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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                    FORM 8-K



                             CURRENT REPORT PURSUANT
                          TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


         Date of report (Date of earliest event reported) APRIL 25, 2005
                                                          --------------


                              DATAWATCH CORPORATION
--------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

                                    DELAWARE
--------------------------------------------------------------------------------
                 (State or Other Jurisdiction of Incorporation)

        000-19960                                         02-0405716
--------------------------------------------------------------------------------
(Commission File Number)                       (IRS Employer Identification No.)


                           175 CABOT STREET, SUITE 503
--------------------------------------------------------------------------------
                           LOWELL, MASSACHUSETTS 01854
               (Address of Principal Executive Offices) (Zip Code)

                                 (978) 441-2200
--------------------------------------------------------------------------------
              (Registrant's Telephone Number, Including Area Code)


     Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (SEE General Instruction A.2. below):

|_|  Written communications pursuant to Rule 425 under the Securities Act (17
     CFR 230.425)

|_|  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
     240.14a-12)

|_|  Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

|_|  Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))
================================================================================


ITEM 2.02   RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

     On April 25, 2005, the Company issued a press release regarding its
financial results for the quarter ended March 31, 2005. A copy of the press
release is furnished as Exhibit 99.1 to this report.

     The information in this Item 2.02, including in Exhibit 99.1 attached
hereto, is intended to be furnished and shall not be deemed "filed" for purposes
of Section 18 of the Securities Exchange Act of 1934 (the "Exchange Act") or
otherwise subject to the liabilities of that section, nor shall it be deemed
incorporated by reference in any filing under the Securities Act of 1933 or the
Exchange Act, except as expressly set forth by specific reference in such
filing.


ITEM 9.01  FINANCIAL STATEMENTS AND EXHIBITS.

     (c) Exhibits

     The following Exhibits are filed as part of this report:

     EXHIBIT NO.        DESCRIPTION
     -----------        -----------
     99.1               Press Release dated April 25, 2005
























                                   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 hereunto duly authorized.



                                    DATAWATCH CORPORATION




Date: April 25, 2005
                                    By: /s/ Robert W. Hagger
                                        -------------------------
                                    Name: Robert W. Hagger
                                    Title: President and Chief Executive Officer