<TABLE> <S> <C>


<ARTICLE> 5
<CIK> 1065418
<NAME> KEY COMPONENTS, LLC
<MULTIPLIER> 1,000

<S>                                    <C>               <C>                  <C>                <C>                 <C>
<PERIOD-TYPE>                                9-MOS              9-MOS               3-MOS               3-MOS               YEAR
<FISCAL-YEAR-END>                      DEC-31-1998        DEC-31-1997         DEC-31-1998         DEC-31-1997        DEC-31-1998
<PERIOD-START>                         JAN-01-1999        JAN-01-1998         JAN-01-1999         JUN-01-1998        DEC-31-1998
<PERIOD-END>                           SEP-30-1999        SEP-30-1998         SEP-30-1999         SEP-30-1998        DEC-31-1998
<CASH>                                       2,673                  0                   0                   0             13,119
<SECURITIES>                                     0                  0                   0                   0                  0
<RECEIVABLES>                               24,614                  0                   0                   0              8,164
<ALLOWANCES>                                   418                  0                   0                   0                175
<INVENTORY>                                 30,069                  0                   0                   0              8,487
<CURRENT-ASSETS>                             2,566                  0                   0                   0                441
<PP&E>                                      33,493                  0                   0                   0             17,827
<DEPRECIATION>                              11,539                  0                   0                   0              5,605
<TOTAL-ASSETS>                             190,091                  0                   0                   0             93,144
<CURRENT-LIABILITIES>                       24,612                  0                   0                   0              4,710
<BONDS>                                     80,000                  0                   0                   0             80,000
<PREFERRED-MANDATORY>                            0                  0                   0                   0                  0
<PREFERRED>                                      0                  0                   0                   0                  0
<COMMON>                                         0                  0                   0                   0                  0
<OTHER-SE>                                  23,727                  0                   0                   0              7,674
<TOTAL-LIABILITY-AND-EQUITY>               190,091                  0                   0                   0              7,674
<SALES>                                    122,644             47,444              41,730              14,428                  0
<TOTAL-REVENUES>                           122,644             47,444              41,730              14,428                  0
<CGS>                                       74,082             26,670              24,840               9,191                  0
<TOTAL-COSTS>                               74,082             26,670              24,840               9,191                  0
<OTHER-EXPENSES>                                 0                  0                   0                   0                  0
<LOSS-PROVISION>                                47                  0                   0                   0                  0
<INTEREST-EXPENSE>                          10,981              5,460               3,704               2,166                  0
<INCOME-PRETAX>                              6,956              4,304                 903                 593                  0
<INCOME-TAX>                                 2,815                 27                 675                (113)                 0
<INCOME-CONTINUING>                          4,141              4,277                 228                 706                  0
<DISCONTINUED>                                   0                  0                   0                   0                  0
<EXTRAORDINARY>                                  0              4,616                   0                   0                  0
<CHANGES>                                        0                  0                   0                   0                  0
<NET-INCOME>                                 4,141               (339)                228                 706                  0
<EPS-BASIC>                                    0                  0                   0                   0                  0
<EPS-DILUTED>                                    0                  0                   0                   0                  0



</TABLE>