SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934 - For the fiscal year ended December 31, 2002

         Commission file number 1-13905

                            COMPX INTERNATIONAL INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                            57-0981653
- -------------------------------                           --------------------
(State or other jurisdiction of                              (IRS Employer
 incorporation or organization)                            Identification No.)

5430 LBJ Freeway, Suite 1700, Dallas, Texas                     75240-2697
- -----------------------------------------------           --------------------
  (Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code:          (972) 233-1700
                                                          --------------------

Securities registered pursuant to Section 12(b) of the Act:

                                                Name of each exchange on
         Title of each class                        which registered

         Class A common stock                   New York Stock Exchange
      ($.01 par value per share)


Securities registered pursuant to Section 12(g) of the Act:

                  None.

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 and (2) has been subject to such filing requirements for
the past 90 days. Yes X No

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. X
          ---

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes   No X
                                      ---  ---

The  aggregate  market  value of the 4.7 million  shares of voting stock held by
nonaffiliates of CompX International Inc. as of June 28, 2002 approximated $62.7
million.

As of  February  28,  2003,  5,115,780  shares  of  Class A  common  stock  were
outstanding.

                       Documents incorporated by reference

Certain of the  information  required by Part III is  incorporated  by reference
from the Registrant's definitive proxy statement to be filed with the Commission
pursuant to  Regulation  14A not later than 120 days after the end of the fiscal
year covered by this report.




                                     PART I

ITEM 1.   BUSINESS

General

     CompX International Inc. (NYSE: CIX) is a leading manufacturer of precision
ball bearing slides,  security  products and ergonomic  computer support systems
used in office furniture,  computer-related  applications and a variety of other
industries. The Company's products are principally designed for use in medium to
high-end product applications, where design, quality and durability are critical
to the Company's  customers.  The Company  believes that it is among the world's
largest producers of precision ball bearing slides, security products consisting
of cabinet locks and other locking  mechanisms and ergonmomic  computer  support
systems. In 2002, precision ball bearing slides, security products and ergonomic
computer  support systems  accounted for  approximately  43%, 37% and 15% of net
sales,  respectively.  The remaining  sales were  generated  from sales of other
products.

     Valhi, Inc. and Valhi's  wholly-owned  subsidiary Valcor, Inc. owned 69% of
the  Company's  outstanding  common stock at December 31, 2002.  At December 31,
2002, Contran Corporation held, directly or through subsidiaries,  approximately
93%  of  Valhi's  outstanding  common  stock.  Substantially  all  of  Contran's
outstanding  voting  stock is held by  trusts  established  for the  benefit  of
certain children and grandchildren of Harold C. Simmons, of which Mr. Simmons is
sole trustee. Mr. Simmons is Chairman of the Board of each of Contran, Valhi and
Valcor and may be deemed to control each of such companies and CompX.

     The Company was  incorporated  in Delaware in 1993 under the name  National
Cabinet Lock,  Inc. At that time,  Valhi  contributed  the assets of its Cabinet
Lock  Division  and the stock of Waterloo  Furniture  Components  Limited to the
Company.  In 1996, the Company changed its name to CompX  International  Inc. In
1998, the Company issued  approximately  6 million shares of its common stock in
an initial public offering and CompX acquired two additional  security  products
producers.  CompX acquired two more slide producers in 1999 and another security
products  producer in January  2000.  See Note 2 to the  Consolidated  Financial
Statements.

     The  Company  maintains  a website  on the  internet  with the  address  of
www.compxnet.com.  Copies of this Annual  Report on Form 10-K for the year ended
December 31, 2002 and copies of the Company's Quarterly Reports on Form 10-Q for
2002 and 2003 and any  Current  Reports  on Form 8-K for 2002 and 2003,  and any
amendments  thereto,  are or  will  be  available  free  of  charge  as  soon as
reasonably  practical  after they are filed  with the  Securities  and  Exchange
Commission  ("SEC") at such website.  The general  public may also read and copy
any materials the Company files with the SEC at the SEC's Public  Reference Room
at 450 Fifth Street, NW, Washington, DC 20549, and may obtain information on the
operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The
Company is an electronic  filer,  and the SEC  maintains an internet  website at
www.sec.gov that contains reports, proxy and information  statements,  and other
information regarding issuers that file electronically with the SEC.

     As  provided  by the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform Act of 1995, the Company cautions that the statements in this
Annual  Report on Form 10-K relating to matters that are not  historical  facts,
including,  but not limited to,  statements  found in this Item 1 -  "Business,"
Item 3 - "Legal Proceedings," Item 7 - "Management's  Discussion and Analysis of
Financial  Condition and Results of Operations" and Item 7A - "Quantitative  and
Qualitative Disclosures About Market Risk," are forward-looking  statements that
represent  management's  beliefs and  assumptions  based on currently  available
information.  Forward-looking  statements  can be identified by the use of words
such as "believes,"  "intends,"  "may,"  "should,"  "anticipates,"  "expects" or
comparable  terminology or by discussions of strategies or trends.  Although the
Company  believes  that  the  expectations  reflected  in  such  forward-looking
statements are reasonable, it cannot give any assurances that these expectations
will prove to be correct.  Such  statements by their nature involve  substantial
risks and uncertainties that could  significantly  impact expected results,  and
actual  future  results  could differ  materially  from those  described in such
forward-looking  statements.  Among the factors that could cause  actual  future
results to differ materially are the risks and  uncertainties  discussed in this
Annual Report and those  described from time to time in materials filed with the
Company's  other filings with the SEC.  While it is not possible to identify all
factors,  the Company continues to face many risks and uncertainties  including,
but not limited to, the following:

o    Future supply and demand for the Company's products,
o    Changes in costs of raw materials and other operating costs (such as energy
     costs),
o    General global economic and political conditions,
o    Demand for office furniture,
o    Service industry employment levels,
o    The possibility of labor disruptions,
o    Competitive  products  and prices,  including  increased  competition  from
     low-cost manufacturing sources (such as China),
o    Substitute products,
o    Customer and competitor strategies,
o    The introduction of trade barriers,
o    The impact of pricing and production decisions,
o    Fluctuations in the value of the U.S.  dollar relative to other  currencies
     (such as the euro, Canadian dollar and New Taiwan dollar),
o    Potential difficulties in integrating completed acquisitions,
o    Uncertainties associated with new product development,
o    Environmental  matters  (such as those  requiring  emission  and  discharge
     standards for existing and new facilities),
o    The ultimate outcome of income tax audits,
o    The impact of current or future government regulations,
o    Possible future litigation and
o    Other risks and uncertainties.

Should one or more of these risks  materialize  (or the  consequences  of such a
development worsen) or should the underlying assumptions prove incorrect, actual
results could differ  materially from those forecasted or expected.  The Company
disclaims  any  intention  or  obligation  to update  publicly  or  revise  such
statements whether as a result of new information, future events or otherwise.

Industry Overview

     Prior to 1998, approximately 75% of the Company's products were sold to the
office furniture  manufacturing  industry. As a result of strategic acquisitions
in the security  products  industry in 1998 and 2000 and in the  precision  ball
bearing slide  industry in 1999,  the Company has expanded its product  offering
and reduced its percentage of sales to the office furniture  market.  Currently,
approximately  62% of the  Company's  products are sold to the office  furniture
manufacturing  industry while the remainder are sold for use in other  products,
such  as  vending  equipment,   electromechanical  enclosures,   transportation,
computers and related equipment,  and other non-office  furniture  applications.
Beginning in 2001 and continuing  throughout 2002, the office furniture industry
has  experienced  a  contraction  with   consistently   negative  growth  rates.
Consequently,  CompX's sales growth has been negatively  affected.  See Item 6 -
"Selected Financial Data" and Item 7 - "Management's  Discussion and Analysis of
Financial  Condition and Results of  Operations."  However,  CompX's  management
believes  that its emphasis on new product  development,  sales of its ergonomic
computer support systems as well as slide and security products used in computer
and other non-office  furniture markets result in the potential for higher rates
of growth and  diversification  of risk than the office furniture  industry as a
whole.

Products

     CompX  manufactures  and sells  components  in three major  product  lines:
precision ball bearing slides,  security products and ergonomic computer support
systems.

         Sales for the respective product lines in 2000, 2001 and 2002 are as
follows:



                                                    Years ended December 31
                                                2000          2001         2002
                                                ----          ----         ----
                                                       ($ in thousands)

                                                               
Precision ball bearing slides ...........     $119,046     $ 91,822     $ 84,446
Security products .......................       85,218       74,071       73,358
Ergonomic computer support systems ......       41,658       36,383       29,945
Other products ..........................        7,372        9,146        8,352
                                              --------     --------     --------

                                              $253,294     $211,422     $196,101
                                              ========     ========     ========


     The Company's  precision ball bearing slides and ergonomic computer support
systems are sold under the CompX Waterloo, Waterloo Furniture Components, Thomas
Regout and Dynaslide  brand names and the Company's  security  products are sold
under the CompX Security Products,  National Cabinet Lock, Fort Lock, Timberline
Lock,  Chicago Lock and TuBAR brand names.  The Company  believes that its brand
names are well recognized in the industry.

     Precision  ball  bearing  slides.  CompX  manufactures  a complete  line of
precision  ball  bearing  slides for use in office  furniture,  computer-related
equipment, tool storage cabinets, imaging equipment, file cabinets, desk drawers
and other applications. These products include CompX's patented Integrated Slide
Lock in which a file cabinet manufacturer can reduce the possibility of multiple
drawers  being  opened at the same time and the  adjustable  patented  Ball Lock
which  reduces the risk of  heavily-filled  drawers,  such as auto mechanic tool
boxes,  from  opening  while in  movement.  Precision  ball  bearing  slides are
manufactured  to stringent  industry  standards and are designed in  conjunction
with original  equipment  manufacturers  ("OEMs") to meet the needs of end users
with respect to weight support capabilities, ease of movement and durability.

     In addition to CompX's basic  precision  ball bearing slide product  lines,
sales based on patented innovations such as the Butterfly Take Apart System, the
Integrated  Slide  Lock and the  Ball  Lock  have  accounted  for an  increasing
proportion  of  the  Company's  sales.  These  applications  have  expanded  the
Company's  product  offerings  within the office  furniture  industry as well as
adding products for heavy-duty tool storage cabinets,  electromechanical imaging
equipment and computer server network cabinets.

     Security products.  The Company believes that it is a North American market
leader  in  the  manufacture  and  sale  of  cabinet  locks  and  other  locking
mechanisms.  CompX provides  security products to various  industries  including
institutional furniture,  banking,  industrial equipment,  vehicles, vending and
computer.  The  Company's  products  can also be found in  various  applications
including  ignition  systems,  office  furniture,  vending and gaming  machines,
parking  meters,  electrical  circuit  panels,  storage  compartments,  security
devices for laptop and desktop  computers as well as mechanical  and  electronic
locks for the toolbox industry. Some of these products may include CompX's KeSet
high  security  system,  which has the  ability to change the keying on a single
lock 64 times  without  removing the lock from its  enclosure  and it's patented
high security Tubar locking system.

     The Company  manufactures  disc tumbler  locking  mechanisms  at all of its
security  products  facilities,  which mechanisms  provide moderate security and
generally represent the lowest cost lock to produce. CompX also manufactures pin
tumbler locking  mechanisms,  including its KeSet, ACE II and TuBAR brand locks,
which  mechanisms  are more  costly  to  produce  and are  used in  applications
requiring  higher  levels of security.  A  substantial  portion of the Company's
sales  consist  of  products   with   specialized   adaptations   to  individual
manufacturers'  specifications.  CompX, however, also has a standardized product
line  suitable for many  customers.  This  standardized  product line is offered
through a North American  distribution network through the Company's STOCK LOCKS
distribution program as well as to factory centers and to large OEMs.

     Ergonomic  computer  support systems.  CompX is a leading  manufacturer and
innovator in ergonomic  computer support systems.  Unlike products targeting the
residential  market,  which are more price  sensitive  with less emphasis on the
overall  value of products and service,  the CompX line  consists of more highly
engineered  products  designed to provide  ergonomic  benefits  for business and
other sophisticated users.

     Ergonomic computer support systems include  articulating  computer keyboard
support  arms  (designed  to attach to desks in the  workplace  and home  office
environments  to  alleviate  possible  strains  and stress and  maximize  usable
workspace),   adjustable  computer  table  mechanisms  (which  provide  variable
workspace heights),  CPU storage devices (which minimize adverse effects of dust
and moisture) and a number of  complementary  accessories,  including  ergonomic
wrist rest aids,  mouse pad supports and computer  monitor  support arms.  These
products include CompX's Leverlock,  which is designed to make the adjustment of
an  ergonomic  keyboard  arm  easier.  In  addition,   the  Company  offers  its
engineering and design  capabilities  for the design and manufacture of products
on a proprietary basis for key customers.

     Other.  CompX  also  markets  and  distributes  a  complete  line of window
furnishings  hardware in addition to manufacturing  sheet metal products such as
filing frames in European markets.

Sales, Marketing and Distribution

     CompX  sells  components  to OEMs and to  distributors  through a dedicated
sales force.  The majority of the Company's sales are to OEMs, while the balance
represents standardized products sold through distribution channels.

     Sales to large OEM customers are made through the efforts of  factory-based
sales and marketing  professionals  and engineers  working in concert with field
salespeople  and  independent  manufacturers'  representatives.   Manufacturers'
representatives  are  selected  based on special  skills in  certain  markets or
relationships with current or potential customers.

     A significant portion of the Company's sales are made through distributors.
The  Company  has a  significant  market  share  of  cabinet  lock  sales to the
locksmith distribution channel. CompX supports its distributor sales with a line
of standardized products used by the largest segments of the marketplace.  These
products are packaged and  merchandised  for easy  availability  and handling by
distributors  and the end user.  Based on the Company's  successful  STOCK LOCKS
inventory program,  similar programs have been implemented for distributor sales
of  ergonomic  computer  support  systems and, to some  extent,  precision  ball
bearing  slides.  The  Company  also  operates  a  small  tractor/trailer  fleet
associated with its Canadian  facilities to provide an  industry-unique  service
response to major customers.

     The Company does not believe it is dependent  upon one or a few  customers,
the loss of which would have a material  adverse  effect on its  operations.  In
2000, 2001 and 2002, sales to the Company's ten largest customers  accounted for
approximately 35%, 36% and 30% of sales,  respectively.  In 2000, 2001 and 2002,
sales to the  Company's  largest  customer  were less than 10% of the  Company's
total sales.  In 2000,  nine of the Company's top ten customers  were located in
the United  States.  In 2001 and 2002,  eight of the Company's top ten customers
were located in the United States.

Manufacturing and Operations

     At December 31, 2002, CompX operated nine manufacturing facilities:  six in
North  America  (two in each of  Illinois  and  Canada  and one in each of South
Carolina and Michigan), one in the Netherlands and two in Taiwan. Precision ball
bearing slides or ergonomic  products are manufactured in the facilities located
in  Canada,  the  Netherlands,   Michigan  and  Taiwan.  Security  products  are
manufactured  in the  facilities  located in South  Carolina and  Illinois.  The
Company owns all of these facilities except for one of the Taiwan facilities and
the  Netherlands  facility,  which are leased.  See also Item 2 -  "Properties."
CompX also leases a distribution center in California and a warehouse in Taiwan.
CompX believes that all of its facilities are well  maintained and  satisfactory
for their intended purposes.

Raw Materials

     Coiled steel is the major raw material used in the manufacture of precision
ball bearing slides and ergonomic  computer support systems.  Plastic resins for
injection molded plastics are also an integral  material for ergonomic  computer
support  systems.  Purchased  components,   including  zinc  castings,  are  the
principal raw materials used in the manufacture of security products.  These raw
materials are purchased  from several  suppliers and are readily  available from
numerous sources.

     The Company occasionally enters into raw material  arrangements to mitigate
the short-term  impact of future  increases in raw material  costs.  While these
arrangements  do not commit the Company to a minimum  volume of purchases,  they
generally  provide for stated unit prices  based upon  achievement  of specified
volume  purchase  levels.  This allows the  Company to  stabilize  raw  material
purchase prices, provided that the specified minimum monthly purchase quantities
are met. Materials purchased outside of these arrangements are sometimes subject
to unanticipated and sudden price increases such as rapidly increasing worldwide
steel prices in 2002. Due to the competitive nature of the markets served by the
Company's  products,  it is often  difficult  to recover  such  increases in raw
material costs through increased product selling prices.  Consequently,  overall
operating margins can be affected by such raw material cost pressures.

Competition

     The markets in which CompX participates are highly competitive. The Company
competes  primarily  on the basis of product  design,  including  ergonomic  and
aesthetic  factors,  product quality and durability,  price,  on-time  delivery,
service and technical support. The Company focuses its efforts on the middle and
high-end segments of the market, where product design,  quality,  durability and
service are placed at a premium.

     The Company  competes in the precision ball bearing slide market  primarily
on the basis of product  quality  and price with two large  manufacturers  and a
number of smaller  domestic and foreign  manufacturers.  The Company's  security
products  compete  with a variety  of  relatively  small  domestic  and  foreign
competitors.  The Company  competes in the ergonomic  computer  support  systems
market  primarily on the basis of product  quality,  features and price with one
major producer and a number of smaller domestic  manufacturers  and primarily on
the basis of price with a number of foreign manufacturers.  Although the Company
believes that it has been able to compete  successfully  in its markets to date,
price  competition from  foreign-sourced  product has intensified in the current
economic  market and there can be no assurance  that the Company will be able to
continue to successfully compete in all existing markets in the future.

Patents and Trademarks

     The Company holds a number of patents  relating to its component  products,
certain  of which are  believed  to be  important  to CompX  and its  continuing
business  activity.  CompX's major  trademarks and brand names,  including CompX
Security  Products,  CompX Waterloo,  National Cabinet Lock,  KeSet,  Fort Lock,
Timberline  Lock,  Chicago Lock,  ACE II,  TuBAR,  Thomas  Regout,  STOCK LOCKS,
ShipFast,  Waterloo Furniture Components Limited and Dynaslide, are protected by
registration  in the United  States and  elsewhere  with respect to the products
CompX  manufactures  and sells.  The Company  believes such  trademarks are well
recognized in the component products industry.

Foreign Operations

     The Company  has  substantial  operations  and assets  located  outside the
United States,  principally slide and/or ergonomic product operations in Canada,
the  Netherlands and Taiwan.  The majority of the Company's 2002 non-U.S.  sales
are to customers  located in Canada and Europe.  Foreign  operations are subject
to, among other  things,  currency  exchange  rate  fluctuations.  The Company's
results  of  operations  have in the past been both  favorably  and  unfavorably
affected by  fluctuations  in currency  exchange  rates.  Political and economic
uncertainties  in certain of the  countries  in which the Company  operates  may
expose the Company to risk of loss.  The Company  does not believe that there is
currently  any  likelihood  of  material  loss  through  political  or  economic
instability,  seizure,  nationalization  or similar  event.  The Company  cannot
predict,  however,  whether  events  of this  type in the  future  could  have a
material  effect on its operations.  See Item 7 -  "Management's  Discussion and
Analysis  of  Financial   Condition  and  Results  of  Operations,"  Item  7A  -
"Quantitative  and Qualitative  Disclosures About Market Risk" and Note 1 to the
Consolidated Financial Statements.

Environmental Matters

     The Company's  operations are subject to federal,  state, local and foreign
laws  and  regulations  relating  to the  use,  storage,  handling,  generation,
transportation,  treatment, emission, discharge, disposal and remediation of and
exposure  to  hazardous  and  non-hazardous  substances,  materials  and  wastes
("Environmental  Laws").  The Company's  operations also are subject to federal,
state,  local and foreign  laws and  regulations  relating to worker  health and
safety. The Company believes that it is in substantial  compliance with all such
laws and  regulations.  The costs of maintaining  compliance  with such laws and
regulations have not significantly impacted the Company to date, and the Company
has no significant planned costs or expenses relating to such matters. There can
be no assurance,  however,  that  compliance with future  Environmental  Laws or
future laws and regulations  governing worker health and safety will not require
the Company to incur significant additional expenditures or that such additional
costs  would  not have a  material  adverse  effect on the  Company's  business,
consolidated financial condition, results of operations or liquidity.

Employees

     As  of  December  31,  2002,  the  Company  employed   approximately  1,850
employees,  including  665 in the  United  States,  700  in  Canada,  300 in the
Netherlands and 185 in Taiwan.  Approximately 76% of the Company's  employees in
Canada are  represented  by a labor  union  covered by a  collective  bargaining
agreement  that expires in January  2006.  The Company  believes  that its labor
relations are satisfactory.





ITEM 2.   PROPERTIES

     The Company's  principal executive offices are located in approximately 700
square  feet of leased  space at 5430 LBJ  Freeway,  Dallas,  Texas  75240.  The
following table sets forth the location,  size,  business  operating segment and
general product types produced for each of the Company's facilities.



                                                                             Size
                              Business                                      (square
      Facility Name            Segment              Location                 feet)              Products Produced

Owned Facilities:
- ----------------

                                                                                  
  Manitou                          CW      Kitchener, Ontario               276,000           Slides

  Trillium                         CW      Kitchener, Ontario               110,000           Ergonomic products

  Byron Center                     CW      Byron Center, MI                 143,000           Slides

  National                        CSP      Mauldin, SC                      198,000           Security products

  Fort                            CSP      River Grove, IL                  100,000           Security products

  Timberline                      CSP      Lake Bluff, IL                    16,000           Security products

  Dynaslide                        CW      Taipei, Taiwan                    48,000           Slides

Leased Facilities:
- -----------------

  Regout                           CR      Maastricht,
                                            the Netherlands                 270,000           Slides

  Dynaslide                        CW      Taipei, Taiwan                    25,000           Slides

  Dynaslide                        CW      Taipei, Taiwan                    11,000           Product distribution/
                                                                                               Warehouse

  Distribution Center              CW      Rancho Cucamonga, CA              12,000           Product distribution


CW  - CompX Waterloo business segment
CR  - CompX Regout business segment
CSP - CompX Security Products business segment

     The Manitou,  Trillium,  Regout, Byron Center, National and Fort facilities
are ISO-9001  registered.  The Dynaslide-owned  facility is ISO-9002 registered.
The  Company   believes  that  all  its  facilities  are  well   maintained  and
satisfactory for their intended purposes.

     A sale/leaseback  transaction was executed on the Netherlands facility with
the municipality of Maastricht in December 2001. See Note 11 to the Consolidated
Financial Statements and see also Item 7 - "Management's Discussion and Analysis
of Financial Condition and Results of Operations."

ITEM 3.   LEGAL PROCEEDINGS

     The  Company is  involved,  from time to time,  in  various  environmental,
contractual,  product  liability,  patent (or  intellectual  property) and other
claims  and  disputes   incidental  to  its  business.   Currently  no  material
environmental  or other  material  litigation is pending or, to the knowledge of
the Company,  threatened. The Company currently believes that the disposition of
all claims and disputes,  individually  or in the  aggregate,  should not have a
material  adverse  effect on the  Company's  consolidated  financial  condition,
results of operations or liquidity.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters were submitted to a vote of security  holders during the quarter
ended December 31, 2002.






                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The  Company's  Class A common  stock is listed  and traded on the New York
Stock Exchange (symbol:  CIX). As of February 28, 2003, there were approximately
26 holders of record of CompX Class A common  stock.  The  following  table sets
forth the high and low closing  sales  prices per share for CompX Class A common
stock for 2001 and 2002,  according  to the New York  Stock  Exchange  Composite
Tape, and dividends paid per share during such periods. On February 28, 2003 the
closing  price per share of CompX  Class A common  stock  according  to the NYSE
Composite Tape was $6.98.



                                                                              Dividends
                                                     High         Low           paid

Year ended December 31, 2001

                                                                  
  First Quarter ..........................       $   11.65    $    9.18    $    .125
  Second Quarter .........................           13.00        10.77         .125
  Third Quarter ..........................           13.40        10.45         .125
  Fourth Quarter .........................           12.97         8.95         .125

Year ended December 31, 2002

  First Quarter ..........................       $   14.00    $   11.00    $    .125
  Second Quarter .........................           14.40        11.72         .125
  Third Quarter ..........................           14.00         8.78         .125
  Fourth Quarter .........................            9.55         7.61         .125


     The declaration and payment of future dividends and the amount thereof,  if
any,  will be dependent  upon the  Company's  results of  operations,  financial
condition,  cash requirements for its businesses,  contractual  requirements and
restrictions and other factors deemed relevant by the Board of Directors.






ITEM 6.   SELECTED FINANCIAL DATA

     The following  selected  financial data should be read in conjunction  with
the  Company's  Consolidated  Financial  Statements  and Item 7 -  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

     The  Company's  operations  are  comprised of a 52 or 53-week  fiscal year.
Excluding 1998, each of the years 1991 through 2002 consisted of a 52-week year.
1998 was a 53-week year.



                                                Years ended December 31,
                                            --------------------------------
                                     1998       1999        2000      2001      2002
                                     ----       ----        ----      ----      ----
                                          ($ in millions, except per share data)
Income Statement Data

                                                              
Net sales .....................   $  152.1   $  225.9    $  253.3  $  211.4  $  196.1


Operating income ..............   $   30.4   $   40.0    $   37.3  $   12.5  $    6.2

Income before income taxes and
  minority interest ...........   $   32.5   $   39.2    $   35.5  $   12.9  $    3.4
Income taxes ..................       12.0       14.1        13.4       5.8       2.8
Minority interest in losses ...        (.2)       (.1)       --        --        --
                                  --------   --------    --------  --------  --------

  Net income ..................   $   20.7   $   25.2    $   22.1  $    7.1  $     .6
                                  ========   ========    ========  ========  ========

Cash dividends ................   $    1.8   $    2.0    $    8.1  $    7.6  $    7.6
Net income per basic and
 diluted share ................   $   1.37   $   1.56    $   1.37  $    .47  $    .04
Cash dividends per share ......   $    .18   $   .125    $    .50  $    .50  $    .50
Weighted average common shares
 outstanding ..................       15.1       16.1        16.1      15.1      15.1

Balance Sheet Data
 (at year end):

  Cash and other current assets   $   86.5   $   72.5    $   83.0  $   94.9  $   71.3
  Total assets ................      152.4      200.4       223.7     222.9     200.1
  Current liabilities .........       20.3       26.8        28.9      24.5      22.2
  Long-term debt, including
   current maturities .........        1.7       22.3        40.6      49.1      31.0
  Stockholders' equity ........      130.0      149.4       151.0     143.0     142.0



     In 1998,  the Company issued  approximately  6 million shares of its common
stock in an initial public  offering and CompX acquired two additional  security
products producers.  CompX acquired two more slide producers in 1999 and another
security products producer in January 2000.






ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

Overview

     The Company  reported net income of $.6 million,  or $.04 per diluted share
for the year ended  December  31, 2002, a decrease of 91% compared to net income
of $7.1 million or $.47 per diluted share for the year ended  December 31, 2001.
The Company's net income in 2000 was $22.1 million, or $1.37 per diluted share.

     The continued weak economic conditions in the manufacturing sector in North
America and Europe,  coupled with the  substantial  rise in steel prices,  had a
significant impact on CompX's results in 2002. Several cost control  initiatives
were commenced  during the year in response to the continuing soft market demand
in order to minimize the adverse  effects of lower sales and favorably  position
CompX to meet  demand  when the  economy  recovers.  These  initiatives  were in
addition to actions  taken  during  2001 that  included a  restructuring  of its
European  operations in the fourth  quarter of 2001. The most  significant  2002
action was the retooling of its Byron Center,  Michigan precision slide facility
in the  fourth  quarter  of 2002 to  rationalize  several  products  within  its
precision  slide  product  family.  The Byron  Center  retooling  is expected to
achieve operating  efficiencies that should begin to positively impact operating
results in the first quarter of 2003.

     During 2003,  CompX  anticipates  continuing its focus on  opportunities to
rationalize  its cost  structure.  As part of this  initiative,  CompX  plans to
consolidate its two Kitchener, Ontario plants into a single facility and expects
substantial  completion  of this  action  during  the  second  quarter  of 2003.
Expenses relating to this consolidation are expected to primarily consist of the
cost to move  machinery  and  equipment  and are not  anticipated  to  include a
significant  cost for the disposal of fixed assets.  Other  facility and product
rationalization evaluations are also under review. These other evaluations could
result in additional charges for asset impairment, including goodwill, and other
costs in future quarters.

     The Company  defines its operations in terms of three  operating  segments:
CompX Security Products,  CompX Waterloo and CompX Regout (formerly called CompX
Europe). The CompX Security Products segment,  with manufacturing  facilities in
South Carolina and Illinois,  manufactures locking mechanisms and other security
products for sale to the office furniture,  banking, vending, computer and other
industries.  The CompX Waterloo segment, with facilities in Canada, Michigan and
Taiwan, and the CompX Regout segment,  with facilities in the Netherlands,  both
manufacture a complete line of precision  ball bearing  slides for use in office
furniture,   computer-related   equipment,   tool  storage  cabinets  and  other
applications.  Both of these segments also either  manufacture and/or distribute
ergonomic   computer   support   systems.   Because  of  the  similar   economic
characteristics  between the CompX Waterloo and CompX Regout segments and due to
the identical products,  customer types,  production  processes and distribution
methods shared by these two segments,  they have been  aggregated  into a single
reportable  segment  for  segment  reporting  purposes.   Prior  period  segment
information has been reclassified to reflect the current operating segments.

     As discussed in Notes 1 and 15 to the  Consolidated  Financial  Statements,
beginning  in 2002 the Company no longer  recognizes  periodic  amortization  of
goodwill  in its results of  operations.  The Company  would have  reported  net
income of  approximately  $9.4  million in 2001,  or about $2.3  million  higher
($24.5  million,  or about $2.4  million  higher in 2000) than what was actually
reported,  if the goodwill  amortization  included in the Company's reported net
income had not been recognized.  Of such $2.3 million difference,  approximately
$1.4 million and $.9 million relate to the Company's CompX Security Products and
CompX Waterloo/CompX Regout segments,  respectively  (approximately $1.4 million
and $1.0 million, respectively in 2000).

Critical Accounting Policies and Estimates

     The  accompanying   "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations"  are based upon the Company's  consolidated
financial  statements,  which have been prepared in accordance  with  accounting
principles  generally  accepted in the United  States of America  ("GAAP").  The
preparation of these financial statements requires the Company to make estimates
and judgments  that affect the reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements, and the reported amount of revenues and expenses during the reported
period.  On an on-going basis,  the Company  evaluates its estimates,  including
those related to bad debts,  inventory  reserves,  the  recoverability  of other
long-lived  assets  (including  goodwill  and other  intangible  assets) and the
realization  of deferred  income tax assets.  The Company bases its estimates on
historical  experience and on various other  assumptions that are believed to be
reasonable  under the  circumstances,  the  results  of which form the basis for
making judgments about the reported amounts of assets, liabilities, revenues and
expenses.  Actual  results may differ from  previously-estimated  amounts  under
different assumptions or conditions.

     The Company believes the critical financial statement judgment risks of its
business are attributable to four primary areas:

o    Will  customer  accounts  receivable on the books be collected at full book
     value?
o    Will inventory on hand be sold with a sufficient  mark up to cover the cost
     to produce and ship the product?
o    Will future cash flows of the Company be sufficient to recover the net book
     value of long-lived assets?
o    Will future  taxable  income be  sufficient  to utilize  recorded  deferred
     income tax assets?

     The Company believes the following critical  accounting policies affect its
more  significant  judgments  and  estimates,   as  noted  above,  used  in  the
preparation of its consolidated  financial  statements and are applicable to all
of the Company's operating segments:

o    Allowance for  uncollectable  accounts  receivable.  The Company  maintains
     allowances for doubtful  accounts for estimated  losses  resulting from the
     inability of its  customers to make  required  payments.  The Company takes
     into  consideration the current financial  condition of the customers,  the
     age of  outstanding  balances  and the current  economic  environment  when
     assessing the adequacy of the allowances. If the financial condition of the
     Company's  customers  were to  deteriorate,  resulting in an  impairment of
     their ability to make payments, increased allowances may be required.
o    Inventory   reserves.   The  Company   provides   reserves  for   estimated
     obsolescence or unmarketable  inventory equal to the difference between the
     cost of inventory and the estimated net realizable value using  assumptions
     about future  demand for its products  and market  conditions.  The Company
     also  considers the age and the quantity of inventory on hand in estimating
     the reserve.  If actual market  conditions  are less  favorable  than those
     projected by management, increased inventory reserves may be required.
o    Net book value of long-lived  assets.  The Company recognizes an impairment
     charge  associated  with its  long-lived  assets,  including  property  and
     equipment,  goodwill and other  intangible  assets,  whenever it determines
     that recovery of the long-lived asset is not probable. The determination is
     made in accordance with applicable  GAAP  requirements  associated with the
     long-lived  asset, and is based upon, among other things,  estimates of the
     amount of future net cash flows to be generated by the long-lived asset and
     estimates  of the  current  fair  value of the  asset.  Adverse  changes in
     estimates  of future net cash flows or estimates of fair value could result
     in an  inability  to recover the carrying  value of the  long-lived  asset,
     thereby  possibly  requiring an  impairment  charge to be recognized in the
     future.  Based on the Company's latest annual impairment review of goodwill
     of the  reporting  units  during  the third  quarter of 2002,  no  goodwill
     impairments were deemed to exist.  Based on this review, the estimated fair
     value of the  CompX  Waterloo/CompX  Regout  and  CompX  Security  Products
     reporting   units  exceeded  the  net  carrying  values  by  23%  and  37%,
     respectively. See Notes 1 and 15 to the Consolidated Financial Statements.
o    Deferred income tax assets.  The Company  records a valuation  allowance to
     reduce its deferred  income tax assets to the amount that is believed to be
     realizable  under  the  "more-likely-than-not"  recognition  criteria.  The
     Company  has  considered  future  taxable  income and  ongoing  prudent and
     feasible tax  planning  strategies  in  assessing  the need for a valuation
     allowance.  It is  possible  that in the future the  Company may change its
     estimate  of the  amount of the  deferred  income  tax  assets  that  would
     "more-likely-than-not"  be realized.  This would result in an adjustment to
     the  deferred  income  tax asset  valuation  allowance  that  would  either
     increase or decrease, as applicable,  reported net income in the period the
     change in estimate is made.

Results of Operations

Net sales and operating income



                                            Years ended December 31,       % Change
                                          --------------------------   ----------------
                                      2000     2001      2002     2000 - 2001 2001 - 2002
                                      ----     ----      ----         ----        ----
                                                 (In millions)

Net sales:
  CompX Waterloo/CompX
                                                                   
   Regout segment ................   $168.3    $137.3    $122.7       -18%       -11%
  CompX Security
   Products segment ..............     85.0      74.1      73.4       -13%        -1%
                                                         ------     ------     ------

    Total net sales ..............   $253.3    $211.4    $196.1       -17%        -7%
                                                         ======     ======     ======

Operating income (loss):
  CompX Waterloo/CompX
   Regout segment ................   $ 24.8    $  5.2    $ (1.9)      -79%      -136%
  CompX Security
   Products segment ..............     12.5       7.3       8.1       -41%       +10%
                                                         ------     ------     ------
    Total operating
     income ......................   $ 37.3    $ 12.5    $  6.2       -67%       -50%
                                                         ======     ======     ======

Operating income (loss) margin:
  CompX Waterloo/CompX
   Regout segment ................     15%         4%    (2%)
  CompX Security
   Products segment ..............     15%        10%    11%
  Total operating income
   margin ........................     15%         6%     3%


     Year ended December 31, 2002 compared to year ended December 31, 2001

     Net  sales  decreased  $15.3  million,  or 7%,  in  2002  compared  to 2001
principally  due to continued weak demand for the Company's  component  products
sold to the office  furniture  market  resulting  from  continued  weak economic
conditions in the manufacturing sector in North America and Europe. Net sales of
slide  products in 2002  decreased  8% as  compared to 2001,  while net sales of
security products decreased 1% and net sales of ergonomic products decreased 18%
during the same period.

     The Company's cost of goods sold decreased only 3% in 2002 compared to 2001
despite the 7%  decrease in net sales  during the same  period.  Therefore,  the
Company's gross margin percentage  decreased  significantly  from 21% in 2001 to
17% in 2002. The disproportionate change in cost of goods sold and its effect on
gross  margins  was  primarily  due to lower  revenues  from  sales of slide and
ergonomic  products and the  resulting  impact of spreading  fixed factory costs
over lower volume. In addition,  steel cost increases following the steel tariff
imposed by the United  States  government  increased  the Company's raw material
cost,  most of  which  was  not  immediately  recoverable  through  sales  price
increases in 2002.  Such steel cost  increases  resulted in additional  2002 raw
material costs to CompX of approximately $1.2 million compared to 2001 steel raw
material pricing. The CompX Waterloo/CompX Regout segment was most significantly
impacted by the steel cost  increases,  while the effects on the CompX  Security
Products segment were minimal.

     Operating  income for 2002 decreased $6.3 million,  or 50% compared to 2001
and operating margins decreased to 3% in 2002 compared to 6% for 2001. Continued
reductions in  manufacturing,  fixed overhead and other overhead costs partially
offset the  effects  of the  decline  in net sales in 2002.  However,  operating
margins in 2002  continued  to be  adversely  impacted  by the decline in volume
levels,  unfavorable changes in the sales mix, increases in certain raw material
costs (primarily steel) and general competitive pricing pressures.

     Through  December 31, 2001,  goodwill  was  amortized by the  straight-line
method over not more than 20 years.  Upon  adoption of  Statement  of  Financial
Accounting  Standards  ("SFAS") No. 142,  Goodwill and Other Intangible  Assets,
effective   January  1,  2002,   goodwill  is  no  longer  subject  to  periodic
amortization.  The Company would have reported operating income of approximately
$14.7  million in 2001 if the goodwill  amortization  included in the  Company's
reported   operating   income  had  not  been   recognized.   Without   goodwill
amortization, operating income for the CompX Waterloo/CompX Regout segment would
have been  approximately $6.0 million in 2001 and operating income for the CompX
Security Products segment would have been approximately $8.7 million.

     The Company recorded a pre-tax charge in the fourth quarter of 2002 of $1.6
million,  the majority of which was non-cash in nature.  The fourth quarter 2002
charge  relates to a retooling of the Company's  precision  slide  manufacturing
facility in Byron Center,  Michigan and includes a $1.0 million loss on disposal
of equipment,  reflected in other general corporate income (expense), net in the
consolidated  statements of income.  The remainder of the charge is reflected in
cost of goods sold. The cost savings and operating  efficiencies  resulting from
the  retooling  are  expected to begin to benefit the  financial  results in the
first  quarter  of  2003.  An  additional   fourth  quarter  pre-tax  charge  of
approximately  $1.9  million  was  recorded  to cost of goods sold to adjust for
various changes in estimates with respect to obsolete and slow-moving inventory,
inventory overhead absorption rates and other items.  Approximately $1.3 million
of this  charge  related to the CompX  Waterloo/CompX  Regout  segment  with the
remaining $.6 million relating to the CompX Security Products  segment.  Pre-tax
charges of $5.7 million were also  recorded in the fourth  quarter of 2001,  and
are discussed in connection with sales and operating income for 2000 compared to
2001, below.

     CompX has  substantial  operations  and assets  located  outside the United
States (principally in Canada, the Netherlands and Taiwan). A portion of CompX's
sales generated from its non-U.S. operations are denominated in currencies other
than the U.S. dollar,  principally the Canadian dollar,  the Dutch guilder,  the
euro and the New  Taiwan  dollar.  In  addition,  a  portion  of  CompX's  sales
generated from its non-U.S.  operations  (principally in Canada) are denominated
in the U.S.  dollar.  Most raw materials,  labor and other  production costs for
such  non-U.S.   operations  are  denominated  primarily  in  local  currencies.
Consequently,  the translated  U.S.  dollar values of CompX's  foreign sales and
operating results are subject to currency  exchange rate fluctuations  which may
favorably or unfavorably  impact reported earnings and may affect  comparability
of period-to--period  operating results. The effects of fluctuations in currency
exchange  rates  affect  the CompX  Waterloo/CompX  Regout  segment,  and do not
materially affect the CompX Security Products segment.  During 2002, the effects
of  currency  fluctuations  did not  materially  impact the Company or the CompX
Waterloo/CompX Regout segment.

     Year ended December 31, 2001 compared to year ended December 31, 2000

     Net sales decreased $41.9 million,  or 17%, in 2001 compared to 2000 due to
decreased  demand for the  Company's  products  resulting  from  continued  weak
economic conditions in the manufacturing sector in North America and Europe, and
to a lesser extent,  the negative  effects of fluctuations in currency  exchange
rates.  Net sales of slide  products in 2001  decreased 23% as compared to 2000,
while net sales of security  products and ergonomic  products each decreased 13%
during the same period.

     Cost of goods sold  decreased  10% in 2001 as  compared  to 2000 due to the
lower sales volume in 2001.  As a percentage of sales,  cost of sales  increased
from  74% in  2000  to 79% in 2001  due  primarily  to the  spreading  of  fixed
production costs over lower sales volumes.  In addition,  a $2.6 million pre-tax
charge  related to various  changes in estimate  with  respect to  reserves  for
obsolete and  slow-moving  inventory was recorded in the fourth  quarter of 2001
and negatively impacted cost of goods sold.

     Operating income for 2001 decreased $24.8 million,  or 67% compared to 2000
and operating  income margins  decreased to 6% in 2001 compared to 15% for 2000.
Reductions in  manufacturing,  fixed overhead and related overhead costs,  which
began in the first quarter of 2001,  partially offset the effects of the decline
in net sales in 2001. However, despite these cost reductions,  operating margins
in 2001 were adversely  impacted by the decline in volume levels and the related
impact on manufacturing efficiencies,  the effects of unfavorable changes in the
sales  mix  and  general  pricing  pressures.  Operating  income  at  the  CompX
Waterloo/CompX  Regout  segment  decreased 79% in 2001  compared to 2000,  while
operating income at the CompX Security  Products  segment  decreased 41% for the
same period. A pre-tax $2.7 million  restructuring  charge in the fourth quarter
of 2001 and a proportionately  larger impact resulting from unfavorable  changes
in the sales mix contributed to the more substantial operating income decline at
the CompX  Waterloo/CompX  Regout  segment  as  compared  to the CompX  Security
Products segment.

     As discussed in Note 6 to the Consolidated Financial Statements, the fourth
quarter 2001  restructuring  charge  included  headcount  reductions of about 35
employees at CompX's Maastricht, the Netherlands facility,  substantially all of
which had been implemented by December 31, 2001. Of the $2.7 million charge,  as
adjusted for changes in currency  exchange rates,  approximately $.4 million was
paid in 2001,  $2.0 million was paid in 2002 and $.6 million was paid in January
2003. In addition,  approximately  $3.0 million in pre-tax charges were recorded
in the fourth quarter of 2001. These charges are predominately comprised of $2.6
million  related to various  changes in  estimates  with respect to reserves for
obsolete  and  slow-moving  inventory,  approximately  $.1  million  related  to
allowances for doubtful accounts,  with the remainder related to other items. Of
the $3.0  million  charges,  approximately  $.9  million  related  to the  CompX
Waterloo/CompX  Regout  segment and the  remaining  $2.1 million  related to the
CompX Security Products segment.

     In 2001, excluding the effects of currency exchange rate fluctuations,  the
Company's   sales   decreased   15%  compared  to  2000.   Sales  of  the  CompX
Waterloo/CompX  Regout  segment  decreased  16%,  exclusive  of the  effects  of
currency  and  acquisitions.  Operating  income  comparisons  for  this  period,
however, were not materially impacted by the effects of currency. The effects of
currency  fluctuations  do not  materially  affect the CompX  Security  Products
segment.

         General

     The Company's profitability primarily depends on its ability to utilize its
production capacity  effectively,  which is affected by, among other things, the
demand for its  products  and its  ability to control its  manufacturing  costs,
primarily  comprised  of labor  costs and raw  materials  such as zinc,  copper,
coiled steel and plastic resins. Raw material costs represent  approximately 43%
of the Company's total cost of sales. During 2000 and 2001, steel prices did not
change significantly  compared to the respective prior years.  However, in 2002,
worldwide  steel  prices  increased  significantly  following  the steel  tariff
imposed by the United States government.  The Company  occasionally  enters into
raw material  supply  arrangements  to mitigate the short-term  impact of future
increases  in raw material  costs.  While these  arrangements  do not commit the
Company to a minimum volume of purchases, they generally provide for stated unit
prices based upon achievement of specified  volume purchase levels.  This allows
the Company to  stabilize  raw  material  purchase  prices to a certain  extent,
provided the specified minimum monthly purchase  quantities are met. The Company
entered into such arrangements for zinc, coiled steel and plastic resins in 2002
and  does  not  anticipate  further  significant  changes  in the  cost of these
materials  from their current levels for the next year.  Materials  purchased on
the spot  market  are  sometimes  subject  to  unanticipated  and  sudden  price
increases.  Due to the competitive nature of the markets served by the Company's
products,  it is often difficult to recover such increases in raw material costs
through  increased  product  selling  prices.  Consequently,  overall  operating
margins may be affected by such raw material cost pressures.

     At December  31, 2002,  none of the  Company's  employees in the U.S.,  the
Netherlands or Taiwan were  represented by bargaining  units, and wage increases
for  such  employees  historically  have  been in line  with  overall  inflation
indices.  Approximately 76% of the Company's Canadian employees are covered by a
three year  collective  bargaining  agreement  which  provided  for annual  wage
increases of  approximately  3.5%.  Wage increases for these Canadian  employees
historically  have  also  been in  line  with  overall  inflation  indices.  The
collective  bargaining  agreement  expired in January 2003 and has been replaced
with a new agreement  which expires in January 2006.  The new agreement  retains
the  general  provisions  of the old  agreement  and  provides  for annual  wage
increases from 1% to 2.5% over the life of the contract.

     In January 2000, the Company  acquired  substantially  all of the operating
assets of Chicago Lock Company for  approximately $9 million,  further expanding
its security  products line. This acquisition was financed through a combination
of cash on hand and increased  borrowings  under the Company's  Revolving Senior
Credit Facility.

     Selling, general and administrative expense consists primarily of salaries,
commissions and  advertising  expenses  directly  related to product sales. As a
percentage of net sales, selling,  general and administrative expense was 11% in
2000, 13% in 2001 and 14% in 2002. Despite cost reduction  programs  implemented
in 2001,  the decline in sales  volumes  outpaced  the ability of the Company to
reduce its selling,  general and administrative expense during 2001 and 2002. As
a result,  the  Company's  selling,  general  and  administrative  expense  as a
percentage of net sales increased since 2000.

     Other general corporate income (expense), net

     As summarized in Note 12 to the Consolidated  Financial Statements,  "other
general  corporate income  (expense),  net" primarily  includes interest income,
losses  on  disposal  of  property  and  equipment  and  net  foreign   currency
transaction  gain and loss. In 2002,  loss on disposal of property and equipment
included  approximately  $1.0 million  related to the retooling of the Company's
precision slide manufacturing facility in Byron Center,  Michigan. The remainder
of the pre-tax  charge,  $.6  million,  is  reflected  in cost of goods sold and
related to the cost of moving and installing  machinery and equipment as well as
the disposal of obsolete  inventory.  Interest income decreased in 2002 compared
to 2001 due  primarily to lower  interest  rates earned on funds  available  for
investment  combined  with a lower  level of  funds  available  for  investment.
Conversely,  2001 interest income  increased when compared to 2000 due to higher
levels of  available  funds  for  investment.  In 2001,  a  curtailment  gain of
approximately $.1 million was included in other general  corporate income,  net.
This  curtailment  gain,  more  fully  described  in Note 8 to the  Consolidated
Financial  Statements,  relates to the  cessation  of  benefits  provided  under
CompX's defined benefit plan which covered substantially all full-time employees
of Thomas Regout International B.V. As of December 31, 2001, certain obligations
related to the terminated  plan had not yet been fully settled and are reflected
in accrued pension costs. In 2002, such obligations were settled and the Company
reported a $.7 million settlement gain.

     Interest expense

     Interest  expense  declined  $1.0  million  in 2002  compared  to 2001  due
primarily  to lower  average  interest  rates  and lower  levels of  outstanding
indebtedness on CompX's Revolving Senior Credit Facility. In contrast,  interest
expense  increased  $.6 million in 2001  compared to 2000 due to higher  average
levels of outstanding  indebtedness on CompX's Revolving Senior Credit Facility.
Interest  expense in 2003 is expected to be somewhat higher compared to 2002 due
to slightly  higher  interest  rates charged on the Company's new Revolving Bank
Credit  Agreement,  which is  explained  more  fully  below and in Note 7 to the
Consolidated Financial Statements.

     Provision for income taxes

     The principal  reasons for the difference  between CompX's effective income
tax rates and the U.S. federal  statutory income tax rates are explained in Note
9  to  the  Consolidated   Financial  Statements.   Income  tax  rates  vary  by
jurisdiction  (country and/or state), and relative changes in the geographic mix
of CompX's pre-tax  earnings can result in fluctuations in the effective  income
tax rate.  Net income in 2002 was  negatively  impacted  by an  increase  in the
effective  income tax rate  primarily as a result of lower income  levels and an
increased  proportion  of  foreign-sourced  dividend  income  taxed  at a higher
effective tax rate.

     As discussed in Note 1 to the Consolidated Financial Statements,  effective
January 1, 2002,  the  Company no longer  recognizes  periodic  amortization  of
goodwill.  Under GAAP,  generally there is no income tax benefit  recognized for
financial reporting purposes attributable to goodwill amortization. Accordingly,
ceasing to  periodically  amortize  goodwill  beginning  in 2002  resulted  in a
reduction in the Company's overall effective income tax rate in 2002 as compared
to  2001,   partially   offsetting   the   increased   effective   tax  rate  on
foreign-sourced income.

     Other

     Reflected in the 2001 results of  operations  is a $2.2 million gain on the
sale/leaseback of the Company's manufacturing facility in the Netherlands, which
is  discussed  more  fully  below and in Note 11 to the  Consolidated  Financial
Statements.

     Related party transactions

     CompX is a party to certain  transactions with related parties. See Note 13
to the Consolidated Financial Statements.






     Outlook

     The Company expects that weak market conditions will continue in the office
furniture  market,  the primary  end-market  for the  Company's  products.  As a
result, sales volumes are expected to remain depressed through at least 2003 and
competitive  pricing  pressures  are  expected  to  continue.  The  Company  has
initiated  price increases on certain of its products and will continue to focus
on cost improvement  initiatives,  utilizing lean  manufacturing  techniques and
prudent balance sheet  management in order to minimize the impact of lower sales
to  the  office  furniture   industry  and  to  develop   value-added   customer
relationships  with  additional  focus on sales of the  Company's  higher-margin
ergonomic  computer  support  systems to improve  operating  results.  Among the
Company's cost control  initiatives is a plan to consolidate  its two Kitchener,
Ontario plants into one facility.  Expenses  related to this  consolidation  are
expected to primarily  consist of the cost to move  machinery  and equipment and
are not  anticipated to include a significant net cost for the disposal of fixed
assets.  Substantial  completion of the  consolidation is expected by the end of
the second  quarter of 2003. In addition,  other facility  rationalizations  are
also under review and could result in additional  charges for asset  impairment,
including  goodwill,  and other costs in future quarters.  These actions,  along
with other activities to eliminate  duplicate product lines and excess capacity,
are designed to position the Company to more effectively concentrate on both new
product and new customer opportunities to improve Company profitability.

Liquidity and Capital Resources

Consolidated cash flows

     Operating  activities.  Trends in cash  flows  from  operating  activities,
excluding  changes  in assets  and  liabilities,  for  2000,  2001 and 2002 have
generally been similar to the trend in the Company's earnings. Net cash provided
by operating activities,  excluding changes in assets and liabilities,  in 2000,
2001  and  2002  totaled  $36.7  million,   $21.5  million  and  $13.5  million,
respectively,  compared  to net income of $22.1  million,  $7.1  million and $.6
million,  respectively.  Depreciation and amortization expense increased in 2001
as  compared  to  2000 in  part  due to the  acquisitions  discussed  above  and
additional  expenditures on facilities  improvements and enhancements  discussed
below.  Depreciation and amortization expense decreased in 2002 compared to 2001
due primarily to the cessation of amortization of goodwill. See Notes 1 and 15.

     Changes  in assets  and  liabilities  result  primarily  from the timing of
production,  sales  and  purchases.  Such  changes  in  assets  and  liabilities
generally tend to even out over time. However,  year-to-year relative changes in
assets and liabilities can significantly  affect the comparability of cash flows
from  operating  activities.   For  example,  relative  changes  in  assets  and
liabilities consumed approximately $8.3 million of cash in 2000. However, during
2001 and 2002,  with  CompX's  specific  focus on  working  capital  management,
relative changes in assets and liabilities generated a net $6.2 million and $3.4
million,  respectively,  in cash. Therefore,  despite the significant decline in
earnings in 2001 as compared to 2000,  cash from  operating  activities  in 2001
remained  fairly  consistent  with 2000  primarily  due to cash  generated  from
inventory and accounts receivable reduction initiatives  undertaken during 2001.
The cash generated from these initiatives  during 2001 was partially offset by a
use of cash  related  to  relative  changes  in  accounts  payable  and  accrued
liabilities  resulting from the overall decline in operating  activity from 2000
to 2001. The inventory and accounts receivable reduction  initiatives  continued
during  2002,  resulting  in the  generation  of cash from  relative  changes in
inventory and accounts  receivable,  although the amount of cash  generated from
such relative changes was less than the amount generated in 2001. However,  this
positive cash generated was partially  offset by the use of $1.7 million in cash
during  2002  relating to the  restructuring  reserve  that was  recorded in the
fourth quarter of 2001.

     Investing  activities.  Net cash used by investing activities totaled $32.4
million,  $2.7 million and $12.7 million for the years ended  December 31, 2000,
2001  and  2002,  respectively.  Cash  used  by  investing  activities  includes
approximately  $9.3 million in 2000 for the Chicago Lock  acquisition.  In 2001,
$10.0  million in cash was provided  from the  sale/leaseback  of the  Company's
plant facility in the Netherlands. Other cash flows from investing activities in
each of the past  three  years  related  principally  to  capital  expenditures.
Capital expenditures in the past three years emphasized  manufacturing equipment
which utilizes new  technologies and increases  automation of the  manufacturing
process to provide  for  increased  productivity  and  efficiency.  The  capital
expenditures in 2000 relate  primarily to the completion of facility  expansions
at the  Company's  Kitchener  facility,  additional  facility  expansions at the
Company's   Byron   Center   facility   and  general   equipment   upgrades  and
modernization. Capital expenditures in 2001 and 2002 relate primarily to general
equipment upgrades and modernization.

     Pursuant  to  the   sale/leaseback  of  the  Company's  plant  facility  in
Maastricht,  the Netherlands,  CompX sold the manufacturing  facility with a net
carrying value of $8.2 million for $10.0 million cash  consideration in December
2001, and CompX  simultaneously  entered into a leaseback of the facility with a
nominal  monthly  rental for  approximately  30 months.  CompX has the option to
extend the  leaseback  period  for up to an  additional  two years with  monthly
rentals of $40,000 to $100,000.  CompX may  terminate  the leaseback at any time
without  penalty.  In addition to the cash received up front,  CompX included an
estimate  of  the  fair  market   value  of  the  monthly   rental   during  the
nominal-rental  leaseback period as part of the sale proceeds.  A portion of the
gain from the sale of the facility after transaction costs, equal to the present
value of the monthly rentals over the expected  leaseback period  (including the
fair market  value of the monthly  rental  during the  nominal-rental  leaseback
period),  was  deferred  and is being  amortized  into income over the  expected
leaseback period. CompX is recognizing rental expense over the leaseback period,
including  amortization  of the prepaid rent  consisting of the  estimated  fair
market value of the monthly rental during the  nominal-rental  leaseback period.
Pursuant to the agreement,  CompX is also obligated to acquire  approximately 10
acres from the municipality of Maastricht for approximately  $2.1 million within
the next two years.

     Capital  expenditures for 2003 are estimated at approximately  $11 million,
the  majority of which relate to projects  that  emphasize  improved  production
efficiency.  Firm  purchase  commitments  for  capital  projects  in  process at
December 31, 2002 approximated $1.4 million.

     Financing  activities.  Net cash  provided  (used) by financing  activities
totaled $2.1  million,  $(1.8)  million and $(25.5)  million for the years ended
December 31, 2000,  2001 and 2002,  respectively.  Total cash  dividends paid in
2000 were $8.1 million and in each of 2001 and 2002 were $7.6 million  ($.50 per
share in each of 2000 through 2002).  The Company used available cash on hand to
reduce its outstanding  debt by $19 million in June 2002 and borrowed $1 million
on its unsecured Revolving Senior Credit Facility in the third quarter of 2002.

     The Company's  Board of Directors has authorized the Company to purchase up
to  approximately  1.5  million  shares of its  common  stock in open  market or
privately-negotiated  transactions at unspecified prices and over an unspecified
period of time. As of December 31, 2002, the Company had purchased approximately
1,104,000   shares  for  an  aggregate  of  $11.3   million   pursuant  to  such
authorization ($8.7 million for 844,300 shares in 2000, $2.6 million for 259,600
shares in 2001 and nil in 2002).

     In January 2003, the Company  replaced its expiring $100 million  unsecured
Revolving Senior Credit Facility with a new $47.5 million secured Revolving Bank
Credit  Agreement.  Had the facility  been in place at December 31, 2002,  $16.5
million would have been available for future borrowing. The new credit agreement
is collateralized by substantially all of the Company's United States assets and
at least 65% of the ownership interests in the Company's  first-tier  non-United
States  subsidiaries.  Provisions contained in the Credit Agreement could result
in the acceleration of the indebtedness prior to its stated maturity for reasons
other than defaults from failing to comply with typical financial covenants. For
example,  the Company's  Credit  Agreement  allows the lender to accelerate  the
maturity  of the  indebtedness  upon a change of  control  (as  defined)  of the
borrower.  The terms of the Credit Agreement could result in the acceleration of
all or a portion of the  indebtedness  following a sale of assets outside of the
ordinary  course  of  business.   See  Note  7  to  the  Consolidated  Financial
Statements.  Other than  certain  operating  leases  discussed in Note 14 to the
Consolidated Financial Statements,  neither CompX nor any of its subsidiaries or
affiliates are parties to any off-balance sheet financing arrangements.

Other

     Management  believes  that cash  generated  from  operations  and borrowing
availability  under the Revolving Bank Credit  Agreement,  together with cash on
hand,  will be  sufficient  to meet the  Company's  liquidity  needs for working
capital,  capital expenditures,  debt service and dividends.  To the extent that
the Company's actual  operating  results or other  developments  differ from the
Company's  expectations,  CompX's liquidity could be adversely affected. In this
regard,  during 2002 the Company's  quarterly common stock dividend of $.125 per
share  exceeded  the  Company's  earnings  per  share.  To the  extent  that the
Company's  future  operating  results  continue to be insufficient to cover such
dividend,  it is  possible  the  Company  might  decide to reduce or suspend its
quarterly dividend.

     The Company periodically evaluates its liquidity requirements,  alternative
uses of capital,  capital needs and available  resources in view of, among other
things,  its capital  expenditure  requirements,  dividend  policy and estimated
future operating cash flows. As a result of this process, the Company has in the
past  and may in the  future  seek to raise  additional  capital,  refinance  or
restructure indebtedness, issue additional securities,  repurchase shares of its
common stock,  modify its dividend policy or take a combination of such steps to
manage its  liquidity and capital  resources.  In the normal course of business,
the Company may review  opportunities for acquisitions,  joint ventures or other
business  combinations in the component products  industry.  In the event of any
such  transaction,  the Company  may  consider  using  available  cash,  issuing
additional  equity  securities or increasing the  indebtedness of the Company or
its subsidiaries.

     Contractual  obligations.  As more  fully  described  in the  notes  to the
Consolidated  Financial  Statements,  the  Company is  obligated  to make future
payments  under  certain  debt  and  lease  agreements,  and is a party to other
commitments. The following table summarizes these obligations as of December 31,
2002.



                                                        Payments due by period
                                                      --------------------------
                                                     Less than  1 - 3      4 - 5
                                              Total    1 year   years      years
                                                        (In thousands)

                                                             
Long-term debt ...........................   $31,000   $ --     $ --     $31,000
Capital lease obligations and other ......        89       89     --        --
Operating leases .........................     1,565      662      881        22
Unconditional purchase obligations .......     1,355    1,355     --        --
Other long-term obligation - Maastricht
 real estate acquisition obligation ......     2,085     --      2,085      --
                                             -------   ------   ------   -------

Total contractual cash obligations .......   $36,094   $2,106   $2,966   $31,022
                                             =======   ======   ======   =======







     In  addition,  the  Company is a party to  certain  other  agreements  that
contractually and  unconditionally  commit the Company to pay certain amounts in
the future. While the Company believes it is probable that amounts will be spent
in the future under such contracts,  the amount and/or the timing of such future
payments will vary depending on certain  provisions of the applicable  contract.
Agreements  to which the Company is a party that fall into this  category,  more
fully described in Note 14 to the Consolidated Financial Statements, are CompX's
patent license  agreements  under which it pays royalties based on the volume of
certain products manufactured in Canada and sold in the United States.

ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     General.  The  Company is exposed  to market  risk from  changes in foreign
currency  exchange  rates and  interest  rates.  The Company  periodically  uses
currency  forward  contracts to manage a portion of foreign  exchange  rate risk
associated  with  receivables,  or similar  exchange rate risk  associated  with
future  sales,  denominated  in a currency  other than the  holder's  functional
currency. Otherwise, the Company does not generally enter into forward or option
contracts to manage such market risks,  nor does the Company enter into any such
contract  or other type of  derivative  instrument  for  trading or  speculative
purposes.  Other than the contracts discussed below, the Company was not a party
to any forward or derivative  option contract  related to foreign exchange rates
or interest rates at December 31, 2001 and 2002. See Note 1 to the  Consolidated
Financial Statements.

         Interest rates. The Company is exposed to market risk from changes in
interest rates, primarily related to indebtedness.

     At  December  31,  2001  and  2002,  substantially  all  of  the  Company's
outstanding  indebtedness  were variable  rate  borrowings.  Such  borrowings at
December  31, 2002 related  principally  to $31 million ($49 million at December
31, 2001) in borrowings  under the Company's  unsecured  Revolving Senior Credit
Facility  which was replaced by a $47.5 million  secured  Revolving  Bank Credit
Agreement in January  2003.  The  outstanding  balances at December 31, 2001 and
2002 (which approximate fair value) had a weighted-average interest rate of 4.2%
and 2.5%,  respectively.  Amounts  outstanding under the new credit facility are
due in January 2006. The remaining indebtedness outstanding at December 31, 2001
and 2002 is not material.

     Foreign  currency  exchange  rates.  The  Company is exposed to market risk
arising  from  changes  in  foreign  currency  exchange  rates  as a  result  of
manufacturing  and selling its products  outside the United States  (principally
Canada,  Western Europe and Taiwan).  A portion of CompX's sales  generated from
its  non-U.S.  operations  are  denominated  in  currencies  other than the U.S.
dollar,  principally the Canadian dollar, the euro and the New Taiwan dollar. In
addition,  a portion of CompX's  sales  generated  from its non-U.S.  operations
(principally in Canada) are denominated in the U.S. dollar.  Most raw materials,
labor and other  production  costs for such non-U.S.  operations are denominated
primarily in local currencies. Consequently, the translated U.S. dollar value of
CompX's  foreign  sales and operating  results are subject to currency  exchange
rate  fluctuations  which may favorably or unfavorably  impact reported earnings
and may affect comparability of period-to-period operating results.

     Certain  of  CompX's  sales  generated  by  its  Canadian   operations  are
denominated in U.S.  dollars.  To manage a portion of the foreign  exchange rate
market  risk  associated  with  receivables,   or  similar  exchange  rate  risk
associated  with future  sales,  at December  31, 2002 CompX had entered  into a
series of short-term forward exchange contracts maturing through January 2003 to
exchange  an  aggregate  of $2.5  million for an  equivalent  amount of Canadian
dollars at an exchange rate of Cdn. $1.57 per U.S. dollar. At each balance sheet
date,  outstanding  currency  forward  contracts are  marked-to-market  with any
resulting gain or loss recognized in income  currently.  The difference  between
the  estimated  fair  value and the face value of all such  outstanding  forward
contracts at December 31, 2002 is not material. At December 31, 2002, the actual
exchange rate was Cdn. $1.57 per U.S. dollar. No foreign exchange contracts were
outstanding at December 31, 2001.

     Other. The above discussion includes  forward-looking  statements of market
risk which assume  hypothetical  changes in market prices.  Actual future market
conditions  will likely differ  materially from such  assumptions.  Accordingly,
such  forward-looking  statements  should not be considered to be projections by
the Company of future  events or losses.  Such  forward-looking  statements  are
subject  to  certain  risks  and  uncertainties  some of  which  are  listed  in
"Business-General."

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The information  called for by this Item is contained in a separate section
of this Annual Report.  See "Index of Financial  Statements and Schedules" (page
F-1).

ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

         None.






                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  information  required by this Item is  incorporated  by  reference  to
CompX's  definitive Proxy Statement to be filed with the Securities and Exchange
Commission  pursuant  to  Regulation  14A  within  120 days after the end of the
fiscal year covered by this report (the "CompX Proxy Statement").

ITEM 11. EXECUTIVE COMPENSATION

     The  information  required by this Item is incorporated by reference to the
CompX Proxy Statement.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  information  required by this Item is incorporated by reference to the
CompX Proxy Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The  information  required by this Item is incorporated by reference to the
CompX  Proxy  Statement.   See  also  Note  13  to  the  Consolidated  Financial
Statements.

ITEM 14. CONTROLS AND PROCEDURES

     The Company maintains a system of disclosure  controls and procedures.  The
term "disclosure controls and procedures," as defined by regulations of the SEC,
means controls and other procedures that are designed to ensure that information
required to be disclosed in the reports that the Company files or submits to the
SEC under the  Securities  Exchange  Act of 1934,  as amended  (the  "Act"),  is
recorded, processed,  summarized and reported, within the time periods specified
in the SEC's  rules and  forms.  Disclosure  controls  and  procedures  include,
without limitation,  controls and procedures designed to ensure that information
required to be  disclosed by the Company in the reports that it files or submits
to the SEC  under  the Act is  accumulated  and  communicated  to the  Company's
management,   including  its  principal  executive  officer  and  its  principal
financial officer, as appropriate to allow timely decisions to be made regarding
required disclosure. Each of David A. Bowers, the Company's Vice Chairman of the
Board,  President  and Chief  Executive  Officer,  and  Darryl R.  Halbert,  the
Company's Vice President, Chief Financial Officer and Controller, have evaluated
the Company's  disclosure controls and procedures as of a date within 90 days of
the filing date of this Form 10-K. Based upon their evaluation,  these executive
officers have  concluded that the Company's  disclosure  controls and procedures
are effective as of the date of such evaluation.

     The  Company  also  maintains  a  system  of  internal  controls.  The term
"internal  controls," as defined by the American  Institute of Certified  Public
Accountants'  Codification of Statement on Auditing  Standards,  AU Section 319,
means controls and other  procedures  designed to provide  reasonable  assurance
regarding the  achievement  of objectives  in the  reliability  of the Company's
financial   reporting,   the  effectiveness  and  efficiency  of  the  Company's
operations and the Company's  compliance with  applicable laws and  regulations.
There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect such controls  subsequent to the
date of their last evaluation,  including any corrective  actions with regard to
significant deficiencies and material weaknesses.






                                     PART IV


ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

 (a) and (d)        Financial Statements and Schedules

                    The Registrant

                    The consolidated  financial  statements and schedules listed
                    on  the  accompanying  Index  of  Financial  Statements  and
                    Schedules  (see page  F-1) are filed as part of this  Annual
                    Report.

 (b)                Reports on Form 8-K

                    No reports on Form 8-K were filed for the quarter ended
                    December 31, 2002.

 (c)                Exhibits

                    Included  as  exhibits  are the items  listed in the Exhibit
                    Index.  CompX  will  furnish  a copy of any of the  exhibits
                    listed  below upon payment of $4.00 per exhibit to cover the
                    costs to  CompX  of  furnishing  the  exhibits.  Instruments
                    defining  the  rights of holders of  long-term  debt  issues
                    which do not exceed 10% of consolidated total assets will be
                    furnished to the Commission upon request.

Item No.                            Exhibit Item

    3.1             Restated   Certificate  of  Incorporation  of  Registrant  -
                    incorporated by reference to Exhibit 3.1 of the Registrant's
                    Registration Statement on Form S-1 (File No. 333-42643).

    3.2             Amended and Restated  Bylaws of  Registrant,  adopted by the
                    Board of Directors August 31, 2002.

    10.1            Intercorporate Services Agreement between the Registrant and
                    Contran  Corporation  effective  as of  January  1,  2002  -
                    incorporated   by   reference   to   Exhibit   10.1  of  the
                    Registrant's  Quarterly  Report on Form 10-Q for the quarter
                    ended June 30, 2002.

    10.2*           CompX  International  Inc. 1997  Long-Term  Incentive Plan -
                    incorporated   by   reference   to   Exhibit   10.2  of  the
                    Registrant's  Registration  Statement  on Form S-1 (File No.
                    333-42643).

    10.3*           CompX   International   Inc.   Variable   Compensation  Plan
                    effective as of January 1, 1999 - incorporated  by reference
                    to Exhibit 10.4 of the  Registrant's  Annual  Report on Form
                    10-K for the year ended December 31, 1998.

    10.4            Agreement  between  Haworth,  Inc.  and  Waterloo  Furniture
                    Components,  Ltd. and Waterloo  Furniture  Components,  Inc.
                    effective  October 1, 1992 -  incorporated  by  reference to
                    Exhibit 10.3 of the Registrant's  Registration  Statement on
                    Form S-1 (File No. 333-42643).

    10.5            Tax Sharing Agreement among the Registrant, Valcor, Inc. and
                    Valhi,  Inc. dated as of January 2, 1998 -  incorporated  by
                    reference to Exhibit 10.4 of the  Registrant's  Registration
                    Statement on Form S-1 (File No. 333-42643).





Item No.                            Exhibit Item

    10.6            $100,000,000   Credit  Agreement   between  the  Registrant,
                    Bankers  Trust  Company,   as  Agent  and  various   lending
                    institutions  dated  February  26,  1998 -  incorporated  by
                    reference to Exhibit 10.5 of the  Registrant's  Registration
                    Statement on Form S-1 (File No. 333-42643).

    10.7            Amendment  No. 1 to  Credit  Agreement  between  Registrant,
                    Bankers  Trust  Company,   as  Agent  and  various   lending
                    institutions,  dated  December  15, 1999 -  incorporated  by
                    reference to Exhibit 10.8 of the Registrant's  Annual Report
                    on Form 10-K for the year ended December 31, 1999.

    10.8            Amendment  No. 2 to  Credit  Agreement  between  Registrant,
                    Bankers  Trust  Company,   as  Agent  and  various   lending
                    institutions,   dated  December  2001  -   incorporated   by
                    reference to Exhibit 10.8 of the Registrant's  Annual Report
                    on Form 10-K for the year ended December 31, 2001.

    10.9            $47,500,000   Credit   Agreement   between  the  Registrant,
                    Wachovia Bank,  National  Association,  as Agent and various
                    lending institutions dated January 22, 2003.

    10.10*          Employment   agreement  between  Registrant  and  Wouter  J.
                    Dammers,   effective  August  30,  1999  -  incorporated  by
                    reference  to  Exhibit  10.1 of the  Registrant's  Quarterly
                    Report on Form 10-Q for the quarter ended March 31, 2001.

    10.11           Asset   sale/leaseback   agreement   between  Thomas  Regout
                    International  BV and the  municipality  of Maastricht,  the
                    Netherlands  dated  December 21, 2001  (English  translation
                    from Dutch language document) - incorporated by reference to
                    Exhibit 10.12 of the Registrant's Annual Report on Form 10-K
                    for the year ended December 31, 2001.

    10.12*          Agreement and General  Release  between the  Registrant  and
                    Brent A. Hagenbuch, effective May 22, 2002.

    10.13*          Agreement and General  Release  between the  Registrant  and
                    Stuart M. Bitting, effective July 31, 2002.

    21.1            Subsidiaries of the Registrant.

    23.1            Consent of PricewaterhouseCoopers LLP.

    99.1            Annual  Report of the  CompX  Contributory  Retirement  Plan
                    (Form  11-K)  to be filed  under  Form  10-K to this  Annual
                    Report on Form  10-K405  within 180 days after  December 31,
                    2002.

    99.2            Certification pursuant to 18 U.S.C. Section 1350, as Adopted
                    Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

    99.3            Certification Pursuant to 18 U.S.C. Section 1350, as Adopted
                    Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.










* Management contract, compensatory plan or agreement.






                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) 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.

                               COMPX INTERNATIONAL INC.

                      By:      /s/ David A. Bowers
                               ------------------------------------------------
                               David A. Bowers
                               Vice Chairman of the Board,
                               President and Chief Executive Officer
                               (Principal Executive Officer)

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report has been signed by the  following  persons in the  capacities  and on the
dates indicated.



                  Signature                  Title                           Date

                                                                   
/s/ Glenn R. Simmons                     Chairman of the Board           March 14, 2003
- -----------------------------
Glenn R. Simmons


/s/ David A. Bowers                      Vice Chairman of the Board,     March 14, 2003
- -----------------------------            President and
David A. Bowers                          Chief Executive Officer
                                         (Principal Executive Officer)

/s/ Darryl R. Halbert                    Vice President,                 March 14, 2003
- -----------------------------            Chief Financial Officer
Darryl R. Halbert                        and Controller
                                         (Principal Financial and Accounting
                                         Officer)

/s/ Paul M. Bass, Jr.                    Director                        March 14, 2003
- -----------------------------
Paul M. Bass, Jr.

/s/ Keith R. Coogan                      Director                        March 14, 2003
- -----------------------------
Keith R. Coogan

/s/ Edward J. Hardin                     Director                        March 14, 2003
- -----------------------------
Edward J. Hardin

/s/ Ann Manix                            Director                        March 14, 2003
- --------------------------------------
Ann Manix

/s/ Steven L. Watson                     Director                        March 14, 2003
- -----------------------------
Steven L. Watson










                                  CERTIFICATION

I,  David A.  Bowers,  the Vice  Chairman  of the  Board,  President  and  Chief
Executive Officer of CompX International Inc., certify that:

1)   I have  reviewed  this  annual  report on Form 10-K of CompX  International
     Inc.;

2)   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3)   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4)   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and

     c)   presented   in  this   annual   report  our   conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5)   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6)   The  registrant's  other  certifying  officer and I have  indicated in this
     annual  report  whether or not there were  significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:  March 14, 2003

/s/ David A. Bowers
- -------------------------------------
David A. Bowers
Vice Chairman of the Board, President
 and Chief Executive Officer






                                  CERTIFICATION

I, Darryl R. Halbert, the Vice President, Chief Financial Officer and Controller
of CompX International Inc., certify that:

1)   I have  reviewed  this  annual  report on Form 10-K of CompX  International
     Inc.;

2)   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3)   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4)   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and

     c)   presented   in  this   annual   report  our   conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5)   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

     d)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     e)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6)   The  registrant's  other  certifying  officer and I have  indicated in this
     annual  report  whether or not there were  significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:  March 14, 2003

/s/ Darryl R. Halbert
- ------------------------------------------------------
Darryl R. Halbert
Vice President, Chief Financial Officer and Controller



                           Annual Report on Form 10-K

                            Items 8, 14(a) and 14(d)

                   Index of Financial Statements and Schedules


Financial Statements                                                 Page

  Report of Independent Accountants                                   F-2

  Consolidated Balance Sheets - December 31, 2001 and 2002            F-3

  Consolidated Statements of Income -
   Years ended December 31, 2000, 2001 and 2002                       F-5

  Consolidated Statements of Comprehensive Income -
   Years ended December 31, 2000, 2001 and 2002                       F-6

  Consolidated Statements of Cash Flows -
   Years ended December 31, 2000, 2001 and 2002                       F-7

  Consolidated Statements of Stockholders' Equity -
   Years ended December 31, 2000, 2001 and 2002                       F-9

  Notes to Consolidated Financial Statements                          F-10



Financial Statement Schedule

  Report of Independent Accountants                                   S-1

  Schedule II - Valuation and Qualifying Accounts                     S-2



        Schedules I, III and IV are omitted because they are not applicable.













                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Stockholders and Board of Directors of CompX International Inc.:

     In our  opinion,  the  accompanying  consolidated  balance  sheets  and the
related consolidated statements of income,  comprehensive income, cash flows and
stockholders' equity present fairly, in all material respects,  the consolidated
financial  position of CompX  International Inc. and Subsidiaries as of December
31, 2001 and 2002, and the  consolidated  results of their  operations and their
cash flows for each of the three years in the period ended December 31, 2002, in
conformity with accounting principles generally accepted in the United States of
America.  These  financial  statements are the  responsibility  of the Company's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our  audits.  We  conducted  our audits of these  financial
statements  in  accordance  with auditing  standards  generally  accepted in the
United  States of America,  which  require that we plan and perform the audit to
obtain reasonable  assurance about whether the financial  statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

     As discussed in Note 15 to the consolidated financial statements, effective
January 1, 2002 the Company  changed its method of  accounting  for goodwill and
other intangible assets.




                                         PricewaterhouseCoopers LLP



Dallas, Texas
February 13, 2003





                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           December 31, 2001 and 2002

                        (In thousands, except share data)




              ASSETS                                         2001         2002
                                                             ----         ----

Current assets:
                                                                  
  Cash and cash equivalents ........................      $ 33,309      $ 12,407
  Accounts receivable, less allowance for
   doubtful accounts of $841 and $812 ..............        23,422        22,924
  Income taxes receivable from affiliates ..........           351           352
  Refundable income taxes ..........................         2,032         1,378
  Inventories ......................................        30,902        28,876
  Prepaid expenses and other current assets ........         2,902         3,422
  Deferred income taxes ............................         1,944         1,983
                                                          --------      --------

      Total current assets .........................        94,862        71,342
                                                          --------      --------

Other assets:
  Goodwill .........................................        38,882        40,729
  Other intangible assets ..........................         2,440         2,183
  Prepaid rent .....................................         1,079           426
  Other ............................................           577           233
                                                          --------      --------

      Total other assets ...........................        42,978        43,571
                                                          --------      --------

Property and equipment:
  Land .............................................         4,368         4,344
  Buildings ........................................        29,092        29,452
  Equipment ........................................        89,773       102,347
  Construction in progress .........................         4,618         3,548
                                                          --------      --------
                                                           127,851       139,691
  Less accumulated depreciation ....................        42,815        54,512
                                                          --------      --------

      Net property and equipment ...................        85,036        85,179
                                                          --------      --------

                                                          $222,876      $200,092
                                                          ========      ========








                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                           December 31, 2001 and 2002

                        (In thousands, except share data)




   LIABILITIES AND STOCKHOLDERS' EQUITY                       2001         2002
                                                              ----         ----

Current liabilities:
                                                                  
  Current maturities of long-term debt .................   $      56    $       6
  Accounts payable and accrued liabilities .............      23,168       21,318
  Payable to affiliate .................................          15         --
  Income taxes .........................................       1,000          419
  Deferred income taxes ................................         291          408
                                                           ---------    ---------

      Total current liabilities ........................      24,530       22,151
                                                           ---------    ---------

Noncurrent liabilities:
  Long-term debt .......................................      49,000       31,000
  Deferred income taxes ................................       4,441        4,469
  Accrued pension costs ................................         660         --
  Deferred gain on sale/leaseback ......................       1,221          493
                                                           ---------    ---------

      Total noncurrent liabilities .....................      55,322       35,962
                                                           ---------    ---------

Stockholders' equity:
  Preferred stock, $.01 par value; 1,000 shares
   authorized, none issued .............................        --           --
  Class A common stock, $.01 par value;
   20,000,000 shares authorized; 6,207,180 and 6,219,680
   shares issued .......................................          62           62
  Class B common stock, $.01 par value;
   10,000,000 shares authorized, issued and outstanding          100          100
  Additional paid-in capital ...........................     119,224      119,387
  Retained earnings ....................................      50,966       44,049
  Accumulated other comprehensive income -
   currency translation ................................     (16,013)     (10,304)
  Treasury stock, at cost - 1,103,900 shares ...........     (11,315)     (11,315)
                                                           ---------    ---------

      Total stockholders' equity .......................     143,024      141,979
                                                           ---------    ---------

                                                           $ 222,876    $ 200,092
                                                           =========    =========






Commitments and contingencies (Notes 1, 11 and 14)





                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                  Years ended December 31, 2000, 2001 and 2002

                      (In thousands, except per share data)




                                                   2000          2001         2002
                                                   ----          ----         ----

                                                                 
Net sales ...................................   $ 253,294    $ 211,422    $ 196,101
Cost of goods sold ..........................     187,299      167,884      163,181
                                                ---------    ---------    ---------

      Gross margin ..........................      65,995       43,538       32,920

Selling, general and administrative expense .      28,693       28,310       26,713
Restructuring charge ........................        --          2,742         --
                                                ---------    ---------    ---------

      Operating income ......................      37,302       12,486        6,207

Gain on sale of plant facility ..............        --          2,246         --
Other general corporate income (expense), net         443        1,009         (910)
Interest expense ............................      (2,302)      (2,859)      (1,888)
                                                ---------    ---------    ---------

      Income before income taxes and
       minority interest ....................      35,443       12,882        3,409

Provision for income taxes ..................      13,390        5,758        2,771

Minority interest in losses .................          (3)        --           --
                                                ---------    ---------    ---------

      Net income ............................   $  22,056    $   7,124    $     638
                                                =========    =========    =========


Basic and diluted earnings per common share .   $    1.37    $     .47    $     .04
                                                =========    =========    =========

Cash dividends per share ....................   $     .50    $     .50    $     .50
                                                =========    =========    =========

Shares used in the calculation of earnings
 per share amounts for:
  Basic earnings per share ..................      16,115       15,144       15,110
  Dilutive impact of stock options ..........          32            6            8
                                                ---------    ---------    ---------

  Diluted earnings per share ................      16,147       15,150       15,118
                                                =========    =========    =========








                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                  Years ended December 31, 2000, 2001 and 2002

                                 (In thousands)





                                                 2000         2001        2002
                                                 ----         ----        ----

                                                               
Net income ................................    $ 22,056     $ 7,124     $   638
                                               --------     -------     -------

Other comprehensive income - currency
 translation adjustment:
    Pre-tax amount ........................      (5,159)     (5,097)      5,643
    Less income tax benefit ...............        (323)       (207)        (66)
                                               --------     -------     -------

    Total other comprehensive income ......      (4,836)     (4,890)      5,709
                                               --------     -------     -------

      Comprehensive income ................    $ 17,220     $ 2,234     $ 6,347
                                               ========     =======     =======













                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Years ended December 31, 2000, 2001 and 2002

                                 (In thousands)



                                                    2000         2001        2002
                                                    ----         ----        ----

Cash flows from operating activities:
                                                                 
  Net income ..................................   $ 22,056    $  7,124    $    638
  Depreciation and amortization ...............     12,416      14,769      13,004
  Deferred income taxes .......................      2,310       1,355        (750)
  Gain on sale of plant facility ..............       --        (2,246)       --
  Minority interest ...........................         (3)       --          --
  Other, net ..................................        (73)        465         604
  Change in assets and liabilities:
    Accounts receivable .......................       (826)      6,112       1,301
    Inventories ...............................     (7,421)      4,075       3,052
    Accounts payable and accrued liabilities ..      2,746      (3,983)     (2,798)
    Accounts with affiliates ..................       (284)        (38)        (16)
    Income taxes ..............................     (1,033)        202       1,561
    Other, net ................................     (1,458)       (172)        342
                                                  --------    --------    --------

      Net cash provided by operating activities     28,430      27,663      16,938
                                                  --------    --------    --------


Cash flows from investing activities:
  Capital expenditures ........................    (23,128)    (13,283)    (12,703)
  Proceeds from sale of plant facility ........       --        10,000        --
  Purchase of business units ..................     (9,346)       --          --
  Other, net ..................................        111         605          32
                                                  --------    --------    --------

      Net cash used by investing activities ...    (32,363)     (2,678)    (12,671)
                                                  --------    --------    --------


Cash flows from financing activities:
  Long-term debt:
    Borrowings ................................     20,274      14,919       1,000
    Principal payments ........................     (2,454)     (6,511)    (19,050)
  Issuance of common stock ....................      1,027        --           120
  Dividends paid ..............................     (8,076)     (7,553)     (7,555)
  Common stock reacquired .....................     (8,665)     (2,650)       --
  Other .......................................         13        --          --
                                                  --------    --------    --------

      Net cash provided (used) by financing
       activities .............................      2,119      (1,795)    (25,485)
                                                  --------    --------    --------

Net increase (decrease) .......................   $ (1,814)   $ 23,190    $(21,218)
                                                  ========    ========    ========






                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  Years ended December 31, 2000, 2001 and 2002

                                 (In thousands)



                                                          2000       2001      2002
                                                          ----       ----      ----

Cash and cash equivalents:
  Net increase (decrease) from:
    Operating, investing and financing
                                                                    
     activities ....................................   $ (1,814)   $23,190   $(21,218)
    Currency translation ...........................       (535)       299        316
  Balance at beginning of year .....................     12,169      9,820     33,309
                                                       --------    -------   --------

  Balance at end of year ...........................   $  9,820    $33,309   $ 12,407
                                                       ========    =======   ========

Supplemental disclosures:
  Cash paid for:
    Interest .......................................   $  2,086    $ 3,238   $  1,877
    Income taxes ...................................     12,562      4,126      2,788

  Net assets consolidated - business units acquired:
    Cash and cash equivalents ......................   $   --      $  --     $   --
    Goodwill .......................................      4,837       --         --
    Other intangible assets ........................        254       --         --
    Other non-cash assets ..........................      7,144       --         --
    Liabilities ....................................     (2,889)      --         --
                                                       --------    -------   --------

    Cash paid ......................................   $  9,346    $  --     $   --
                                                       ========    =======   ========








                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                  Years ended December 31, 2000, 2001 and 2002

                                 (In thousands)



                                                                           Accumulated other
                                                                             comprehensive
                                                                                income -
                                                  Additional                    currency                       Total
                                  Common stock      paid-in       Retained     translation                  stockholders'
                                Class A  Class B    capital       earnings        stock        Treasury        equity
                                                    -------        -------     ----------     ----------      ------

                                                                                        
Balance at December 31, 1999      $61     $100      $118,067       $37,415      $ (6,287)      $     -       $149,356

Net income                          -        -             -        22,056             -             -         22,056
Other comprehensive income          -        -             -             -        (4,836)            -         (4,836)
Cash dividends                      -        -             -        (8,076)            -             -         (8,076)
Issuance of common stock            1        -         1,072             -             -             -          1,073
Common stock reacquired             -        -             -             -             -        (8,665)        (8,665)
Other                               -        -            55             -             -             -             55
                                  ---     ----      --------       -------      --------      --------       --------

Balance at December 31, 2000       62      100       119,194        51,395       (11,123)       (8,665)       150,963

Net income                          -        -             -         7,124             -             -          7,124
Other comprehensive income          -        -             -             -        (4,890)            -         (4,890)
Cash dividends                      -        -             -        (7,553)            -             -         (7,553)
Issuance of common stock            -        -            30             -             -             -             30
Common stock reacquired             -        -             -             -             -        (2,650)        (2,650)
                                  ---     ----      --------       -------      --------      --------        --------

Balance at December 31, 2001       62      100       119,224        50,966       (16,013)      (11,315)       143,024

Net income                          -        -             -           638             -             -            638
Other comprehensive income          -        -             -             -         5,709             -          5,709
Cash dividends                      -        -             -        (7,555)            -             -         (7,555)
Issuance of common stock            -        -           156             -             -             -            156
Other                               -        -             7             -             -                            7
                                  ---     ----      --------       -------      --------      --------       --------

Balance at December 31, 2002      $62     $100      $119,387       $44,049      $(10,304)     $(11,315)      $141,979
                                  ===     ====      ========       =======      ========      ========       ========







                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of significant accounting policies:

     Organization.  CompX  International Inc. (NYSE: CIX) is 69% owned by Valhi,
Inc. (NYSE: VHI) and Valhi's  wholly-owned  subsidiary Valcor,  Inc. at December
31, 2002. The Company  manufactures and sells component products (precision ball
bearing slides,  security products and ergonomic  computer support systems).  At
December 31, 2002, Contran Corporation holds,  directly or through subsidiaries,
approximately  93% of Valhi's  outstanding  common stock.  Substantially  all of
Contran's outstanding voting stock is held by trusts established for the benefit
of certain children and grandchildren of Harold C. Simmons, of which Mr. Simmons
is sole  trustee.  Mr.  Simmons,  the  Chairman of the Board of each of Contran,
Valhi and  Valcor,  may be  deemed to  control  each of such  companies  and the
Company.

     Management estimates. The preparation of financial statements in conformity
with accounting  principles  generally  accepted in the United States of America
("GAAP")  requires  management to make estimates and assumptions that affect the
reported  amounts of assets and liabilities and disclosure of contingent  assets
and liabilities at the date of the financial statements, and the reported amount
of revenues and expenses during the reporting period.  Actual results may differ
from previously-estimated amounts under different assumptions or conditions.

     Principles  of  consolidation.   The  accompanying  consolidated  financial
statements   include  the   accounts  of  CompX   International   Inc.  and  its
majority-owned  subsidiaries.  All material  intercompany  accounts and balances
have been  eliminated.  Certain  prior year  amounts have been  reclassified  to
conform to the current year  presentation.  The Company has no involvement  with
any variable interest entity covered by the scope of FASB Interpretation No. 46,
Consolidation of Variable Interest Entities.

     Fiscal  year.  The  Company's  operations  are  reported on a 52 or 53-week
fiscal year. The years ended December 31, 2000,  2001 and 2002 each consisted of
52 weeks, and the year ended December 31, 2003 will be a 52-week year.

     Translation of foreign  currencies.  Assets and liabilities of subsidiaries
whose  functional  currency  is other  than the U.S.  dollar are  translated  at
year-end  rates of exchange and revenues and expenses are  translated at average
exchange rates prevailing during the year. Resulting translation adjustments are
accumulated in stockholders'  equity as part of accumulated other  comprehensive
income, net of related  applicable  deferred income taxes and minority interest.
Currency transaction gains and losses are recognized in income currently.

     Cash and cash  equivalents.  Cash equivalents  consist  principally of bank
time deposits and government and  commercial  notes with original  maturities of
three months or less.

     Net sales. Sales are recorded when products are shipped and title and other
risks and rewards of ownership  have passed to the customer.  Shipping terms are
generally F.O.B. shipping point, although in some instances,  shipping terms are
F.O.B.  destination  point (for which sales are  recognized  when the product is
received  by the  customer).  Amounts  charged to  customers  for  shipping  and
handling are not material.  The related costs incurred for shipping and handling
are also not material.

     Accounts  receivable.  The  Company  provides  an  allowance  for  doubtful
accounts for known and potential  losses rising from sales to customers based on
a periodic review of these accounts.

     Inventories and cost of sales.  Inventories are stated at the lower of cost
or  market,   net  of  allowance  for  obsolete  and  slow-moving   inventories.
Inventories are based on average cost or the first-in, first-out method.

     Goodwill and other  intangible  assets.  Goodwill  represents the excess of
cost over fair value of individual net assets acquired in business  combinations
accounted for by the purchase method.  Through  December 31, 2001,  goodwill was
amortized by the straight-line method over not more than 20 years. Upon adoption
of Statement of Financial  Accounting  Standards  ("SFAS") No. 142, Goodwill and
Other  Intangible  Assets,  effective  January 1, 2002,  goodwill  was no longer
subject to  periodic  amortization.  Goodwill  and other  intangible  assets are
stated net of accumulated amortization. See Notes 5 and 15.

     Other intangible assets,  consisting of the estimated fair value of certain
patents  acquired,  have been and will  continue to be upon adoption of SFAS No.
142 effective January 1, 2002,  amortized by the  straight-line  method over the
lives of such patents  (approximately  11 years remaining at December 31, 2002),
with no  assumed  residual  value at the end of the life of the  patents.  Other
intangible assets are stated net of accumulated  amortization of $1.0 million at
December 31, 2001 and $1.2 million at December 31, 2002. Amortization expense of
intangible  assets was $361,000 in 2000,  $229,000 in 2001 and $240,000 in 2002,
and is expected to be approximately $250,000 in each of 2003 through 2007.

     Through  December  31,  2001,  when  events  or  changes  in  circumstances
indicated  that  goodwill  or  other  intangible  assets  may  be  impaired,  an
evaluation was performed to determine if an impairment  existed.  Such events or
circumstances  included,  among other  things,  (i) a  prolonged  period of time
during which the Company's net carrying value of its investment in  subsidiaries
whose common  stocks are publicly  traded was greater than quoted  market prices
for such stocks and (ii)  significant  current and prior  periods or current and
projected periods with operating losses related to the applicable business unit.
All relevant  factors  were  considered  in  determining  whether an  impairment
existed. If an impairment was determined to exist, goodwill and, if appropriate,
the underlying long-lived assets associated with the goodwill, were written down
to reflect the estimated  future  discounted cash flows expected to be generated
by the underlying  business.  Effective  January 1, 2002, the Company  commenced
assessing  impairment of goodwill and other intangible assets in accordance with
SFAS No. 142. See Note 15.

     Property,  equipment and  depreciation.  Property and equipment,  including
purchased  computer software for internal use, are stated at cost.  Expenditures
for maintenance, repairs and minor renewals are expensed; expenditures for major
improvements are capitalized.  Depreciation for financial  reporting purposes is
computed principally by the straight-line method over the estimated useful lives
of 15 to 40  years  for  buildings  and  three  to 10 years  for  equipment  and
software.  Accelerated depreciation methods are used for income tax purposes, as
permitted. Upon sale or retirement of an asset, the related cost and accumulated
depreciation are removed from the accounts and any gain or loss is recognized in
income currently.

     When  events or  changes  in  circumstances  indicate  that  assets  may be
impaired,  an evaluation is performed to determine if an impairment exists. Such
events or changes in circumstances  include, among other things, (i) significant
current  and prior  periods or current  and  projected  periods  with  operating
losses,  (ii) a significant  decrease in the market value of an asset or (iii) a
significant  change  in the  extent  or  manner  in which an asset is used.  All
relevant  factors  are  considered.  The test for  impairment  is  performed  by
comparing the estimated  future  undiscounted  cash flows (exclusive of interest
expense)  associated  with  the  asset  to the  asset's  net  carrying  value to
determine  if a  write-down  to market  value or  discounted  cash flow value is
required.  Through  December 31, 2001, if the asset being tested for  impairment
was acquired in a business combination accounted for by the purchase method, any
goodwill which arose out of that business combination was also considered in the
impairment test if the goodwill  related  specifically to the acquired asset and
not to other  aspects of the acquired  business,  such as the  customer  base or
product lines. Effective January 1, 2002, the Company began assessing impairment
of goodwill in  accordance  with SFAS No. 142, and the Company  began  assessing
impairment  of other  long-lived  assets  (such as property  and  equipment)  in
accordance  with SFAS No. 144  Accounting  for the  Impairment  or  Disposal  of
Long-Lived Assets.  SFAS No. 144 retains the fundamental  provisions of existing
GAAP with  respect  to the  recognition  and  measurement  of  long-lived  asset
impairment  contained  in  SFAS  No.  121,  Accounting  for  the  Impairment  of
Long-Lived  Assets and for Lived-Lived  Assets to be Disposed Of. However,  SFAS
No. 144 provides new guidance intended to address certain  implementation issues
associated  with SFAS No.  121,  including  expanded  guidance  with  respect to
appropriate  cash  flows  to be used to  determine  whether  recognition  of any
long-lived  asset  impairment  is  required,  and if required how to measure the
amount of the  impairment.  SFAS No. 144 also requires that any net assets to be
disposed of by sale are to be  reported  at the lower of carrying  value or fair
value less cost to sell, and expands the reporting of discontinued operations to
include any  component of an entity with  operations  and cash flows that can be
clearly distinguished from the rest of the entity.  Adoption of SFAS No. 144 did
not have a significant  effect on the Company as of January 1, 2002. See Notes 5
and 15.

     Self-insurance.   The  Company  is  partially   self-insured  for  workers'
compensation  and certain  employee  health  benefits  and is  self-insured  for
environmental issues. Stop-loss coverage is purchased by the Company in order to
limit its  exposure  to any  significant  levels  of  workers'  compensation  or
employee  health  benefit  claims.  Self-insured  losses are accrued  based upon
estimates of the aggregate liability for uninsured claims incurred using certain
actuarial  assumptions  followed in the insurance industry and the Company's own
historical claims experience.

     Derivatives  and  hedging  activities.  The Company  adopted  SFAS No. 133,
Accounting  for  Derivative  Instruments  and  Hedging  Activities,  as amended,
effective January 1, 2001. Under SFAS No. 133, all derivatives are recognized as
either assets or  liabilities  and measured at fair value.  The  accounting  for
changes  in fair  value of  derivatives  depends  upon the  intended  use of the
derivative,  and such  changes  are  recognized  either  in net  income or other
comprehensive  income.  As permitted by the transition  requirements of SFAS No.
133, as amended,  the  Company has  exempted  from the scope of SFAS No. 133 all
host contracts  containing  embedded  derivatives  which were issued or acquired
prior to  January  1,  1999.  Other  than  certain  currency  forward  contracts
discussed  below,  the Company was not a party to any significant  derivative or
hedging  instrument  covered by SFAS No. 133 at January 1, 2001.  The accounting
for  such  currency  forward  contracts  under  SFAS No.  133 is not  materially
different from the accounting for such contracts under prior GAAP, and therefore
the impact to the Company of adopting SFAS No. 133 was not material.

     Certain of the Company's  sales  generated by its non-U.S.  operations  are
denominated in U.S.  dollars.  The Company  periodically  uses currency  forward
contracts  to  manage a very  nominal  portion  of  foreign  exchange  rate risk
associated  with  receivables  denominated in a currency other than the holder's
functional  currency or similar exchange rate risk associated with future sales.
The Company  has not entered  into these  contracts  for trading or  speculative
purposes in the past, nor does the Company  currently  anticipate  entering into
such  contracts  for trading or  speculative  purposes  in the  future.  At each
balance  sheet  date,  any  such   outstanding   currency  forward  contract  is
marked-to-market  with any resulting gain or loss recognized in income currently
as part of net currency  transactions.  To manage such  exchange  rate risk,  at
December 31, 2002 the Company held contracts  maturing  through  January 2003 to
exchange an aggregate of U.S. $2.5 million for an equivalent  amount of Canadian
dollars at an exchange rate of Cdn. $1.57 per U.S. dollar. At December 31, 2002,
the actual exchange rate was Cdn. $1.57 per U.S. dollar.  No such contracts were
held at December 31, 2001.

     The  Company  periodically  uses  interest  rate  swaps and other  types of
contracts  to manage  interest  rate risk with  respect to  financial  assets or
liabilities.  The Company has not entered  into these  contracts  for trading or
speculative  purposes  in the past,  nor does the Company  currently  anticipate
entering into such contracts for trading or speculative  purposes in the future.
The Company was not a party to any such contract during 2000, 2001 and 2002.

     Income  taxes.  The  Company is a separate  United  States  federal  income
taxpayer and is not a member of Contran's  consolidated  United  States  federal
income tax group.  The  Company is however a part of  consolidated  tax  returns
filed  by  Contran  in  certain  United  States  state  jurisdictions.  For such
consolidated state tax returns, intercompany allocations of state tax provisions
are computed on a separate company basis. Payments are made to, or received from
Contran  in the  amounts  that  would  have  been paid to or  received  from the
respective  state tax  authority  had CompX not been a part of the  consolidated
state tax return.

     Deferred  income tax assets and liabilities are recognized for the expected
future tax  consequences  of  temporary  differences  between the income tax and
financial  reporting  carrying  amounts  of assets  and  liabilities,  including
undistributed  earnings  of  foreign  subsidiaries  which  are not  deemed to be
permanently  reinvested.  The Company  periodically  evaluates  its deferred tax
assets in the various taxing  jurisdictions in which it operates and adjusts any
related valuation allowance based on the estimate of the amount of such deferred
tax assets which the Company  believes does not meet the  "more-likely-than-not"
recognition criteria.  Earnings of foreign subsidiaries deemed to be permanently
reinvested  aggregated  $54  million at  December  31,  2001 and $45  million at
December 31, 2002.

     Earnings per share.  Basic earnings per share of common stock is based upon
the weighted  average number of common shares actually  outstanding  during each
period.  Diluted  earnings  per share of common  stock  includes  the  impact of
outstanding  dilutive stock options.  The weighted average number of outstanding
stock  options  excluded  from the  calculation  of diluted  earnings  per share
because  their  impact  would have been  antidilutive  aggregated  approximately
848,000 in 2000, 746,000 in 2001 and 819,000 in 2002.

     Stock options. At December 31, 2002, the Company has a stock-based employee
compensation  plan,  which is  described  more  fully in Note  10.  The  Company
accounts for stock-based  employee  compensation  related to stock options using
the  intrinsic  value method in  accordance  with  Accounting  Principles  Board
Opinion  ("APBO")  No. 25,  Accounting  for Stock Issued to  Employees,  and its
various  interpretations.  Under APBO No. 25, no compensation  cost is generally
recognized  for fixed stock options in which the exercise  price is greater than
or equal to the market price on the grant date.  Compensation cost recognized by
the Company related to stock options in accordance with APBO No. 25 has not been
significant in any of the past three years. The following table  illustrates the
effect on net income and  earnings per share if the Company had applied the fair
value  recognition  provisions  of SFAS  No.  123,  Accounting  for  Stock-Based
Compensation to stock-based  employee  compensation related to stock options for
all options granted on or after January 1, 1995.









                                                    Years ended December 31,
                                                    2000        2001         2002
                                                    ----        ----         ----
                                                          (In thousands,
                                                      except per share data)

                                                                
Net income, as reported .......................   $ 22,056    $ 7,124    $   638
Deduct:  Total stock-based employee
  compensation expense related to stock options
  determined under fair value based method
  for all awards, net of related tax effects ..     (1,342)    (1,486)    (1,572)
                                                  --------    -------    -------

Pro forma net income (loss) ...................   $ 20,714    $ 5,638    $  (934)
                                                  ========    =======    =======

Earnings (loss) per share - basic and diluted:
  As reported .................................   $   1.37    $   .47    $   .04
                                                  ========    =======    =======

  Pro forma ...................................   $   1.29    $   .37    $  (.06)
                                                  ========    =======    =======


     Fair value of  financial  instruments.  The  carrying  amounts of  accounts
receivable and accounts payable  approximates fair value due to their short-term
nature.  The carrying amount of indebtedness  approximates fair value due to the
stated  interest rate  approximating  a market rate.  These estimated fair value
amounts  have  been  determined  using  available  market  information  or other
appropriate valuation methodologies.

     Other.  Advertising  costs,  expensed as incurred,  were  $931,000 in 2000,
$1,026,000  in 2001  and  $879,000  in 2002.  Research  and  development  costs,
expensed as incurred,  were $1,082,000 in 2000, $510,000 in 2001 and $659,000 in
2002.

Note 2 - Business units acquired:

     In January 2000, the Company  acquired  substantially  all of the operating
assets of Chicago Lock Company for a cash purchase price of $9.4 million,  using
borrowings under the Company's revolving credit facility.  The Company accounted
for this acquisition by the purchase method of accounting and, accordingly,  the
results of operations and cash flows of the business acquired is included in the
Company's   consolidated   financial  statements   subsequent  to  the  date  of
acquisition.  The purchase price for this  acquisition has been allocated to the
individual  assets  acquired and  liabilities  assumed based upon estimated fair
values.

Note 3 - Business and geographic segments:

     The  Company's   operating  segments  are  defined  as  components  of  its
operations  about which  separate  financial  information  is available  that is
regularly  evaluated by the chief operating decision maker in determining how to
allocate resources and in assessing  performance.  The Company's chief operating
decision maker is Mr. David Bowers, president and chief executive officer of the
Company.  The Company has three  operating  segments - CompX Security  Products,
CompX  Waterloo  and CompX Regout  (formerly  called  CompX  Europe).  The CompX
Security Products segment,  with manufacturing  facilities in South Carolina and
Illinois,  manufactures  locking mechanisms and other security products for sale
to the office furniture,  banking, vending,  computer and other industries.  The
CompX Waterloo segment, with facilities in Canada,  Michigan and Taiwan, and the
CompX Regout  segment,  with  facilities in the  Netherlands,  both  manufacture
and/or  distribute a complete line of precision  ball bearing  slides for use in
office furniture,  computer-related  equipment,  tool storage cabinets and other
applications  and  ergonomic  computer  support  systems  for office  furniture.
Because of the similar economic  characteristics  between the CompX Waterloo and
CompX  Regout  segments  and  due to the  identical  products,  customer  types,
production processes and distribution methods shared by these two segments, they
have been  aggregated  into a single  reportable  segment for segment  reporting
purposes.

     The chief operating  decision maker evaluates segment  performance based on
segment  operating  income,  which is defined  as income  before  income  taxes,
minority interest and interest  expense,  exclusive of certain general corporate
income  and  expense  items  (including  interest  income and  foreign  exchange
transaction  gains and losses) and special items. All corporate office operating
expenses are allocated to the two  reportable  segments based upon the segments'
net sales. The accounting policies of the reportable  operating segments are the
same as those  described in Note 1. Capital  expenditures  include  additions to
property  and  equipment,   but  exclude   amounts   attributable   to  business
combinations accounted for by the purchase method. See Note 2.

     Segment assets are comprised of all assets  attributable  to the reportable
segments.  Corporate assets are not  attributable to the operating  segments and
consist primarily of cash and cash equivalents.  For geographic information, net
sales are  attributable  to the place of  manufacture  (point of origin) and the
location of the customer  (point of  destination);  property and  equipment  are
attributable to their physical location.  At December 31, 2001 and 2002, the net
assets of non-U.S. subsidiaries included in consolidated net assets approximated
$91 million and $82 million, respectively.











                                                        Years ended December 31,
                                                     2000         2001         2002
                                                     ----         ----         ----
                                                            (In thousands)

Net sales:
                                                                   
  CompX Waterloo/CompX Regout .................   $ 168,276    $ 137,351    $ 122,743
  CompX Security Products .....................      85,018       74,071       73,358
                                                  ---------    ---------    ---------

    Total net sales ...........................   $ 253,294    $ 211,422    $ 196,101
                                                  =========    =========    =========

Operating income (loss):
  CompX Waterloo/CompX Regout .................   $  24,822    $   5,166    $  (1,869)
  CompX Security Products .....................      12,480        7,320        8,076
                                                  ---------    ---------    ---------

    Total operating income ....................      37,302       12,486        6,207

  Interest expense ............................      (2,302)      (2,859)      (1,888)
  Gain on sale of plant facility ..............        --          2,246         --
  Other general corporate income (expense), net         443        1,009         (910)
                                                  ---------    ---------    ---------

    Income before income taxes and
     minority interest ........................   $  35,443    $  12,882    $   3,409
                                                  =========    =========    =========

Depreciation and amortization:
  CompX Waterloo/CompX Regout .................   $   7,697    $   9,136    $   8,235
  CompX Security Products .....................       4,719        5,633        4,769
                                                  ---------    ---------    ---------

                                                  $  12,416    $  14,769    $  13,004
                                                  =========    =========    =========

Capital expenditures:
  CompX Waterloo/CompX Regout .................   $  13,611    $   6,831    $  11,121
  CompX Security Products .....................       9,517        6,452        1,582
                                                  ---------    ---------    ---------

                                                  $  23,128    $  13,283    $  12,703
                                                  =========    =========    =========













                                                 Years ended December 31,
                                            2000          2001           2002
                                            ----          ----           ----
                                                     (In thousands)

Net sales:
  Point of origin:
                                                               
  Canada ..........................       $ 99,088       $ 81,326       $ 69,803
  United States ...................        106,294         88,302         86,432
  The Netherlands .................         35,767         32,216         29,626
  Taiwan ..........................         12,145          9,578         10,240
                                          --------       --------       --------

                                          $253,294       $211,422       $196,101
                                          ========       ========       ========

Point of destination:
  United States ...................       $159,658       $130,534       $126,182
  Canada ..........................         43,903         35,475         29,601
  Europe ..........................         34,858         37,097         33,115
  Other ...........................         14,875          8,316          7,203
                                          --------       --------       --------

                                          $253,294       $211,422       $196,101
                                          ========       ========       ========












                                                        December 31,
                                              2000          2001           2002
                                              ----          ----           ----
                                                      (In thousands)
Total assets:
                                                               
  CompX Waterloo/CompX Regout ........      $131,707      $128,502      $111,271
  CompX Security Products ............        90,321        92,503        87,795
  Corporate and eliminations .........         1,644         1,871         1,026
                                            --------      --------      --------

                                            $223,672      $222,876      $200,092
                                            ========      ========      ========

Goodwill:
  CompX Waterloo/CompX Regout ........      $ 17,055      $ 15,139      $ 16,986
  CompX Security Products ............        25,158        23,743        23,743
                                            --------      --------      --------

                                            $ 42,213      $ 38,882      $ 40,729
                                            ========      ========      ========

Net property and equipment:
  United States ......................      $ 47,555      $ 48,863      $ 46,251
  Canada .............................        24,410        23,420        23,046
  The Netherlands ....................        17,259         7,323        10,034
  Taiwan .............................         5,735         5,430         5,848
                                            --------      --------      --------

                                            $ 94,959      $ 85,036      $ 85,179
                                            ========      ========      ========


Note 4 - Inventories:



                                                             December 31,
                                                          2001           2002
                                                         ----           ----
                                                              (In thousands)

                                                                   
Raw materials ............................            $ 9,677            $ 6,573
Work in process ..........................             12,619             12,602
Finished products ........................              8,494              9,532
Supplies .................................                112                169
                                                      -------            -------

                                                      $30,902            $28,876







Note 5 - Goodwill:

     Changes in the carrying  amount of goodwill  during the past three years is
presented  in  the  table  below.   Goodwill  was  generated   principally  from
acquisitions of certain business units during 1998, 1999 and 2000.



                                                              CompX
                                             CompX Waterloo/ Security
                                               CompX Regout  Products     Total
                                                          (In millions)

                                                                 
Balance at December 31, 1999 ...............      $19.9       $21.8       $41.7

Goodwill acquired/adjusted during
 the year ..................................        (.6)        4.7         4.1
Changes in currency
 exchange rates ............................       (1.2)       --          (1.2)
Periodic amortization ......................       (1.0)       (1.4)       (2.4)
                                                  -----       -----       -----

Balance at December 31, 2000 ...............       17.1        25.1        42.2

Changes in currency
 exchange rates ............................       (1.0)       --          (1.0)
Periodic amortization ......................        (.9)       (1.4)       (2.3)
                                                  -----       -----       -----

Balance at December 31, 2001 ...............       15.2        23.7        38.9

Changes in currency
 exchange rates ............................        1.8        --           1.8
                                                  -----       -----       -----

Balance at December 31, 2002 ...............      $17.0       $23.7       $40.7
                                                  =====       =====       =====


     Upon  adoption  of SFAS No. 142  effective  January 1, 2002,  the  goodwill
related to the CompX Security Products and CompX Waterloo/CompX  Regout segments
was assigned to reporting  units (as defined in SFAS No. 142)  consisting of the
reportable operating segments to which the goodwill relates.

Note 6 - Accounts payable and accrued liabilities:



                                                                December 31,
                                                           2001           2002
                                                           ----           ----
                                                              (In thousands)

                                                                   
Accounts payable ...............................         $ 9,459         $ 9,106
Accrued liabilities:
  Employee benefits ............................           6,619           7,065
  Insurance ....................................             573             478
  Royalties ....................................             223             246
  Restructuring ................................           2,278             540
  Deferred gain on sale/leaseback ..............             479             805
  Other ........................................           3,537           3,078
                                                         -------         -------

                                                         $23,168         $21,318


     In 2001,  the  Company  recognized  a charge of $2.7  million  related to a
consolidation  and   rationalization  of  CompX's  European   operations.   This
restructuring  effort included headcount reductions of about 35 employees at the
Company's Maastricht,  the Netherlands facility,  substantially all of which had
been  implemented  by December  31,  2001.  As adjusted  for changes in currency
exchange  rates,  through  December 31, 2002  approximately  $2.4 million of the
total charge has been paid. The remaining $.6 million was paid in January 2003.






Note 7 - Indebtedness:



                                                               December 31,
                                                           2001           2002
                                                           ----           ----
                                                              (In thousands)

                                                                   
Revolving bank credit facility .................         $49,000         $31,000
Other ..........................................              56               6
                                                         -------         -------
                                                          49,056          31,006
Less current portion ...........................              56               6
                                                         -------         -------

                                                         $49,000         $31,000



     At December 31, 2002,  the Company had a $100 million  unsecured  revolving
bank credit facility expiring in February 2003 which bore interest at LIBOR plus
a margin  resulting in an interest rate of 2.5% at December 31, 2002. In January
2003, this credit  facility was replaced with a secured $47.5 million  revolving
bank credit  facility which bears interest at the Company's  option,  of either;
(i) the bank's prime rate plus the  applicable  basis point margin or (ii) LIBOR
plus the applicable basis point margin (resulting in a weighted-average interest
rate of 3.3% at loan  inception).  Borrowings  are  available  for the Company's
general corporate purposes,  including  acquisitions,  and are due no later than
January 2006. The credit facility is  collateralized by substantially all of the
Company's United States assets and by at least 65% of the ownership interests in
the Company's  first-tier  foreign  subsidiaries.  The facility contains certain
covenants and restrictions customary in lending transactions of this type, which
are similar to the covenants in the former  agreement  and,  among other things,
restricts the ability of CompX and its  subsidiaries to incur debt, incur liens,
pay dividends,  merge or consolidate  with, or transfer all or substantially all
of their assets to another  entity.  The facility also requires  maintenance  of
specified levels of net worth (as defined).  In the event of a change of control
of CompX,  as  defined,  the  lenders  would  have the right to  accelerate  the
maturity of the facility.  CompX would also be required under certain conditions
to use the net proceeds from the sale of assets  outside the ordinary  course of
business  to  reduce  outstanding  borrowings  under  the  facility,  and such a
transaction  would  also  result  in a  permanent  reduction  of the size of the
facility.

     Amounts  outstanding  at  December  31, 2002 under the prior  facility  are
classified as a noncurrent liability because those borrowings were refinanced on
a long-term basis under the terms of the new facility. At December 31, 2002, the
equivalent of $16.5 million  would have been  available for borrowing  under the
terms of the new facility. Approximately $6.3 million was available for dividend
under the terms of the prior credit  facility at December  31,  2002.  Under the
terms of the new  facility,  the Company is  permitted to pay  dividends  and/or
repurchase  its common  stock in an amount  equal to the sum of (i) the  current
dividend  rate of $.125 per share in any  calendar  quarter,  not to exceed $8.0
million in any calendar  year,  plus (ii) $6.0 million plus 50% of aggregate net
income over the term of the credit facility.

     Aggregate  maturities  of long-term  debt at December 31, 2002 are shown in
the table below.



Years ending December 31,                                           Amount
                                                                (In thousands)

                                                                
  2003                                                             $     6
  2006                                                              31,000
                                                                   -------
                                                                   $31,006


Note 8 - Employee benefit plans:

     Defined   contribution   plans.  The  Company   maintains  various  defined
contribution  plans  with  Company  contributions  based  on  matching  or other
formulas.  Defined  contribution plan expense  approximated  $1,608,000 in 2000,
$1,720,000 in 2001 and $1,748,000 in 2002.

     Defined benefit plans.  Through  January 1, 2001, the Company  maintained a
defined benefit pension plan covering  substantially all full-time  employees of
Thomas  Regout  B.V.  Variances  from  actuarially  assumed  rates  resulted  in
increases or decreases in accumulated pension  obligations,  pension expense and
funding requirements. As of January 1, 2001, the Company ceased providing future
benefits under the plan, thus reducing certain pension benefit  obligations.  In
connection with this curtailment,  the Company  recognized a curtailment gain of
approximately  $116,000 in 2001.  As of December 31, 2001,  certain  obligations
related to the terminated  plan had not yet been fully settled and are reflected
in accrued pension costs. In 2002, such obligations were settled and the Company
reported a settlement gain of $677,000. See Note 12.

     The rates  used in  determining  the  actuarial  present  value of  benefit
obligations are presented below:




                                                                 December 31,
                                                                     2001

                                                                 
Discount rate                                                       6.25%
Rate of increase in future compensation levels                 Not applicable
Long-term rate of return on assets                                  4.0 %


     The funded status of the  Company's  defined  benefit  pension  plans,  the
components of net periodic  defined  benefit  pension cost and the rates used in
determining the actuarial present value of benefit  obligations are presented in
the tables below.



                                                        Years ended December 31,
                                                          2001            2002
                                                          ----            ----
                                                             (In thousands)

Change in projected benefit obligations ("PBO"):
                                                                  
PBO at beginning of the year ...................        $ 2,301         $ 1,279
Actuarial gains ................................           (766)           --
Curtailment gain ...............................           (116)           --
Settlement .....................................           --            (1,259)
Change in foreign exchange rates ...............           (140)            (20)
                                                        -------         -------

    PBO at end of the year .....................        $ 1,279         $  --
                                                        =======         =======










                                                        Years ended December 31,
                                                            2001          2002
                                                            ----          ----
                                                               (In thousands)

Change in fair value of plan assets:
  Fair value of plan assets at beginning of
                                                                  
   the year ..........................................     $ 1,055      $ 1,019
  Actual return on plan assets .......................          61         --
  Employer contributions .............................        --            240
  Settlement .........................................        --         (1,259)
  Change in foreign exchange rates ...................         (97)        --
                                                           -------      -------

      Fair value of plan assets at end of year .......     $ 1,019      $  --
                                                           =======      =======

Funded status at year end:
  Plan assets less than PBO ..........................     $   260      $  --
  Unrecognized gains .................................         640         --
                                                           -------      -------

                                                           $   900      $  --
                                                           =======      =======

Amounts recognized in the balance sheet -
 accrued pension costs:
    Current ..........................................     $   240      $  --
    Noncurrent .......................................         660         --
                                                           -------      -------

                                                           $   900      $  --
                                                           =======      =======






                                                      Years ended December 31,
                                                  ------------------------------
                                                    2000       2001         2002
                                                    ----       ----         ----
                                                         (In thousands)

Net periodic pension cost (benefit):
                                                                   
Service cost benefits ......................       $ 131        $--         $-
Interest cost on PBO .......................          80         --         --
Expected return on plan assets .............         (35)        (61)       --
Unrecognized gains .........................        --            19        --
                                                   -----        ----        ----
                                                   $ 176        $(42)       $-
                                                   =====        ====        ====



Note 9 - Income taxes:

     The  components of pre-tax  income and the provision for income taxes,  the
difference  between the  provision for income taxes and the amount that would be
expected  using  the  U.S.  federal  statutory  income  tax  rate of 35% and the
comprehensive provision for income taxes are presented below.



                                               Years ended December 31,
                                        2000           2001             2002
                                        ----           ----             ----
                                                      (In thousands)

Components of pre-tax income (loss):
                                                               
United States ...............         $ 7,746         $   (998)         $(1,913)
Non-U.S .....................          27,697           13,880            5,322
                                      -------         --------          -------

                                      $35,443         $ 12,882          $ 3,409
                                      =======         ========          =======





                                                      Years ended December 31,
                                                   2000       2001        2002
                                                   ----       ----        ----
                                                          (In thousands)

Provision for income taxes:
  Currently payable (refundable):
                                                               
    U.S. federal and state ...................   $  2,385    $  (844)   $ 1,128
    Foreign ..................................      8,695      5,247      2,394
                                                 --------    -------    -------

                                                   11,080      4,403      3,522
                                                 --------    -------    -------
  Deferred income taxes (benefit):
    U.S ......................................      1,034      1,941       (114)
    Foreign ..................................      1,276       (586)      (637)
                                                 --------    -------    -------

                                                    2,310      1,355       (751)
                                                 --------    -------    -------

                                                 $ 13,390    $ 5,758    $ 2,771
                                                 ========    =======    =======

Expected tax expense, at the U.S. federal
 statutory income tax rate of 35% ............   $ 12,405    $ 4,509    $ 1,193
Non-U.S. tax rates ...........................        (90)      (353)      (290)
Incremental U.S. tax on earnings of
 foreign subsidiary ..........................        198        330      1,099
No tax benefit for goodwill amortization .....        610        693       --
State income taxes and other, net ............        267        579        769
                                                 --------    -------    -------

                                                 $ 13,390    $ 5,758    $ 2,771
                                                 ========    =======    =======

Comprehensive provision for income tax
 benefit allocable to:
  Pre-tax income .............................   $ 13,390    $ 5,758    $ 2,771
  Other comprehensive income -
   currency translation ......................       (323)      (207)       (66)
                                                 --------    -------    -------

                                                 $ 13,067    $ 5,551    $ 2,705
                                                 ========    =======    =======


     The  components  of net deferred tax assets  (liabilities)  are  summarized
below.



                                                                 December 31,
                                                              2001         2002
                                                              ----         ----
                                                                (In thousands)

Tax effect of temporary differences related to:
                                                                  
  Inventories ............................................   $   630    $   575
  Property and equipment .................................    (7,890)    (8,510)
  Accrued liabilities and other deductible differences ...     2,987      2,087
  Tax loss and credit carryforwards ......................     4,831      5,769
  Other taxable differences ..............................    (3,346)    (2,815)
  Valuation allowance ....................................      --         --
                                                             -------    -------

                                                             $(2,788)   $(2,894)
                                                             =======    =======

Net current deferred tax assets ..........................   $ 1,944    $ 1,983
Net current deferred tax liabilities .....................      (291)      (408)
Net noncurrent deferred tax liabilities ..................    (4,441)    (4,469)
                                                             -------    -------

                                                             $(2,788)   $(2,894)
                                                             =======    =======


     At  December  31,  2002,   the  Company  has  net  operating  loss  ("NOL")
carryforwards,  which expire in 2007 through 2018, of approximately $8.4 million
for U.S.  federal  income tax  purposes.  The NOL  carryforwards  arose from the
acquisition  of Thomas Regout USA, Inc.  These losses may only be used to offset
future taxable income of the acquired subsidiary and are not available to offset
taxable income of other subsidiaries. Utilization of certain portions of the NOL
carryforward is limited to approximately $400,000 annually. The Company utilized
none of such NOL  carryforward  in 2000, 2001 or 2002. At December 31, 2002, the
Company  also has the  equivalent  of  approximately  $5.8  million  of tax loss
carryforwards  in the Netherlands  with no expiration date. The Company believes
that it is  more-likely-than-not  that all such NOLs will be  utilized to reduce
future income tax  liabilities.  Consequently,  no valuation  allowance has been
recorded to offset the deferred tax asset related to these NOLs.

Note 10 - Stockholders' equity:



                                               Shares of common stock
                                --------------------------------------------------
                                               Class A                   Class B
                                ------------------------------------   -----------
                                                                        Issued and
                                Issued       Treasury    Outstanding   outstanding

                                                           
Balance at December 31, 1999   6,147,380         --       6,147,380    10,000,000

Issued .....................      57,300         --          57,300          --
Reacquired .................        --       (844,300)     (844,300)         --
                               ---------   ----------    ----------    ----------

Balance at December 31, 2000   6,204,680     (844,300)    5,360,380    10,000,000

Issued .....................       2,500         --           2,500          --
Reacquired .................        --       (259,600)     (259,600)         --
                               ---------   ----------    ----------    ----------

Balance at December 31, 2001   6,207,180   (1,103,900)    5,103,280    10,000,000

Issued .....................      12,500         --          12,500          --
                               ---------   ----------    ----------    ----------

Balance at December 31, 2002   6,219,680   (1,103,900)    5,115,780    10,000,000
                               =========   ==========    ==========    ==========


     Class A and Class B common  stock.  The shares of Class A Common  Stock and
Class B Common Stock are  identical in all respects,  except for certain  voting
rights  and  certain  conversion  rights in respect of the shares of the Class B
Common  Stock.  Holders  of Class A Common  Stock are  entitled  to one vote per
share.  Valcor,  which  holds  all of the  outstanding  shares of Class B Common
Stock,  is entitled to one vote per share in all matters  except for election of
directors,  for which Valcor is entitled to ten votes per share.  Holders of all
classes of common stock entitled to vote will vote together as a single class on
all matters presented to the stockholders for their vote or approval,  except as
otherwise  required by  applicable  law.  Each share of Class A Common Stock and
Class B Common Stock have an equal and ratable right to receive  dividends to be
paid from the Company's  assets when, and if declared by the Board of Directors.
In the event of the dissolution,  liquidation or winding up of the Company,  the
holders of Class A Common  Stock and Class B Common  Stock will be  entitled  to
share  equally  and  ratably  in the assets  available  for  distribution  after
payments are made to the Company's creditors and to the holders of any preferred
stock of the Company that may be outstanding at the time.  Shares of the Class A
Common Stock have no  conversion  rights.  Under certain  conditions,  shares of
Class B Common Stock will convert,  on a  share-for-share  basis, into shares of
Class A Common Stock.

     Reacquired  common stock.  The Company's  Board of Directors has authorized
the  Company to purchase up to  approximately  1.5 million  shares of its common
stock in open market or privately-negotiated  transactions at unspecified prices
and over an unspecified period of time. As of December 31, 2002, the Company had
purchased  approximately  1,104,000  shares for an  aggregate  of $11.3  million
pursuant to such authorization.

     Incentive  compensation  plan. The CompX  International Inc. 1997 Long-Term
Incentive  Plan  provides  for the  award  or  grant  of  stock  options,  stock
appreciation rights,  performance grants and other awards to employees and other
individuals providing services to the Company. Up to 1.5 million shares of Class
A Common Stock may be issued  pursuant to the plan.  Generally,  employee  stock
options  are granted at prices not less than the market  price of the  Company's
stock on the date of grant,  vest over five  years and expire ten years from the
date of grant.

     The following  table sets forth changes in  outstanding  options during the
past three years.








                                                                                  Amount
                                                            Exercise             payable
                                                            price per              upon
                                               Shares         share              exercise
                                                      (In thousands, except
                                                          per share amounts)

                                                                       
Outstanding at December 31, 1999                658      $15.88 -$20.00            $12,784

Granted                                         292       12.50 - 19.63              5,360
Exercised                                       (57)      17.94 - 20.00             (1,073)
Canceled                                       (171)      15.88 - 20.00             (3,290)
                                               ----      --------------            -------

Outstanding at December 31, 2000                722       12.50 - 20.00             13,781

Granted                                         330       10.00 - 13.00              4,181
Canceled                                       (196)      13.00 - 20.00             (3,691)
                                               ----      --------------            -------

Outstanding at December 31, 2001                856       10.00 - 20.00             14,271

Granted                                          25       11.00 - 14.30                328
Exercised                                       (10)          12.06                   (120)
Canceled                                       (107)      11.59 - 20.00             (1,484)
                                               ----      --------------            -------

Outstanding at December 31, 2002                764      $10.00 -$20.00            $12,995
                                                ====     ==============            =======


     Outstanding options at December 31, 2002 represent  approximately 5% of the
Company's  total  outstanding  shares of common  shares at that date and  expire
through 2012 with a weighted-average  remaining term of 7 years. At December 31,
2002,  options to purchase  378,000 of the Company's  shares were exercisable at
prices ranging from $10.00 to $20.00 per share,  or an aggregate  amount payable
upon exercise of $7.0 million, with a weighted-average  exercise price of $16.74
per share. These exercisable  options are exercisable  through 2012. All of such
exercisable options are exercisable at prices higher than the Company's December
31,  2002 market  price of $8.37 per share.  At December  31,  2002,  options to
purchase  149,000  shares are  scheduled  to become  exercisable  in 2003 and an
aggregate of 496,000 shares were available for future grants.

     Other. The pro forma  information  included in Note 1, required by SFAS No.
123, Accounting for Stock-Based  Compensation,  is based on an estimation of the
fair value of CompX options issued subsequent to January 1, 1998 (the first time
the Company granted stock options).  The  weighted-average  fair values of CompX
options  granted  during  2000,  2001 and 2002 were  $7.86,  $4.53 and $5.05 per
share,  respectively.  The fair values of such options were calculated using the
Black-Scholes  stock option valuation model with the following  weighted-average
assumptions:  stock price volatility of 37% to 45%, risk-free rates of return of
5.1% to 6.9%,  dividend  yields of nil to 5.0% and an expected term of 10 years.
The  Black-Scholes  model was not  developed for use in valuing  employee  stock
options,  but was  developed  for use in  estimating  the fair  value of  traded
options  that  have no  vesting  restrictions  and are  fully  transferable.  In
addition, it requires the use of subjective  assumptions including  expectations
of future dividends and stock price  volatility.  Such assumptions are only used
for making the  required  fair value  estimate and should not be  considered  as
indicators  of future  dividend  policy  or stock  price  appreciation.  Because
changes  in the  subjective  assumptions  can  materially  affect the fair value
estimate and because employee stock options have  characteristics  significantly
different  from  those of traded  options,  the use of the  Black-Scholes  stock
option valuation model may not provide a reliable  estimate of the fair value of
employee stock options.

     For  purposes of this pro forma  disclosure,  the  estimated  fair value of
options is amortized to expense over the options' vesting period. Such pro forma
impact  on  net  income  and  basic  and  dilutive  earnings  per  share  is not
necessarily indicative of future effects on net income or earnings per share.

Note 11 - Gain on sale of plant facility:

     In 2001,  the Company  recorded a $2.2 million  pre-tax gain related to the
sale/leaseback of its manufacturing facility in the Netherlands. Pursuant to the
sale/leaseback,  CompX sold the manufacturing facility with a net carrying value
of $8.2 million for $10.0 million cash consideration in December 2001, and CompX
simultaneously  entered into a leaseback of the facility with a nominal  monthly
rental for approximately 30 months. CompX has the option to extend the leaseback
period  for up to an  additional  two years with  monthly  rentals of $40,000 to
$100,000.  CompX may  terminate the  leaseback at any time without  penalty.  In
addition to the cash received up front,  CompX  included an estimate of the fair
market value of the monthly rental during the nominal-rental leaseback period as
part of the sale  proceeds.  A portion of the gain from the sale of the facility
after transaction  costs, equal to the present value of the monthly rentals over
the expected  leaseback  period  (including the fair market value of the monthly
rental during the nominal-rental  leaseback  period),  was deferred and is being
amortized into income over the expected  leaseback period.  CompX is recognizing
rental expense over the leaseback period,  including amortization of the prepaid
rent  consisting of the estimated fair market value of the monthly rental during
the nominal-rental  leaseback period.  Pursuant to the agreement,  CompX is also
obligated to acquire  approximately 10 acres from the municipality of Maastricht
for approximately $2.1 million within the next two years.

Note 12 - Other general corporate income (expense), net:



                                                     Years ended December 31,
                                                   2000        2001        2002
                                                   ----        ----        ----
                                                          (In thousands)

                                                               
Net foreign currency transaction gain (loss) ..   $  (117)   $   636    $  (865)
Interest income ...............................       569        574        381
Defined benefit plan curtailment gain .........      --          116       --
Defined benefit plan settlement gain ..........      --         --          677
Gain (loss) on disposal of property and
 equipment ....................................        27       (126)    (1,193)
Other income (expense), net ...................       (36)      (191)        90
                                                  -------    -------    -------

                                                  $   443    $ 1,009    $  (910)
                                                  =======    =======    =======


     In 2002, losses on disposal of property and equipment  included  $1,047,000
related to the retooling of the Company's precision slide manufacturing facility
in Byron  Center,  Michigan.  The  remainder  of the charges for  retooling  are
recorded  as cost of goods sold and relate to the cost of moving and  installing
machinery and equipment as well as the disposal of obsolete inventory.


Note 13 -      Related party transactions:

     The Company may be deemed to be controlled  by Harold C. Simmons.  See Note
1.  Corporations  that may be deemed to be controlled by or affiliated  with Mr.
Simmons sometimes engage in (a) intercorporate  transactions such as guarantees,
management and expense  sharing  arrangements,  shared fee  arrangements,  joint
ventures,  partnerships,  loans, options, advances of funds on open account, and
sales,  leases and  exchanges  of assets,  including  securities  issued by both
related  and  unrelated  parties  and  (b)  common  investment  and  acquisition
strategies,   business   combinations,    reorganizations,    recapitalizations,
securities  repurchases,  and  purchases and sales (and other  acquisitions  and
dispositions)  of  subsidiaries,   divisions  or  other  business  units,  which
transactions  have involved both related and unrelated parties and have included
transactions  which  resulted  in the  acquisition  by one  related  party  of a
publicly-held  minority equity  interest in another  related party.  The Company
continuously considers,  reviews and evaluates, and understands that Contran and
related entities consider, review and evaluate such transactions. Depending upon
the business,  tax and other  objectives then relevant,  it is possible that the
Company might be a party to one or more such transactions in the future.

     It is the policy of the  Company  to engage in  transactions  with  related
parties  on terms,  in the  opinion of the  Company,  no less  favorable  to the
Company than could be obtained from unrelated parties.

     Under the terms of various  Intercorporate Service Agreements ("ISAs") with
Contran,  Valhi and NL Industries,  Inc., a majority-owned  subsidiary of Valhi,
Contran, Valhi and NL have performed certain management, tax planning, financial
and  administrative  services for the Company on a fee basis over the past three
years.  Such fees are based upon estimates of time devoted to the affairs of the
Company by individual  Contran,  Valhi or NL employees and the  compensation  of
such persons.  Because of the large number of companies affiliated with Contran,
the Company believes it benefits from cost savings and economies of scale gained
by not having certain management, financial and administrative staffs duplicated
at each  entity,  thus  allowing  certain  individuals  to provide  services  to
multiple  companies  but  only be  compensated  by one  entity.  These  ISAs are
reviewed and approved by the applicable  independent  directors of the companies
that are parties to the agreement.  In addition,  certain  occupancy and related
office services are provided based upon square footage  occupied.  Fees pursuant
to  these  agreements  aggregated  $689,000  in  2000,  $1,245,000  in 2001  and
$1,744,000 in 2002.

     Certain of the Company's  insurance  coverages that were reinsured in 2000,
2001 and 2002 were arranged for and brokered by EWI Re, Inc.  Parties related to
Contran own all of the  outstanding  common stock of EWI.  Through  December 31,
2000,  a  son-in-law  of  Harold  C.  Simmons  managed  the  operations  of EWI.
Subsequent to December 31, 2000, and pursuant to an agreement  that, as amended,
may be terminated with 90 days' written notice by either party,  such son-in-law
provides advisory services to EWI as requested by EWI, for which such son-in-law
is paid  $11,875  per month and  receives  certain  other  benefits  under EWI's
benefit  plans.  Such  son-in-law is also currently the Chairman of the Board of
EWI. The Company  generally does not compensate EWI directly for insurance,  but
understands that,  consistent with insurance industry  practice,  EWI receives a
commission for its services from the insurance underwriters.

     Through  January  2002,  an entity  controlled by one of Harold C. Simmons'
daughters owned a majority of EWI, and Contran owned all or substantially all of
the remainder of EWI. In January 2002, NL purchased EWI from its previous owners
for an aggregate cash purchase price of approximately $9 million, and EWI became
a  wholly-owned  subsidiary  of NL.  The  purchase  was  approved  by a  special
committee  of NL's  board  of  directors  consisting  of two of its  independent
directors,  and the purchase price was negotiated by the special committee based
upon its  consideration  of relevant  factors,  including but not limited to due
diligence performed by independent consultants and an appraisal of EWI conducted
by an independent third party selected by the special committee.

     The Company and other entities related to Contran participate in a combined
risk management program. Net charges from related parties related to this buying
program,  principally charges for insuring property and other risks,  aggregated
$563,000  in 2000,  $889,000  in 2001 and  $1,094,000  in 2002.  These  fees and
charges are principally pass-through in nature.

Note 14 -      Commitments and contingencies:

     Legal proceedings.  The Company is involved,  from time to time, in various
contractual,  product liability,  patent (or intellectual property),  employment
and other claims and disputes incidental to its business.  The Company currently
believes that the disposition of all claims and disputes, individually or in the
aggregate,  if any,  should not have a material  adverse effect on the Company's
consolidated financial condition, results of operations or liquidity.

     Environmental matters and litigation. The Company's operations are governed
by various federal, state, local and foreign environmental laws and regulations.
The Company's policy is to comply with environmental laws and regulations at all
of its plants and to continually strive to improve environmental  performance in
association with applicable industry initiatives.  The Company believes that its
operations  are  in  substantial  compliance  with  applicable  requirements  of
environmental   laws.  From  time  to  time,  the  Company  may  be  subject  to
environmental regulatory enforcement under various statutes, resolution of which
typically involves the establishment of compliance programs.

     Income  taxes.  The Company is  undergoing  examinations  of certain of its
income tax returns,  and tax authorities  have or may propose tax  deficiencies.
The Company  believes that it has  adequately  provided  accruals for additional
income taxes and related interest expense which may ultimately  result from such
examinations and believes that the ultimate disposition of all such examinations
should  not  have  a  material  adverse  effect  on its  consolidated  financial
position, results of operations or liquidity.

     Concentration of credit risk. The Company's  products are sold primarily in
North America and Europe to original  equipment  manufacturers.  The ten largest
customers  accounted for  approximately  35%, 36% and 30% of sales in 2000, 2001
and 2002, respectively,  with no single customer accounting for more than 10% of
sales.

     Other.  Royalty  expense  was  $1,073,000  in  2000,  $672,000  in 2001 and
$708,000 in 2002. Royalties relate principally to certain products  manufactured
in Canada and sold in the United States under the terms of a third-party  patent
license agreement.

     Rent expense, principally for equipment, was $1,072,000 in 2000, $1,861,000
in 2001 and  $1,009,000 in 2002. At December 31, 2002,  future  minimum  rentals
under  noncancellable  operating  leases  are  approximately  $662,000  in 2003,
$399,000 in 2004, $292,000 in 2005, $190,000 in 2006 and $22,000 in 2007.

     Firm purchase  commitments for capital  projects in process at December 31,
2002 approximated $1.4 million.

Note 15 - Accounting principles newly adopted in 2002:

     Goodwill.  The Company adopted SFAS No. 142,  Goodwill and Other Intangible
Assets,  effective January 1, 2002. Under SFAS No. 142,  goodwill,  is no longer
amortized on a periodic  basis.  Goodwill is subject to an impairment test to be
performed at least on an annual basis, and such impairment reviews may result in
future periodic write-downs charged to earnings. Under the transition provisions
of SFAS No.  142,  all  goodwill  existing  as of June  30,  2001  ceased  to be
periodically  amortized  as of January 1, 2002,  and all  goodwill  arising in a
purchase  business  combination  completed  on or  after  July 1,  2001  was not
periodically amortized from the date of such combination.

     As  discussed  in Note 5, the  Company  has  assigned  its  goodwill to two
reporting units (as that term is defined in SFAS No. 142). Goodwill was assigned
to  two  reporting  units  attributable  to  the  two  operating  segments,  one
consisting of CompX's security  products  operations and the other consisting of
CompX's ergonomic  products and slide products  operations.  Under SFAS No. 142,
such goodwill  will be deemed to not be impaired if the estimated  fair value of
the applicable  reporting unit exceeds the respective net carrying value of such
reporting  unit,  including  the  allocated  goodwill.  If the fair value of the
reporting  unit is less than carrying  value,  then a goodwill  impairment  loss
would be recognized  equal to the excess,  if any, of the net carrying  value of
the  reporting  unit  goodwill  over its  implied  fair  value  (up to a maximum
impairment equal to the carrying value of the goodwill).  The implied fair value
of  reporting  unit  goodwill  would be the  amount  equal to the  excess of the
estimated  fair  value of the  reporting  unit  over the  amount  that  would be
allocated  to the  tangible  and  intangible  net assets of the  reporting  unit
(including  unrecognized  intangible  assets) as if such reporting unit had been
acquired in a purchase  business  combination  accounted for in accordance  with
GAAP as of the date of the impairment testing.

     In determining the estimated fair value of the reporting units, the Company
uses  appropriate  valuation  techniques,  such as  discounted  cash  flows,  to
estimate the fair value of the two reporting  units.  The Company  completed its
initial,  transitional  goodwill  impairment  analysis  under SFAS No. 142 as of
January 1, 2002,  and no  goodwill  impairments  were deemed to exist as of such
date. Starting in 2002, in accordance with the requirements of SFAS No. 142, the
Company  reviews the goodwill of its two reporting  units for impairment  during
the third quarter of each year. Goodwill will also be reviewed for impairment at
other times  during each year when events or changes in  circumstances  indicate
that an  impairment  might be present.  No goodwill  impairments  were deemed to
exist as a result of the Company's  impairment review completed during the third
quarter of 2002.

     The following  table presents what the Company's  consolidated  net income,
and related per share amounts,  would have been in 2000 and 2001 if the goodwill
amortization  included in the Company's reported consolidated net income had not
been recognized.



                                                      Years ended December 31,
                                                      2000        2001       2002
                                                      ----        ----       ----
                                                            (In millions,
                                                        except per share data)

                                                                   
Net income, as reported .......................      $ 22.1      $  7.1     $   .6
Goodwill amortization .........................         2.4         2.3       --
Incremental income taxes ......................        --          --         --
                                                     ------      ------     ------
  Adjusted net income .........................      $ 24.5      $  9.4     $   .6
                                                     ======      ======     ======

Basic and diluted net income per share,
 as reported ..................................      $ 1.37      $  .47     $  .04

Goodwill amortization .........................         .14         .15       --
Incremental income taxes ......................        --          --         --
                                                     ------      ------     ------
  Adjusted basic and diluted net
   income per share ...........................      $ 1.51      $  .62     $  .04
                                                     ======      ======     ======








     Impairment  of  long-lived  assets.  The  Company  adopted  SFAS  No.  144,
effective  January 1, 2002. SFAS No. 144 retains the  fundamental  provisions of
existing  GAAP with respect to the  recognition  and  measurement  of long-lived
asset impairment  contained in SFAS No. 121. However,  SFAS No. 144 provides new
guidance intended to address certain  implementation issues associated with SFAS
No. 121,  including  expanded guidance with respect to appropriate cash flows to
be used to determine  whether  recognition of any long-lived asset impairment is
required, and if required how to measure the amount of the impairment.  SFAS No.
144 also  requires  that net assets to be disposed of by sale are to be reported
at the lower of carrying  value or fair value less cost to sell, and expands the
reporting of discontinued  operations to include any component of an entity with
operations and cash flows that can be clearly distinguished from the rest of the
entity.  Adoption  of SFAS No.  144 did not  have a  significant  impact  on the
Company.

Note 16 - Accounting principles not yet adopted:

     Asset  retirement  obligations.  The  Company  will  adopt  SFAS  No.  143,
Accounting for Asset Retirement Obligations,  on January 1, 2003. Under SFAS No.
143, the fair value of a liability for an asset  retirement  obligation  covered
under the scope of SFAS No. 143 would be  recognized  in the period in which the
liability is incurred, with an offsetting increase in the carrying amount of the
related  long-lived  asset.  Over time,  the liability  would be accreted to its
present value,  and the  capitalized  cost would be depreciated  over the useful
life of the related asset.  Upon  settlement of the  liability,  an entity would
either  settle the  obligation  for its recorded  amount or incur a gain or loss
upon  settlement.  The Company  does not have any asset  retirement  obligations
covered by the scope of SFAS No. 143, and  therefore  adoption of such  standard
did not have a significant effect on the Company as of January 1, 2003.

     The Company will adopt SFAS No. 146,  Accounting for Costs  Associated with
Exit or Disposal Activities,  on January 1, 2003 for exit or disposal activities
initiated on or after the date of adoption. Under SFAS No. 146, costs associated
with exit activities,  as defined, that are covered by the scope of SFAS No. 146
will be recognized and measured initially at fair value, generally in the period
in which the  liability is incurred.  Costs covered by the scope of SFAS No. 146
include  termination  benefits  provided  to  employees,  costs  to  consolidate
facilities or relocate employees, and costs to terminate contracts (other than a
capital  lease).  Under  existing  GAAP,  a  liability  for such an exit cost is
recognized at the date an exit plan is adopted, which may or may not be the date
at which the liability has been incurred.

     Guarantees.  The  Company  has no  guarantees  covered  by  the  disclosure
requirements of FIN No. 45, Guarantor's  Accounting and Disclosure  Requirements
for Guarantees,  Including Indirect  Guarantees of Indebtedness of Others, as of
December  31,  2002.  As required by the  transition  provisions  of FIN No. 45,
beginning in 2003 the Company will adopt the recognition and initial measurement
provisions  of this FIN on a  prospective  basis  for any  guarantees  issued or
modified after December 31, 2002.






Note 17 - Quarterly results of operations (unaudited):



                                                        Quarter ended
                                                    ----------------------
                                             March 31  June 30  Sept. 30   Dec. 31
                                               ----     ----     ----       ----
                                            (In millions, except per share amounts)

2001:
                                                             
  Net sales ...............................   $ 59.6   $ 53.4   $ 51.5   $ 47.0
  Operating income (loss) .................      6.8      5.3      4.1     (3.8)
  Net income (loss) .......................      3.7      2.7      2.1     (1.4)

  Basic and diluted earnings (loss)
   per share ..............................   $  .24   $  .18   $  .14   $ (.09)

2002:
  Net sales ...............................   $ 48.6   $ 51.0   $ 48.8   $ 47.7
  Operating income (loss) .................      2.5      2.7      1.3      (.3)
  Net income (loss) .......................      1.3       .8       .2     (1.8)

  Basic and diluted earnings (loss)
   per share ..............................   $  .09   $  .05   $  .02   $ (.12)


     The sum of the  quarterly  per share  amounts  may not equal the annual per
share amounts due to relative changes in the  weighted-average  number of shares
used in the per share computations.

     During the fourth  quarter of 2002,  the  Company  recorded  the  following
significant adjustments:

o    A $1.6 million  pre-tax  charge  related to a re-tooling  of the  Company's
     precision  slide  manufacturing  facility in Byron Center,  Michigan.  $1.0
     million of such  charge was  non-cash in nature and is  reflected  in other
     general corporate income (expenses),  net, with the remainder  reflected in
     cost of goods sold.

o    A $1.9 million pre-tax charge,  recorded as cost of goods sold,  related to
     various  changes in  estimates  with  respect to obsolete  and  slow-moving
     inventory,   inventory   overhead   absorption   rates  and  other   items.
     Approximately   $1.3   million  of  this   charge   related  to  the  CompX
     Waterloo/CompX  Regout segment,  with the remaining $.6 million relating to
     the CompX Security Products segment.

     The aggregate effect of these fourth quarter 2002 adjustments was a pre-tax
charge of $3.5 million ($2.3 million,  or $.15 per diluted share,  net of income
taxes).

     During the fourth  quarter of 2001,  the  Company  recorded  the  following
significant adjustments:

o    A $2.7 million  pre-tax  restructuring  charge related to CompX's  European
     operations. See Note 6.
o    A $2.2 million  pre-tax  gain on the  sale/leaseback  of its  manufacturing
     facility located in Maastricht, the Netherlands. See Note 11.
o    A $3.0 million  pre-tax charge related to changes in estimates with respect
     to  reserves  for  obsolete  and  slow-moving  inventory  and other  items.
     Approximately  $2.1  million of this charge  related to the CompX  Security
     Products  segment  with the  remaining  $.9  million  relating to the CompX
     Waterloo/CompX Regout segment.

     The aggregate effect of these fourth quarter 2001 adjustments was a pre-tax
charge of $3.5 million ($2.0 million,  or $.13 per diluted share,  net of income
taxes).







                        REPORT OF INDEPENDENT ACCOUNTANTS
                         ON FINANCIAL STATEMENT SCHEDULE



To the Stockholders and Board of Directors of CompX International Inc.:


     Our audits of the  consolidated  financial  statements  referred  to in our
report dated February 13, 2003, appearing on page F-2 of this 2002 Annual Report
on Form  10-K of  CompX  International  Inc.,  also  included  an  audit  of the
financial  statement schedule listed in the index on page F-1 of this Form 10-K.
In our opinion,  this  financial  statement  schedule  presents  fairly,  in all
material  respects,  the  information set forth therein when read in conjunction
with the related consolidated financial statements.




                                             PricewaterhouseCoopers LLP


Dallas, Texas
February 13, 2003







                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                                 (In thousands)



                                                        Additions
                                           Balance at   charged to                              Balance
                                           beginning    costs and       Net     Currency        at end
                          Description       of year      expenses   deductions  translation     of year
                      ------------------   ---------    ----------  ----------  -----------     -------


Year ended December 31, 2000:

                                                                                   
  Allowance for doubtful accounts .......   $  725        $  (123)     $   (79)     $ (36)        $  487
                                            ======        =======      =======      =====         ======

  Amortization of goodwill ..............   $2,730        $ 2,390      $  --        $ (55)       $5,065
                                            ======        =======      =======      =====         ======

  Amortization of other intangible assets   $  426        $   361      $  --        $  (2)        $  785
                                            ======        =======      =======      =====         ======

Year ended December 31, 2001:

  Allowance for doubtful accounts .......   $  487        $   636      $  (296)     $  14         $  841
                                            ======        =======      =======      =====         ======

  Amortization of goodwill ..............   $5,065        $ 2,304      $  --        $ (75)        $7,294
                                            ======        =======      =======      =====         ======

  Amortization of other intangible assets   $  785        $   229      $  --        $  (4)        $1,010
                                            ======        =======      =======      =====         ======

Year ended December 31, 2002:

  Allowance for doubtful accounts .......   $  841        $   458      $  (541)     $  54         $  812
                                            ======        =======      =======      =====         ======

  Amortization of goodwill ..............   $7,294        $  --        $  --        $ 332         $7,626
                                            ======        =======      =======      =====         ======

  Amortization of other intangible assets   $1,010        $   240      $  --        $  (1)        $1,249
                                            ======        =======      =======      =====         ======