96 as a result of the above
factors.

Liquidity and Capital Resources

Historical

Historically, the Company has funded its business with cash generated from
operations and borrowings under its Revolving Credit and Term Loan Agreement,
with Bank of Boston as agent (the "Revolving Credit and Term Loan Agreement"),
with long-term borrowings used to finance the Company's acquisition of
Mid-State. For the thirty-nine weeks ended September 27, 1997, the Company
generated cash from operating activities of $13.8 million. The Company's capital
expenditures for that period were $6.5 million, principally for additions to the
Company's manufacturing capacity. Financing activities are described below.

Sale of the Senior Notes

After consummation of the sale of the Senior Notes and the application of net
proceeds therefrom, the Company's liquidity requirements consist primarily of
working capital needs and capital expenditures, required payments of principal
and interest on any borrowings under the New Credit Facility (defined below) and
required payments of interest on the Notes and principal at maturity.

On April 2, 1997, Anchor entered into a credit facility (the "New Credit
Facility") which provides for revolving loans to the Company in an aggregate
amount not to exceed $15.0 million with a $5.0 million sublimit for the issuance
of standby and commercial letters of credit. All indebtedness of Anchor under
the New Credit Facility is guaranteed by Holdings. The New Credit Facility will
mature in 2003 and contains covenants customary for working capital financings,
including, without limitation, maximum leverage and interest coverage ratios and
minimum net worth requirements; restrictions on capital expenditures, incurrence
of additional indebtedness, dividends and redemptions; and restrictions on
mergers, acquisitions and sales of assets.



                                       13


<PAGE>



The Indenture places significant restrictions on the Issuer's ability to incur
additional indebtedness, to make certain payments, investments, loans and
guarantees and to sell or otherwise dispose of a substantial portion of its
assets to, or merge or consolidate with, another entity.

Inflation and Changing Prices
-----------------------------

Anchor's sales and costs are subject to inflation and price fluctuations.
However, because changes in the cost of plastic resins and nylon, Anchor's
principal raw materials, are generally passed through to customers, such changes
historically, have not, and in the future are not expected to have, a material
effect on Anchor's gross profit.

Impact of New Accounting Standards
----------------------------------

In February 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128, "Earnings per Share," which changes the
calculations used for earnings per share (EPS) and makes them comparable to
international EPS standards. It replaces the presentation of primary EPS with a
presentation of basic EPS. It also requires dual presentation of basic and
diluted EPS on the face of the statement of operations for all entities with
complex capital structures and requires a reconciliation of the numerator and
denominator of the basic EPS computation to the numerator and denominator of the
diluted EPS computation. The effect of the standard on the consolidated
financial statements would be to result in $2.41 and $(0.59) of basic EPS for
the thirty-nine week periods ending September 28, 1996 and September 27, 1997,
respectively. The standard would have no effect on the diluted EPS. The
Statement is effective for financial statements issued for periods ending after
December 15, 1997; earlier application is not permitted.

In June 1997, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standards No. 131, "Disclosures about Segments of an
Enterprise and Related Information." This Statement establishes standards for
the way that public business enterprises report information about operating
segments in annual financial statements and interim financial reports issued to
shareholders. It also establishes standards for related disclosures about
products and services, geographic areas, and major customers. The Statement is
effective for financial statements issued for periods beginning after December
15, 1997. Management has not yet determined the full effect of this Statement on
its financial statements.



                                       14

<PAGE>



PART II.  OTHER INFORMATION

Item 1.    Legal Proceedings

None.

Item 2.    Change in Securities

None.

Item 3.    Defaults Upon Senior Securities

None.

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

None.

Item 5.    Other Information

None.

Item 6.    Exhibits and Reports on Form 8-K

(a)        Exhibits.

11.1 Statement regarding Computation of Per Share Earnings.
27.1 Financial Data Schedule.

(b)        Reports on Form 8-K.

None.





                                       15

<PAGE>




                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, each
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized, and this report has also been signed by
the following person in the capacities indicated, on the 8th day of December,
1997.


                               ANCHOR ADVANCED PRODUCTS, INC.




                               By:    /c/ Phyllis C. Best
                                   ---------------------------------------------
                                   Phyllis C. Best
                                   Senior Vice President, Finance and Controller
                                   (Principal Financial and Accounting Officer)


                              ANCHOR HOLDINGS, INC.



                               By:   /c/ Phyllis C. Best
                                   ---------------------------------------------
                                   Phyllis C. Best
                                   Senior Vice President, Finance and Controller
                                   (Principal Financial and Accounting Officer)