SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

X ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
  OF 1934 - For the fiscal year ended December 31, 2005

         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) 448-1400
                                                          --------------------

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:

          If the Registrant is a well-known  seasoned issuer, as defined in Rule
          405 of the Securities Act. Yes No X

          If the Registrant is not required to file reports  pursuant to Section
          13 or Section 15(d) of the Act. Yes No X

          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

          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. Yes No X

          Whether the registrant is a large  accelerated  filer,  an accelerated
          filer or a  non-accelerated  filer (as  defined  in Rule  12b-2 of the
          Act). Large accelerated filer Accelerated filer  Non-accelerated filer
          X .

          Whether the Registrant is a shell Company (as defined in Rule 12b-2 of
          the Exchange Act). Yes No X .







The  aggregate  market  value of the 2.0 million  shares of voting stock held by
nonaffiliates of CompX International Inc. as of June 30, 2005 (the last business
day  of  the  Registrant's  most  recently   completed  second  fiscal  quarter)
approximated $34 million.

As of  January  31,  2006,  5,234,280  shares  of  Class  A  common  stock  were
outstanding.

                       Documents incorporated by reference

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 ergonomic  computer  support
systems. In 2005, precision ball bearing slides, security products and ergonomic
computer  support systems  accounted for  approximately  42%, 43% and 15% of net
sales related to continuing operations, respectively.

     On January 24, 2005 the registrant  completed the disposition of all of the
net  assets  of  its  Thomas  Regout  precision  slide  and  window   furnishing
operations,  conducted at its facility in the Netherlands,  to members of Thomas
Regout management for proceeds of approximately  $22.6 million.  At December 31,
2004,  the assets and  liabilities  of Thomas Regout are classified as "held for
sale"  and  accordingly  the  results  of  operations  have been  classified  as
"discontinued  operations"  for  all  periods  presented.  See  Note  10 to  the
Consolidated  Financial  Statements.  In August 2005, the Company  completed the
acquisition of a component product business for aggregate cash  consideration of
$7.3 million,  net of cash acquired.  See Note 2 to the  Consolidated  Financial
Statements.

     At December 31, 2005,  CompX is 83% owned by CompX Group,  Inc., a majority
owned subsidiary of NL Industries,  Inc. (NYSE: NL). NL owns 82% of CompX Group,
and Titanium Metals  Corporation (NYSE: TIE) ("TIMET") owns the remaining 18% of
CompX Group. At December 31, 2005, (i) NL and TIMET own an additional 2% and 3%,
respectively, of CompX directly, (ii) Valhi, Inc. (NYSE: VHI) holds, directly or
through a subsidiary,  approximately  83% of NL's  outstanding  common stock and
approximately  39%  of  TIMET's  outstanding  common  stock  and  (iii)  Contran
Corporation  holds,  directly  or  through  subsidiaries,  approximately  92% 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, or
is held by Mr.  Simmons  or persons or other  entities  related to Mr.  Simmons.
Consequently,  Mr.  Simmons may be deemed to control each of such  companies and
the Company.

     The  Company  maintains  a website  on the  internet  with the  address  of
www.compx.com.  Copies of this  Annual  Report  on Form 10-K for the year  ended
December 31, 2005 and copies of the Company's Quarterly Reports on Form 10-Q for
2005 and 2006 and any  Current  Reports  on Form 8-K for 2005 and 2006,  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.  Additional  information  regarding  the
Company,  including the Company's Audit Committee Charter, the Company's Code of
Business Conduct and Ethics and the Company's Corporate  Governance  Guidelines,
may also be found at this  website.  The  Company  will also  provide  to anyone
without  charge copies of such  documents  upon written  request to the Company.
Such requests should be directed to the attention of the Corporate  Secretary at
the Company's address on the cover page of this Form 10-K.

     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 1A - "Risk Factors," 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    Costs  and   expenses   associated   with   compliance   with  certain
          requirements  of  the  Sarbanes-Oxley  Act  of  2002  relating  to the
          evaluation of the Company's internal control over financial reporting,
     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 Canadian dollar and New Taiwan dollar),
     o    Potential    difficulties   in   integrating   completed   or   future
          acquisitions,
     o    Decisions to sell operating  assets other than in the ordinary  course
          of business,
     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 ability of the Company to comply with  covenants  contained in its
          revolving bank credit facility,
     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

     Currently,  approximately  43% 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,
recreational transportation, computers and related equipment, banking equipment,
refrigerators,  tool boxes and other non-office furniture applications. In 2004,
the office  furniture  industry  began to recover from a multi-year  contraction
marked by consistently negative growth rates.  Consequently,  CompX's historical
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  and sales of its  products to  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  2003,  2004 and 2005 are as
follows:



                                                                          Years ended December 31,
                                                               2003                2004                 2005
                                                               ----                ----                 ----
                                                                              ($ in thousands)

                                                                                            
Precision ball bearing slides                                $ 69,709            $ 78,522            $ 77,854
Security products                                              76,155              75,872              80,825
Ergonomic computer support systems                             28,102              28,237              27,670
                                                          -----------         -----------         -----------

                                                             $173,966            $182,631            $186,349
                                                             ========            ========            ========


     The  Company's  precision  ball  bearing  slides  are sold  under the CompX
Precision Slides, CompX Waterloo, Waterloo Furniture Components, CompX DurISLide
and CompX Dynaslide brand names; the Company's  security products are sold under
the CompX Security Products,  National Cabinet Lock, Fort Lock, Timberline Lock,
Chicago  Lock,  STOCK  LOCKS,  KeSet and TuBar brand  names;  and the  ergonomic
computer  support  systems are sold under the CompX  ErgonomX  brand  name.  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, automated teller machines,  refrigerators 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,  the  adjustable  patented  Ball  Lock  which  reduces  the  risk of
heavily-filled  drawers, such as auto mechanic tool boxes, from opening while in
movement,  and the Self-Closing  Slide, which is designed to assist in closing a
drawer and is used in applications such as bottom mount freezers. 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.

     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,  recreational 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,  medical and other  industries.  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 its 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.  CompX Security Products'  innovative eLock
electronic  lock provides  stand alone  security and audit trail  capability for
drug storage and other valuables  through the use of a proximity card,  magnetic
stripe,  or keypad  credentials.  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 and accessories.  Unlike similar
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),  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 flat screen  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.

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 users.  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 for those Canadian manufactured products.

     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.  Sales
to the Company's ten largest  customers  accounted for approximately 44% in 2003
and 43% in each of 2004 and  2005.  In  2003,  sales  to the  Company's  largest
customer was less than 10% of the Company's  total sales.  In 2004 and 2005, one
customer accounted for 11% and 10% of sales, respectively. In each of 2003, 2004
and 2005,  eight of the Company's  top ten customers  were located in the United
States.

Manufacturing and Operations

     At December 31, 2005, CompX operated eight manufacturing facilities related
to its continuing  operations:  six in North America (two in Illinois and one in
each of Canada,  South  Carolina,  Wisconsin  and  Michigan)  and two in Taiwan.
Precision ball bearing  slides are  manufactured  in the  facilities  located in
Canada,   Michigan  and  Taiwan.  Security  products  are  manufactured  in  the
facilities  located in South  Carolina  and  Illinois.  Ergonomic  products  are
manufactured in the facility  located in Canada.  Other  component  products are
manufactured at the Wisconsin facility acquired in 2005. The Company owns all of
these facilities except for one of the Taiwan  facilities,  which is leased. See
also  Item  2 -  "Properties."  CompX  also  leases  a  distribution  center  in
California.  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 and zinc 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.  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 or
raw material surcharges. 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 continues to intensify 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.  The Company's patents generally have a term of 20 years, and
have remaining  terms ranging from less than 3 years to 18 years at December 31,
2005. CompX's major trademarks and brand names, including CompX, CompX Precision
Slides,  CompX Security  Products,  CompX  Waterloo,  CompX  ErgonomX,  National
Cabinet Lock,  KeSet, Fort Lock,  Timberline Lock,  Chicago Lock, ACE II, TuBar,
STOCK LOCKS,  ShipFast,  Waterloo Furniture Components Limited,  CompX DurISLide
and CompX  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.

International Operations

     The Company  has  substantial  operations  and assets  located  outside the
United States,  principally slide and ergonomic product operations in Canada and
slide product  operations in Taiwan. The majority of the Company's 2005 non-U.S.
sales are to customers  located in Canada.  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 laws and regulations 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,  2005,  the  Company  employed   approximately  1,230
employees,  including 750 in the United States, 330 in Canada and 150 in Taiwan.
Approximately  70% of the  Company's  employees in Canada are  represented  by a
labor union  covered by a collective  bargaining  agreement  which  provides for
annual  wage  increases  from 1% to 2.5%  over the term of the  contract.  A new
collective  bargaining  agreement  was ratified in December 2005 that expires in
January 2009. Wage increases for these Canadian employees historically have also
been in line with overall inflation indices. The Company believes that its labor
relations are satisfactory.

Item 1A.  RISK FACTORS

     Listed below are certain risk factors  associated  with the Company and its
businesses.  In addition to the potential effect of these risk factors discussed
below,  any risk factor  which  could  result in reduced  earnings or  operating
losses,  or reduced  liquidity,  could in turn  adversely  affect our ability to
service our liabilities or pay dividends on our common stock or adversely affect
the quoted market prices for our securities.

     We sell many of our  products in mature and highly  competitive  industries
and face price pressures in the markets in which we operate, which may result in
reduced  earnings or  operating  losses.  Each of the markets we serve is highly
competitive,  with a number of competitors  offering similar products.  We focus
our efforts on the middle- and  high-end  segment of the market,  where  product
design,  quality and durability are the primary competitive factors. Some of our
competitors  may be able to drive down  prices for our  products  because  their
costs are lower than our costs,  especially  those located in Asia. In addition,
some of our  competitors'  financial,  technological  and other resources may be
greater than our resources, and such competitors may be better able to withstand
changes  in market  conditions.  Our  competitors  may be able to  respond  more
quickly  than we can to new or  emerging  technologies  and  changes in customer
requirements.  Further,  consolidation of our competitors or customers in any of
the  industries  in which we  compete  may  result  in  reduced  demand  for our
products. In addition, in some of our businesses new competitors could emerge by
modifying  their  existing  production  facilities  so  they  could  manufacture
products that compete with our products.  The  occurrence of any of these events
could result in reduced earnings or operating losses.

     Sales  for  certain  of our  products,  principally  precision  slides  and
ergonomic products,  are concentrated in the office furniture industry which has
in the past  experience  significant  changes  in demand  that  could  result in
reduced earnings or operating  losses for the Company.  Sales of our products to
the office furniture manufacturing industry accounted for approximately 57%, 51%
and 43% for 2003, 2004 and 2005, respectively. The future growth, if any, of the
office  furniture  industry  will be  affected  by a  variety  of  macroeconomic
factors,  such as service industry  employment levels,  corporate cash flows and
non-residential  commercial  construction,  as well as industry  factors such as
corporate reengineering and restructuring, technology demands, ergonomic, health
and safety  concerns and corporate  relocations.  There can be no assurance that
current or future  economic or industry  trends  will not  materially  adversely
affect our business.

     CompX's  failure to enter into new markets  would  result in the  continued
significant  impact  of  fluctuations  in demand  within  the  office  furniture
manufacturing  industry  on our  operating  results.  In an effort to reduce our
dependence on the office  furniture  market for certain products and to increase
our  participation  in  other  markets,  we  have  been  devoting  resources  to
identifying new customers and developing new  applications for those products in
markets outside of the office  furniture  industry,  such as home appliances and
tool  boxes.  Developing  these  new  applications  for  its  products  involves
substantial risk and uncertainties due to our limited  experience with customers
and applications in these markets as well as facing  competitors who are already
established  in  these  markets.  We may not be  successful  in  developing  new
customers  or  applications  for our  products  outside of the office  furniture
industry.  Significant time may be required for such development and uncertainty
exists as to the extent to which we will face competition in this regard.

     Our development of new products as well as innovative  features for current
products is  critical to  sustaining  and growing our sales.  Historically,  our
ability  to  provide   value-added  custom  engineered   products  that  address
requirements  of technology and space  utilization has been a key element of our
success. The introduction of new products and features requires the coordination
of the design,  manufacturing  and  marketing of such  products  with  potential
customers. The ability to implement such coordination may be affected by factors
beyond our control.  While we will  continue to emphasize  the  introduction  of
innovative new products that target customer-specific  opportunities,  there can
be no assurance  that any new products we introduce will achieve the same degree
of success that we have achieved with our existing products. Introduction of new
products typically  requires us to increase  production volume on a timely basis
while maintaining product quality. Manufacturers often encounter difficulties in
increasing  production volumes,  including delays,  quality control problems and
shortages of qualified personnel. As we attempt to introduce new products in the
future,  there can be no assurance  that we will be able to increase  production
volume  without  encountering  these  or other  problems,  which  might,  on our
financial condition or results of operations.

     We have in the past and  intend to in the future  pursue a growth  strategy
through  acquisitions  which could negatively  affect  operating  results if the
acquired businesses are not successful. Our ability to successfully grow through
acquisitions will depend on many factors,  including,  among others, our ability
to identify suitable growth opportunities and to successfully integrate acquired
businesses.  There  can be no  assurance  that  we  will  anticipate  all of the
changing  demands that  expanding  operations  will impose on our management and
management  information  systems.  Any  failure by us to adapt our  systems  and
procedures to those changing demands could have a material adverse effect on our
results of operations and financial condition.

     Higher costs of our raw  materials may decrease our  liquidity.  Certain of
the raw  materials  used in our  products  are  commodities  that are subject to
significant  fluctuations  in price in response to world wide supply and demand.
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.  Zinc is a principal raw material used in the  manufacture  of
security products.  These raw materials are purchased from several suppliers and
are generally  readily available from numerous  sources.  We occasionally  enter
into raw  material  arrangements  to mitigate  the  short-term  impact of future
increases  in  raw  material  costs.   Materials   purchased  outside  of  these
arrangements are sometimes  subject to unanticipated and sudden price increases.
Should our vendors not be able to meet their  contractual  obligations or should
we be otherwise  unable to obtain  necessary raw materials,  we may incur higher
costs for raw materials or may be required to reduce production  levels,  either
of which may  decrease  our  liquidity as we may be unable to offset such higher
costs with increased selling prices for our products.

     As a global  business,  we are exposed to local business risks in different
countries,  which  could  result in  operating  losses.  We conduct  some of our
businesses in several jurisdictions outside of the United States and are subject
to risks normally associated with international operations,  which include trade
barriers,  tariffs,  exchange  controls,  national and regional  labor  strikes,
social and political risks, general economic risks, seizures,  nationalizations,
compliance  with a  variety  of  foreign  laws,  including  tax  laws,  and  the
difficulty in enforcing  agreements and collecting  receivables  through foreign
legal  systems.  We could also be  adversely  affected by any  restriction  that
limits our ability to repatriate our foreign profits back to the United States.

     We may incur  losses from  fluctuations  in  currency  exchange  rates.  We
operate  businesses in Taiwan and Canada. A significant  portion of the products
produced at these  locations  are shipped to the U.S.  and have  product  prices
denominated in U.S. dollars.  Therefore,  we are exposed to risks related to the
need to  convert  U.S.  dollars  that we  receive  for these  products  into the
currencies  required to pay for the raw material and  operating  expenses of the
manufacturing  facility, all of which could result in future losses depending on
fluctuations in foreign currency exchange rates.

     If our patents are declared  invalid or our trade  secrets  become known to
competitors, our ability to compete may be adversely affected. Protection of our
proprietary  processes  and other  technology  is important  to our  competitive
position.  Consequently,  we rely on judicial  enforcement for protection of our
patents,  and  our  patents  may be  challenged,  invalidated,  circumvented  or
rendered unenforceable.  Furthermore, if any pending patent application filed by
us does not result in an issued patent,  or if patents are issued to us but such
patents do not provide meaningful protection of our intellectual property,  then
the use of any such  intellectual  property by our  competitors  could result in
decreasing our cash flows. Additionally,  our competitors or other third parties
may obtain patents that restrict or preclude our ability to lawfully  produce or
sell our products in a competitive manner, which could have the same effects.

     We also rely on certain  unpatented  proprietary  know-how  and  continuing
technological  innovation  and other trade  secrets to develop and  maintain our
competitive position.  Although it is our practice to enter into confidentiality
agreements to protect our intellectual  property,  because these confidentiality
agreements  may  be  breached,   such  agreements  may  not  provide  sufficient
protection for our trade secrets or proprietary  know-how,  or adequate remedies
may not be available in the event of an  unauthorized  use or disclosure of such
trade secrets and know-how.  In addition,  others could obtain knowledge of such
trade secrets through independent development or other access by legal means.

     Loss of key  personnel  or our ability to attract and retain new  qualified
personnel  could hurt our businesses and inhibit our ability to operate and grow
successfully.  Our success in the highly competitive markets in which we operate
will continue to depend to a significant  extent on the leadership  teams of our
businesses and other key management personnel.  We generally do not have binding
employment agreements with any of these managers.  This increases the risks that
we may not be able to retain our current management  personnel and we may not be
able to recruit  qualified  individuals to join our management  team,  including
recruiting  qualified  individuals to replace any of our current  personnel that
may leave in the future.

     Our relationships with our union employees could  deteriorate.  At December
31,  2005,  we employed  approximately  1,230  persons  worldwide in our various
businesses,  230 of which are  subject to a  collective  bargaining  arrangement
which expires in January 2009. We may not be able to negotiate labor  agreements
with  respect  to  these  employees  on  satisfactory  terms  or at all.  If our
employees were to engage in a strike, work stoppage or other slowdown,  we could
experience a significant  disruption of our  operations or higher  ongoing labor
costs.

     We are subject to many environmental and safety regulations with respect to
our operating  facilities that may result in unanticipated costs or liabilities.
Most of our facilities  are subject to extensive  laws,  regulations,  rules and
ordinances  relating  to the  protection  of the  environment,  including  those
governing the  discharge of pollutants in the air and water and the  generation,
management and disposal of hazardous  substances and wastes or other  materials.
We may incur substantial costs,  including fines, damages and criminal penalties
or civil sanctions, or experience  interruptions in our operations for actual or
alleged violations or compliance  requirements arising under environmental laws.
Our operations could result in violations under  environmental  laws,  including
spills or other releases of hazardous substances to the environment. Some of our
operating facilities are in densely populated urban areas or in industrial areas
adjacent to other operating  facilities.  In the event of an accidental release,
we could incur  material  costs as a result of  addressing  such an event and in
implementing  measures  to  prevent  such  incidents.  Given  the  nature of our
business, violations of environmental laws may result in restrictions imposed on
our  operating  activities or  substantial  fines,  penalties,  damages or other
costs, including as a result of private litigation.

ITEM 1B.  UNRESOLVED STAFF COMMENTS

         Not Applicable.

ITEM 2.   PROPERTIES

     The  Company's  principal  executive  offices are located in  approximately
1,000 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:



                                                                                  
   Waterloo                      PS/ERG    Kitchener, Ontario               276,000           Slides/ergonomic
                                                                                              Products

   Byron Center                    PS      Byron Center, MI                 143,000           Slides

   National                        SP      Mauldin, SC                      198,000           Security products

   Fort                            SP      River Grove, IL                  100,000           Security products

   Timberline                      SP      Lake Bluff, IL                    25,000           Security products

   Dynaslide                       PS      Taipei, Taiwan                    48,000           Slides

   Dynaslide                       PS      Taipei, Taiwan                    18,000           Warehouse

   Neenah                          SP      Neenah, WI                        44,000           Other

Leased Facilities:

  Thomas Regout                    *       Maastricht,
                                            the Netherlands                 270,000           Slides

  Dynaslide                        PS      Taipei, Taiwan                    25,000           Slides

  Distribution Center            SP/ERG    Rancho Cucamonga, CA              12,000           Product distribution


PS - Precision Slides business segment SP - Security Products business segment
ERG - Ergonomics business segment * - Discontinued operation

The  Waterloo,   Byron  Center,   National  and  Fort  facilities  are  ISO-9001
registered.  The Dynaslide and Neenah  facilities are ISO-9002  registered.  The
Company  believes that all its facilities are well  maintained and  satisfactory
for their intended purposes.

The business  operated at the Thomas Regout facility was disposed of,  including
the leased  facility,  on January 24, 2005 and is  classified  as  "discontinued
operations" for all periods presented.

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, 2005.







                                     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 January 31, 2006, there were  approximately
20 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 2004 and 2005 and  dividends  paid per share during such  periods.  On
January 31, 2006,  the closing price per share of CompX Class A common stock was
$17.60.



                                                                                                     Dividends
                                                                      High             Low              paid
                                                                      ----             ---           ---------
 Year ended December 31, 2004

                                                                                                  
   First Quarter                                                     $13.90          $ 6.35                $ -
   Second Quarter                                                     16.95           13.00                  -
   Third Quarter                                                      17.60           13.97                  -
   Fourth Quarter                                                     16.82           14.90                .125

 Year ended December 31, 2005

   First Quarter                                                     $18.05          $16.15               $.125
   Second Quarter                                                     16.98           14.45                .125
   Third Quarter                                                      19.15           15.38                .125
   Fourth Quarter                                                     17.46           15.01                .125


     The Company  suspended  its regular  quarterly  dividend  during the second
quarter of 2003 and reinstated its regular quarterly  dividend during the fourth
quarter of 2004.  However,  the declaration and payment of future  dividends and
the amount thereof, if any, is discretionary and is 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.  The amount and timing of past  dividends is
not necessarily indicative of the amount or timing of any future dividends which
might be paid.

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 2004, each of the years 2001 through 2005 consisted of a 52-week year.
2004 was a 53-week year.








                                                                       Years ended December 31,
                                                               --------------------------------
                                                      2001         2002         2003          2004          2005
                                                      ----         ----         ----          ----          ----
                                                                ($ in millions, except per share data)
 Income Statement Data

                                                                                           
 Net sales                                           $179.7       $166.7       $174.0       $182.6        $186.3

 Operating income                                    $ 12.6       $  6.1       $  8.8       $ 15.4        $ 19.1

 Provision for income taxes                          $  6.4       $  3.0       $  3.4       $  7.8        $ 18.6

 Income from continuing operations                   $  8.8       $  0.9       $  5.8       $  9.5        $  0.9
 Discontinued operations                               (1.7)        (0.3)        (4.5)       (12.5)         (0.5)
                                                     ------       ------       ------       ------        ------

   Net income (loss)                                 $  7.1       $   .6       $  1.3       $ (3.0)       $  0.4
                                                     ======       ======       ======       ======        ======

 Basic and diluted earnings (loss)
  per share
         Continuing operations                       $  .58       $  .06       $  .38       $  .63        $  .06
         Discontinued operations                       (.11)        (.02)        (.30)        (.83)         (.03)
                                                     ------       ------       ------       ------        ------

                                                     $  .47       $  .04       $  .08       $ (.20)       $  .03
                                                     ======       ======       ======       ======        ======

 Cash dividends per share                            $  .50       $  .50       $ .125       $ .125        $  .50
 Weighted average common shares
  Outstanding                                          15.1         15.1         15.1         15.2          15.2

 Balance Sheet Data
  (at year end):

   Cash and other current assets                     $ 94.9       $ 71.3       $ 80.2       $ 78.3        $ 80.8
   Total assets                                       222.9        200.1        210.7        186.3         188.6
   Current liabilities                                 24.5         22.2         24.5         26.0          20.3
   Long-term debt, including
    current maturities                                 49.1         31.0         26.0          0.1           1.6
   Stockholders' equity                               143.0        142.0        154.4        155.3         150.1

 Cash Flow Data
   Net cash provided by operating
    activities                                       $ 27.7       $ 16.9       $ 24.4       $ 30.2        $ 20.0
   Net cash used by investing
    activities                                         (2.7)       (12.7)        (8.2)        (3.2)         (3.7)
   Net cash used by financing
    activities                                         (1.8)       (25.5)        (7.3)       (27.1)         (7.2)









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

Executive Summary

     The Company reported  operating income of $19.1 million in 2005 compared to
operating  income of $15.4  million in 2004 and $8.8  million  in 2003.  As more
fully described  below,  the Company's  operating  income increased from 2004 to
2005 as the favorable  effect of higher sales in 2005 and the Company's  ongoing
focus on reducing costs more than offset the negative impact of relative changes
in foreign  currency  exchange rates.  The Company's  operating income increased
from 2003 to 2004 due primarily to the higher sales in 2004 and improved margins
in 2004 through cost reduction efforts.

     Fluctuations in foreign currency  exchange rates positively  impacted sales
in 2005 as compared to 2004 by $1.5 million,  but negatively  impacted operating
income  by  $2.3  million.  Fluctuations  in  foreign  currency  exchange  rates
positively  impacted  sales in 2004 as  compared  to 2003 by $2.5  million,  but
negatively impacted operating income by $.9 million.  The impact on net sales is
primarily  due to the  strengthening  Canadian  dollar in  relation  to the U.S.
dollar.  The impact on operating income is primarily from the Company's Canadian
operations,  where the  majority of net sales are  denominated  in U.S.  dollars
while the majority of expenses are denominated in Canadian dollars.

     Cash provided by operating activities was $20.0 million in 2005 compared to
$30.2 million in 2004 primarily due to changes in tax liabilities as a result of
the improvement in taxable income in 2004 and 2005.

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 uncollectible 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  inventories  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.

               Under   applicable  GAAP  (SFAS  No.  142,   Goodwill  and  other
          Intangible Assets), goodwill is required to be reviewed for impairment
          at least on an  annual  basis.  Goodwill  will  also be  reviewed  for
          impairment at other times during each year when impairment indicators,
          as defined,  are present. No goodwill impairments were deemed to exist
          as a result of the Company's annual impairment review completed during
          the third quarter of 2005,  as the  estimated  fair value of each such
          reporting  unit  exceeded  the net  carrying  value of the  respective
          reporting  unit.  See  Notes  1 and 4 to  the  Consolidated  Financial
          Statements.  The estimated fair values of these three  reporting units
          are determined based on discounted cash flow projections.  Significant
          judgment is required in  estimating  such cash flows.  Such  estimated
          cash flows are  inherently  uncertain,  and there can be no  assurance
          that such  operations  will achieve the future cash flows reflected in
          its  projections.  In  December  2004,  the  Company's  Thomas  Regout
          operations  met the criteria  under GAAP to be classified as "held for
          sale"  and  thus  was  required  to be  measured  at the  lower of its
          carrying  amount or  estimated  fair value less cost to sell.  At such
          time,  the  Company  recognized  a  $14.4  million  impairment  of the
          goodwill related to such operations, as the carrying amount of the net
          assets  exceeded  the  estimated  fair  value less cost to sell of the
          operations.  The disposal of such  operations was completed in January
          2005,   and   therefore  the  Company  no  longer   reports   goodwill
          attributable  to such  operations at December 31, 2005. See Note 10 to
          the Consolidated Financial Statements.

               Under   applicable  GAAP  (SFAS  No.  144,   Accounting  for  the
          Impairment or Disposal of Long-Lived  Assets),  property and equipment
          is not assessed for impairment unless certain  impairment  indicators,
          as defined,  are present.  During 2005, no impairment  indicators were
          present with respect to the Company's property and equipment.

     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.

               In addition,  the Company  makes an evaluation at the end of each
          reporting period as to whether or not some or all of the undistributed
          earnings of its foreign  subsidiaries  are permanently  reinvested (as
          that term is defined in GAAP). While the Company may have concluded in
          the past  that some of such  undistributed  earnings  are  permanently
          reinvested,  facts and circumstances can change in the future,  and it
          is possible that a change in facts and circumstances, such as a change
          in  the  expectation  regarding  the  capital  needs  of  its  foreign
          subsidiaries,  could result in a  conclusion  that some or all of such
          undistributed earnings are no longer permanently  reinvested.  In such
          an event, the Company would be required to recognize a deferred income
          tax  liability in an amount equal to the  estimated  incremental  U.S.
          income tax and  withholding  tax liability  that would be generated if
          all of such previously-considered permanently reinvested undistributed
          earnings  were  distributed  to the U.S. In this  regard,  during 2005
          CompX  determined  that certain of the  undistributed  earnings of its
          non-U.S.   operations  could  no  longer  be  considered   permanently
          reinvested,  and in accordance with GAAP CompX recognized an aggregate
          $9.0 million provision for deferred income taxes on such undistributed
          earnings of its foreign  subsidiaries.  See Note 8 to the Consolidated
          Financial Statements.

Results of Operations

     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 currently has three
operating  segments - Security  Products,  Precision Slides and Ergonomics.  The
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  various
industries.  In August 2005,  CompX  completed  the  acquisition  of a component
products  business.  The results of the component  products  business  acquired,
which are not material,  are included with the Security  Products segment in the
tables that follow.  The Precision  Slides  segment,  with facilities in Canada,
Michigan and Taiwan,  manufactures  and distributes a complete line of precision
ball bearing  slides for use in office  furniture,  computer-related  equipment,
tool  storage   cabinets  and  other   applications.   The  Ergonomics   segment
manufactures  and  distributes  ergonomic  computer  support  systems for office
furniture  from a facility in Canada that it shares  with the  Precision  Slides
segment.  Prior to 2004,  the Company had  aggregated  the Precision  Slides and
Ergonomics operating segments into a single reportable segment,  CompX Waterloo,
because of the  integrated  facility used by the two  businesses and the similar
economic characteristics, customer types, production processes, and distribution
methods.  During the fourth  quarter of 2004,  the Company  began to measure the
ergonomics  business  as a  separate  operating  unit  and  develop  appropriate
allocations  relating to certain shared  expenses in order to  disaggregate  the
2004 operating results.  Disaggregated information is not available for the year
ended  December  31,  2003  due  to the  impracticality  of  allocating  certain
historical  expenses  that  are  shared  between  the two  segments.  Therefore,
aggregated segment amounts are reported for Precision Slides/ Ergonomics for all
periods presented as well as the disaggregated information for 2004 and 2005.






Net sales and operating income



                                                                            Years ended
                                                                            December 31,            % Change
                                                                        --------------------       ---------
                                                                          2004        2005         2004-2005
                                                                           (In millions)

 Net sales:
                                                                                           
   Precision Slides                                                     $ 78.5      $ 77.8          (1%)
   Security Products                                                      75.9        80.8           6%
   Ergonomics                                                             28.2        27.7          (2%)
                                                                        ------      ------

     Total net sales                                                    $182.6      $186.3           2%
                                                                        ======      ======

 Operating income:
   Precision Slides                                                     $  1.9      $  4.0          111%
   Security Products                                                       9.5        11.2           18%
   Ergonomics                                                              4.0         3.9          (3)%
                                                                        ------      ------
     Total operating income                                             $ 15.4      $ 19.1           24%
                                                                        ======      ======

 Operating income
  margin:
   Precision Slides                                                          2%          5%
   Security Products                                                        13%         14%
   Ergonomics                                                               14%         14%
   Total operating income margin                                             8%         10%




                                             Years ended December 31,                      % Change
                                           --------------------------              ----------------
                                          2003         2004        2005        2003 - 2004         2004 - 2005
                                          ----         ----        ----        -----------         -----------
                                  (In millions)

 Net sales:
   Precision Slides/
                                                                                          
         Ergonomics                     $ 97.8       $106.7      $105.5              9%                  (1%)
   Security Products                      76.2         75.9        80.8             (<1%)                 6%
                                        ------       ------      ------

     Total net sales                    $174.0       $182.6      $186.3              5%                   2%
                                        ======       ======      ======

 Operating income (loss):
   Precision Slides/
         Ergonomics                     $ (0.7)      $  5.9         7.9            n.m.                  34%
   Security Products                       9.5          9.5        11.2               -                  18%
                                        ------       ------      ------
     Total operating
      Income                            $  8.8       $ 15.4      $ 19.1             75%                  24%
                                        ======       ======      ======

 Operating income (loss)
  margin:
   Precision Slides/
         Ergonomics                        (1%)           6%          7%
   Security Products                       12%           13%         14%
   Total operating income
    Margin                                  5%            8%         10%


n.m. - not meaningful

     Year ended December 31, 2005 compared to year ended December 31, 2004

     Currency.  CompX has substantial  operations and assets located outside the
United States (in Canada 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 and the New Taiwan dollar. In addition,
a  portion  of  CompX's  sales  generated  from  its  non-U.S.   operations  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 Precision Slides and Ergonomics  segments,
and do not  materially  affect  the  Security  Products  segment.  During  2005,
currency  exchange rate  fluctuations  positively  impacted the Company's  sales
comparisons  with 2004, and negatively  impacted the Company's  operating income
comparisons for the same periods.  The positive impact on sales relates to sales
denominated in non-U.S.  dollar  currencies  translating into higher U.S. dollar
sales due to a  strengthening  of the local  currency  in  relation  to the U.S.
dollar.  The negative  impact on operating  income results from the U.S.  dollar
denominated  sales of non-U.S.  operations  converting into lower local currency
amounts due to the weakening of the U.S. dollar.  This negatively impacts margin
as it results in less local currency  generated from sales to cover the costs of
non-U.S. operations which are denominated in local currency.

     Net sales were positively  impacted while  operating  income was negatively
impacted  by  currency  exchange  rates in the  following  amounts by segment as
compared to the currency exchange rates in effect during 2004:



                                                         Precision        Security
                                                           Slides         Products        Ergonomics         Total
                                                          -------         ---------        ---------        -------
                                                                                                
Impact on net sales                                       $ 1,115            $  -             $426          $ 1,541
Impact on operating income                                 (1,295)              -             (956)          (2,251)


     Net Sales.  Net sales  increased  $3.7 million,  or 2%, in 2005 compared to
2004  principally due to increases in selling prices for certain products across
all segments to recover  volatile raw material prices,  sales volume  associated
with the  business  acquired  in 2005,  and the net  effect of  fluctuations  in
currency exchange rates (as discussed  above),  partially offset by sales volume
decreases for certain products resulting from Asian competition.

     Net sales of slide products in 2005 decreased 1% as compared to 2004, while
2005 net sales of  security  products  increased  6% and net sales of  ergonomic
products  decreased 2% as compared to the same period. The percentage changes in
slide and  ergonomic  products  include  the impact  resulting  from  changes in
foreign  currency  exchange  rates.  Sales of security  products  are  generally
denominated in U.S. dollars.

     Costs of Goods  Sold.  The  Company's  cost of goods  sold was flat in 2005
compared to 2004,  although  net sales  increased  during the same  period.  The
resulting  improvement in gross margin is primarily due to the ongoing favorable
impact of a continuous  focus on reducing costs partially offset by the negative
impact of currency exchange rates.

     Selling,   General  and  Administrative  Expense.   Selling,   general  and
administrative   expenses  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 13% in each of 2004 and
2005, respectively.

     Operating Income.  Operating income for 2005 increased $3.7 million, or 24%
compared to 2004 and operating  margins  increased to 10% in 2005 compared to 8%
for 2004.  Continued  reductions  in  manufacturing,  fixed  overhead  and other
overhead costs were  partially  offset by the effects of the changes in currency
exchange rates and higher raw material costs.

     Year ended December 31, 2004 compared to year ended December 31, 2003

     Currency.  During 2004, currency exchange rate fluctuations of the Canadian
dollar   positively   impacted  the  Company's  sales   comparisons   with  2003
(principally  with  respect to slide  products),  and  negatively  impacted  the
Company's operating income comparisons for the same period.

     Net sales were positively  impacted while  operating  income was negatively
impacted  by currency  exchange  rates in the  following  amounts as compared to
2003:



                                                        Precision          Security
                                                         Slides            Products        Ergonomics         Total
                                                         ------            --------        ----------         -----

                                                                                                
Impact on net sales                                      $ 1,992             $  -          $   479          $ 2,471
Impact on operating income                                   173                -             (296)            (123)


     Net Sales.  Net sales  increased  $8.6 million,  or 5%, in 2004 compared to
2003  principally  due to increases in product  prices for precision  slides and
ergonomic products,  which were primarily a pass through of steel cost increases
to customers.  Additionally,  currency  exchange rates favorably  impacted sales
within the precision slides and ergonomic product segments.

     Net sales of slide  products  in 2004  increased  13% as  compared to 2003,
while 2004 net sales of security  products  decreased less than 1% and net sales
of  ergonomic  products  increased  1% as  compared  to  the  same  period.  The
percentage  changes in slide and ergonomic products include the impact resulting
from changes in foreign currency exchange rates.  Sales of security products are
generally denominated in U.S. dollars.

     Costs of Goods  Sold.  The  Company's  cost of goods  sold was flat in 2004
compared to 2003,  although  net sales  increased  during the same  period.  The
resulting  improvement  in gross  margin was due to the full year impact of cost
improvement  initiatives  completed during 2003 partially offset by the negative
impact of the aforementioned changes in currency exchange rates and increases in
the cost of steel, the primary raw material for the Company's products.

     Selling,  General and Administrative Expense. As a percentage of net sales,
selling,  general and administrative  expense increased slightly from 12% of net
sales in 2003 to 13% in 2004. A  significant  portion of the increase was due to
costs relating to compliance with Section 404 of the Sarbanes-Oxley Act of 2002.

     Operating Income.  Operating income for 2004 increased $6.6 million, or 75%
compared to 2003 and  operating  margins  increased to 8% in 2004 compared to 5%
for 2003.  Continued  reductions  in  manufacturing,  fixed  overhead  and other
overhead costs were  partially  offset by the effects of the changes in currency
exchange rates and increases in certain raw material costs (primarily steel).

     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 51%
of the  Company's  total cost of sales.  During 2003,  2004 and 2005,  worldwide
steel prices increased  significantly.  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
enters into such  arrangements  for zinc,  coiled steel and plastic resins.  The
Company  anticipates further significant changes in the cost of these materials,
primarily coiled steel,  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  or  raw  material
surcharges.  Consequently, overall operating margins may be affected by such raw
material cost pressures.

     Other general corporate income (expense), net

     As summarized in Note 11 to the Consolidated  Financial Statements,  "other
general  corporate income (expense),  net" primarily  includes interest income..
Interest income for the years ended December 31, 2003 and 2004 includes interest
income on long-term  intercompany  notes  receivable  from the  European  Thomas
Regout operations of $1.4 million and $1.5 million, respectively.  Upon the sale
of the Thomas Regout European operations in January 2005, the intercompany notes
receivable were  extinguished and therefore no such interest income was recorded
during 2005.

     Interest expense

     Interest expense declined $.2 million in 2005 compared to 2004 and declined
$.8 million in 2004 compared to 2003 due  primarily to lower  average  levels of
borrowing on CompX's revolving bank credit facility,  partially offset by higher
interest rates. Interest expense in 2006 is expected to be comparable to 2005.

     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
8 to the Consolidated Financial Statements.

     CompX became a member of Contran's  consolidated  U.S.  federal  income tax
group (the  "Contran Tax Group") in October 2004. As a member of the Contran Tax
Group,  CompX  computes its  provision  for income  taxes on a separate  company
basis, using the tax elections made by Contran.  One such election is whether to
claim a deduction or a tax credit  against U.S.  taxable  income with respect to
foreign  income taxes paid.  During the first nine months of 2004,  and prior to
CompX becoming a member of the Contran Tax Group,  CompX was able to claim a tax
credit with respect to foreign income taxes paid.  Consistent  with elections of
the Contran Tax Group,  in 2005 CompX is not  claiming a credit with  respect to
foreign  income  taxes paid but  instead is claiming a tax  deduction.  This has
resulted  in an  increase in the  Company's  effective  income tax rate for 2005
compared to 2004.

     Under  GAAP,  a company is  required  to  recognize  a deferred  income tax
liability with respect to the incremental  U.S. income taxes (federal and state)
and foreign withholding taxes that would be incurred when undistributed earnings
of a foreign  subsidiary are  subsequently  repatriated,  unless  management has
determined that those undistributed  earnings are permanently reinvested for the
foreseeable future. Prior to the third quarter of 2005, CompX had not recognized
a  deferred  tax  liability  related  to such  incremental  income  taxes on the
undistributed  earnings of certain of its foreign operations,  as those earnings
were deemed to be  permanently  reinvested.  GAAP requires a company to reassess
the  permanent  reinvestment  conclusion  on an ongoing  basis to  determine  if
management's  intentions  have  changed.  As of September  30,  2005,  and based
primarily upon changes in  management's  strategic  plans for certain of CompX's
non-U.S.  operations,  management determined that the undistributed  earnings of
such  subsidiaries  could no longer be considered to be  permanently  reinvested
except for the pre-2005 earnings in Taiwan. Accordingly,  and in accordance with
GAAP,  in 2005 the Company  recognized an aggregate  $9.0 million  provision for
deferred income taxes on the aggregate  undistributed  earnings of these foreign
subsidiaries.

     The Company  generated a $4.2 million tax benefit in 2004  associated  with
the U.S.  capital loss realized in the first quarter of 2005 upon the completion
of the sale of the Thomas Regout operations. However, the Company has determined
that  realization of such benefit does not currently  meet the  more-likely-than
not  recognition  criteria and therefore,  the deferred tax asset has been fully
offset by a deferred income tax asset  valuation  allowance at December 31, 2004
and  December  31,  2005.  The  deferred  income tax benefit and the  offsetting
valuation   allowance  are  both  reflected  as  a  component  of   discontinued
operations. See Note 8 to the Consolidated Financial Statements.

     Discontinued operations

     See Note 10 to the Consolidated Financial Statements.

     Related party transactions

     CompX is a party to certain  transactions  with related parties.  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.  See Note 12 to the  Consolidated  Financial
Statements.

     Accounting principles not yet adopted

     See Note 14 to the Consolidated Financial Statements.

     Outlook

     While demand has stabilized across most product segments, certain customers
continue  to seek lower cost Asian  sources  as  alternatives  to the  Company's
products.  CompX believes the impact of this will be mitigated  through  ongoing
initiatives  to expand both new  products  and new market  opportunities.  Asian
sourced competitive pricing pressures are expected to continue to be a challenge
as Asian manufacturers,  particularly those located in China, gain market share.
The Company's  strategy in responding to the  competitive  pricing  pressure has
included reducing production cost through product reengineering,  improvement in
manufacturing processes or moving production to lower-cost facilities, including
its own Asian based  manufacturing  facilities.  The Company also has emphasized
and focused on opportunities where it can provide  value-added  customer support
services that Asian based  manufacturers  are generally  unable to provide.  The
combination  of  the  Company's  cost  control  initiatives  together  with  its
value-added  approach to  development  and marketing of products are believed to
help mitigate the impact of competitive pricing pressures.

     The  Company  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,  particularly  to the  office
furniture industry,  and to develop value-added  customer  relationships with an
additional  focus on sales of the  Company's  higher-margin  ergonomic  computer
support systems and security products to improve operating results. In addition,
the Company  continues to develop  sources for lower cost components for certain
product  lines to  strengthen  its  ability  to meet  competitive  pricing  when
practical.  These  actions,  along with other  activities  to  eliminate  excess
capacity,  are  designed to position the Company to expand more  effectively  on
both new product and new market opportunities to improve Company profitability.

Liquidity and Capital Resources

Summary.

     The Company's  primary  source of liquidity on an ongoing basis is its cash
flow from  operating  activities,  which is  generally  used to (i) fund capital
expenditures, (ii) repay short-term or long-term indebtedness incurred primarily
for working  capital or capital  expenditure  purposes and (iii) provide for the
payment of dividends (if declared).  From  time-to-time,  the Company will incur
indebtedness, primarily for short-term working capital needs, or to fund capital
expenditures  or business  combinations.  In addition,  from  time-to-time,  the
Company  may also sell assets  outside  the  ordinary  course of  business,  the
proceeds  of  which  are  generally  used  to  repay   indebtedness   (including
indebtedness  which may have been  collateralized by the assets sold) or to fund
capital expenditures or business combinations.


Consolidated cash flows

     Operating  activities.  Trends in cash  flows  from  operating  activities,
excluding  changes  in assets  and  liabilities,  for  2003,  2004 and 2005 have
generally been similar to the trends in the Company's earnings. Depreciation and
amortization  expense  decreased  in 2005  compared  to 2004 due to timing  that
capital expenditures were placed into service during 2005 versus 2004 as well as
the effect of the January  2005  disposal  of the Thomas  Regout  operations  in
Europe. Depreciation and amortization expense also decreased in 2004 compared to
2003 due to lower capital  expenditures  during 2004 as the Company  reduced its
production  capacity.  See  Notes  1,  4 and 10 to  the  Consolidated  Financial
Statements.

     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. The decrease in cash provided by operating activities
in 2005 compared to 2004 is primarily  the result of changes in tax  liabilities
due to the improvement in taxable income in 2004 and 2005. The Company's average
days sales outstanding  related to its continuing  operations  increased from 38
days at December  31, 2004 to 40 days at December  31, 2005 due to the timing of
collection over the slightly higher  accounts  receivable  balance at the end of
2005.  The  Company's  average  number  of  days  in  inventory  related  to its
continuing  operations  was 52 days at December 31, 2004 and 59 days at December
31, 2005.  The  increase in days in  inventory  is  primarily  due to higher raw
material prices, primarily steel.

     Investing  activities.  Net cash used by investing  activities totaled $8.2
million,  $3.2 million,  and $3.7 million for the years ended December 31, 2003,
2004 and  2005,  respectively.  Capital  expenditures  in the past  three  years
emphasized  manufacturing equipment which utilize new technologies and increases
automation of the  manufacturing  process to provide for increased  productivity
and efficiency.

     In August  2005,  CompX  completed  an  acquisition  of a company  for $7.3
million,  net  of  cash  acquired.  See  Note 2 to  the  Consolidated  Financial
Statements.

     On January 24, 2005,  CompX  completed  the  disposition  of all of the net
assets of its Thomas Regout  precision slide and window  furnishing  operations,
conducted  at its  facility  in the  Netherlands,  to members  of Thomas  Regout
management  for net  proceeds  of  approximately  $22.3  million.  The  proceeds
consisted of cash (net of costs to sell) of  approximately  $18.1  million and a
subordinated note for approximately $4.2 million. The subordinated note requires
annual  payments  over a period of four years.  Historically,  the Thomas Regout
European  operations have not contributed  significantly  to net cash flows from
operations. See Note 10 to the Consolidated Financial Statements.

     In June 2004, the Company received approximately $2.1 million from the sale
of its surplus Trillium facility in Ontario,  Canada, which approximated the net
carrying value of such facility.

     Capital expenditures for 2006 are estimated at approximately $15.7 million,
the majority of which relates to projects  that  emphasize  improved  production
efficiency  including  replacement  of  equipment  that is being  retired.  Firm
purchase  commitments  for  capital  projects  in process at  December  31, 2005
approximated $2.6 million.

     Financing  activities.  Net cash used by financing  activities totaled $7.3
million,  $27.1 million, and $7.2 million in 2003, 2004 and 2005,  respectively.
Total cash  dividends paid in each of 2003 and 2004 were $1.9 million ($.125 per
share) and $7.6 million was paid in 2005 ($.50 per share). The Company suspended
its regular quarterly  dividend in the second quarter of 2003 and reinstated the
regular  quarterly  dividend in the fourth quarter of 2004. The Company repaid a
net $5.0 million, $26.0 million and nil under its revolving bank credit facility
during 2003, 2004 and 2005, respectively.

     The Company closed on an extension of its credit facility in December 2005.
The $50 million secured  revolving bank credit facility is collateralized by 65%
of  the  ownership  interests  in the  Company's  first-tier  non-United  States
subsidiaries.  Provisions contained in the Revolving Bank Credit Agreement could
result in the  acceleration  of  outstanding  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  6  to  the
Consolidated Financial Statements.

     Off balance  sheet  financing  arrangements.  Other than certain  operating
leases discussed in Note 13 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 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 (if declared).  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.

     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 a party to various debt, lease
and other agreements which contractually and unconditionally  commit the Company
to pay  certain  amounts in the future.  See Notes 6 and 13 to the  Consolidated
Financial   Statements.   The  following  table   summarizes  such   contractual
commitments as of December 31, 2005 by the type and date of payment.



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

                                                                                              
 Long-term debt                                                $ 1,596       $   171        $460          $965
 Operating leases                                                  869           501         356            12
 Purchase obligations                                           16,885        16,885          -             -
 Income taxes                                                    1,098         1,098          -             -
 Fixed asset acquisitions                                        2,587         2,587          -             -
                                                               -------       -------        ----          ---

 Total contractual cash obligations                            $23,035       $21,242        $816          $977
                                                               =======       =======        ====          ====


     The  timing  and  amount  shown for the  Company's  commitments  related to
long-term debt, operating leases and fixed asset acquisitions are based upon the
contractual   payment  amount  and  the   contractual   payment  date  for  such
commitments. The timing and amount shown for purchase obligations, which consist
of all open purchase orders and contractual  obligations  (primarily commitments
to purchase raw materials) is also based on the  contractual  payment amount and
the contractual  payment date for such commitments.  The amount shown for income
taxes is the  consolidated  amount of income taxes payable at December 31, 2005,
which is assumed to be paid during 2006. Fixed asset  acquisitions  include firm
purchase commitments for capital projects.

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  material  forward  or  derivative  option  contract  related  to foreign
exchange  rates or interest  rates at December 31, 2004 and 2005.  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, 2004 and 2005, the Company had no amounts outstanding under
its  secured  Revolving  Bank  Credit  Agreement,  and the  Company's  remaining
indebtedness outstanding 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 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 and the New Taiwan dollar. In addition, a portion of CompX's
sales generated from its non-U.S. operations 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.

     As already  mentioned  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, 2005 CompX held a series of
short-term forward exchange contracts maturing through March 2006 to exchange an
aggregate  of $6.5  million for an  equivalent  value of Canadian  dollars at an
exchange rate of Cdn.  $1.19 per U.S.  dollar.  At December 31, 2005, the actual
exchange  rate was Cdn.  $1.17 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 unless the contract is designated as
a  hedge  upon  which  the  mark-to-market   adjustment  is  recorded  in  other
comprehensive  income.  At December  31, 2004 CompX had entered into a series of
short-term forward exchange contracts maturing through March 2005 to exchange an
aggregate  of $7.2  million  for an  equivalent  value of  Canadian  dollars  at
exchange rates of Cdn. $1.19 to Cdn. 1.23 per U.S. dollar. At December 31, 2004,
the actual  exchange rate was Cdn.  $1.21 per U.S.  dollar.  The estimated  fair
value of such contracts is not material at December 31, 2004 and 2005.

     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 Schedule"  (page
F-1).

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

     None.

ITEM 9A. CONTROLS AND PROCEDURES

     Evaluation of Disclosure  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 Securities and Exchange Commission
(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,  or  persons  performing  similar  functions,  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 December 31, 2005.  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.

     Internal  Control Over  Financial  Reporting.  The Company also maintains a
system of internal control over financial reporting.  The term "internal control
over financial reporting," as defined by regulations of the SEC, means a process
designed by, or under the supervision of, the Company's  principal executive and
principal  financial  officers,  or persons performing  similar  functions,  and
effected by the Company's board of directors, management and other personnel, to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with accounting  principles  generally  accepted in the United States of America
("GAAP"), and includes those policies and procedures that:

     o    Pertain  to the  maintenance  of  records  that in  reasonable  detail
          accurately and fairly reflect the transactions and dispositions of the
          assets of the Company.
     o    Provide  reasonable   assurance  that  transactions  are  recorded  as
          necessary to permit preparation of financial  statements in accordance
          with GAAP, and that receipts and expenditures of the Company are being
          made  only  in  accordance  with   authorizations  of  management  and
          directors of the Company, and
     o    Provide reasonable  assurance regarding prevention or timely detection
          of  unauthorized  acquisition,  use or  disposition  of the  Company's
          assets that could have a material effect on the Company's consolidated
          financial statements.

As permitted by regulations of the SEC, the Company's system of internal control
over financial  reporting  excludes  internal  control over financial  reporting
related to the Company's financial statement schedules required by Article 12 of
Regulation S-X. See the index of financial  statements and schedules on page F-1
of this Annual Report.

     Section 404 of the  Sarbanes-Oxley  Act of 2002 will require the Company to
annually  include  a  management  report  on  internal  control  over  financial
reporting  starting with the  Company's  Annual Report on Form 10-K for the year
ending December 31, 2007. The Company's independent registered public accounting
firm will also be required to annually attest to the Company's  internal control
over financial  reporting.  In order to achieve compliance with Section 404, the
Company has been  documenting,  testing and evaluating its internal control over
financial  reporting  since 2004,  using a combination  of internal and external
resources.  The process of  documenting,  testing and  evaluating  the Company's
internal  control over financial  reporting  under the applicable  guidelines is
complex and time  consuming,  and  available  internal  and  external  resources
necessary  to assist the Company in the  documentation  and testing  required to
comply with Section 404 are limited. While the Company currently believes it has
dedicated the appropriate  resources,  that it will be able to fully comply with
Section 404 in its Annual  Report on Form 10-K for the year ended  December  31,
2007 and be in a position to conclude that the Company's  internal  control over
financial reporting is effective as of December 31, 2007, because the applicable
requirements are complex and time consuming,  and because  currently  unforeseen
events or circumstances  beyond the Company's control could arise,  there can be
no  assurance  that the Company  will  ultimately  be able to fully  comply with
Section 404 in its Annual  Report on Form 10-K for the year ending  December 31,
2007 or whether it will be able to conclude that the Company's  internal control
over financial reporting is effective as of December 31, 2007.

     Changes in Internal  Control Over  Financial  Reporting.  There has been no
change to the  Company's  system of internal  control over  financial  reporting
during the quarter ended December 31, 2005 that has materially  affected,  or is
reasonably likely to materially affect, the Company's system of internal control
over financial reporting.

     Certifications.  The  Company's  chief  executive  officer is  required  to
annually  file a  certification  with  the New  York  Stock  Exchange  ("NYSE"),
certifying  the  Company's  compliance  with the  corporate  governance  listing
standards of the NYSE.  During 2005, the Company's chief executive officer filed
such annual certification with the NYSE. The 2005 certification was qualified in
that,  while the Company had publicly  disclosed  in its latest proxy  statement
that the audit  committee  chairman  presided  at  meetings  of its  independent
directors and how its  stockholders  might  communicate  directly with the audit
committee  chairman,  it had not publicly disclosed how other interested parties
could communicate with the presiding  director of the  non-management  directors
and had  not  established  procedures  as to who  presided  at  meetings  of the
non-management  directors. The Company remediated this qualification by amending
its  corporate  governance  guidelines  on November 2, 2005 and filing a Current
Report on Form 8-K with the SEC on November 30, 2005  disclosing  that the audit
committee chairman presided at meetings of the non-management  directors and how
stockholders and other interested  parties might  communicate with the presiding
director.  The Company's chief executive officer and chief financial officer are
also required to, among other things,  quarterly file a  certification  with the
SEC regarding the quality of the Company's  public  disclosures,  as required by
Section 302 of the  Sarbanes-Oxley  Act of 2002. The certifications for the year
ended December 31, 2005 have been filed as exhibits 31.1 and 31.2 to this Annual
Report on Form 10-K.


ITEM 9B. OTHER INFORMATION

         Not applicable.




                                    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  12  to  the  Consolidated  Financial
Statements.

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

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







                                     PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULE

 (a) and (c) Financial Statements and Schedule

          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)      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.  CompX will also furnish,
          without charge, a copy of its Code of Business Conduct and Ethics,  as
          adopted by the Board of Directors on February 24, 2004,  upon request.
          Such requests should be directed to the attention of CompX's Corporate
          Secretary at CompX's  corporate  offices  located at 5430 LBJ Freeway,
          Suite 1700, Dallas, Texas 75240. 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 - incorporated  by reference to Exhibit 3.2
          of the  Registrant's  Annual  Report on Form  10-K for the year  ended
          December 31, 2002.

    10.1  Share Purchase  Agreement with  Subordinated Loan schedule between the
          Registrant and Anchor Holding B.V. dated January 24, 2005. All related
          schedules  and  annexes  will be  provided  to the SEC  upon  request.
          Incorporated by reference to Exhibit 10.1 of the  Registrant's  Annual
          Report on Form 10-K for the year ended December 31, 2004.

    10.2  Intercorporate  Services  Agreement between the Registrant and Contran
          Corporation  effective  as  of  January  1,  2004  -  incorporated  by
          reference to Exhibit 10.2 of the  Registrant's  Annual  Report on Form
          10-K for the year ended December 31, 2003.

    10.3* 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).

    10.4* 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.








Item No.                            Exhibit Item

    10.5  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).

    10.6  Tax Sharing Agreement between the Registrant, NL Industries,  Inc. and
          Contran  Corporation  dated as of  October 5,  2004.  Incorporated  by
          reference to Exhibit 10.6 of the  Registrant's  Annual  Report on Form
          10-K for the year ended December 31, 2004.

    10.7  $47,500,000 Credit Agreement between the Registrant and Wachovia Bank,
          National Association,  as Agent and various lending institutions dated
          January 22, 2003 -  incorporated  by  reference to Exhibit 10.9 of the
          Registrant's  Annual  Report on Form 10-K for the year ended  December
          31, 2002.

    10.8  First Amendment to Credit  Agreement  between  Registrant and Wachovia
          Bank, National Association,  as Agent and various lending institutions
          dated October 20, 2003 - incorporated  by reference to Exhibit 10.1 at
          the  Registrant's  Quarterly Report on Form 10-Q for the quarter ended
          September 30, 2003.

    10.9  Second Amendment to Credit Agreement  between  Registrant and Wachovia
          Bank, National Association,  as Agent and various lending institutions
          dated January 7, 2005 -  incorporated  by reference to Exhibit 10.9 of
          the  Registrant's  Annual  Report  on Form  10-K  for the  year  ended
          December 31, 2004.

    10.10 Third Amendment to Credit  Agreement  between  Registrant and Wachovia
          Bank, National Association,  as Agent and various lending institutions
          dated October 31, 2005 - incorporated  by reference to Exhibit 10.1 to
          the Registrant's Current Report on Form 8-K dated October 31, 2005.

    10.11 Agreement  Regarding Shared Insurance between the Registrant,  Contran
          Corporation, Keystone Consolidated Industries, Inc., Kronos Worldwide,
          Inc., NL Industries,  Inc.,  Titanium  Metals Corp.,  and Valhi,  Inc.
          dated October 30, 2003 - incorporated by reference to Exhibit 10.12 of
          the  Registrant's  Annual  Report  on Form  10-K  for the  year  ended
          December 31, 2003.

    10.12 $50,000,000 Credit Agreement between the Registrant and Wachovia Bank,
          National Association,  as Agent and various lending institutions dated
          December 23, 2005. Certain exhibits,  annexes and similar  attachments
          to  this  Exhibit  10.11  have  not  been  filed;  upon  request,  the
          Registrant  will  furnish  supplementally  to the  SEC a  copy  of any
          omitted exhibit, annex, or attachment.

    21.1  Subsidiaries of the Registrant.

    23.1  Consent of PricewaterhouseCoopers LLP.

    31.1  Certification

    31.2  Certification

    32.1  Certification

    32.2  Certification


             * 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 16, 2006
-----------------------------
Glenn R. Simmons


/s/ David A. Bowers                             Vice Chairman of the Board, President   March 16, 2006
-----------------------------
David A. Bowers                                                  and
                                                       Chief Executive Officer
                                                    (Principal Executive Officer)

/s/ Darryl R. Halbert                                      Vice President,              March 16, 2006
-----------------------------
Darryl R. Halbert                                      Chief Financial Officer
                                                           and Controller
                                                 (Principal Financial and Accounting
                                                              Officer)

/s/ Paul M. Bass, Jr.                                         Director                  March 16, 2006
-----------------------------
Paul M. Bass, Jr.

/s/ Keith R. Coogan                                           Director                  March 16, 2006
-----------------------------
Keith R. Coogan

/s/ Edward J. Hardin                                          Director                  March 16, 2006
-----------------------------
Edward J. Hardin

/s/ Ann Manix                                                 Director                  March 16, 2006
--------------------------------------
Ann Manix

/s/ Steven L. Watson                                          Director                  March 16, 2006
-----------------------------
Steven L. Watson





                           Annual Report on Form 10-K

                            Items 8, 15(a) and 15(d)

                   Index of Financial Statements and Schedule


Financial Statements                                                    Page

  Report of Independent Registered Public Accounting Firm               F-2

  Consolidated Balance Sheets - December 31, 2004 and 2005              F-3

  Consolidated Statements of Operations -
   Years ended December 31, 2003, 2004 and 2005                         F-5

  Consolidated Statements of Comprehensive Income -
   Years ended December 31, 2003, 2004 and 2005                         F-6

  Consolidated Statements of Cash Flows -
   Years ended December 31, 2003, 2004 and 2005                         F-7

  Consolidated Statements of Stockholders' Equity -
   Years ended December 31, 2003, 2004 and 2005                         F-9

  Notes to Consolidated Financial Statements                            F-10



Financial Statement Schedule

  Schedule II - Valuation and Qualifying Accounts                       S-2



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











             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors of CompX International Inc.:

     In our opinion, the accompanying  consolidated  financial statements listed
in the  accompanying  index  present  fairly,  in  all  material  respects,  the
financial position of CompX  International Inc. and its Subsidiaries at December
31, 2005 and 2004, and the results of their  operations and their cash flows for
each of the three years in the period ended  December 31,  2005,  in  conformity
with accounting  principles  generally accepted in the United States of America.
In addition,  in our opinion,  the financial  statement  schedule  listed in the
accompanying index present fairly, in all material respects, the information set
forth therein when read in conjunction with the related  consolidated  financial
statements.  These financial  statements are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and financial  statement  schedule based on our audits.  We conducted
our audits of these  statements in  accordance  with the standards of the Public
Company Accounting Oversight Board (United States). Those standards 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.




PricewaterhouseCoopers LLP
Dallas, Texas
March 16, 2006






                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           December 31, 2004 and 2005

                        (In thousands, except share data)




               ASSETS                                                                    2004            2005
                                                                                         ----            ----

 Current assets:
                                                                                                   
   Cash and cash equivalents                                                              $ 16,803       $ 30,592
   Accounts receivable, less allowance for
    doubtful accounts of $394 and $312                                                      19,212         20,609
   Receivables from affiliates                                                                 635            620
   Refundable income taxes                                                                      57            401
   Inventories                                                                              20,782         22,538
   Prepaid expenses and other current assets                                                 1,390          1,496
   Deferred income taxes                                                                     1,447          1,903
   Current portion of note receivable                                                            -          2,612
   Assets held for sale                                                                     17,957           -
                                                                                          --------       --------

       Total current assets                                                                 78,283         80,771
                                                                                          --------       --------

 Other assets:
   Goodwill                                                                                 29,012         35,678
   Other intangible assets                                                                   1,703          2,317
   Note receivable                                                                               -          1,567
   Assets held for sale                                                                     10,964              -
   Other                                                                                       195            230
                                                                                          --------       --------

       Total other assets                                                                   41,874         39,792
                                                                                          --------       --------

 Property and equipment:
   Land                                                                                      4,713          7,868
   Buildings                                                                                29,995         31,165
   Equipment                                                                               100,923        107,333
   Construction in progress                                                                  2,299          2,015
                                                                                          --------       --------
                                                                                           137,930        148,381
   Less accumulated depreciation                                                            71,808         80,392
                                                                                          --------        -------

       Net property and equipment                                                           66,122         67,989
                                                                                          --------       --------

                                                                                          $186,279       $188,552
                                                                                          ========       ========








                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                           December 31, 2004 and 2005

                        (In thousands, except share data)




    LIABILITIES AND STOCKHOLDERS' EQUITY                                                 2004           2005
                                                                                         ----           ----

 Current liabilities:
                                                                                                  
   Accounts payable and accrued liabilities                                               $ 18,304      $ 19,238
   Income taxes payable to affiliates                                                            -           771
   Income taxes                                                                              2,687           327
   Liabilities related to assets held for sale                                               4,998          -
                                                                                          --------      --------

       Total current liabilities                                                            25,989        20,336
                                                                                          --------      --------

 Noncurrent liabilities:
   Deferred income taxes                                                                     4,949        16,692
   Long-term debt                                                                               85         1,425
                                                                                          --------      --------

       Total noncurrent liabilities                                                          5,034        18,117
                                                                                          --------      --------

 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; 5,178,880 and
    5,234,280 shares issued and outstanding                                                     52            52
   Class B common stock, $.01 par value;
    10,000,000 shares authorized, issued and outstanding                                       100           100
   Additional paid-in capital                                                              108,828       109,556
   Retained earnings                                                                        38,523        31,320
   Accumulated other comprehensive income                                                    7,753         9,071
                                                                                          --------      --------

       Total stockholders' equity                                                          155,256       150,099
                                                                                          --------      --------

                                                                                          $186,279      $188,552
                                                                                          ========      ========





Commitments and contingencies (Notes 1, 10 and 13)

          See accompanying notes to consolidated financial statements.



                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                  Years ended December 31, 2003, 2004 and 2005

                      (In thousands, except per share data)




                                                                          2003          2004            2005
                                                                          ----          ----            ----

                                                                                            
 Net sales                                                              $173,966      $182,631       $186,349
 Cost of goods sold                                                      142,877       142,807        142,594
                                                                        --------      --------       --------

       Gross margin                                                       31,089        39,824         43,755

 Selling, general and administrative expense                              21,598        24,132         24,155
                                                                        --------      --------       --------
 Other operating income (expense):
   Currency transaction gains (losses), net                                 (546)          185            (71)
   Disposition of property and equipment                                    (166)         (479)          (467)
                                                                        --------      --------       --------

       Operating income                                                    8,779        15,398         19,062

 Other general corporate income (expense), net                             1,676         2,419            724
 Interest expense                                                         (1,301)         (494)          (336)
                                                                        --------      --------       --------

       Income from continuing operations
        before income taxes                                                9,154        17,323         19,450

 Provision for income taxes                                                3,376         7,840         18,568
                                                                        --------      --------       --------

       Income from continuing operations                                   5,778         9,483            882

 Discontinued operations, net of tax                                      (4,505)      (12,497)          (477)
                                                                        --------      --------       --------

       Net income (loss)                                                   1,273        (3,014)           405
                                                                        ========      ========       ========

 Basic and diluted earnings (loss) per common share:
       Continuing operations                                            $    .38      $    .63       $    .06
       Discontinued operations                                          $   (.30)     $   (.83)      $   (.03)
                                                                        --------      --------       --------

                                                                        $    .08      $   (.20)      $    .03
                                                                        ========      ========       ========

 Cash dividends per share                                               $   .125      $   .125       $    .50
                                                                        ========      ========       ========

 Shares used in the calculation of earnings per share amounts for:
   Basic earnings per share                                               15,121        15,148         15,212
   Dilutive impact of stock options                                         -               18             19
                                                                        --------      --------       --------

   Diluted earnings per share                                             15,121        15,166         15,231
                                                                        ========      ========       ========



          See accompanying notes to consolidated financial statements.





                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                  Years ended December 31, 2003, 2004 and 2005

                                 (In thousands)





                                                                   2003              2004             2005
                                                                   ----              ----             ----

                                                                                            
 Net income (loss)                                                $ 1,273          $(3,014)          $   405
                                                                  -------          -------           -------

 Other comprehensive income, net of tax:
   Currency translation adjustment:
     Arising during the period                                     12,946            5,036               544
     Disposal of business unit                                       -                -                  739
                                                                  -------          -------           -------
                                                                   12,946            5,036             1,283

   Unrealized gain on cash flow hedges                               -                  75                35
                                                                  -------          -------           -------

     Total other comprehensive income                              12,946            5,111             1,318
                                                                  -------          -------           -------

       Comprehensive income                                       $14,219          $ 2,097           $ 1,723
                                                                  =======          =======           =======






          See accompanying notes to consolidated financial statements.







                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Years ended December 31, 2003, 2004 and 2005

                                 (In thousands)



                                                                              2003          2004           2005
                                                                              ----          ----           ----

 Cash flows from operating activities:
                                                                                                   
   Net income (loss)                                                           $  1,273     $ (3,014)       $    405
   Depreciation and amortization                                                 14,780       14,200          10,924
   Goodwill impairment                                                                -       14,400             864
   Deferred income taxes:
     Continuing operations                                                         (444)        (394)         10,120
     Discontinued operations                                                          -            -            (187)
   Other, net                                                                     1,068          861             985
   Change in assets and liabilities:
     Accounts receivable                                                           (721)       2,953            (133)
     Inventories                                                                  5,103       (1,300)           (936)
     Accounts payable and accrued liabilities                                       874       (2,742)           (520)
     Accounts with affiliates                                                        46       (1,247)          1,562
     Income taxes                                                                   668        5,383          (2,770)
     Other, net                                                                   1,798        1,113            (276)
                                                                               --------     --------        --------

       Net cash provided by operating activities                                 24,445       30,213          20,038
                                                                               --------     --------        --------


 Cash flows from investing activities:
   Capital expenditures                                                          (8,908)      (5,348)        (10,490)
   Acquisition, net of cash acquired                                                  -            -          (7,342)
   Cash of disposed business unit                                                     -            -          (4,006)
   Proceeds from disposal of assets held for sale                                     -            -          18,094
   Proceeds from sale of fixed assets                                                 -        2,138              27
   Other, net                                                                       671         -               -
                                                                               --------     --------        ---------

       Net cash used by investing activities                                     (8,237)      (3,210)         (3,717)
                                                                               --------     --------        --------


 Cash flows from financing activities:
   Long-term debt:
     Borrowings                                                                   1,000        2,257              18
     Principal payments                                                          (6,006)     (28,097)            (93)
   Issuance of common stock                                                           -          617             639
   Dividends paid                                                                (1,889)      (1,896)         (7,608)
   Other                                                                           (426)         (28)           (114)
                                                                               --------     --------        --------

       Net cash used by financing activities                                     (7,321)     (27,147)         (7,158)
                                                                               --------     --------        --------

 Net increase (decrease)                                                       $  8,887     $   (144)       $  9,163
                                                                               ========     ========        ========






                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  Years ended December 31, 2003, 2004 and 2005

                                 (In thousands)



                                                                              2003          2004          2005
                                                                              ----          ----          ----

 Cash and cash equivalents:
   Net increase (decrease) from:
     Operating, investing and financing
                                                                                                 
      Activities                                                              $ 8,887       $  (144)      $ 9,163
     Currency translation                                                         432          (545)          392
   Balance at beginning of year                                                12,407        21,726        21,037
                                                                              -------       -------       -------

   Balance at end of year                                                     $21,726       $21,037       $30,592
                                                                              =======       =======       =======

 Cash and cash equivalents at end of period relate to:
   Continuing operations                                                     $ 19,632      $ 16,803      $ 30,592
   Assets held for sale                                                         2,094         4,234          -
                                                                               ------        ------     ------

                                                                              $21,726       $21,037       $30,592
                                                                              =======       =======       =======

 Supplemental disclosures:
   Cash paid for:
     Interest                                                                 $ 1,722       $   516       $   259
     Income taxes                                                               2,675         4,281         9,390


   Noncash investing activities:
     Note receivable received upon
      disposal of business unit                                              $   -         $   -        $   4,179








                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                  Years ended December 31, 2003, 2004 and 2005

                                 (In thousands)



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

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

 Net income                            -          -         -          1,273          -              -          -          1,273
 Other comprehensive income            -          -         -           -           12,946           -          -         12,946
 Cash dividends                        -          -         -         (1,889)         -              -          -         (1,889)
 Issuance of common stock              -          -           50        -             -             -           -             50
                                     ----       ----    --------     -------      --------        ----      --------    --------

 Balance at December 31, 2003          62        100     119,437      43,433         2,642           -       (11,315)    154,359

 Net loss                               -         -            -      (3,014)            -           -             -      (3,014)
 Other comprehensive income             -         -            -           -         5,036          75             -       5,111
 Cash dividends                         -         -            -      (1,896)            -           -             -      (1,896)
 Issuance of common stock               1         -          695        -             -             -           -            696
 Retirement of treasury stock         (11)        -      (11,304)       -             -             -         11,315        -
                                     ----       ----    --------     -------      --------        ----      --------    -----

 Balance at December 31, 2004          52        100     108,828      38,523         7,678          75             -     155,256

 Net income                             -         -            -         405             -           -             -         405
 Other comprehensive income             -         -            -           -         1,283          35             -       1,318
 Cash dividends                         -         -            -      (7,608)            -           -             -      (7,608)
 Issuance of common stock                         -          728        -             -             -           -            728
                                     ----       ----    --------     -------      --------        ----      --------    --------

 Balance at December 31, 2005        $ 52       $100    $109,556     $31,320      $  8,961        $110      $   -       $150,099
                                     ====       ====    ========     =======      ========        ====      ========    ========






                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 -       Summary of significant accounting policies:

     Organization.  CompX  International  Inc. (NYSE: CIX) is 83% owned by CompX
Group, a majority owned subsidiary of NL Industries, Inc. (NYSE: NL) at December
31, 2005. The Company  manufactures and sells component products (precision ball
bearing slides,  security products and ergonomic  computer support systems).  NL
owns 82% of CompX Group, and Titanium Metals  Corporation  (NYSE: TIE) ("TIMET")
owns the  remaining 18% of CompX Group.  At December 31, 2005,  (i) NL and TIMET
own an additional 2% and 3%, respectively,  of CompX directly,  (ii) Valhi, Inc.
holds,  directly or through a subsidiary,  approximately 83% of NL's outstanding
common stock and approximately 39% of TIMET's outstanding common stock and (iii)
Contran Corporation holds, directly or through  subsidiaries,  approximately 92%
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, or
is held by Mr.  Simmons  or persons or other  entities  related to Mr.  Simmons.
Consequently,  Mr.  Simmons 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
significantly 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.
46R, Consolidation of Variable Interest Entities.

     Fiscal  year.  The  Company's  operations  are  reported on a 52 or 53-week
fiscal year.  Excluding  2004, each of the years ended December 31, 2003 through
2005  consisted of 52 weeks.  The year ended  December 31, 2004  consisted of 53
weeks.

     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.  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.  Sales are stated net of price,  early  payment and
distributor discounts and volume rebates.

     Accounts  receivable.  The  Company  provides  an  allowance  for  doubtful
accounts for known and estimated 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  ($1.2
million at December 31, 2004 and 2005). Inventories are based on average cost or
the first-in,  first-out  method.  Cost of sales  includes  costs for materials,
packing and finishing,  shipping and handling,  utilities,  salary and benefits,
maintenance and depreciation.

     Selling,  general  and  administrative   expenses.   Selling,  general  and
administrative expenses include costs related to marketing, sales, distribution,
research  and  development  and  administrative  functions  such as  accounting,
treasury and finance,  and includes costs for salaries and benefits,  travel and
entertainment, promotional materials and professional fees.

     Goodwill  and  other  intangible  assets;  amortization  expense.  Goodwill
represents the excess of cost over fair value of individual net assets  acquired
in business combinations  accounted for by the purchase method.  Goodwill is not
subject to  periodic  amortization.  Other  intangible  assets are stated net of
accumulated amortization.  Goodwill and other intangible assets are assessed for
impairment  in  accordance  with  Statement  of Financial  Accounting  Standards
("SFAS") No. 142, Goodwill and Other Intangible Assets. See Note 4.

     Other intangible assets, consisting principally of the estimated fair value
of certain  patents  acquired,  are amortized by the  straight-line  method over
their estimated useful lives  (approximately  10 years remaining at December 31,
2005),  with no assumed  residual value at the end of the life of the intangible
assets.  Other intangible  assets are stated net of accumulated  amortization of
$1.7  million at  December  31,  2004 and $2.3  million at  December  31,  2005.
Amortization expense of intangible assets was $234,000 in 2003, $231,000 in 2004
and $314,000 in 2005,  and is expected to be  approximately  $300,000 in each of
2005 through 2009.

     Property and  equipment;  depreciation  expense.  Property  and  equipment,
including  purchased  computer  software for  internal  use, are stated at cost.
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 3 to 10 years for equipment and software. Accelerated depreciation
methods are used for income tax  purposes,  as permitted.  Depreciation  expense
related to continuing  operations  was $11.8  million in 2003,  $11.5 million in
2004,  and $10.6  million  in 2005.  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.  Expenditures  for maintenance,
repairs and minor renewals are expensed; expenditures for major improvements are
capitalized.

     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.   The  Company  assesses  impairment  of  property  and  equipment  in
accordance  with SFAS No.  144,  Accounting  for the  Impairment  or Disposal of
Long-Lived Assets.

     Self-insurance.   The  Company  is  partially   self-insured  for  workers'
compensation  and certain  employee health benefits and is self-insured for most
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.   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.  Derivatives used to hedge  forecasted  transactions and
specific  cash flows  associated  with foreign  currency  denominated  financial
assets  and  liabilities  which  meet the  criteria  for  hedge  accounting  are
designated as cash flow hedges. Consequently, the effective portion of gains and
losses is deferred as a component of accumulated other comprehensive  income and
is  recognized  in  earnings  at the  time the  hedged  item  affects  earnings.
Contracts   that  do  not  meet  the   criteria   for   hedge   accounting   are
marked-to-market  at each  balance  sheet date 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,  2005,  the Company held a series of
contracts to exchange an aggregate of U.S. $6.5 million for an equivalent  value
of Canadian  dollars at an exchange  rate of Cdn.  $1.19 per U.S.  dollar.  Such
contracts mature through March 2006. The exchange rate was $1.17 per U.S. dollar
at December 31, 2005. At December 31, 2004 the Company held  contracts  maturing
through  March  2005 to  exchange  an  aggregate  of U.S.  $7.2  million  for an
equivalent  value of Canadian  dollars at exchange  rates of Cdn.  $1.19 to Cdn.
$1.23 per U.S.  dollar.  At December 31, 2004, the actual exchange rate was Cdn.
$1.21  per U.S.  dollar.  The  estimated  fair  value of such  contracts  is not
material at December 31, 2004 and 2005.

     Income taxes.  Prior to October 1, 2004, the Company was a separate  United
States  federal income  taxpayer and was not a member of Contran's  consolidated
United  States  federal  income tax group (the  "Contran Tax Group").  Effective
October 1, 2004,  CompX became a member of the Contran Tax Group. The Company is
currently  and has been a part of  consolidated  tax returns filed by Contran in
certain United States state jurisdictions. As a member of the Contran Tax Group,
the Company is jointly and severally liable for the federal income tax liability
of Contran  and the other  companies  included  in the Contran Tax Group for all
periods in which the Company is included in the Contran Tax Group.  See Note 13.
For such consolidated federal and state tax returns, intercompany allocations of
federal  and state tax  provisions  are  computed on a separate  company  basis.
Payments  are made to, or received  from  Contran in the amounts that would have
generally  been paid to or  received  from the  respective  federal or state tax
authority  had CompX not been a member of the  Contran Tax Group.  The  separate
company  provisions  and payments are computed  using the tax elections  made by
Contran. Under certain circumstances, such tax regulations could require Contran
to treat items  differently than CompX would on a stand alone basis, and in such
instances GAAP requires CompX to conform to Contran's tax election.  The Company
made net cash payments to NL Industries, Inc. for federal and state income taxes
(or to Valhi,  Inc. for periods prior to the fourth  quarter of 2004,  for state
income taxes) of $2.3 million in 2004 and $3.5 million in 2005. The Company made
no payments to affiliates for income taxes in 2003.

     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  permanently
reinvested.  Earnings of foreign subsidiaries subject to permanent  reinvestment
plans aggregated $31.3 million at December 31, 2004 and $5.5 million at December
31, 2005.  Determination of the amount of unrecognized deferred tax liability on
such permanent reinvestment plans was not practicable.  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 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
713,000 in 2003, 570,000 in 2004 and 495,000 in 2005.

     Stock options. At December 31, 2005, the Company has a stock-based employee
compensation plan, which is described more fully in Note 9. 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 and the income tax benefit
related to such  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.  No  compensation  cost was  capitalized  as part of  assets
(inventories  or fixed assets) during 2003,  2004, and 2005. The following table
illustrates the effect on net income (loss) and earnings (loss) 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,
                                                                              2003          2004          2005
                                                                              ----          ----          ----
                                                                                       (In thousands,
                                                                                    except per share data)

                                                                                              
 Net income (loss), as reported                                             $1,273       $(3,014)      $   405
 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                                 (875)         (543)         (109)
                                                                            ------       -------       -------

 Pro forma net income (loss)                                                $  398       $(3,557)      $   296
                                                                            ======       =======       =======

 Earnings (loss) per share - basic and diluted:
   As reported                                                              $  .08       $  (.19)      $   .03
                                                                            ======       =======       =======

   Pro forma                                                                $  .03       $  (.23)      $   .02
                                                                            ======       =======       =======


     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  related to continuing  operations,  expensed as
incurred, were $588,000 in 2003, $554,000 in 2004 and $686,000 in 2005. Research
and development  costs related to continuing  operations,  expensed as incurred,
were $469,000 in 2003, $317,000 in 2004, and $225,000 in 2005.

Note 2 - 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 A. Bowers,  president and chief executive officer of
the  Company.  The Company  currently  has three  operating  segments - Security
Products,  Precision Slides and Ergonomics.  The 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. In August 2005, CompX completed
the   acquisition   of  a  component   products   business  for  aggregate  cash
consideration of $7.3 million, net of cash acquired. The purchase price has been
allocated  among  tangible  and  intangible  net assets  acquired  based upon an
estimate  of the fair value of such net  assets.  The pro forma  effect to CompX
assuming  such  acquisition  had been  completed  as of January 1, 2005,  is not
material.  2005 results of the acquired  component  product  business  have been
included with Security  Products  since the date of  acquisition.  The Precision
Slides segment, with facilities in Canada, Michigan and Taiwan,  manufacture and
distribute a complete  line of precision  ball bearing  slides for use in office
furniture,   computer-related   equipment,   tool  storage  cabinets  and  other
applications.  The  Ergonomics  segment with a facility in Canada that it shares
with Precision Slides,  manufactures and distributes  ergonomic computer support
systems  for office  furniture.  Previously,  the  Company  had  aggregated  the
Precision  Slides and  Ergonomics  operating  segments into a single  reportable
segment  (CompX  Waterloo)  because  of the  integrated  facilities  of the  two
business  units  and  the  similar  economic  characteristics,  customer  types,
production  processes,  and distribution  methods.  During the fourth quarter of
2004,  the  Company  began to  measure  the  ergonomics  business  as a separate
operating unit and develop  appropriate  allocations  relating to certain shared
expenses in order to  disaggregate  the 2004 operating  results.  Prior to 2004,
disaggregated  information  is  not  available  due  to  the  impracticality  of
allocating certain historical expenses that are shared between the two segments.
Therefore,    aggregated    segment   amounts   are   reported   for   Precision
Slides/Ergonomics  in current and previous periods as well as the  disaggregated
information for 2004 and 2005.

     The chief operating  decision maker evaluates segment  performance based on
segment  operating  income,  which is defined as income before income taxes, and
interest  expense,  exclusive of certain  general  corporate  income and expense
items (primarily interest income) and certain non-recurring items (such as gains
or losses on the  disposition  of  business  units and other  long-lived  assets
outside the ordinary course of business). For the year ending December 31, 2005,
operating income was redefined to include foreign exchange transaction gains and
losses and gains and losses from the disposal of property and  equipment.  Prior
period  segment  information  has been restated to conform to the current period
classification.  All corporate  office  operating  expenses are allocated to the
three reportable  segments based upon the segments' net sales.  Corporate office
operating  expense  was $3.7  million in 2003,  $5.1  million in 2004,  and $5.5
million  in 2005.  Corporate  operating  expense  was  allocated  to each of the
reportable segments as follows: Precision Slides - $2.2 million in 2004 and $2.3
million in 2005; Ergonomics - $0.8 million in 2004 and 2005; Security Products -
$1.6 million in 2003,  $2.1 million in 2004 and $2.4 million in 2005;  and CompX
Waterloo - $2.1  million in 2003.  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.

     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, cash equivalents and notes receivable. 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, 2004 and
2005,  the net assets of  non-U.S.  subsidiaries  included in  consolidated  net
assets   approximated   $80  million  ($36  million  of  which  relates  to  the
discontinued European operations) and $45 million, respectively.

     The 2004 and 2005  segment  information  below is  presented  under the new
basis of  segmentation.  Total  assets  have not been  presented  under  the new
segmentation as management has determined  that such  information is impractical
to obtain  and no measure of asset  information  is used by the chief  operating
decision maker.



                                                                                              Years ended
                                                                                             December 31,
                                                                                          2004           2005
                                                                                          ----           ----
                                                                                            (In thousands)

 Net sales:
                                                                                                   
   Precision Slides                                                                       $ 78,522       $ 77,854
   Security Products                                                                        75,872         80,825
   Ergonomics                                                                               28,237         27,670
                                                                                          --------       --------

     Total net sales                                                                      $182,631       $186,349
                                                                                          ========       ========

 Operating income:
   Precision Slides                                                                       $  1,867       $  3,992
   Security Products                                                                         9,489         11,186
   Ergonomics                                                                                4,042          3,884
                                                                                          --------       --------

     Total operating income                                                                 15,398         19,062

   Interest expense                                                                           (494)          (336)
   Other general corporate income (expense), net                                             2,419            724
                                                                                          --------       --------

     Income from continuing operations before
      income taxes                                                                        $ 17,323       $ 19,450
                                                                                          ========       ========

 Depreciation and amortization:
   Precision Slides                                                                       $  6,458       $  5,570
   Security Products                                                                         4,237          4,102
   Ergonomics                                                                                1,084          1,252
   Thomas Regout**                                                                           2,421           -
                                                                                          --------       --------

                                                                                          $ 14,200       $ 10,924
                                                                                          ========       ========

 Capital expenditures:
   Precision Slides                                                                       $  2,109       $  4,520
   Security Products                                                                         2,432          4,941
   Ergonomics                                                                                  412          1,029
   Thomas Regout**                                                                             395           -
                                                                                          --------       --------

                                                                                          $  5,348       $ 10,490
                                                                                          ========       ========

 Goodwill:
   Precision Slides                                                                       $  5,270       $  6,594
   Security Products                                                                        23,742         29,084
                                                                                          --------       --------

                                                                                          $ 29,012       $ 35,678
                                                                                          ========       ========







     The  segment  information  below  is  presented  under  the  old  basis  of
segmentation for comparison to 2003.










                                                                                 Years ended December 31,
                                                                            2003          2004           2005
                                                                            ----          ----           ----
                                                                                      (In thousands)

 Net sales:
                                                                                                
   CompX Waterloo                                                           $ 97,811      $106,759       $105,524
   Security Products                                                          76,155        75,872         80,825
                                                                            --------      --------       --------

     Total net sales                                                        $173,966      $182,631       $186,349
                                                                            ========      ========       ========

 Operating income (loss):
   CompX Waterloo                                                           $   (698)        5,909          7,876
   Security Products                                                           9,477         9,489         11,186
                                                                            --------      --------       --------

     Total operating income                                                    8,779        15,398         19,062

   Interest expense                                                           (1,301)         (494)          (336)
   Other general corporate income (expense), net                               1,676         2,419            724
                                                                            --------      --------       --------

     Income from continuing operations
      before income taxes                                                   $  9,154      $ 17,323       $ 19,450
                                                                            ========      ========       ========

 Depreciation and amortization:
   CompX Waterloo                                                           $  7,281      $  7,542       $  6,822
   Security Products                                                           4,843         4,237          4,102
   Thomas Regout**                                                             2,656         2,421           -
                                                                            --------      --------       --------

                                                                            $ 14,780      $ 14,200       $ 10,924
                                                                            ========      ========       ========

 Capital expenditures:
   CompX Waterloo                                                           $  6,446      $  2,521       $  5,549
   Security Products                                                           1,901         2,432          4,941
   Thomas Regout**                                                               561           395           -
                                                                            --------      --------       --------

                                                                            $  8,908      $  5,348       $ 10,490
                                                                            ========      ========       ========
















                                                                                 Years ended December 31,
                                                                            2003          2004           2005
                                                                            ----          ----           ----
                                                                                      (In thousands)

 Net sales:
   Point of origin:
                                                                                                
     United States                                                          $ 94,298      $ 99,807       $113,510
     Canada                                                                   76,443        74,157         63,918
     Taiwan                                                                   13,562        16,034         14,213
     Eliminations                                                            (10,337)       (7,367)        (5,292)
                                                                            --------      --------       --------

                                                                            $173,966      $182,631       $186,349
                                                                            ========      ========       ========

   Point of destination:
     United States                                                          $127,032      $138,136       $149,487
     Canada                                                                   32,363        33,205         25,015
     Other                                                                    14,571        11,290         11,847
                                                                            --------      --------       --------

                                                                            $173,966      $182,631       $186,349
                                                                            ========      ========       ========












                                                                                       December 31,
                                                                            2003          2004           2005
                                                                            ----          ----           ----
                                                                                      (In thousands)
 Total assets:
                                                                                                
   CompX Waterloo                                                           $ 91,131      $ 78,932       $ 80,879
   Security Products                                                          77,961        72,981         87,806
   Thomas Regout**                                                            38,595        28,921              -
   Corporate and eliminations                                                  3,056         5,445         19,867
                                                                            --------      --------       --------

                                                                            $210,743      $186,279       $188,552
                                                                            ========      ========       ========

 Goodwill:
   CompX Waterloo                                                           $  4,986      $  5,270       $  6,594
   Security Products                                                          23,743        23,742         29,084
                                                                            --------      --------       --------

                                                                            $ 28,729      $ 29,012       $ 35,678
                                                                            ========      ========       ========

 Net property and equipment:
   United States                                                             $ 44,499      $ 41,328      $ 42,751
   Canada                                                                      23,341        19,114        16,978
   Taiwan                                                                       5,710         5,680         8,260
                                                                             --------      --------      --------

                                                                             $ 73,550      $ 66,122      $ 67,989
                                                                             ========      ========      ========


 ** Denotes discontinued segment.  See Note 10.


Note 3 - Inventories:



                                                                                              December 31,
                                                                                          2004           2005
                                                                                          ----           ----
                                                                                             (In thousands)

                                                                                                   
 Raw materials                                                                            $ 4,579        $ 7,098
 Work in process                                                                            9,019          9,899
 Finished products                                                                          7,184          5,541
                                                                                          -------        -------

                                                                                          $20,782        $22,538
                                                                                          =======        =======






Note 4 - Goodwill:

     The Company has assigned its  goodwill to each of its  reporting  units (as
that  term is  defined  in SFAS  No.  142)  which  correspond  to the  operating
segments. 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.  In
accordance with the  requirements of SFAS No. 142, the Company reviews  goodwill
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  relating to continuing  operations were deemed to exist as a result
of the Company's annual  impairment  review completed during 2003, 2004 or 2005.
However,  the Company did  recognize an  impairment  of goodwill  related to its
disposed European Thomas Regout operations in December 2004. See Note 10.

     Changes in the carrying amount of goodwill related to continuing operations
during  the past three  years is  presented  in the table  below.  Goodwill  was
generated  principally from  acquisitions of certain business units during 1998,
1999, 2000, and the current acquisition in August of 2005. See Note 2.




                                                                       Precision        Security
                                                                        Slides          Products         Total
                                                                       ---------        --------         -----
                                                                                     (In millions)

                                                                                                 
Balance at December 31, 2002                                              $ 4.9           $23.7           $28.6

Changes in currency
 exchange rates                                                              .1             -                .1
                                                                          -----           -----           -----

Balance at December 31, 2003                                                5.0            23.7            28.7

Changes in currency
 exchange rates                                                              .3             -                .3
                                                                          -----           -----           -----

Balance at December 31, 2004                                                5.3            23.7            29.0

Goodwill acquired during the year                                           1.5             5.4             6.9

Changes in currency
 exchange rates                                                             (.2)            -               (.2)
                                                                          -----           -----           -----

Balance at December 31, 2005                                              $ 6.6           $29.1           $35.7
                                                                          =====           =====           =====


Note 5 -       Accounts payable and accrued liabilities:



                                                                                              December 31,
                                                                                          2004           2005
                                                                                          ----           ----
                                                                                             (In thousands)

                                                                                                   
 Accounts payable                                                                         $ 6,392        $ 7,022
 Accrued liabilities:
   Employee benefits                                                                        7,987          8,179
   Customer tooling                                                                           600          1,319
   Professional                                                                               730            720
   Insurance                                                                                  448            516
   Taxes other than on income                                                                 399            299
   Sales rebates                                                                              291            110
   Other                                                                                    1,457          1,073
                                                                                          -------        -------

                                                                                          $18,304        $19,238
                                                                                          =======        =======


Note 6 -       Indebtedness:



                                                                                              December 31,
                                                                                          2004           2005
                                                                                          ----           ----
                                                                                             (In thousands)

                                                                                                   
 Other indebtedness                                                                       $   127        $ 1,596
 Less current portion                                                                          42            171
                                                                                          -------        -------

                                                                                          $    85        $ 1,425
                                                                                          =======        =======


     At December 31, 2005, the Company has a $50 million secured  revolving bank
credit  facility  that  matures  in  January  2009 and  bears  interest,  at the
Company's  option,  at rates based on either the prime rate or LIBOR. The credit
facility is  collateralized  by 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 among other
things, restricts the ability of CompX and its subsidiaries to incur debt, incur
liens,  pay  dividends  or  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.  At December 31, 2005,  there were no
outstanding  draws  against  the  credit  facility  and the full  amount  of the
facility was available for  borrowing.  The current  portion of long-term  debt,
relating to other  indebtedness  at December 31, 2004 and 2005, is included with
"Accounts payable and accrued liabilities" per the Consolidated Balance Sheets.

     The credit facility permits the Company to pay dividends and/or  repurchase
its common  stock in an amount  equal to the sum of (i) a dividend  of $.125 per
share in any calendar quarter,  not to exceed $8.0 million in any calendar year,
plus (ii) $20.0  million plus 50% of  aggregate  net income over the term of the
credit  facility.  In  addition  to  the  $8.0  million  available  annually  to
repurchase  common  stock and or pay  dividends,  at December  31,  2005,  $21.2
million was available for dividends  and/or  repurchases of the Company's common
stock under the terms of the facility.






     Other indebtedness at December 31, 2005 includes certain industrial revenue
bonds assumed in connection with the August 2005 business acquisition  discussed
in Note 2. Such  indebtedness was prepaid in January 2006 for an amount equal to
its carrying value.

Note 7 - 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 related to continuing  operations
approximated $1,810,000 in 2003, $1,838,000 in 2004 and $2,309,000 in 2005.

Note 8 - Income taxes:

     The  components  of pre-tax  income  and the  provision  for  income  taxes
attributable to continuing operations,  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,
                                                                            2003          2004           2005
                                                                            ----          ----           ----
                                                                                      (In thousands)
 Components of pre-tax income (loss) from continuing operations:
                                                                                                 
   United States                                                             $ 6,258       $ 8,148        $10,564
   Non-U.S.                                                                    2,896         9,175          8,886
                                                                             -------       -------        -------

                                                                             $ 9,154       $17,323        $19,450
                                                                             =======       =======        =======



 Provision for income taxes:
   Currently payable:
     U.S. federal and state                                                  $   121       $ 4,016        $ 4,920
     Foreign                                                                   1,326         4,732          3,528
                                                                             -------       -------        -------

                                                                               1,447         8,748          8,448
                                                                             -------       -------        -------
   Deferred income taxes (benefit):
     U.S. federal and state                                                    2,061          (273)        10,215
     Foreign                                                                    (132)         (635)           (95)
                                                                             -------       -------        -------

                                                                               1,929          (908)        10,120
                                                                             -------       -------        -------

                                                                             $ 3,376       $ 7,840        $18,568
                                                                             =======       =======        =======

 Expected tax expense, at the U.S. federal
  statutory income tax rate of 35%                                           $ 3,204       $ 6,063        $ 6,808
 Non-U.S. tax rates                                                             (157)         (297)          (253)
 Incremental U.S. tax on earnings of
  foreign subsidiaries                                                           562         3,206         12,006
 State income taxes and other, net                                              (233)         (377)           224
 Tax contingency reserve adjustment, net                                        -             (755)          (217)
                                                                             -------       -------        -------

                                                                             $ 3,376       $ 7,840        $18,568
                                                                             =======       =======        =======

 Comprehensive provision (benefit) for income tax benefit allocable to:
   Income from continuing operations                                         $ 3,376       $ 7,840        $18,568
   Discontinued operations                                                    (2,373)         (410)          (387)
   Other comprehensive income -
    currency translation                                                         134           380           (223)
                                                                             -------       -------        -------

                                                                             $ 1,137       $ 7,810        $17,958
                                                                             =======       =======        =======


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



                                                                                                December 31,
                                                                                            2004           2005
                                                                                            ----           ----
                                                                                               (In thousands)

 Tax effect of temporary differences related to:
                                                                                                     
   Inventories                                                                              $    544       $    769
   Tax on unremitted earnings of non-U.S. subsidiaries                                          (656)       (10,472)
   Property and equipment                                                                     (6,613)        (5,924)
   Accrued liabilities and other deductible differences                                        2,070          2,444
   Tax loss and credit carryforwards                                                           7,239          4,690
   Other taxable differences                                                                  (1,851)        (2,061)
   Valuation allowance                                                                        (4,235)        (4,235)
                                                                                            --------       --------

                                                                                            $ (3,502)      $(14,789)
                                                                                            ========       ========

 Net current deferred tax assets                                                               1,447          1,903
 Net noncurrent deferred tax liabilities                                                      (4,949)       (16,692)
                                                                                            --------       --------

                                                                                            $ (3,502)      $(14,789)
                                                                                            =========      ========


     Under  GAAP,  a company is  required  to  recognize  a deferred  income tax
liability with respect to the incremental  U.S. income taxes (federal and state)
and foreign withholding taxes that would be incurred when undistributed earnings
of a foreign  subsidiary are  subsequently  repatriated,  unless  management has
determined that those undistributed  earnings are permanently reinvested for the
foreseeable future. Prior to the third quarter of 2005, CompX had not recognized
a  deferred  tax  liability  related  to such  incremental  income  taxes on the
undistributed  earnings of certain of its foreign operations,  as those earnings
were subject to specific permanent  reinvestment  plans. GAAP requires a company
to  reassess  the  permanent  reinvestment  conclusion  on an  ongoing  basis to
determine if management's intentions have changed. As of September 30, 2005, and
based  primarily  upon changes in  management's  strategic  plans for certain of
CompX's non-U.S.  operations,  management has determined that the  undistributed
earnings of such  subsidiaries  can no longer be  considered  to be  permanently
reinvested  except for the  pre-2005  earnings  in Taiwan.  Accordingly,  and in
accordance  with GAAP, in 2005 the Company  recognized an aggregate $9.0 million
provision for deferred income taxes on the aggregate  undistributed  earnings of
these foreign subsidiaries.

     In October  2004,  the American  Jobs Creation Act of 2004 was enacted into
law.  The new law  provided for a special 85%  deduction  for certain  dividends
received from controlled  foreign  corporations in 2005. In the third quarter of
2005, the Company  completed its evaluation of this new provision and determined
that it would not benefit from such special dividends received deduction.

     In January 2005, the Company completed its disposition of the Thomas Regout
operations in Europe.  See Note 10. The Company  generated a $4.2 million income
tax benefit  associated with the U.S. capital loss realized in the first quarter
of 2005 upon completion of the sale of the Thomas Regout operations. Recognition
of the benefit of such capital loss by the Company is appropriate  under GAAP in
the fourth quarter of 2004 at the time such  operations  were classified as held
for sale.  However,  the  Company  has also  determined,  based on the weight of
available evidence, that realization of such benefit does not currently meet the
"more-likely-than-not"  recognition  criteria,  and  therefore  the deferred tax
asset  related to the  capital  loss  carryforward  has been  fully  offset by a
deferred income tax asset valuation  allowance at December 31, 2004 and December
31,  2005.  The $4.2  million  deferred  income tax benefit  related to the U.S.
capital loss and the  offsetting  valuation  allowance  are both  reflected as a
component of discontinued operations in 2004.

     At December 31, 2005, the Company had for U.S.  federal income tax purposes
net operating loss  carryforwards of approximately  $1.6 million which expire in
2007 through 2017.  Utilization  of such net  operating  loss  carryforwards  is
limited  to   approximately   $400,000  per  tax  year.  The  Company   utilized
approximately $400,000 of such carryforwards in 2005,  approximately $800,000 in
2004,  which  included  two tax years (See Note 1), and  $400,000  in 2003.  The
Company  believes it is  more-likely-than-not  that such  carryforwards  will be
utilized to reduce future income tax  liabilities,  and  accordingly the Company
has not provided a deferred income tax asset  valuation  allowance to offset the
benefit of such carryforwards.

Note 9 - Stockholders' equity:



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

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

 Issued                                                       9,000            -               9,000            -
                                                          ---------       ----------       ---------       ----------

 Balance at December 31, 2003                             6,228,680       (1,103,900)      5,124,780       10,000,000

 Issued                                                      54,100            -              54,100            -
 Cancelled                                               (1,103,900)       1,103,900            -                -
                                                         ----------        ---------       ---------       ----------

 Balance at December 31, 2004                             5,178,880            -           5,178,880       10,000,000

 Issued                                                      55,400             -             55,400             -
                                                         ----------       ----------       ---------       ----------

 Balance at December 31, 2005                             5,234,280             -          5,234,280       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.  CompX Group, 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 CompX Group 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.

     During 2004, the Company cancelled  approximately 1.1 million shares of its
Class A common  stock that  previously  was  reported  as  treasury  stock.  The
aggregate  $11.3 million cost of such treasury  shares were  allocated to common
stock at par,  additional  paid-in  capital and retained  earnings in accordance
with GAAP.


     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         Weighted
                                                                      Exercise           payable        average
                                                                      price per           upon          exercise
                                                      Shares            share           exercise         price
                                                      ------          ---------         --------         -----

                                                                                          
 Outstanding at December 31, 2002                       764     $10.00 -$20.00              12,995       $17.01

 Canceled                                              (145)     11.00 - 20.00              (2,311)       15.94
                                                       ----     --------------             -------       ------

 Outstanding at December 31, 2003                       619     $10.00 -$20.00             $10,684       $17.26

 Exercised                                              (48)     10.00 - 13.00                (616)       12.83
 Canceled                                                (9)     12.50 - 13.00                (116)       12.89
                                                       ----     --------------             -------       ------

 Outstanding at December 31, 2004                       562     $10.00 -$20.00             $ 9,952        17.71

 Exercised                                              (50)     11.59 - 14.30                (638)       12.76
 Canceled                                               (42)      13.00 - 20.00               (677)       16.12
                                                       ----      --------------            -------       ------

 Outstanding at December 31, 2005                       470     $10.00 -$20.00             $ 8,637       $18.38
                                                       ====     ==============             =======       ======


     Outstanding options at December 31, 2005 represent  approximately 3% of the
Company's  total  outstanding  shares of common stock at that date and expire at
various dates through 2012 with a weighted-average remaining term of 3 years. At
December  31, 2005,  options to purchase  436,000 of the  Company's  shares were
exercisable at prices ranging from $10.00 to $20.00 per share, with an aggregate
amount payable upon exercise of $8.2 million,  with a weighted-average  exercise
price of $18.80 per share.  The Company's market price per share at December 31,
2005 was $16.02. Of the total  exercisable  options at December 31, 2005, 36,500
options were exercisable at prices lower than the December 31, 2005 market price
per share with an aggregate intrinsic value (defined as the excess of the market
price of the  Company's  common  stock over the exercise  price) of $90,210.  At
December 31, 2005,  options to purchase  32,000  shares are  scheduled to become
exercisable in 2006 and an aggregate of 672,000 shares were available for future
grants. Shares issued under the incentive stock plan are generally  newly-issued
shares.  The  intrinsic  value  of the  Company's  options  exercised  aggregate
approximately  $175,500 in 2004 and $238,500 in 2005, and the related income tax
benefit from such  exercises was $61,500 in 2004 and $83,500 in 2005. No options
were exercised in 2003.

     Other. The pro forma  information  included in Note 1, required by SFAS No.
123,  Accounting  for  Stock-Based  Compensation,  as  amended,  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). No options were granted
during 2003, 2004 or 2005. The fair values of options granted prior to 2003 were
calculated   using  the   Black-Scholes   stock  option   valuation  model.  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  straight-line 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. See also Note 14.

Note 10 - Discontinued operations and assets held for sale:

     In December  2004, the Company's  board of directors  committed to a formal
plan to dispose of its Thomas Regout  operations in Europe.  Such operations met
all of the  criteria  under GAAP to be  classified  as an asset held for sale at
December 31, 2004,  and  accordingly  the result of  operations of Thomas Regout
have been classified as discontinued  operations for all periods  presented.  In
classifying the net assets of the Thomas Regout  operations as an asset held for
sale, the Company  concluded that the carrying  amount of the net assets of such
operations exceeded the estimated fair value less costs to sell such operations,
and  accordingly  in the fourth  quarter of 2004 the Company  recognized a $14.4
million  impairment  charge to  write-down  its  investment in the Thomas Regout
operations to estimated  realizable value. Such impairment charge represented an
impairment of goodwill.

     In January 2005, the Company  completed the sale of such operations for net
proceeds  (net of expenses) of  approximately  $22.3  million.  The net proceeds
consisted of approximately  $18.1 million in cash at the date of sale and a $4.2
million  principal amount note receivable from the purchaser bearing interest at
a fixed  rate of 7% and is  payable  over four  years.  The note  receivable  is
collateralized  by a secondary  lien on the assets sold and is  subordinated  to
certain third-party indebtedness of the purchaser.  Accordingly,  the Company no
longer reports the results of operations of Thomas Regout subsequent to December
31, 2004 in its  consolidated  financial  statements.  The net proceeds from the
January 2005 sale of the European  Thomas  Regout  operations  was $864,000 less
than the net realizable  value estimated at the time of the goodwill  impairment
charge  (primarily due to higher  expenses  associated  with the disposal of the
Thomas Regout operations), and discontinued operations in 2005 includes a charge
related to such differential ($477,000,  net of income tax benefit). Such charge
represents an additional impairment of goodwill.

     Condensed  income  statement data for Thomas Regout is presented below. The
$14.4 million and $864,000  impairment  charges are included in Thomas  Regout's
operating loss for 2004 and 2005,  respectively.  Interest  expense  included in
discontinued operations represents interest on certain intercompany indebtedness
with CompX, which indebtedness arose at the time of the Company's acquisition of
Thomas Regout prior to 2003 and corresponded to certain third-party indebtedness
of the Company incurred at the time such operations were acquired.



                                                                                 Years ended December 31,
                                                                            2003          2004           2005
                                                                            ----          ----           ----
                                                                                      (In thousands)

                                                                                                
 Net sales                                                                   $35,331      $ 41,694       $   -
                                                                             =======      ========       ========

 Operating loss                                                              $(5,383)     $(10,609)      $   (864)
 Other expense, net                                                             (105)         (797)             -
 Interest expense                                                             (1,390)       (1,501)             -
 Income tax benefit                                                            2,373           410            387
                                                                             -------      --------       --------

     Net loss                                                                $(4,505)     $(12,497)      $   (477)
                                                                             =======      ========       ========


     In accordance with generally accepted accounting principles, the assets and
liabilities  relating to Thomas  Regout were  eliminated  from the  Consolidated
Balance Sheet subsequent to the completion of the sale  transaction.  Therefore,
the assets and  liabilities  relating to Thomas Regout have been  aggregated and
presented on the Consolidated  Balance Sheet at December 31, 2004 as current and
noncurrent  "Assets  held for sale" and current  "Liabilities  related to assets
held for sale". The  Consolidated  Statement of Cash Flows has not been restated
to reflect discontinued operations or assets held for sale.

     A summary of the assets and liabilities held for sale is as follows:



                                                                                           December 31,2004
                                                                                           ----------------
                                                                                            (In thousands)

 Current assets
                                                                                                 
   Cash                                                                                             $ 4,234
   Receivables, net                                                                                   5,456
   Inventories                                                                                        7,999
   Other current assets                                                                                 268
                                                                                                    -------
     Total current assets                                                                           $17,957
                                                                                                    =======

 Noncurrent assets
   Goodwill                                                                                         $ 1,411
   Deferred income taxes                                                                              1,238
   Property and equipment, net                                                                        8,315
                                                                                                    -------
                                                                                                    $10,964

 Current liabilities:
   Accounts payable and accrued liabilities                                                         $ 4,419
   Deferred income taxes                                                                                579
                                                                                                    -------
                                                                                                    $ 4,998
                                                                                                    =======










Note 11 - Other general corporate income (expense), net:



                                                                                 Years ended December 31,
                                                                            2003          2004           2005
                                                                            ----          ----           ----
                                                                                      (In thousands)


                                                                                                 
 Interest income                                                             $1,570        $1,612         $  613
 Other income, net                                                              106           807            111
                                                                             ------        ------         ------

                                                                           $  1,676        $2,419         $  724
                                                                           ========        ======         ======


     Interest income includes  accrued  interest income of $1.4 million and $1.5
million in 2003 and 2004,  respectively,  on  long-term  notes  receivable  from
Thomas  Regout.  Upon the  sale of the  Thomas  Regout  European  operations  in
January,   2005,  the  intercompany  notes  receivable  were  extinguished  and,
therefore, no such interest income was recorded in 2005.

Note 12 -      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.

     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. Fees pursuant to these
agreements  aggregated  $2,138,000 in 2003, $2,295,000 in 2004 and $2,625,000 in
2005.

     Tall Pines  Insurance  Company  (including a precedessor  company,  Valmont
Insurance  Company)  and EWI RE, Inc.  provide for or broker  certain  insurance
policies for Contran and certain of its subsidiaries  and affiliates,  including
the Company.  Tall Pines is a  wholly-owned  subsidiary  of Valhi,  and EWI is a
wholly-owned  subsidiary of NL.  Consistent with insurance  industry  practices,
Tall  Pines and EWI  receive  commissions  from the  insurance  and  reinsurance
underwriters  and/or  assess fees for the policies  that they provide or broker.
The  aggregate  premiums  paid to Tall Pines  (including  Valmont)  and EWI were
$1,029,000  in 2003,  $809,000  in 2004 and  $926,000  in  2005.  These  amounts
principally included payments for insurance,  but also included commissions paid
to Tall Pines, and EWI. Tall Pines purchases  reinsurance for  substantially all
of the risks it underwrites.  The Company expects that these  relationships with
Tall Pines and EWI will continue in 2006.

     Contran and  certain of its  subsidiaries  and  affiliates,  including  the
Company, purchase certain of their insurance policies as a group, with the costs
of  the  jointly-owned   policies  being  apportioned  among  the  participating
companies.  With  respect to  certain  of such  policies,  it is  possible  that
unusually  large losses  incurred by one or more insureds  during a given policy
period could leave the other  participating  companies without adequate coverage
under that policy for the balance of the policy period. As a result, Contran and
certain of its subsidiaries and affiliates,  including the Company, have entered
into a loss sharing  agreement under which any uninsured loss is shared by those
entities  who have  submitted  claims  under the  relevant  policy.  The Company
believes  the  benefits in the form of reduced  premiums  and  broader  coverage
associated  with  the  group  coverage  for  such  policies  justifies  the risk
associated with the potential for any uninsured loss.

Note 13 -      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. From time to time, the Company undergoes  examinations 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.

     Contran  and  the  Company  have  agreed  to a  policy  providing  for  the
allocation  of tax  liabilities  and tax  payments as described in Note 1. Under
applicable  law, the  Company,  as well as every other member of the Contran Tax
Group,  are each jointly and severally  liable for the aggregate  federal income
tax  liability  of Contran and the other  companies  included in the Contran Tax
Group for all periods in which the Company is included in the Contran Tax Group.
NL has agreed,  however,  to indemnify  the Company for any liability for income
taxes of the  Contran  Tax  Group  in  excess  of the  Company's  tax  liability
previously  computed  and  paid  by the  Company  in  accordance  with  the  tax
allocation policy.

     Concentration of credit risk. The Company's  products are sold primarily in
North America to original  equipment  manufacturers.  The ten largest  customers
accounted  for  approximately  44% in 2003 and 43% of  sales  in 2004 and  2005,
respectively.  The HON Company accounted for  approximately  $20.5 million (11%)
and $19.4  million  (10%) of sales from all three  segments at December 31, 2004
and 2005, respectively.

     Other.  Royalty expense was $450,000 in 2003,  $222,000 in 2004 and $66,000
in 2005. Royalties relate principally to certain products manufactured in Canada
and sold in the United  States  under the terms of  third-party  patent  license
agreements,  one of which expired in 2003 and the remaining agreement expires in
2021.

     Rent expense,  principally for equipment, was $603,000 in 2003, $744,000 in
2004 and $738,000 in 2005. At December 31, 2005,  future  minimum  rentals under
noncancellable  operating leases are approximately $501,000 in 2006, $259,000 in
2007, $66,000 in 2008, $31,000 in 2009 and $12,000 in 2010.

Note 14 - Accounting principles not yet adopted:

     Inventory costs.  The Company will adopt SFAS No. 151,  Inventory Costs, an
amendment of ARB No. 43,  Chapter 4, for  inventory  costs  incurred on or after
January 1, 2006.  SFAS No. 151 requires that the allocation of fixed  production
overhead costs to inventory shall be based on normal  capacity.  Normal capacity
is not defined as a fixed amount;  rather,  normal capacity refers to a range of
production  levels expected to be achieved over a number of periods under normal
circumstances,  taking into account the loss of capacity  resulting from planned
maintenance  shutdowns.  The amount of fixed overhead  allocated to each unit of
production is not increased as a consequence of idle plant or production  levels
below the low end of normal  capacity,  but instead a portion of fixed  overhead
costs  are  charged  to  expense  as  incurred.  Alternatively,  in  periods  of
production above the high end of normal  capacity,  the amount of fixed overhead
costs allocated to each unit of production is decreased so that  inventories are
not measured above cost.  SFAS No. 151 also  clarifies  existing GAAP to require
that  abnormal  freight and wasted  materials  (spoilage)  are to be expensed as
incurred.  The Company believes its production cost accounting  already complies
with the  requirements of SFAS No. 151, and the Company does not expect adoption
of SFAS No.  151 will  have a  material  effect  on its  consolidated  financial
statements.

     Stock  options.  As permitted by  regulations  of the SEC, the Company will
adopt SFAS No. 123R,  Share-Based Payment, as of January 1, 2006. SFAS No. 123R,
among other  things,  eliminates  the  alternative  in existing  GAAP to use the
intrinsic value method of accounting for stock-based employee compensation under
APBO No. 25. Upon  adoption of SFAS No.  123R,  the Company  will  generally  be
required to recognize the cost of employee  services received in exchange for an
award of equity  instruments  based on the  grant-date  fair value of the award,
with the cost recognized over the period during which an employee is required to
provide services in exchange for the award (generally, the vesting period of the
award).  No  compensation  cost will be  recognized  in the aggregate for equity
instruments  for  which the  employee  does not  render  the  requisite  service
(generally, if the instrument is forfeited before it has vested). The grant-date
fair value will be estimated using option-pricing models (e.g. Black-Sholes or a
lattice model). Under the transition alternatives permitted under SFAS No. 123R,
the Company  will apply the new  standard to all new awards  granted on or after
January 1, 2006,  and to all awards  existing as of December  31, 2005 which are
subsequently modified, repurchased or cancelled.  Additionally, as of January 1,
2006,  the Company will be required to recognize  compensation  cost  previously
measured under SFAS No. 123 for the portion of any non-vested  award existing as
of December 31, 2005 over the remaining  vesting  period.  Because the number of
non-vested awards as of December 31, 2005 with respect to options granted by the
Company is not material, the effect of adopting SFAS No. 123R is not expected to
be significant in so far as it relates to the recognition of  compensation  cost
in the Company's  consolidated  statements of income for existing stock options.
Should the Company,  however,  either grant a  significant  number of options or
modify,  repurchase or cancel existing options in the future,  the Company could
in the future recognize  material  amounts of compensation  cost related to such
options in its consolidated financial statements.

     Also upon adoption of SFAS No. 123R, the cash income tax benefit  resulting
from the  exercise  of stock  options  in excess of the  cumulative  income  tax
benefit  related  to such  options  previously  recognized  for  GAAP  financial
reporting purposes in the Company's  consolidated  statements of income, if any,
will be reflected as a cash inflow from  financing  activities  in the Company's
consolidated  statements  of cash  flows,  and the  Company's  cash  flows  from
operating  activities  will  reflect  the effect of cash paid for  income  taxes
exclusive of such cash income tax benefit.

     SFAS No. 123R also  requires  certain  expanded  disclosures  regarding the
Company's  stock options,  and such expanded  disclosures  have been provided in
Note 9.

Note 15 - Quarterly results of operations (unaudited):



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

 2004:
                                                                                             
   Net sales                                                  $ 43.6         $46.2         $ 46.2        $ 46.6
   Gross profit                                                  8.4          10.9           10.3          10.2
   Operating income                                              2.5           5.0            4.9           3.0

   Income from continuing operations                          $  1.6         $ 3.0         $  3.5        $  1.4
   Discontinued operations                                       -             0.3            0.3         (13.1)
                                                              ------         -----         ------        ------

       Net income (loss)                                      $  1.6         $ 3.3         $  3.8        $(11.7)
                                                              ======         =====         ======        =======

   Basic and diluted earnings (loss) per share:
     Continuing operations                                    $  .10         $ .20         $  .24        $ .09
     Discontinued operations                                     -             .02            .02         (.86)
                                                              ------         -----         ------        -----

                                                              $  .10         $ .22         $  .26        $(.77)
                                                              ======         =====         ======        =====

 2005:
   Net sales                                                  $ 46.8         $ 45.7        $ 47.1        $ 46.7
   Gross profit                                                 10.3           10.5          11.0          12.0
   Operating income                                              4.1            4.7           4.8           5.5

   Income (loss) from continuing
    operations                                                $  2.2         $  2.4        $ (6.1)       $  2.4
   Discontinued operations                                       (.5)           -             -             -
                                                              ------         ------        ------        ------

       Net income (loss)                                      $  1.7         $  2.4        $ (6.1)       $  2.4
                                                              ======         ======        ======        ======

   Basic and diluted earnings (loss) Per share:
     Continuing operations                                    $  .14         $ .16         $(.40)        $  .16
     Discontinued operations                                    (.03)           -             -             -
                                                              ------         ------        ------        ------

                                                              $  .11         $ .16         $(.40)        $  .16
                                                              ======         =====         =====         ======


     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 2004,  the  Company  incurred  a charge of
approximately  $13.5  million (net of tax benefit of $0.9 million) to write-down
its  investment  in the  Thomas  Regout  European  operations  to its  estimated
realizable value. See Note 10.







                    COMPX INTERNATIONAL INC. AND SUBSIDIARIES

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                                 (In thousands)



                                                                         Additions
                                                                        charged to
                                                           Balance at    costs and                                     Balance
                                                           beginning     expenses     Net            Currency           at end
               Description                      of year   (recoveries)  deductions   Other*        translation         of year
          ------------------                    -------    ----------   ----------   ------        -----------         -------

Year ended December 31, 2003:

                                                                                                      
  Allowance for doubtful accounts                $  496       $   36      $  (234)      $ -              $ 15           $  313
                                                 ======       ======      =======       ====             ====           ======

  Reserve for slow moving or
   obsolete inventories                          $1,598       $1,889      $(1,699)      $ -              $126           $1,914
                                                 ======       ======      =======       ====             ====           ======

Year ended December 31, 2004:

  Allowance for doubtful accounts                $  313       $  115      $   (46)      $ -              $ 12           $  394
                                                 ======       ======      =======       ====             ====           ======

  Reserve for slow moving or
   obsolete inventories                          $1,914       $1,242      $(1,969)      $ -              $ 29           $1,216
                                                 ======       ======      =======       ====             ====           ======

Year ended December 31, 2005:

  Allowance for doubtful accounts                $  394       $ (127)     $   (18)      $ 60             $  3           $  312
                                                 ======       ======      =======       ====             ====           ======

  Reserve for slow moving or
   obsolete inventories                          $1,216       $  373      $  (652)      $254             $  2           $1,193
                                                 ======       ======      =======       ====             ====           ======


* Acquisition of business unit.
Note 1: Above information is presented for continuing operations only.
Note 2: Certain information has been omitted from this schedule because it is
        disclosed in the notes to the Consolidated Financial Statements.