SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934

                For the quarterly period ended September 30, 1996

                                       or

[ ]  Transition  report  pursuant  to  section  13 or  15(d)  of the  Securities
               Exchange Act of 1934 for the transition period from

                        ______________ to ______________

                         Commission file number 0-20852

                            ULTRALIFE BATTERIES, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                     16-1387013
 (State or other jurisdiction               (I.R.S. Employer Identification No.)
incorporation or organization)

                   1350 Route 88 South, Newark, New York 14513
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (315) 332-7100
              (Registrant's telephone number, including area code)

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

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

                                Yes..X... No.....

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

Common stock,  $.10 par value  -7,934,211  shares  outstanding as of 
November 5, 1996




                            ULTRALIFE BATTERIES, INC.
                                      INDEX
- --------------------------------------------------------------------------------

                                                                           Page
                                                                           ----
PART I FINANCIAL INFORMATION

Item 1.  Financial Statements

         Condensed Balance Sheets -
          September 30, 1996 and June 30, 1996................................3

         Condensed Statements of Operations -
          Three months ended
           September 30, 1996 and 1995........................................4

         Condensed Statements of Cash Flows -
          Three months ended September 30, 1996 and 1995......................5

         Notes to Condensed Financial Statements..............................6

Item 2.  Management's Discussion and Analysis of
          Financial Condition and Results of Operations....................7 - 8

PART II OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K.....................................9


SIGNATURES...................................................................10

                                      -2-


PART I FINANCIAL INFORMATION
Item 1. Financial Statements:

                            ULTRALIFE BATTERIES, INC.
                            CONDENSED BALANCE SHEETS
- --------------------------------------------------------------------------------

                                                   (Unaudited)
                                                 Sept. 30, 1996    June 30, 1996
                                                 --------------   --------------
ASSETS

Current assets
  Cash and cash equivalents                      $    3,156,079   $    1,212,743
  Available-for-sale securities                      16,019,905       21,839,692
  Acounts receivable                                  5,293,871        4,907,279
  Inventories                                         8,773,135        8,437,791
  Other current assets                                  432,920          450,251
                                                 --------------   --------------
    Total current assets                             33,675,910       36,847,756

  Net property and equipment                         11,782,156       10,688,538

  Available-for-sale securities
   held to purchase equipment                        11,026,052       12,016,593
  Investment in joint venture                           283,500          283,500
  Technology license agreements, net                    763,143          796,542

                                                 ==============   ==============
     Total assets                                $   57,530,761   $   60,632,929
                                                 ==============   ==============


LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities
  Accounts payable                               $    2,783,263   $    3,434,473
  Other accrued liablilities                            935,532          763,690
                                                 --------------   --------------
   Total current liabilities                          3,718,795        4,198,163

Shareholders' equity
  Common stock - par value                              792,985          792,322
  Capital in excess of par value                     64,656,475       64,630,638
  Unrealized gain on securities                       2,508,169        3,842,878
  Foreign currency translation adjustments               34,633           37,749
  Accumulated deficit                               -14,180,296      -12,868,821
                                                 --------------   --------------
    Total shareholders' equity                       53,811,966       56,434,766

                                                 ==============   ==============
    Total liabilities and shareholders' equity   $   57,530,761   $   60,632,929
                                                 ==============   ==============

                                      -3-



                            ULTRALIFE BATTERIES, INC.
                       CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)
- --------------------------------------------------------------------------------

                                                       Three Months Ended
                                                          September 30,
                                                  -----------------------------
                                                     1996              1995
                                                  -----------       -----------
Revenues:
  Battery sales                                   $ 3,619,676       $ 3,719,963
  Technology contracts                                352,050           395,197
                                                  -----------------------------
  Total revenue                                     3,971,726         4,115,160

Cost of products sold:
  Battery costs                                     3,301,163         3,109,841
  Technology contracts                                196,710           195,110
                                                  -----------------------------
  Total cost of products sold                       3,497,873         3,304,951

Gross Profit                                          473,853           810,209

Research & Development                                818,075           635,761
Selling & Administrative                            1,270,248           981,662
                                                  -----------------------------
Total Operating Expenses                            2,088,323         1,617,423

Operating (Loss)                                   (1,614,470)         (807,214)

Interest Income                                       302,995           552,087

                                                  -----------------------------
Net Income (Loss)                                 $(1,311,475)      $  (255,127)
                                                  =============================


Earnings (Loss) Per Share                         $     (0.17)      $     (0.03)
                                                  =============================

Weighted Average Number of Shares                   7,924,840         7,665,634
                                                  =============================

                                      -4-


                            ULTRALIFE BATTERIES, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
- --------------------------------------------------------------------------------

                                                Three Months Ended September 30,
                                                --------------------------------
                                                       1996          1995
                                                   ------------   ------------
OPERATING ACTIVITIES
Net income (loss)                                  $ (1,311,475)  $  (255,127)
Adjustments to reconcile net income (loss) to                     
   net cash provided by operating activities:                     
Depreciation, amortization and other provisions         380,319      (199,795)
Foreign currency (loss)/gain                             (3,115)        3,196
Changes in operating assets and liabilities:                      
 Increase in trade accounts receivable                 (395,110)   (1,083,633)
 (Increase) decrease in contract revenue receivable           0        21,277
 Increase in inventories                               (459,920)      582,357
 Decrease in prepaid expenses                                     
    and other current assets                             17,332       424,394
 (Decrease) increase in accounts payable and                      
    accrued liabilities                                (479,369)     (719,743)
                                                   ------------   -----------
Net cash used in operating activities                (2,251,338)   (1,227,074)
                                                   ------------   -----------
                                                                  
INVESTING ACTIVITIES                                              
Purchase of property and equipment                   (1,307,445)   (2,584,966)
Purchase of securities                              (16,941,122)  (20,380,083)
Sales of securities                                   5,722,824     5,423,008
Maturities of securities                             16,693,917    18,882,342
                                                   ------------   -----------
Net cash (used in) provided                                       
 by investing activities                              4,168,174     1,340,301
                                                   ------------   -----------
                                                                  
FINANCING ACTIVITIES                                              
Proceeds from issuance of common stock                   26,500        30,294
Effect of exchange rate changes on cash                       0           810
                                                   ------------   -----------
Net cash provided by financing activities                26,500        31,104
                                                   ------------   -----------
                                                                  
(Decrease) Increase in Cash and Cash Equivalents      1,943,336       144,331
                                                                  
Cash and Cash Equivalents at Beginning of Period      1,212,743     1,734,146
                                                   ------------   -----------
Cash and Cash Equivalents at End of Period         $  3,156,079   $ 1,878,477
                                                   ============   ===========
                                                                 
                                      -5-


                            ULTRALIFE BATTERIES, INC.
                          NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1. BASIS OF PRESENTATION

     In the  opinion  of  the  Company,  the  accompanying  unaudited  financial
statements  contain all  adjustments,  which are of a normal  recurring  nature,
necessary to present fairly the financial position at September 30, 1996 and the
results of operations and cash flows for the three month periods ended September
30, 1996 and 1995. The results for the three months ended September 30, 1996 are
not  necessarily  indicative  of the results to be expected for the entire year.
The Financial  Statements and Management's  Discussion and Analysis of Financial
Condition  and  Results of  Operations  should be read in  conjunction  with the
Company's  financial  statements for the year ended June 30, 1996, filed on Form
10-K on September 30, 1996.

2. NET LOSS PER SHARE

     Net loss per  share is  calculated  by  dividing  net loss by the  weighted
average  number of common  shares  outstanding  during the period;  common stock
options have not been included since their inclusion would be antidilutive.

3. RECENT PRONOUNCEMENTS

     In March 1995,  the  Financial  Accounting  Standards  Board (FASB)  issued
Statement of Financial  Accounting  Standard  (SFAS) No. 121 "Accounting for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets To Be Disposed of,"
which requires that  impairment  losses be recognized when the carrying value of
an asset  exceeds its fair value.  Although the Company is required to adopt the
standard in fiscal 1997,  the Company  regularly  assesses all of its long-lived
assets for  impairment;  and  therefore  does not  believe  the  adoption of the
standard  will have a material  effect on its  financial  position or results of
operations.

     In October 1995, the FASB issued SFAS No. 123,  "Accounting for Stock-Based
Compensation," which establishes market value accounting and reporting standards
for stock-based employee compensation plans.  Companies may elect to continue to
account for stock-based  compensation using the "intrinsic value approach" under
Accounting  Principles  Board  (APB)  Opinion  No. 25.  Although  the Company is
required to adopt the  standard in fiscal 1997,  it  anticipates  continuing  to
follow APB No.  25,  with pro forma  disclosures  required  under SFAS No.  123.
Therefore,  adoption will have no impact on its financial position or results of
operations.

                                      -6-


     The discussion and analysis  below,  and throughout  this report,  contains
forward-looking  statements  within the meaning of Section 27A of the Securities
and Exchange Act of 1933 and Section 21E of the  Securities  and Exchange Act of
1934.  Actual results could differ  materially from those projected or suggested
in the forward-looking statements.

Item 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
AND RESULTS OF OPERATIONS

Results of Operations

Three months ended September 30, 1996 and 1995

     Consolidated revenues of Ultralife Batteries,  Inc. (the "Company") for the
three months ended  September  30, 1996 were  $3,972,000  compared to $4,115,000
reported  for the same period of the prior year.  The  decreased  revenue in the
amount of  $143,000  or 3% was the net  result of reduced  revenues  in the U.S.
nearly  offset by increased  sales in the U.K.  Revenues from  Ultralife's  U.K.
operations increased 32% from the prior year's first quarter as orders increased
and the company resumed full production of its high rate primary battery product
line  following a fire which  occurred in September,  1995. In the U.S.,  higher
revenues were  anticipated  from sales of 9 volt batteries.  However,  delays in
introduction of premium long life smoke detector units by the original equipment
manufacturers  have delayed  release of the company's 9 volt  batteries to these
customers.  Additionally,  technical  contract  revenues  were  lower  than  the
comparable period in the prior year.

     On November 1, 1996,  Ultralife was awarded a contract valued at $1,260,000
as a result of the U.S. Army exercising its option to receive more batteries. In
addition,  the company's U.K. operations received a production contract from the
British Ministry of Defense valued at  approximately  $1,000,000 to be delivered
in this fiscal year.

     Consolidated  gross margin was 12% of revenue for the first fiscal  quarter
of 1997  compared  to 20% for the same period for fiscal  1996.  The Company has
continuted its reduced production level of the 9 volt battery during the quarter
ended September 30, 1996 compared to the prior year. This strategic decision was
taken in order to more  closely  balance  production  with  sales  levels.  As a
result,  cost of goods  sold in the  U.S.  increased  as the  fixed  costs  were
absorbed over fewer batteries manufactured.

                                       -7-


     Total operating expenses of $2,088,000 for the first quarter of the current
year reflect an increase of $471,000 or 29% compared to $1,617,000  for the same
period of the prior year. A component of total operating expense is research and
development. These expenditures increased by $182,000 or 29% to $818,000 for the
three months ended September 30, 1996 from $636,000 for the corresponding period
of the previous year. These increased research and development  expenditures are
directly  related  to  the  commercialization  of  the  Company's   rechargeable
lithium-ion  solid-polymer batteries. A continuation of substantial research and
development  expenditures  is  anticipated  as the  company  moves  toward  mass
production and continued  improvement  of  rechargeable  batteries.  Selling and
administrative expenses increased by $288,000 or 29% to $1,270,000 for the first
quarter of the current fiscal year compared to $982,000 for the prior year. This
increase was planned by the Company in order to support the  introduction of the
rechargeable battery.

     Automated  manufacturing  equipment for the  rechargeable  battery has been
ordered and significant  machinery has been received by the Company. The Company
expects  to  have  the  manufacturing  machinery  installed  and  qualified  for
production of the  rechargeable  battery  during the first  calendar  quarter of
1997.

Liquidity and Capital Resources

     As of September 30, 1996,  cash, cash  equivalents  and  available-for-sale
investments  totaled more than $30,000,000.  The Company used $2,251,000 of cash
from  operations  during the first three months of fiscal 1997.  This is the net
result of increased net losses for the period,  a reduction of accounts  payable
as well as increases in both accounts  receivable and  inventory.  Additionally,
the Company expended approximately  $1,307,000 of cash to purchase machinery and
equipment  as  it  continues   preparation  of  the   commercialization  of  the
rechargeable lithium-ion solid-polymer battery and upgrades of both the U.S. and
U.K. manufacturing facilities.

     The Company does not currently have any long-term  debt.  Also, it does not
have any current financing arrangements or loan facilities in place or available
to it. The  Company's  current  financial  position  is  adequate to support its
financial requirements for the near future.

                                       -8-



PART II  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K
    (a)  Exhibits
         None
    (b)  Reports on Form 8-K
         None filed during the quarter ended September 30, 1996.

                                      -9-


                                   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.

                                            ULTRALIFE BATTERIES, INC.
                                            -------------------------
                                                   (Registrant)


Date:    November 14, 1996.                 By:/s/ Bruce Jagid
         -----------------                  -----------------------
                                            Bruce Jagid
                                            Chief Executive Officer
                            

Date:    November 14, 1996.                 By:/s/ Robert Cook
         -----------------                  -----------------------
                                            Robert Cook
                                            Chief Financial Officer
                                            and Controller


 


5 0000875657 ULTRALIFE BATTERIES, INC. 1 3-MOS JUN-30-1997 JUL-01-1996 SEP-30-1996 3,156,079 16,019,905 5,492,818 198,947 8,773,135 33,675,910 13,878,089 2,095,933 57,530,761 3,718,795 0 0 0 792,985 53,018,981 57,530,761 3,971,726 3,971,726 3,497,873 2,088,323 0 0 302,995 (1,311,475) 0 (1,311,475) 0 0 0 (1,311,475) (0.17) (0.17)