SECURITIES AND EXCHANGE COMMISSION


                              Washington, DC 20549

                   -------------------------------------------

                                    FORM 10-Q

    (mark one)

    [ X ] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
          Exchange Act of 1934 for the Quarter Ended September 28, 1996.

    [   ] Transition Report Pursuant to Section 13 or 15(d) of the
          Securities Exchange Act of 1934.

                         Commission File Number 1-11406


                              THERMO FIBERTEK INC.
             (Exact name of Registrant as specified in its charter)

    Delaware                                                       52-1762325
    (State or other jurisdiction of                          (I.R.S. Employer
    incorporation or organization)                        Identification No.)

    81 Wyman Street, P.O. Box 9046
    Waltham, Massachusetts                                         02254-9046
    (Address of principal executive offices)                       (Zip Code)

       Registrant's telephone number, including area code: (617) 622-1000

         Indicate by check mark whether the Registrant (1) has filed all
         reports required to be filed by Section 13 or 15(d) of the
         Securities Exchange Act of 1934 during the preceding 12 months
         (or for such shorter period that the Registrant was required to
         file such reports), and (2) has been subject to such filing
         requirements for the past 90 days. Yes [ X ]  No [   ]
           
         Indicate the number of shares outstanding of each of the
         issuer's classes of Common Stock, as of the latest practicable
         date.

                   Class                  Outstanding at October 25, 1996
        ----------------------------      -------------------------------
        Common Stock, $.01 par value                 61,097,602
PAGE

    PART I - FINANCIAL INFORMATION

    Item 1 - Financial Statements

                              THERMO FIBERTEK INC.

                           Consolidated Balance Sheet
                                   (Unaudited)

                                     Assets

                                                 September 28,   December 30,
    (In thousands)                                        1996           1995
    -------------------------------------------------------------------------
    Current Assets:
      Cash and cash equivalents                       $102,164      $ 57,028
      Available-for-sale investments, at
        quoted market value (amortized cost
        of $2,781 in 1995)                                   -         2,784
      Accounts receivable, less allowances of
        $2,249 and $2,552                               33,672        43,085
      Unbilled contract costs and fees                   2,779         1,921
      Inventories:
        Raw materials and supplies                      13,847        14,283
        Work in process                                  5,349         7,577
        Finished goods                                   7,131         5,242
      Prepaid income taxes                               8,010         9,069
      Other current assets                               1,507         1,287
                                                      --------      --------
                                                       174,459       142,276
                                                      --------      --------

    Property, Plant and Equipment, at Cost              57,372        49,976
      Less: Accumulated depreciation and amortization   30,598        28,767
                                                      --------      --------
                                                        26,774        21,209
                                                      --------      --------

    Other Assets (Note 2)                                7,929         1,298
                                                      --------      --------
    Cost in Excess of Net Assets of Acquired 
      Companies                                         38,779        34,888
                                                      --------      --------
                                                      $247,941      $199,671
                                                      ========      ========







                                        2PAGE

                              THERMO FIBERTEK INC.

                     Consolidated Balance Sheet (continued)
                                   (Unaudited)

                    Liabilities and Shareholders' Investment

                                                September 28,   December 30,
    (In thousands except share amounts)                  1996           1995
    ------------------------------------------------------------------------
    Current Liabilities:
      Accounts payable                               $ 16,567       $ 20,747
      Accrued payroll and employee benefits             9,846         11,115
      Billings in excess of contract costs and fees     2,862          3,018
      Customer deposits                                 1,152          1,598
      Accrued warranty costs                            6,582          9,759
      Accrued income taxes (includes $1,665 and
        $1,521 due to related party)                    3,337          4,430
      Other accrued expenses                            9,688          9,868
      Due to parent company                            15,712         10,859
                                                     --------       --------
                                                       65,746         71,394
                                                     --------       --------

    Deferred Income Taxes and Other Deferred Items      3,224          3,031
                                                     --------       --------

    Long-term Obligations (includes $15,000 due
      to related party in 1995)                            36         15,041
                                                     --------       --------

    Minority Interest (Note 5)                          4,079            574
                                                     --------       --------

    Common Stock of Subsidiary Subject to
      Redemption ($60,116 redemption value) (Note 5)   55,786              -
                                                     --------       --------

    Shareholders' Investment (Note 3):
      Common stock, $.01 par value, 75,000,000
        shares authorized; 61,124,100 and
        40,623,919 shares issued                          611            406
      Capital in excess of par value                   61,007         65,222
      Retained earnings                                60,582         46,287
      Treasury stock at cost, 29,004 and 33,223
        shares                                           (446)          (446)
      Cumulative translation adjustment                (2,684)        (1,840)
      Net unrealized gain on available-for-sale
        investments                                         -              2
                                                     --------       --------
                                                      119,070        109,631
                                                     --------       --------
                                                     $247,941       $199,671
                                                     ========       ========

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


                                        3PAGE

                              THERMO FIBERTEK INC.

                        Consolidated Statement of Income
                                   (Unaudited)

                                                    Three Months Ended
                                               ----------------------------
                                               September 28,  September 30,
    (In thousands except per share amounts)             1996           1995
    -----------------------------------------------------------------------
    Revenues (includes $1,107 and $5,788
      from related party)                            $46,124        $56,227
                                                     -------        -------

    Costs and Operating Expenses:
      Cost of revenues (includes $209 and
        $3,651 for related party revenues)            26,173         33,959
      Selling, general and administrative expenses    12,421         12,252
      Research and development expenses                1,328            948
                                                     -------        -------
                                                      39,922         47,159
                                                     -------        -------

    Royalty Income                                       182            190
                                                     -------        -------

    Operating Income                                   6,384          9,258

    Interest Income                                      733            952
    Interest Expense (includes $131 and $294
      to related party)                                 (153)          (331)
                                                     -------        -------
    Income Before Provision for Income Taxes
      and Minority Interest Expense                    6,964          9,879
    Provision for Income Taxes                         2,724          3,831
    Minority Interest Expense                             27             56
                                                     -------        -------
    Net Income                                       $ 4,213        $ 5,992
                                                     =======        =======
    Earnings per Share:
      Primary                                        $   .07        $   .10
                                                     =======        =======
      Fully diluted                                  $   .07        $   .09
                                                     =======        =======
    Weighted Average Shares:
      Primary                                         61,089         60,827
                                                     =======        =======
      Fully diluted                                   64,381         64,068
                                                     =======        =======


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



                                        4PAGE

                              THERMO FIBERTEK INC.

                        Consolidated Statement of Income
                                   (Unaudited)

                                                    Nine Months Ended
                                              -----------------------------
                                              September 28,   September 30,
    (In thousands except per share amounts)            1996            1995
    -----------------------------------------------------------------------
    Revenues (includes $1,781 and $13,357
      from related party)                          $143,699        $149,551
                                                   --------        --------

    Costs and Operating Expenses:
      Cost of revenues (includes $662 and
        $8,285 for related party revenues)           82,469          89,528
      Selling, general and administrative expenses   35,785          35,908
      Research and development expenses               4,153           2,773
                                                   --------        --------
                                                    122,407         128,209
                                                   --------        --------

    Royalty Income                                      680             578
                                                   --------        --------

    Operating Income                                 21,972          21,920

    Interest Income                                   2,105           2,585
    Interest Expense (includes $393 and $889
      to related party)                                (483)         (1,038)
                                                   --------        --------
    Income Before Provision for Income Taxes
      and Minority Interest Expense                  23,594          23,467
    Provision for Income Taxes                        9,243           9,080
    Minority Interest Expense                            56             184
                                                   --------        --------
    Net Income                                     $ 14,295        $ 14,203
                                                   ========        ========
    Earnings per Share:
      Primary                                      $    .23        $    .23
                                                   ========        ========
      Fully diluted                                $    .23        $    .23
                                                   ========        ========
    Weighted Average Shares:
      Primary                                        61,015          60,759
                                                   ========        ========
      Fully diluted                                  64,398          64,000
                                                   ========        ========


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

                                        5PAGE

                              THERMO FIBERTEK INC.

                      Consolidated Statement of Cash Flows
                                  (Unaudited) 

                                                     Nine Months Ended
                                               -----------------------------
                                               September 28,   September 30,
    (In thousands)                                      1996            1995
    ------------------------------------------------------------------------
    Operating Activities:
      Net income                                   $ 14,295         $ 14,203
        Adjustments to reconcile net income to
          net cash provided by operating
          activities:
            Depreciation and amortization             3,652            3,819
            Provision for losses on accounts
              receivable                               (221)             543
            Minority interest expense                    56              184
            Increase (decrease) in deferred
              income taxes                              211             (241)
            Other noncash items                        (307)             (55)
            Changes in current accounts, excluding
              the effects of acquisition:
                Accounts receivable                   9,977           (3,108)
                Inventories and unbilled contract
                  costs and fees                       (216)          (6,429)
                Prepaid income taxes and other
                  current assets                        772             (545)
                Accounts payable                     (3,748)           5,325
                Other current liabilities            (7,257)          (1,658)
                                                   --------         --------
                  Net cash provided by operating
                    activities                       17,214           12,038
                                                   --------         --------
    Investing Activities:
      Acquisition, net of cash acquired (Note 4)    (12,028)               -
      Redemption of Fiberprep stock                       -          (12,783)
      Proceeds from sale and maturities of
        available-for-sale investments                2,750            4,700
      Purchases of property, plant and equipment     (3,232)          (1,865)
      Other (Note 2)                                 (5,326)             169
                                                   --------         --------
                  Net cash used in investing
                    activities                      (17,836)          (9,779)
                                                   --------         --------
    Financing Activities:
      Net proceeds from issuance of Company and
         subsidiary common stock (Note 5)            56,642              632
      Issuance (repayment) of short-term
        obligation to parent company                (10,400)          10,400
      Repayment of long-term obligations                  -             (385)
                                                   --------         --------
                  Net cash provided by financing
                    activities                     $ 46,242         $ 10,647
                                                   --------         --------

                                        6PAGE

                              THERMO FIBERTEK INC.

                `Consolidated Statement of Cash Flows (continued)
                                   (Unaudited)

                                                     Nine Months Ended
                                               -----------------------------
                                               September 28,   September 30,
    (In thousands)                                      1996            1995
    ------------------------------------------------------------------------
    Exchange Rate Effect on Cash                   $   (484)        $  1,516
                                                   --------         --------

    Increase in Cash and Cash Equivalents            45,136           14,422
    Cash and Cash Equivalents at Beginning of
      Period                                         57,028           37,250
                                                   --------         --------

    Cash and Cash Equivalents at End of Period     $102,164         $ 51,672
                                                   ========         ========

    Noncash Activities:
      Issuance of Company common stock in
        connection with the redemption of
        Fiberprep stock                            $      -         $  1,428

      Fair value of assets of acquired company     $ 12,606         $      -
      Cash paid for acquired company                (12,099)               -
                                                   --------         --------

        Liabilities assumed of acquired company    $    507         $      -
                                                   ========         ========


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











                                        7PAGE

                              THERMO FIBERTEK INC.

                   Notes to Consolidated Financial Statements


    1.   General

         The interim consolidated financial statements presented have been
    prepared by Thermo Fibertek Inc. (the Company) without audit and, in the
    opinion of management, reflect all adjustments of a normal recurring
    nature necessary for a fair statement of the financial position at
    September 28, 1996, the results of operations for the three- and
    nine-month periods ended September 28, 1996 and September 30, 1995, and
    the cash flows for the nine-month periods ended September 28, 1996 and
    September 30, 1995. Interim results are not necessarily indicative of
    results for a full year.

         The consolidated balance sheet presented as of December 30, 1995,
    has been derived from the consolidated financial statements that have
    been audited by the Company's independent public accountants. The
    consolidated financial statements and notes are presented as permitted by
    Form 10-Q and do not contain certain information included in the annual
    financial statements and notes of the Company. The consolidated financial
    statements and notes included herein should be read in conjunction with
    the financial statements and notes included in the Company's Annual
    Report on Form 10-K for the fiscal year ended December 30, 1995, filed
    with the Securities and Exchange Commission.


    2.   Long-term Contract

         In connection with a proposed engineering, procurement, and
    construction project, the Company loaned $6.0 million to Tree-Free Fiber
    Company, LLC (Tree-Free). The $6.0 million note to the Company is secured
    by property and equipment owned by Tree-Free. This project has been
    delayed due to the current weakness in pulp prices and, therefore, the
    Company does not expect that the project will proceed in the near future
    and expects that the note will be repaid as a result.


    3.   Stock Split

         All share and per share information, except for share information
    in the accompanying 1995 balance sheet, has been restated to reflect a
    three-for-two stock split, effected in the form of a 50% stock dividend,
    which was distributed in June 1996.


    4.   Acquisition

         In July 1996, the Company's Thermo Fibergen Inc. (Thermo Fibergen)
    subsidiary acquired substantially all of the assets, subject to certain
    liabilities, of Granulation Technology, Inc. (Granulation Technology) and
    Biodac, a division of Edward Lowe Industries, Inc. for approximately
    $12.1 million in cash.

                                        8PAGE

                              THERMO FIBERTEK INC.

    4.   Acquisition (continued)

         The acquisition has been accounted for using the purchase method of
    accounting and the combined results of operations of Granulation
    Technology and Biodac have been included in the accompanying financial
    statements from the date of acquisition. The cost of the acquisition
    exceeded the estimated fair value of the acquired net assets by
    approximately $4.9 million, which is being amortized over 20 years.
    Allocation of the purchase price for the acquisition was based on the
    estimated fair value of net assets acquired and is subject to adjustment.
    Pro forma data is not presented since the acquisition was not material to
    the Company's results of operations and financial position.


    5.   Issuance of Stock by Subsidiary

         In September 1996, the Company's Thermo Fibergen subsidiary sold
    4,715,000 units in an initial public offering at $12.75 per unit for net
    proceeds of approximately $55.8 million. Each unit consists of one share
    of Thermo Fibergen common stock and one redemption right which entitles
    the holder to sell one share of Thermo Fibergen common stock back to
    Thermo Fibergen during specified periods in the future. The difference
    between the redemption value and the original carrying amount of common
    stock of subsidiary subject to redemption is accreted using the
    straight-line method over the period ending September 2000, which
    corresponds with the first redemption period. The accretion is charged to
    minority interest expense in the accompanying statement of income. The
    redemption rights are guaranteed, on a subordinated basis, by Thermo
    Electron Corporation (Thermo Electron). The Company has agreed to
    reimburse Thermo Electron in the event Thermo Electron is required to
    make a payment under the guarantee. Following the initial public
    offering, the Company owned 68% of Thermo Fibergen's outstanding common
    stock.


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

         Forward-looking statements, within the meaning of Section 21E of
    the Securities Exchange Act of 1934, are made throughout this
    Management's Discussion and Analysis of Financial Condition and Results
    of Operations. These statements involve a number of risks and
    uncertainties, including those detailed in Item 5 of this Quarterly
    Report on Form 10-Q.

    Description of Business

         The Company designs and manufactures processing machinery and
    accessories for the paper and paper-recycling industries. The Company's
    principal products include custom-engineered systems and equipment for
    the preparation of wastepaper for conversion into recycled paper, and
    accessory equipment and related consumables important to the efficient
    operation of papermaking machines. Prior to its acquisition of
    Granulation Technology, Inc. (Granulation Technology) and Biodac, a

                                        9PAGE

                              THERMO FIBERTEK INC.

    Description of Business (continued)

    division of Edward Lowe Industries, Inc., the Company's Thermo Fibergen
    Inc. (Thermo Fibergen) subsidiary was in the development stage and its
    principal business consisted of conducting research and development to
    commercialize equipment and systems to recover valuable materials from
    pulp residue generated by plants that produce virgin and recycled pulp
    and paper.

         The Company has significant foreign operations, particularly in
    Europe, and therefore, the Company's financial performance and
    competitive position can be affected by currency exchange rate
    fluctuations affecting the relationship between the U.S. dollar and
    foreign currencies. The Company reduces its exposure to currency
    fluctuations through the use of forward contracts.

    Results of Operations

    Third Quarter 1996 Compared With Third Quarter 1995

         Revenues decreased 18% to $46.1 million in the third quarter of
    1996 from $56.2 million in the third quarter of 1995. Revenues earned by
    the Company's Fiberprep subsidiary under a subcontract from Thermo
    Electron Corporation (Thermo Electron) to supply equipment and services
    for an office wastepaper de-inking facility decreased $4.7 million
    because this subcontract was substantially completed in the first quarter
    of 1996. Revenues from the Company's recycling business decreased $4.5
    million, excluding the effect of the subcontract from Thermo Electron,
    due to a decrease in demand resulting from depressed de-inked pulp
    prices. Revenues from the Company's accessories business decreased $0.4
    million. This decrease includes a $1.5 million decrease from the
    Company's North American business, which primarily reflects a large order
    shipped in the third quarter of 1995, offset in part by a $1.1 million
    increase from the Company's Lamort subsidiary, which was principally due
    to an increase in demand. Revenues at the Company's Thermo Fibergen
    subsidiary were $1.0 million and represent revenues from Granulation
    Technology and Biodac, which were acquired in July 1996. The unfavorable
    effects of currency translation due to a stronger U.S. dollar decreased
    revenues by $1.0 million.

         The gross profit margin increased to 43% in the third quarter of
    1996 from 40% in the third quarter of 1995, largely due to margin
    improvement at the Company's North American accessories business
    resulting primarily from an increase in direct mill sales and an increase
    in gross profit margin at the Company's Fiberprep subsidiary. The
    increase in gross profit margin at Fiberprep was primarily due to the
    effect of a $0.7 million payment received under the subcontract from
    Thermo Electron in the third quarter of 1996, which represents the
    Company's share of certain cost savings on the project, and a decrease in
    warranty provisions in the third quarter of 1996 as compared to the third
    quarter of 1995.

                                       10PAGE

                              THERMO FIBERTEK INC.

    Third Quarter 1996 Compared With Third Quarter 1995 (continued)

         Selling, general and administrative expenses as a percentage of
    revenues increased to 27% in the third quarter of 1996 from 22% in the
    third quarter of 1995, primarily due to the decrease in revenues.

         The Company's Fiberprep subsidiary is a supplier of de-inking
    equipment to the general contractor for a pulp mill (unrelated to the
    office wastepaper de-inking facility described above). The general
    contractor has received notices from the mill owner alleging failure to
    perform and claiming liquidated damages. Although the general contractor
    is challenging the mill owner's claims, if the general contractor is
    found liable, the Company has been informed that the general contractor
    will seek 50% of its damages from the Company. The Company's limit of
    liability for any contractual disputes arising from its contract totals
    $6.0 million. While it is reasonably possible that resolution of this
    matter could have a material effect on the Company's results of
    operations for a particular quarter, in the opinion of management the
    Company's reserves for such matters are adequate and such result is not
    likely to occur.

         Research and development expenses increased to $1.3 million in the
    third quarter of 1996 from $0.9 million in the third quarter of 1995,
    primarily due to continued development of technology by the Company's
    Thermo Fibergen subsidiary to recover valuable materials from pulp
    residue generated by plants that produce virgin and recycled pulp and
    paper. The Company expects Thermo Fibergen to continue to increase
    research and development expenses during the next fiscal year.

         Interest income decreased to $0.7 million in the third quarter of
    1996 from $1.0 million in the third quarter of 1995, due to a decrease in
    average invested balances and lower prevailing interest rates. In
    September 1996, the Company's Thermo Fibergen subsidiary raised
    approximately $55.8 million in cash from its initial public offering. The
    Company anticipates an increase in interest income from the invested net
    proceeds from the initial public offering. 

         Interest expense decreased to $0.2 million in the third quarter of
    1996 from $0.3 million in the third quarter of 1995, primarily due to the
    January 1996 repayment of a $10.4 million promissory note to Thermo
    Electron.

         The effective tax rate was 39% in the third quarter of 1996 and
    1995. The effective tax rate exceeds the statutory federal income tax
    rate due primarily to state income taxes, offset in part by the effect of
    lower foreign tax rates.

    First Nine Months 1996 Compared With First Nine Months 1995

         Revenues decreased 4% to $143.7 million in the first nine months of
    1996 from $149.6 million in the first nine months of 1995. Revenues
    earned by the Company's Fiberprep subsidiary under the subcontract from
    Thermo Electron decreased $11.6 million as discussed in the results of
    operations for the third quarter. Revenues from the Company's recycling

                                       11PAGE

                              THERMO FIBERTEK INC.

    First Nine Months 1996 Compared With First Nine Months 1995 (continued)

    business decreased $3.6 million, excluding the effect of the subcontract
    from Thermo Electron, due to a decrease in demand resulting from
    depressed de-inked pulp prices. Revenues from the Company's North
    American and Lamort subsidiaries' accessories businesses increased $4.4
    million and $4.2 million, respectively, due principally to an increase in
    demand. The unfavorable effects of currency translation due to a stronger
    U.S. dollar decreased revenues by $1.3 million.

         The gross profit margin increased to 43% in the first nine months
    of 1996 from 40% in the first nine months of 1995. Margins improved at
    the Company's Lamort subsidiary's accessories business primarily due to a
    change in product mix, and at the Company's North American accessories
    business primarily due to an increase in direct mill sales. These
    improvements were offset in part by a decrease in margins at the
    Company's Fiberprep subsidiary primarily due to a decrease in revenues,
    offset in part by the effect of a $0.7 million payment received under the
    subcontract from Thermo Electron.

         Selling, general and administrative expenses as a percentage of
    revenues increased to 25% in the first nine months of 1996 from 24% in
    the first nine months of 1995, primarily due to a decrease in revenues. 

         Research and development expenses increased to $4.2 million in the
    first nine months of 1996 from $2.8 million in the first nine months of
    1995 for the reason discussed in the results of operations for the third
    quarter, as well as increased new product development in the Company's
    water-management business.

         Interest income decreased to $2.1 million in the first nine months
    of 1996 from $2.6 million in the first nine months of 1995, primarily due
    to lower prevailing interest rates. Interest expense decreased to $0.5
    million in the first nine months of 1996 from $1.0 million in the first
    nine months of 1995, primarily due to the January 1996 repayment of a
    $10.4 million promissory note to Thermo Electron.

         The effective tax rate was 39% in the first nine months of 1996 and
    1995. The effective tax rate exceeds the statutory federal income tax
    rate due primarily to state income taxes, offset in part by the effect of
    lower foreign tax rates.

    Liquidity and Capital Resources

         Consolidated working capital was $108.7 million at September 28,
    1996, compared with $70.9 million at December 30, 1995. Included in
    working capital are cash, cash equivalents, and available-for-sale
    investments of $102.2 million at September 28, 1996, compared with $59.8
    million at December 30, 1995. Of the $102.2 million balance at September
    28, 1996, $57.6 million was held by Thermo Fibergen and $1.6 million was
    held by Fiberprep, with the remainder being held by the Company and its
    wholly owned subsidiaries. At September 28, 1996, $21.6 million of the
    Company's cash and cash equivalents were held by its Lamort subsidiary.

                                       12PAGE

                              THERMO FIBERTEK INC.

    Liquidity and Capital Resources (continued)

    Repatriation of this cash into the United States is subject to a 5%
    withholding tax in France and could also be subject to a United States
    tax.

         During the first nine months of 1996, $17.2 million of cash was
    provided by operating activities. Cash provided by a decrease in accounts
    receivable was offset by the effect of a reduction in accounts payable
    and other current liabilities. The decrease in accounts receivable
    resulted primarily from cash collections at the Company's Lamort
    subsidiary. The decrease in other current liabilities was partially due
    to a warranty claim payment. During the first nine months of 1996, the
    Company loaned $6.0 million to Tree-Free Fiber Company, LLC (Note 2) and
    repaid a $10.4 million promissory note to Thermo Electron.

         In July 1996, the Company's Thermo Fibergen subsidiary acquired
    substantially all of the assets, subject to certain liabilities, of
    Granulation Technology and Biodac for approximately $12.1 million in   
    cash (Note 4).

         In September 1996, Thermo Fibergen sold units in an initial public
    offering for net proceeds of approximately $55.8 million. Each unit
    consists of one share of Thermo Fibergen common stock and one redemption
    right which entitles the holder to sell one share of Thermo Fibergen
    common stock back to Thermo Fibergen during specified periods in the
    future. The rights are guaranteed, on a subordinated basis, by Thermo
    Electron. The Company has agreed to reimburse Thermo Electron in the
    event Thermo Electron is required to make a payment under the guarantee.

         During the first nine months of 1996, the Company expended $3.2
    million for purchases of property, plant and equipment. In the remainder
    of 1996, the Company plans to make capital expenditures of approximately
    $2.5 million. The Company believes that its existing resources are
    sufficient to meet the capital requirements of its existing operations
    for the foreseeable future.


    PART II - OTHER INFORMATION

    Item 5 - Other Information

         In connection with the "safe harbor" provisions of the Private
    Securities Litigation Reform Act of 1995, the Company wishes to caution
    readers that the following important factors, among others, in some cases
    have affected, and in the future could affect, the Company's actual
    results and could cause its actual results in 1996 and beyond to differ
    materially from those expressed in any forward-looking statements made
    by, or on behalf of, the Company.

         Dependence on Paper Industry and Pulp and Paper Prices. The
    Company's products are primarily sold to the paper industry. Typically,
    the financial condition of the paper industry is tied to the general
    economy, as well as to paper and pulp production capacity. The paper

                                       13PAGE

                              THERMO FIBERTEK INC.

    Item 5 - Other Information (continued)

    industry entered a relatively severe down cycle in early 1996 and has not
    recovered. This cyclical downturn has recently adversely affected the
    Company's business. No assurance can be given that the financial
    condition of the paper industry will recover in the near future.

         Risks Associated With International Operations. During 1995,
    approximately 41% of the Company's sales originated outside of the United
    States, particularly in Europe. International revenues are subject to a
    number of risks, including the following: agreements may be difficult to
    enforce and receivables difficult to collect through a foreign country's
    legal system; foreign customers may have longer payment cycles; foreign
    countries may impose additional withholding taxes or otherwise tax the
    Company's foreign income, impose tariffs, or adopt other restrictions on
    foreign trade; U.S. export licenses may be difficult to obtain; and the
    protection of intellectual property in foreign countries may be more
    difficult to enforce. In addition, although the Company seeks to charge
    its customers in the same currency as its operating costs, fluctuations
    in currency exchange rates may affect product demand and adversely affect
    the profitability in U.S. dollars of products provided by the Company in
    foreign markets where payment for the Company's products and services is
    made in the local currency. There can be no assurance that any of these
    factors will not have a material adverse impact on the Company's business
    and results of operations. 

         Competition. The Company encounters and expects to continue to
    encounter significant competition in each of its principal markets. The
    Company believes that the principal competitive factors affecting the
    markets for its products include quality, service, technical expertise
    and product innovation. The Company's competitors include a number of
    large multinational corporations. Competition could increase if new
    companies enter the market or if existing competitors expand their
    product lines or intensify efforts within existing product lines. There
    can be no assurance that the Company's current products, products under
    development, or ability to develop new technologies will be sufficient to
    enable it to compete effectively.  

         Dependence on Patents and Proprietary Rights. The Company places
    considerable importance on obtaining patent and trade secret protection
    for significant new technologies, products, and processes because of the
    length of time and expense associated with bringing new products through
    the development process and to the marketplace. The Company's success
    depends in part on its ability to develop patentable products and obtain
    and enforce patent protection for its products both in the United States
    and in other countries. The Company owns several U.S. and foreign
    patents, and intends to file additional applications as appropriate for
    patents, covering its products. No assurance can be given that patents
    will issue from any pending or future patent applications owned by or
    licensed to the Company, or that the claims allowed under any issued
    patents will be sufficiently broad to protect the Company's technology.

                                       14PAGE

                              THERMO FIBERTEK INC.

    Item 5 - Other Information (continued)

    In addition, no assurance can be given that any issued patents owned by
    or licensed to the Company will not be challenged, invalidated or
    circumvented, or that the rights granted thereunder will provide
    competitive advantages to the Company. The Company could incur
    substantial costs in defending itself in suits brought against it or in
    suits in which the Company may assert its patent rights against others.
    If the outcome of any such litigation is unfavorable to the Company, the
    Company's business and results of operations could be materially
    adversely affected.

         The Company relies on trade secrets and proprietary know-how which
    it seeks to protect, in part, by confidentiality agreements with its
    collaborators, employees, and consultants. There can be no assurance that
    these agreements will not be breached, that the Company would have
    adequate remedies for any breach, or that the Company's trade secrets
    will not otherwise become known or be independently developed by
    competitors.  

         Limitation on Operating Flexibility. Thermo Electron Corporation,
    which owns 82% of the outstanding capital stock of the Company as of
    September 28, 1996, has expressed its intention, for the foreseeable
    future, to maintain at least 80% ownership of the Company, so that it may
    continue to file consolidated U.S. federal income tax returns with the
    Company.  This may limit the Company's ability to raise funds in the
    future by selling additional equity capital. If adequate funds are not
    available, the Company may be required to limit its capital expenditures,
    research and development expenditures, and/or other operations.


    Item 6 - Exhibits

         See Exhibit Index on the page immediately preceding exhibits.







                                       15PAGE

                              THERMO FIBERTEK INC.

                                   SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934,
    the Registrant has duly caused this report to be signed on its behalf by
    the undersigned thereunto duly authorized as of the 1st day of November
    1996.

                                             THERMO FIBERTEK INC.



                                             Paul F. Kelleher
                                             --------------------
                                             Paul F. Kelleher
                                             Chief Accounting Officer



                                             John N. Hatsopoulos
                                             --------------------
                                             John N. Hatsopoulos
                                             Chief Financial Officer


























                                       16PAGE

                              THERMO FIBERTEK INC.

                                  EXHIBIT INDEX


    Exhibit
    Number       Description of Exhibit                                Page
    -----------------------------------------------------------------------

      10.1       Stock Holdings Assistance Plan and Form of
                 Promissory Note.

      11         Statement re: Computation of earnings per share.

      27         Financial Data Schedule.

                                                          EXHIBIT 10.1

                              THERMO FIBERTEK INC.

                         STOCK HOLDINGS ASSISTANCE PLAN

        SECTION 1.   Purpose.

             The purpose of this Plan is to benefit Thermo Fibertek Inc.
        (the "Company") and its stockholders by encouraging Key Employees
        to acquire and maintain share ownership in the Company, by
        increasing such employees' proprietary interest in promoting the
        growth and performance of the Company and its subsidiaries and by
        providing for the implementation of the Guidelines.  

        SECTION 2.     Definitions.

             The following terms, when used in the Plan, shall have the
        meanings set forth below:

             Committee:   The Human Resources Committee of the Board of
        Directors of the Company as appointed from time to time.

             Common Stock:   The common stock of the Company and any
        successor thereto.

             Company:   Thermo Fibertek Inc., a Delaware corporation.

             Guidelines:  The Stock Holdings Guidelines for Key Employees
        of the Company, as established by the Committee from time to
        time.

             Key Employee:   Any employee of the Company or any of its
        subsidiaries, including any officer or member of the Board of
        Directors who is also an employee, as designated by the
        Committee, and who, in the judgment of the Committee, will be in
        a position to contribute significantly to the attainment of the
        Company's strategic goals and long-term growth and prosperity.

             Loans:   Loans extended to Key Employees by the Company
        pursuant to this Plan.

             Plan:   The Thermo Fibertek Inc. Stock Holdings Assistance
        Plan, as amended from time to time.

        SECTION 3.     Administration.

             The Plan and the Guidelines shall be administered by the
        Committee, which shall have authority to interpret the Plan and
        the Guidelines and, subject to their provisions, to prescribe,
        amend and rescind any rules and regulations and to make all other
        determinations necessary or desirable for the administration
        thereof.  The Committee's interpretations and decisions with
        regard to the Plan and the Guidelines and such rules and
        regulations as may be established thereunder shall be final and
        conclusive.  The Committee may correct any defect or supply any
PAGE

        omission or reconcile any inconsistency in the Plan or the
        Guidelines, or in any Loan in the manner and to the extent the
        Committee deems desirable to carry it into effect.  No member of
        the Committee shall be liable for any action or omission in
        connection with the Plan or the Guidelines that is made in good
        faith.

        SECTION 4.     Loans and Loan Limits.

             The Committee has determined that the provision of Loans
        from time to time to Key Employees in such amounts as to cause
        such Key Employees to comply with the Guidelines is, in the
        judgment of the Committee, reasonably expected to benefit the
        Company and authorizes the Company to extend Loans from time to
        time to Key Employees in such amounts as may be requested by such
        Key Employees in order to comply with the Guidelines.  Such Loans
        may be used solely for the purpose of acquiring Common Stock
        (other than upon the exercise of stock options or under employee
        stock purchase plans) in open market transactions or from the
        Company.

             Each Loan shall be full recourse and evidenced by a
        non-interest bearing promissory note substantially in the form
        attached hereto as Exhibit A (the "Note") and maturing in
        accordance with the provisions of Section 6 hereof, and
        containing such other terms and conditions, which are not
        inconsistent with the provisions of the Plan and the Guidelines,
        as the Committee shall determine in its sole and absolute
        discretion.

        SECTION 5.     Federal Income Tax Treatment of Loans.

             For federal income tax purposes, interest on Loans shall be
        imputed on any interest free Loan extended under the Plan.  A Key
        Employee shall be deemed to have paid the imputed interest to the
        Company and the Company shall be deemed to have paid said imputed
        interest back to the Key Employee as additional compensation.
        The deemed interest payment shall be taxable to the Company as
        income, and may be deductible to the Key Employee to the extent
        allowable under the rules relating to investment interest.  The
        deemed compensation payment to the Key Employee shall be taxable
        to the employee and deductible to the Company, but shall also be
        subject to employment taxes such as FICA and FUTA.

        SECTION 6.     Maturity of Loans.

             Each Loan to a Key Employee hereunder shall be due and
        payable on demand by the Company.  If no such demand is made,
        then each Loan shall mature and the principal thereof shall
        become due and payable in five equal annual installments
        commencing on the first anniversary date of the making of such
        Loan.  Each Loan shall also become immediately due and payable in
        full, without demand, upon  the occurrence of any of the events
        set forth in the Note; provided that the Committee may, in its

                                        2PAGE

        sole and absolute discretion, authorize an extension of the time
        for repayment of a Loan upon such terms and conditions as the
        Committee may determine.













































                                        3PAGE

        SECTION 7.     Amendment and Termination of the Plan.

             The Committee may from time to time alter or amend the Plan
        or the Guidelines in any respect, or terminate the Plan or the
        Guidelines at any time.  No such amendment or termination,
        however, shall alter or otherwise affect the terms and conditions
        of any Loan then outstanding to Key Employee without such Key
        Employee's written consent, except as otherwise provided herein
        or in the promissory note evidencing such Loan.

        SECTION 8.     Miscellaneous Provisions.

             (a)  No employee or other person shall have any claim or
        right to receive a Loan under the Plan, and no employee shall
        have any right to be retained in the employ of the Company due to
        his or her participation in the Plan.

             (b)  No Loan shall be made hereunder unless counsel for the
        Company shall be satisfied that such Loan will be in compliance
        with applicable federal, state and local laws.

             (c)  The expenses of the Plan shall be borne by the Company.

             (d)  The Plan shall be unfunded, and the Company shall not
        be required to establish any special or separate fund or to make
        any other segregation of assets to assure the making of any Loan
        under the Plan.

             (e)  Except as otherwise provided in Section 7 hereof, by
        accepting any Loan under the Plan, each Key Employee shall be
        conclusively deemed to have indicated his acceptance and
        ratification of, and consent to, any action taken under the Plan
        or the Guidelines by the Company, the Board of Directors of the
        Company or the Committee.

             (f)  The appropriate officers of the Company shall cause to
        be filed any reports, returns or other information regarding
        Loans hereunder, as may be required by any applicable statute,
        rule or regulation.

        SECTION 9.     Effective Date.

             The Plan and the Guidelines shall become effective upon
        approval and adoption by the Committee.




                                        4PAGE

                                                          EXHIBIT A


                              THERMO FIBERTEK INC.

                                 Promissory Note



        $_________                                                       
                                                Dated:____________


             For value  received, ________________,  an individual  whose
        residence is located at _______________________ (the "Employee"),
        hereby promises to pay to  Thermo Fibertek Inc. (the  "Company"),
        or assigns, ON DEMAND, but in any case on or before [insert  date
        which  is  the  fifth  anniversary  of  date  of  issuance]  (the
        "Maturity Date"), the  principal sum  of [loan  amount in  words]
        ($_______), or such part thereof as then remains unpaid,  without
        interest.   Principal shall  be payable  in lawful  money of  the
        United States of America, in immediately available funds, at  the
        principal office of  the Company or  at such other  place as  the
        Company may  designate  from  time  to time  in  writing  to  the
        Employee. 

              Unless the Company has already made a demand for payment in
        full of this Note, the Employee  agrees to repay the Company,  on
        each of the first four anniversary  dates of the date hereof,  an
        amount equal to 20% of the initial principal amount of the  Note.
        Payment of the final 20% of  the initial principal amount, if  no
        demand has been made by the Company, shall be due and payable  on
        the Maturity Date.

             This Note may be prepaid at  any time or from time to  time,
        in whole  or  in part,  without  any  premium or  penalty.    The
        Employee acknowledges and agrees that the Company has advanced to
        the Employee the principal  amount of this  Note pursuant to  the
        Company's Stock Holdings Assistance Plan, and that all terms  and
        conditions of such Plan are incorporated herein by reference.  

             The unpaid principal amount of this Note shall be and become
        immediately due  and payable  without notice  or demand,  at  the
        option of  the  Company,  upon  the  occurrence  of  any  of  the
        following events:

                  (a)  the termination of the Employee's employment  with
             the Company, with or without cause, for any reason or for no
             reason;

                  (b)  the death or disability of the Employee;

                  (c)  the failure  of the  Employee to  pay his  or  her
             debts as they  become due, the  insolvency of the  Employee,

                                        5PAGE

             the filing by or against the Employee of any petition  under
             the United  States Bankruptcy  Code (or  the filing  of  any
             similar  petition   under   the  insolvency   law   of   any
             jurisdiction),  or  the  making   by  the  Employee  of   an
             assignment or trust mortgage for the benefit of creditors or
             the appointment of  a receiver, custodian  or similar  agent
             with respect  to,  or  the  taking by  any  such  person  of
             possession of, any property of the Employee; or

                  (d)  the issuance of any writ of attachment, by trustee
             process or otherwise, or any restraining order or injunction
             not removed, repealed or  dismissed within thirty (30)  days
             of issuance, against or affecting the person or property  of
             the Employee or any liability or obligation of the  Employee
             to the Company.

             In case any payment  herein provided for  shall not be  paid
        when due,  the Employee  further  promises to  pay all  costs  of
        collection, including all reasonable attorneys' fees.

             No  delay  or  omission  on  the  part  of  the  Company  in
        exercising any right hereunder shall operate as a waiver of  such
        right or of any other right of the Company, nor shall any  delay,
        omission or waiver  on any  one occasion be  deemed a  bar to  or
        waiver of the  same or any  other right on  any future  occasion.
        The  Employee  hereby  waives  presentment,  demand,  notice   of
        prepayment,  protest  and  all  other  demands  and  notices   in
        connection with the delivery, acceptance, performance, default or
        enforcement of this Note.  The undersigned hereby assents to  any
        indulgence  and  any  extension  of  time  for  payment  of   any
        indebtedness  evidenced  hereby  granted  or  permitted  by   the
        Company.  

             This Note  has been  made pursuant  to the  Company's  Stock
        Holdings Assistance Plan and shall  be governed by and  construed
        in accordance  with, such  Plan  and the  laws  of the  State  of
        Delaware and shall have the effect of a sealed instrument.


                                      _______________________________

                                      Employee Name: _________________


        ________________________
        Witness



                              THERMO FIBERTEK INC.

                        Computation of Earnings per Share

                                                    Three Months Ended
                                              ------------------------------
                                              September 28,    September 30,
                                                       1996             1995
    ------------------------------------------------------------------------
    Computation of Fully Diluted Earnings
      per Share:

    Income:
      Net income                                $ 4,213,000     $ 5,992,000

      Add: Convertible debt interest, net
           of tax                                    79,000          79,000
                                                -----------     -----------
      Income applicable to common stock
        assuming full dilution (a)              $ 4,292,000     $ 6,071,000
                                                -----------     -----------
    Shares:
      Weighted average shares outstanding        61,088,657      60,827,252

      Add: Shares issuable from assumed
           conversion of subordinated
           convertible obligation                 1,888,113       1,888,113

           Shares issuable from assumed
           exercise of options (as determined
           by the application of the treasury
           stock method)                          1,404,451       1,352,676
                                                -----------     -----------

      Weighted average shares outstanding,
        as adjusted (b)                          64,381,221      64,068,041
                                                -----------     -----------
    Fully Diluted Earnings per Share (a) / (b)  $       .07     $       .09
                                                ===========     ===========
PAGE

                              THERMO FIBERTEK INC.

                  Computation of Earnings per Share (continued)

                                                     Nine Months Ended
                                               -----------------------------
                                               September 28,   September 30,
                                                        1996            1995
    ------------------------------------------------------------------------
    Computation of Fully Diluted Earnings
      per Share:

    Income:
      Net income                                 $14,295,000    $14,203,000

      Add: Convertible debt interest, net
           of tax                                    237,000        237,000
                                                 -----------    -----------
      Income applicable to common stock
        assuming full dilution (a)               $14,532,000    $14,440,000
                                                 -----------    -----------

    Shares:
      Weighted average shares outstanding         61,015,230     60,759,465

      Add: Shares issuable from assumed
           conversion of subordinated
           convertible obligation                  1,888,113      1,888,113

           Shares issuable from assumed
           exercise of options (as determined
           by the application of the treasury
           stock method)                           1,494,662      1,352,676
                                                 -----------    -----------

      Weighted average shares outstanding,
        as adjusted (b)                           64,398,005     64,000,254
                                                 -----------    -----------

    Fully Diluted Earnings per Share (a) / (b)   $       .23    $       .23
                                                 ===========    ===========

 

5 THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THERMO FIBERTEK INC.'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. 1,000 9-MOS DEC-28-1996 SEP-28-1996 102,164 0 35,921 2,249 26,327 174,459 57,372 30,598 247,941 65,746 36 0 0 611 118,459 247,941 143,699 143,699 82,469 82,469 4,153 (221) 483 23,594 9,243 14,295 0 0 0 14,295 .23 .23