FORM 10-Q


                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549


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

             FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 1997



                      Commission file number 1-13059



                       JLK DIRECT DISTRIBUTION INC.
          (Exact name of registrant as specified in its charter)


           PENNSYLVANIA                         23-2896928
    (State or other jurisdiction            (I.R.S. Employer
         of incorporation)                 Identification No.)



                           STATE ROUTE 981 SOUTH
                               P.O. BOX 231
                        LATROBE, PENNSYLVANIA  15650
          (Address of registrant's principal executive offices)


  Registrant's telephone number, including area code: (724) 539-5000


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:


        TITLE OF EACH CLASS             OUTSTANDING AT JANUARY 30, 1998
        -------------------             -------------------------------
Class A Common Stock, par value $.01               4,917,000

Class B Common Stock, par value $.01              20,237,000



                              TABLE OF CONTENTS

Item No.
- --------

                       PART I.  FINANCIAL INFORMATION

   1.  Financial Statements:

       Condensed Consolidated Balance Sheets (Unaudited)
       December 31, 1997 and June 30, 1997

       Condensed Consolidated Statements of Income Unaudited) 
       Three and six months ended December 31, 1997 and 1996

       Condensed Consolidated Statements of Cash Flows (Unaudited)
       Six months ended December 31, 1997 and 1996

       Notes to Condensed Consolidated Financial Statements (Unaudited)

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


                          PART II.  OTHER INFORMATION

   2.  Changes in Securities and Use of Proceeds

   6.  Exhibits and Reports on Form 8-K



                         PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
JLK DIRECT DISTRIBUTION INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
- ----------------------------------------------------------------------------
(in thousands)                                        December 31,  June 30,
                                                          1997        1997  
                                                       --------     --------
ASSETS
Current Assets:
  Cash and equivalents                                 $  8,253     $ 13,088
  Notes receivable from Kennametal                       49,994            -
  Accounts receivable, less allowance for
    doubtful accounts of $311 and $186                   50,579       42,589
  Inventories                                            76,862       70,332
  Deferred income taxes                                   3,314        3,260
                                                       --------     --------
  Total current assets                                  189,002      129,269
                                                       --------     --------
Property, Plant and Equipment:
  Land and buildings                                      2,416        1,761
  Machinery and equipment                                12,278        9,475
  Less accumulated depreciation                          (4,967)      (4,204)
                                                       --------     --------
  Net property, plant and equipment                       9,727        7,032
                                                       --------     --------
Other Assets:
  Intangible assets, less accumulated
    amortization of $6,006 and $4,948                    36,416       27,927
  Other                                                   1,250        1,260
                                                       --------     --------
  Total other assets                                     37,666       29,187
                                                       --------     --------
  Total assets                                         $236,395     $165,488
                                                       ========     ========
LIABILITIES
Current Liabilities:
  Notes payable to banks                               $    114     $ 20,295
  Notes payable to Kennametal                                 -       15,805
  Accounts payable                                       21,013       15,460
  Due to Kennametal and affiliates                        3,966        7,641
  Accrued payroll                                         2,029        1,308
  Income taxes payable                                    1,839        4,055
  Other                                                   5,025        3,233
                                                       --------     --------
  Total current liabilities                              33,986       67,797
                                                       --------     --------
Other Liabilities                                         5,483        4,960
                                                       --------     --------
  Total liabilities                                      39,469       72,757
                                                       --------     --------
SHAREHOLDERS' EQUITY
Shareholders' Equity:
  Investments by and advances from Kennametal                 -       92,643
  Preferred stock, $.01 par value; 25,000 shares
    authorized; none issued                                   -            -
  Class A Common Stock, $.01 par value; 75,000 shares
    authorized; 4,917 shares issued and outstanding          49            -
  Class B Common Stock, $.01 par value; 50,000 shares
    authorized; 20,237 shares issued and outstanding        202            -
  Additional paid-in capital                            182,837            -
  Retained earnings                                      13,746            -
  Cumulative translation adjustments                         92           88
                                                       --------     --------
  Total shareholders' equity                            196,926       92,731
                                                       --------     --------
  Total liabilities and shareholders' equity           $236,395     $165,488
                                                       ========     ========

See accompanying notes to condensed consolidated financial statements.



JLK DIRECT DISTRIBUTION INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
- -------------------------------------------------------------------------
(in thousands, except per share data)

                                  Three Months Ended     Six Months Ended
                                      December 31,         December 31,
                                 ------------------    ------------------
                                    1997      1996        1997     1996  
                                 --------  --------    --------  --------
OPERATIONS:

Net sales                         $93,693   $70,744    $189,114  $140,762
  Cost of goods sold               59,156    47,634     122,328    95,707
                                 --------  --------    --------  --------
Gross profit                       34,537    23,110      66,786    45,055
  Operating expenses               24,231    16,609      46,311    32,019
                                 --------  --------    --------  --------
Operating income                   10,306     6,501      20,475    13,036
  Interest income                   1,171         -       2,171         -
                                 --------  --------    --------  --------
Income before income taxes         11,477     6,501      22,646    13,036
Provision for income taxes          4,500     2,554       8,900     5,119
                                 --------  --------    --------  --------
Net income                        $ 6,977   $ 3,947    $ 13,746  $  7,917
                                 ========  ========    ========  ========
PER SHARE DATA:

Basic earnings per share          $  0.28         -    $   0.55         -
                                 ========  ========    ========  ========
Diluted earnings per share        $  0.28         -    $   0.54         -
                                 ========  ========    ========  ========

Weighted average shares 
  outstanding                      25,154         -      25,154         -
                                 ========  ========    ========  ========
Diluted average shares
  outstanding                      25,317         -      25,295         -
                                 ========  ========    ========  ========
Pro forma net income per share          -   $  0.19           -  $   0.38
                                 ========  ========    ========  ========
Pro forma weighted average 
  shares outstanding                    -    20,932           -    20,932
                                 ========  ========    ========  ========

See accompanying notes to condensed consolidated financial statements.



JLK DIRECT DISTRIBUTION INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
- -------------------------------------------------------------------------
(in thousands)

                                                      Six Months Ended
                                                        December 31,
                                                   ----------------------
                                                     1997          1996
                                                   -------        -------
OPERATING ACTIVITIES:
Net income                                         $13,746        $ 7,917
Adjustments for noncash items:
  Depreciation and amortization                      1,822            794
  Loss on sale of assets                               144              -
  Noncash transactions with Kennametal                   -          3,083
Changes in certain assets and liabilities, 
net of effects of acquisitions:
  Accounts receivable                               (5,127)         3,996
  Inventories                                       (3,046)          (168)
  Accounts payable and accrued liabilities           2,221         (1,264)
  Other                                             (2,773)           931
                                                   -------        -------
Net cash flow from operating activities              6,987         15,289
                                                   -------        -------
INVESTING ACTIVITIES:
Purchases of property, plant and equipment          (2,259)        (1,300)
Notes receivable from Kennametal                   (49,994)             -
Acquisitions, net of cash                          (14,032)             -
                                                   -------        -------
Net cash flow used for investing activities        (66,285)        (1,300)
                                                   -------        -------
FINANCING ACTIVITIES:
Net proceeds from initial public offering
  of Class A Common Stock                           90,445              -
Decrease in short-term debt                        (20,181)             -
Notes Payable to Kennametal                        (15,805)             -
Net cash advances by (payments to) Kennametal            -         (7,815)
                                                   -------        -------
Net cash flow from (used for) financing activities  54,459         (7,815)
                                                   -------        -------
Effect of exchange rate changes on cash                  4            292
                                                   -------        -------
CASH AND EQUIVALENTS:
Net increase (decrease) in cash and equivalents     (4,835)         6,466
Cash and equivalents, beginning                     13,088            690
                                                   -------        -------
Cash and equivalents, ending                       $ 8,253        $ 7,156
                                                   =======        =======

See accompanying notes to condensed consolidated financial statements.



JLK DIRECT DISTRIBUTION INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- -------------------------------------------------------------------------
  1.  The accompanying condensed consolidated financial statements of JLK 
Direct Distribution Inc. (the "Company") include the operations of J&L 
America, Inc. ("J&L"), a previously wholly-owned subsidiary of Kennametal Inc. 
("Kennametal"), and Full Service Supply ("Full Service Supply"), which 
previously had been operated as a program of Kennametal.  Prior to April 1, 
1997, the Company had no separate legal status or existence.  Kennametal 
incorporated the Company as a Pennsylvania corporation under the name "JLK 
Direct Distribution Inc." in April 1997.  In anticipation of the initial 
public offering ("IPO"), Kennametal contributed to the Company the stock of 
J&L, including the J&L United Kingdom operations, and the assets and 
liabilities of Full Service Supply. Immediately prior to the effective date of 
the IPO (see Note 2), Kennametal exchanged its currently outstanding 
investment for 20,897,000 shares of Class B Common Stock.

In connection with the IPO, Kennametal surrendered to the Company 
640,000 shares of Class B Common Stock equal to the number of additional 
shares of Class A Common Stock purchased by the underwriters upon exercise of 
the underwriters over-allotment option.  In addition, Kennametal sold 
20,000 shares of Class B Common Stock at $20 per share to one of the members 
of its and the Company's board of directors.  The 20,000 shares of Class B 
Common Stock were subsequently converted to Class A Common Stock.  Subsequent 
to the IPO, 4,917,000 shares of Class A Common Stock were outstanding, and 
Kennametal held 20,237,000 shares of Class B Common Stock.

  2.  On July 2, 1997, the Company consummated an IPO of approximately 
4.9 million shares of Class A Common Stock at a price of $20 per share.  The 
net proceeds from the IPO were approximately $90 million and represented 
approximately 20% of the Company's outstanding common stock.  The net proceeds 
were used by the Company to repay $20 million of short-term debt related to a 
dividend paid to Kennametal and $20 million to repay Kennametal for 
acquisitions and income taxes paid for on behalf of the Company.

Additional net proceeds of $14 million have been used to make acquisitions 
(see Note 6).  The remaining net proceeds are loaned to Kennametal under an 
intercompany debt/investment and cash management agreement at a fluctuating 
rate of interest equal to Kennametal's short-term borrowing costs.  Kennametal 
maintains unused lines of credit to enable it to repay any portion of the 
borrowed funds as the amounts are due on demand by the Company.

  3.  The condensed consolidated financial statements should be read in 
conjunction with the Notes to Consolidated Financial Statements included in 
the Company's 1997 Annual Report on Form 10-K.  The condensed consolidated 
balance sheet as of June 30, 1997 has been derived from the audited balance 
sheet included in the Company's 1997 Annual Report on Form 10-K.  These 
interim statements are unaudited; however, management believes that all 
adjustments necessary for a fair presentation have been made and all 
adjustments are normal, recurring adjustments.  The results for the three and 
six months ended December 31, 1997 are not necessarily indicative of the 
results to be expected for the full fiscal year.

  4.  Basic earnings per share for fiscal 1998 was computed using the weighted 
average number of shares outstanding during the period, while diluted earnings 
per share was calculated to reflect the potential dilution that occurs related 
to issuance of common stock under stock option grants.  The difference between 
basic and diluted earnings per share relates solely to the effect of common 
stock options.  Pro forma earnings per share for fiscal 1997 was computed 
using the weighted average number of shares outstanding during the period.  
Pro forma weighted average common shares outstanding are presented on a basis 
that gives pro forma effect to (i) the issuance of the Class B Common Stock 
and (ii) the assumed issuance of 34,650 shares of Class A Common Stock to fund 
the excess of dividends over net income.

  5.  The Financial Accounting Standards Board ("FASB") recently issued SFAS 
No. 128, "Earnings Per Share" ("SFAS No. 128") and SFAS No. 129, "Disclosure 
of Information about Capital Structures" ("SFAS No. 129").  SFAS No. 128 was 
issued in February 1997 and is effective for periods ending after December 15, 
1997.  This statement requires all prior earnings per share ("EPS") data to be 
restated to conform to the provisions of the statement.  This statement's 
objective is to simplify the computations of EPS and to make the U.S. standard 
for EPS computations more compatible with that of the International Accounting 
Standards Committee.  The Company adopted SFAS No. 128 in the second quarter 
of fiscal 1998.

SFAS No. 129 was issued in February 1997 and is effective for periods ending 
after December 15, 1997.  This statement requires all companies to provide 
specific disclosure regarding their capital structure.  SFAS No. 129 will 
specify the disclosure for all companies, including descriptions of their 
capital structure and the contractual rights of the holders of such 
securities.  The Company adopted SFAS No. 129 in the second quarter of fiscal 
1998.

  6.  During the quarter ended December 31, 1997, JLK acquired Car-Max Tool & 
Cutter Sales, Inc. and GRS Industrial Supply Company.  Both companies are 
engaged in the distribution of metalcutting tools and industrial supplies. The 
two acquired companies had combined annual sales of approximately 
$23.9 million.  The net purchase price of the acquisitions was allocated as 
follows (in thousands):

     Current assets, net of cash                          $ 6,400
     Property, plant & equipment                            1,345
     Other assets                                             215
     Goodwill                                               7,790
     Liabilities                                           (1,718)
                                                          -------
          Purchase price, net of cash                     $14,032

The acquisitions were accounted for using the purchase method of accounting.  
The consolidated financial statements include the operating results from the 
date of acquisition.  Pro forma results of operations have not been presented 
because the effects of these acquisitions were not significant.

Additionally, on January 5, 1998, JLK acquired Production Tools Sales, Inc. 
("PTS"), a metalworking distributor headquartered in Dallas, Texas.  PTS had 
annual sales of $23 million in its latest fiscal year.

  7.  Information related to the Company's shareholders' equity during the six 
months ended December 31, 1997 is as follows:





(in thousands)               Class A Common Stock  Class B Common Stock Additional                        Investments by
                             --------------------  --------------------  Paid-In   Retained  Translation   and Advances
                             Shares     Amount     Shares     Amount     Capital   Earnings  Adjustments  from Kennametal   Total
                             ------     ------     ------     ------     -------   --------  -----------  ---------------   -----
                                                                                               
Balance, June 30, 1997            -      $ -            -     $  -      $      -    $    -       $88          $92,643     $ 92,731

Exchange of investment by
  and advances from
  Kennametal for 20,897
  shares of Class B Common
  Stock                           -        -       20,897      209        92,434         -         -          (92,643)           -

Initial public offering
  of Class A Common Stock
  including surrender of 
  640 shares of Class B
  Common Stock                4,897       48         (640)      (6)       90,403         -         -                -       90,445


Sale and exchange of 
  Class B Common Stock for
  Class A Common Stock by
  Kennametal                     20        1          (20)      (1)            -         -         -                -            -

Translation adjustments           -        -            -        -             -          -        4                -            4

Net Income                        -        -            -        -             -     13,746        -                -       13,746

Balance, December 31, 1997    4,917      $49       20,237     $202      $182,837    $13,746      $92          $     -     $196,926
                              =====      ===       ======     ====      ========    =======      ===          =======     ========



In connection with the IPO, Kennametal surrendered to the Company 
640,000 shares of Class B Common Stock equal to the number of additional 
shares of Class A Common Stock purchased by the underwriters upon exercise of 
the underwriters over-allotment option.  In addition, Kennametal sold 
20,000 shares of Class B Common Stock at $20 per share to one of the members 
of its and the Company's board of directors.  The 20,000 shares of Class B 
Common Stock were subsequently converted to Class A Common Stock.  Subsequent 
to the IPO, 4,917,000 shares of Class A Common Stock were outstanding, and 
Kennametal held 20,237,000 shares of Class B Common Stock.

  8.  The Company engages in business transactions with Kennametal and its 
subsidiaries.  Products purchased for resale from Kennametal and its 
subsidiaries and sales to these entities for the three and six months ended 
December 31, 1997 and 1996 were as follows ($ in thousands):

                                  Three months ended    Six months ended
                                      December 31,         December 31,
                                  ------------------    -----------------
                                    1997      1996       1997       1996
                                  -------    ------    -------    -------
     Purchases from Kennametal
       and subsidiaries            $8,863    $6,987    $19,100    $12,843
     Sales to Kennametal
       and subsidiaries            $2,561    $3,530    $ 5,192    $ 7,129

The Company also receives from Kennametal certain warehouse, management 
information systems, financial and administrative services.  All amounts 
incurred by Kennametal on behalf of the Company are reflected in operating 
expenses in the accompanying statements of income.  Costs charged to the 
Company by Kennametal totaled $2.6 million and $1.9 million, and $5.1 million 
and $3.8 million for the three and six months ended December 31, 1997 and 
1996, respectively.



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

                             RESULTS OF OPERATIONS

NET SALES
- ---------
Net sales for the December 1997 quarter were $93.7 million, an increase of 32% 
from $70.7 million last year.  Net sales primarily increased because of the 
expanded product offering in the 1998 master catalog issued September 1, 1997, 
from acquisitions and from further penetration of existing customers.  These 
increases in sales were realized despite a significant reduction in sales due 
to the General Electric Full Service Supply contract (GE Contract) 
disengagement.  Excluding the acquisitions, net sales increased 17%.

During the six-month period ended December 31, 1997, consolidated sales were 
$189.1 million, up 34% from $140.8 million last year.

GROSS PROFIT
- ------------
Gross profit for the December 1997 quarter was $34.5 million, an increase of 
49% from $23.1 million in the prior year.  Gross profit margin for the 
December 1997 quarter was 36.9% compared to 32.7% in the prior year.  The 
gross profit margin improved due to a more favorable sales mix as well as 
improved contract pricing on new Full Service Supply programs and the positive 
impact of the GE Contract disengagement.

During the six-month period ended December 31, 1997, gross profit was 
$66.8 million, up 48% from $45.1 million last year.  Gross profit margin for 
the six-month period ended December 31, 1997 was 35.3% compared to 32.0% in 
the prior year.

OPERATING EXPENSES
- ------------------
Operating expenses for the December 1997 quarter were $24.2 million, an 
increase of 46% from $16.6 million in the prior year.  Operating expenses as a 
percentage of net sales were 25.9% in the December 1997 quarter compared to 
23.5% in the prior year.  Operating expenses rose primarily as a result of 
increased costs from acquisitions, higher costs associated with the addition 
of new showroom locations and increased direct mail costs, and new customer 
marketing campaigns.

Also included in operating expenses were charges from Kennametal Inc. 
("Kennametal") for warehousing, administrative, financial and management 
information systems services provided to the Company.  Charges from Kennametal 
were $2.6 million in the December 1997 quarter, an increase of 36.9% from 
$1.9 million in the prior year.  The increase in total charges from Kennametal 
resulted partly from increased costs to support higher sales volumes.

During the six-month period ended December 31, 1997, operating expenses were 
$46.3 million, up 45% from $32.0 million last year.  Charges from Kennametal 
were $5.1 million for the six-month period ended December 31, 1997 compared to 
$3.8 million in the prior year.

INTEREST INCOME
- ---------------
The Company earned interest income of approximately $1.2 million during the 
December 1997 quarter.  This was primarily from investments made from excess 
cash and from the residual proceeds the Company received from its initial 
public offering ("IPO").

During the six-month period ended December 31, 1997, interest income was 
approximately $2.2 million.

INCOME TAXES AND NET INCOME
- ---------------------------
The effective tax rate was 39.2% for the December 1997 quarter compared to 
39.3% in the prior year.  Net income increased 77% to $7.0 million for the 
December 1997 quarter as a result of higher sales and an improved gross 
margin, offset by higher operating expenses.

For the six-month period ended December 31, 1997, the effective tax rate was 
39.3%, the same as in the prior year.  Net income increased 74% to 
$13.7 million from $7.9 million in the prior year.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
The Company's primary capital needs have been to fund the working capital 
requirements necessitated by its sales growth, its showroom expansion program 
in the United States, acquisitions, the addition of new products and Full 
Service Supply Programs.  The Company's primary sources of financing have been 
cash from operations and the net proceeds from the IPO.  The Company 
anticipates that its cash flows from operations, coupled with the net proceeds 
from the IPO, will be adequate to support its operations for the foreseeable 
future.

Net cash provided by operating activities was $7.0 million for the six months 
ended December 31, 1997.  The decrease in net cash from operations resulted 
from slightly higher working capital requirements, offset in part by higher 
net income.

Net cash used in investing activities was $66.3 million for the six months 
ended December 31, 1997.  The increase in net cash used in investing 
activities resulted from a portion of the net proceeds from the IPO being 
loaned to Kennametal under an intercompany debt/investment and cash management 
agreement, from recent acquisitions and from investments related primarily to 
capital expenditures for improved information systems and office and computer 
equipment to accommodate new product offerings and showroom openings.

During the December quarter, the Company acquired GRS Industrial Supply 
Company and Car-Max Tool & Cutter Sales, Inc.  Both companies are engaged in 
the distribution of metalcutting tools and industrial supplies.  Additionally, 
on January 5, 1998, JLK acquired Production Tools Sales, Inc., a metalworking 
distributor headquartered in Dallas, Texas.  The three acquired companies had  
combined annual sales of approximately $47 million.  The acquisitions were 
accounted for using the purchase method of accounting.  The consolidated 
financial statements include the operating results from the date of 
acquisition.  Pro forma results of operations have not been presented because 
the effects of these acquisitions were not significant.

Net cash provided by financing activities was $54.5 million for the six months 
ended December 31, 1997.  The increase in net cash provided by financing 
activities was a result of proceeds received from the issuance of common stock 
in connection with the Company's IPO.  This was partially offset by repayments 
to Kennametal for amounts previously advanced to the Company for two 
acquisitions in the June 1997 quarter and by the repayment of short-term 
borrowings that were made under the Company's line of credit primarily to fund 
the $20 million dividend paid to Kennametal.

On July 2, 1997, the Company consummated its IPO of approximately 4.9 million 
shares of common stock at a price of $20 per share.  The net proceeds from the 
IPO were approximately $90 million and represented approximately 20% of the 
Company's outstanding common stock.  The net proceeds were used by the Company 
to repay $20 million of short-term debt related to the dividend paid to 
Kennametal and to repay $20 million to Kennametal for the recent acquisitions 
and income taxes paid for on behalf of the Company.

The remaining proceeds will be used to acquire or construct a new 
$15-20 million Midwest distribution center, to provide working capital for new 
showrooms and Full Service Supply Programs and to fund acquisitions.  
Additional net proceeds of $14 million have been used to make acquisitions.  
The remaining net proceeds are loaned to Kennametal under an intercompany 
debt/investment and cash management agreement at a fluctuating rate of 
interest equal to Kennametal's short-term borrowing costs.  Kennametal 
maintains unused lines of credit to enable it to repay any portion or all of 
such loans on demand by the Company.

Additionally, the Company finalized its plan of disengagement from those sites 
that are not being continued under the General Electric Full Service Supply 
contract ("GE Contract").  In fiscal 1998, Full Service Supply sales will 
experience a gradual reduction as a result of this event.  In fiscal 1998, in 
conjunction with such disengagement, the Company expects sales to General 
Electric to amount to approximately 30% of the total amount received by the 
Company in fiscal 1997 under the GE Contract which amounted to $54.7 million.

FINANCIAL CONDITION
- -------------------
The Company's financial condition remains strong.  Total assets were 
$236 million at December 31, 1997, up 43% from $165 million at June 30, 1997.  
Net working capital was $155 million, up from $61 million at June 30, 1997.  
Additionally, the Company had no outstanding long-term debt at December 31, 
1997.

The most significant events that impacted the Company's financial condition 
during the quarter were the acquisition of two industrial supply companies and 
the remaining effects of the Company's IPO of approximately 4.9 million shares 
of common stock at $20 per share.  The net proceeds received from the offering 
was approximately $90 million.  A portion of the net proceeds was used to 
repay short-term debt and advances from Kennametal, and the remaining net 
proceeds were loaned to Kennametal.

OUTLOOK
- -------
In looking to the third quarter ending March 31, 1998, management expects 
JLK's sales to continue to benefit from further expansion of locations, 
increased mail order sales as a result of the expanded product offering in the 
new master catalog and from acquisitions.  Sales should also benefit from the 
further development of international business, offset in part by the loss of 
the General Electric Full Service Supply Contract.

This Form 10-Q contains forward-looking statements as defined in Section 21E 
of the Securities Exchange Act of 1934.  Actual results can materially differ 
from those in the forward-looking statements to the extent that the 
anticipated economic conditions in the United States and Europe are not 
sustained.  The Company undertakes no obligation to publicly release any 
revisions to forward-looking statements to reflect events or circumstances 
occurring after the date hereof.



PART II.  OTHER INFORMATION

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
- ---------------------------------------------------------------------------
The information set forth in Note 2 to the condensed consolidated financial 
statements, contained in Part I. of this Form 10-Q, and the information set 
forth in Part I, Item 2 of this Form 10-Q, is incorporated by reference herein 
and supplements the information previously reported in Part II, Item 5 of the 
Company's Form 10-K for the year ended June 30, 1997, which is also 
incorporated by reference herein.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
- ---------------------------------------------------------------------------
   (a)  Exhibits

        (10)  Material Contracts

              10.1  JLK Direct Distribution Inc. 1997 Stock Option and
                    Incentive Plan                         Filed herewith.

        (27)  Financial Data Schedule for six months ended
              December 31, 1997, submitted to the Securities and Exchange 
              Commission in electronic format              Filed herewith.

   (b)  Reports on Form 8-K

        No reports on Form 8-K were filed during the quarter ended
        December 31, 1997.


                                    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.


                                    JLK DIRECT DISTRIBUTION INC.


Date: February 12, 1998     By:     /s/ MICHAEL J. MUSSOG
                                    ---------------------
                                        Michael J. Mussog
                                       Vice President and
                                  Chief Financial Officer