<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.



<CIK>                                    0000034645
<NAME>                                   Farrel Corporation

<MULTIPLIER>                                                  1,000
<CURRENCY>                                                      US$


                                      
<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
<PREFERRED-MANDATORY>                                             0
<PREFERRED>                                                       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)