<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
financial statements of Farrel Corporation as of 7/2/00 and for the
quarterly period then ended and is qualified in its entirety by
reference to such statements.
</LEGEND>
<CIK> 0000034645
<NAME> Farrel Corporation
<MULTIPLIER> 1,000
<CURRENCY> US$
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-2000
<PERIOD-START> JAN-1-2000
<PERIOD-END> JUL-2-2000
<EXCHANGE-RATE> 1
<CASH> 3,283
<SECURITIES> 0
<RECEIVABLES> 11,472
<ALLOWANCES> 198
<INVENTORY> 17,555
<CURRENT-ASSETS> 33,291
<PP&E> 23,446
<DEPRECIATION> 13,571
<TOTAL-ASSETS> 46,890
<CURRENT-LIABILITIES> 18,364
<BONDS> 1,011
0
0
<COMMON> 61
<OTHER-SE> 23,246
<TOTAL-LIABILITY-AND-EQUITY> 46,890
<SALES> 27,113
<TOTAL-REVENUES> 27,113
<CGS> 20,732
<TOTAL-COSTS> 20,732
<OTHER-EXPENSES> 8,379
<LOSS-PROVISION> 50
<INTEREST-EXPENSE> (148)
<INCOME-PRETAX> (2,090)
<INCOME-TAX> (662)
<INCOME-CONTINUING> (1,428)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (1,428)
<EPS-BASIC> (0.27)
<EPS-DILUTED> (0.27)
</TABLE>