----

| [X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|-----|-----------------------------------------------------------------------------------------|

| [  ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|----------------|------------------------------------------------------------------------------------------|

| Large Accelerated Filer  [  ] | Accelerated Filer  [  ] | Non-Accelerated Filer  [X]    Smaller Reporting Company  [  ] |
|---------------------------------------------------|---------------------------------------------|-----------------------------------------------------------------------------------------------------------------|

----

|                                                                                                                                                                         |   | PAGE   |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|
|                                                                                                                                                                         |   |   |   |
| PART I - FINANCIAL INFORMATION                                                                                                                                               |   |   |   |
|                                                                                                                                                                         |   |   |   |
| Item 1.       Financial Statements                                                                                                        |   |   |   |
|                                                                                                                                                                         |   |   |   |
| Viasystems Group, Inc. and Subsidiaries                                                                                                                                      |   |   |   |
| Condensed Consolidated Balance Sheets as of September 30, 2010 and December 31, 2009                                                                                    |   |   | 2      |   |
| Condensed Consolidated Statements of Operations for the three and nine months endedSeptember 30, 2010 and 2009                                                               |   |   | 3      |   |
| Condensed Consolidated Statement of Stockholders’ Equity (Deficit) and Comprehensive Income    (Loss) for the nine months ended September 30, 2010 |   |   | 4      |   |
| Condensed Consolidated Statements of Cash Flows for the nine months endedSeptember 30, 2010 and 2009                                                                         |   |   | 5      |   |
| Notes to Condensed Consolidated Financial Statements                                                                                                                         |   |   | 6      |   |
| Item 2.       Management's Discussion and Analysis of Financial Conditionand Results of Operations                                        |   |   | 21     |   |
|                                                                                                                                                                         |   |   |   |   |
| Item 3.       Quantitative and Qualitative Disclosures About Market Risk                                                                  |   |   | 37     |   |
|                                                                                                                                                                         |   |   |   |   |
| Item 4.       Controls and Procedures                                                                                                     |   |   | 37     |   |
|                                                                                                                                                                         |   |   |   |   |
| PART II - OTHER INFORMATION                                                                                                                                                  |   |   |   |   |
|                                                                                                                                                                         |   |   |   |   |
| Item 1.       Legal Proceedings                                                                                                           |   |   | 38     |   |
|                                                                                                                                                                         |   |   |   |   |
| Item 6.       Exhibits                                                                                                                    |   |   | 39     |   |
|  SIGNATURES                                                                                                                                                             |   |   | 40     |   |
|                                                                                                                                                                         |   |   |   |   |
| EXHIBIT INDEX                                                                                                                                                           |   |   | 41     |   |
| CERTIFICATIONS                                                                                                                                                               |   |   | 42     |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   | September 30,2010 |       |   | December 31,2009 |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------------------|------------|--------|-----------------------|--------|
| ASSETS                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | (Unaudited)            |       |   |                  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |
| Current assets:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                   |       |   |                  |   |
| Cash and cash equivalents                                                                                                                                                         |   | $                      | 85,465     |   |                  | $      | 108,993 |   |
| Restricted cash                                                                                                                                                                   |   |                   | -          |   |                  |   | 105,734 |   |
| Accounts receivable, net                                                                                                                                                          |   |                   | 174,541    |   |                  |   | 89,512 |   |
| Inventories                                                                                                                                                                       |   |                   | 94,051     |   |                  |   | 49,197 |   |
| Prepaid expenses and other                                                                                                                                                        |   |                   | 19,478     |   |                  |   | 11,388 |   |
| Property held for sale                                                                                                                                                            |   |                   | 2,640      |   |                  |   | - |   |
| Total current assets                                                                                                                                                         |   |                   | 376,175    |   |                  |   | 364,824 |   |
| Property, plant and equipment, net                                                                                                                            |   |                   | 266,186    |   |                  |   | 199,044 |   |
| Goodwill                                                                                                                                                      |   |                   | 97,977     |   |                  |   | 79,485 |   |
| Intangible assets, net                                                                                                                                        |   |                   | 9,521      |   |                  |   | 4,676 |   |
| Deferred financing costs, net                                                                                                                                 |   |                   | 8,111      |   |                  |   | 7,986 |   |
| Other assets                                                                                                                                                  |   |                   | 2,893      |   |                  |   | 1,223 |   |
| Total assets                                                                                                                                                                 |   | $                      | 760,863    |   |                  | $      | 657,238 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |   |   |
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |   |   |
| Current liabilities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |   |   |
| Current maturities of long-term debt                                                                                                                                              |   | $                      | 13,657     |   |                  | $      | 118,207 |   |
| Accounts payable                                                                                                                                                                  |   |                   | 164,079    |   |                  |   | 90,661 |   |
| Accrued and other liabilities                                                                                                                                                     |   |                   | 67,210     |   |                  |   | 42,348 |   |
| Total current liabilities                                                                                                                                                    |   |                   | 244,946    |   |                  |   | 251,216 |   |
| Long-term debt, less current maturities                                                                                                                       |   |                   | 214,781    |   |                  |   | 212,673 |   |
| Mandatory redeemable Class A Junior preferred stock                                                                                                           |   |                   | -          |   |                  |   | 118,836 |   |
| Other non-current liabilities                                                                                                                                 |   |                   | 54,478     |   |                  |   | 34,226 |   |
| Total liabilities                                                                                                                                                            |   |                   | 514,205    |   |                  |   | 616,951 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |   |   |
| Redeemable Class B Senior Convertible preferred stock                                                                                                         |   |                   | -          |   |                  |   | 98,327 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |                   |       |   |                  |   |   |   |
| Stockholders’ equity (deficit):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |                   |       |   |                  |   |   |   |
|   Common stock, par value $0.01 per share, 100,000,000 shares authorized, 20,235,820 and 2,415,266 shares issued and outstanding                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |                   | 202        |   |                  |   | 24 |   |
| Paid-in capital                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                   | 2,374,981  |   |                  |   | 1,944,413 |   |
| Accumulated deficit                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                   | (2,140,136 | )      |                  |   | (2,010,069 | ) |
| Accumulated other comprehensive income                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |                   | 8,331      |   |                  |   | 7,592 |   |
| Total Viasystems stockholders’ equity (deficit)                                                                                                                        |   |                   | 243,378    |   |                  |   | (58,040 | ) |
| Noncontrolling interest                                                                                                                                       |   |                   | 3,280      |   |                  |   | - |   |
| Total stockholders’ equity (deficit)                                                                                                                                   |   |                   | 246,658    |   |                  |   | (58,040 | ) |
| Total liabilities and stockholders’ equity (deficit)                                                                                                                   |   | $                      | 760,863    |   |                  | $      | 657,238 |   |

----

|                                                                |   |   |   Three Months EndedSeptember 30, |   |   |   |   Nine Months EndedSeptember 30, |   |
|---------------------------------------------------------------------|--------|--------|---------------------------------------------|--------|--------|--------|---------------------------------------|--------|
|                                                                |   |   | 2010                                   |   |   |   | 2009                             |   |   |   | 2010  |   |   |   | 2009 |   |
| Net sales                                                           |   | $      | 259,325                                     |   |   | $      | 121,087                               |   |   | $ | 685,376 |   |   | $ | 365,085 |   |
| Operating expenses:                                                 |   |   |                                        |   |   |   |                                  |   |   |   |   |   |   |   |   |   |
| Cost of goods sold, exclusive of items shown separately             |   |   |  198,117                               |   |   |   |  96,101                          |   |   |   |  527,210 |   |   |   |  296,300 |   |
| Selling, general and administrative                                 |   |   | 20,536                                      |   |   |   | 10,456                                |   |   |   | 59,822 |   |   |   | 32,115 |   |
| Depreciation                                                        |   |   | 14,426                                      |   |   |   | 12,538                                |   |   |   | 41,493 |   |   |   | 37,832 |   |
| Amortization                                                        |   |   | 447                                         |   |   |   | 297                                   |   |   |   | 1,267 |   |   |   | 900 |   |
| Restructuring and impairment                                        |   |   | 26                                          |   |   |   | 583                                   |   |   |   | 8,750 |   |   |   | 5,153 |   |
| Operating income (loss)                                             |   |   | 25,773                                      |   |   |   | 1,112                                 |   |   |   | 46,834 |   |   |   | (7,215 | ) |
| Other expense (income):                                             |   |   |                                        |   |   |   |                                  |   |   |   |   |   |   |   |   |   |
| Interest expense, net                                               |   |   | 7,323                                       |   |   |   | 8,181                                 |   |   |   | 23,649 |   |   |   | 24,443 |   |
| Amortization of deferred financing costs                            |   |   | 512                                         |   |   |   | 515                                   |   |   |   | 1,491 |   |   |   | 1,547 |   |
| Loss on early extinguishment of debt                                |   |   | -                                           |   |   |   | 729                                   |   |   |   | 706 |   |   |   | 729 |   |
| Other, net                                                          |   |   | 1,033                                       |   |   |   | 133                                   |   |   |   | 1,438 |   |   |   | 479 |   |
| Income (loss) before income taxes                                   |   |   | 16,905                                      |   |   |   | (8,446                                | )      |   |   | 19,550 |   |   |   | (34,413 | ) |
| Income taxes                                                        |   |   | 5,985                                       |   |   |   | 2,998                                 |   |   |   | 13,496 |   |   |   | 4,395 |   |
| Net income (loss)                                                   |   | $      | 10,920                                      |   |   | $      | (11,444                               | )      |   | $ | 6,054 |   |   | $ | (38,808 | ) |
|                                                                |   |   |                                        |   |   |   |                                  |   |   |   |   |   |   |   |   |   |
| Less:                                                               |   |   |                                        |   |   |   |                                  |   |   |   |   |   |   |   |   |   |
| Net income attributable to noncontrolling interest                  |   | $      | 709                                         |   |   | $      | -                                     |   |   | $ | 1,383 |   |   | $ | - |   |
| Accretion of Redeemable Class B Senior Convertible preferred stock  |   |   |  -                                     |   |   |   |  2,173                           |   |   |   |  1,053 |   |   |   |  6,342 |   |
| Conversion of Mandatory Redeemable Class A Junior preferred stock   |   |   |  -                                     |   |   |   |  -                               |   |   |   |  29,717 |   |   |   |  - |   |
| Conversion of Redeemable Class B Senior Convertible preferred stock |   |   |  -                                     |   |   |   |  -                               |   |   |   |  105,021 |   |   |   |  - |   |
| Net income (loss) attributable to common stockholders               |   | $      | 10,211                                      |   |   | $      | (13,617                               | )      |   | $ | (131,120 | ) |   | $ | (45,150 | ) |
|                                                                |   |   |                                        |   |   |   |                                  |   |   |   |   |   |   |   |   |   |
| Basic earnings (loss) per share                                     |   | $      | 0.51                                        |   |   | $      | (5.64                                 | )      |   | $ | (7.59 | ) |   | $ | (18.69 | ) |
| Diluted earnings (loss) per share                                   |   | $      | 0.51                                        |   |   | $      | (5.64                                 | )      |   | $ | (7.59 | ) |   | $ | (18.69 | ) |
| Basic weighted average shares outstanding                           |   |   | 19,979,015                                  |   |   |   | 2,415,266                             |   |   |   | 17,270,223 |   |   |   | 2,415,266 |   |
| Diluted weighted average shares outstanding                         |   |   | 19,979,260                                  |   |   |   | 2,415,266                             |   |   |   | 17,270,223 |   |   |   | 2,415,266 |   |

----

|                                                                                                                                                                                                                                                                                                                                   |   | CommonStock Shares |       |   | CommonStock |   |   | Paid-inCapital |   |   | AccumulatedDeficit |   |   | AccumulatedOtherComprehensiveIncome |       | Non-controlling Interest |   |   | Total  |   |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------|------------|--------|-------------|--------|--------|----------------|--------|--------|--------------------|--------|--------|-------------------------------------|------------|--------------------------|--------|--------|--------|--------|
| Balance at December 31, 2009                                                                                                                                                                                                                                                              |   |               | 2,415,266  |   |        | $      | 24     |           |   | $      | 1,944,413          |   |   | $                                   | (2,010,069 | )                        |   | $      | 7,592  |   |   | $ | - |   |   | $ | (58,040 | ) |
| Accretion of Class B Senior Convertible preferred stock                                                                                                                                                                                                                                                                           |   |               | -          |   |        |   | -      |           |   |   | (1,053             | )      |   |                                | -          |                     |   |   | -      |   |   |   | - |   |   |   | (1,053 | ) |
| Common stock issued in exchange for Class B Senior Convertible preferred Stock                                                                                                        |   |               | 6,028,258  |   |        |   | 60     |           |   |   | 204,340            |   |   |                                | (105,021   | )                        |   |   | -      |   |   |   | - |   |   |   | 99,379 |   |
| Common stock issued in exchange for Class A Junior preferred stock                                                                                                                                                                           |   |               | 7,658,187  |   |        |   | 77     |           |   |   | 149,791            |   |   |                                | (29,717    | )                        |   |   | -      |   |   |   | - |   |   |   | 120,151 |   |
| Common stock issued in connection with the MerixAcquisition                                                                                                                                                                                                                                                                            |   |               | 3,877,304  |   |        |   | 39     |           |   |   | 75,838             |   |   |                                |       |                     |   |   | -      |   |   |   | 2,680 |   |   |   | 78,557 |   |
|   Issuance of restricted stock awards                                                                                                                                                                                                                                                                                             |   |               | 256,805    |   |        |   | 2      |           |   |   | (2                 | )      |   |                                | -          |                     |   |   | -      |   |   |   | - |   |   |   | - |   |
|   Comprehensive income (loss):                                                                                                                                                                                                                                                                                                    |   |               |       |   |        |   |   |           |   |   |               |   |   |                                |       |                     |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net (loss) income                                                     |   |               | -          |   |        |   | -      |           |   |   | -                  |   |   |                                | 4,671      |                     |   |   | -      |   |   |   | 1,383 |   |   |   | 6,054 |   |
|                                                                                                                                                                                                                                                                                                                                   |   |               |       |   |        |   |   |           |   |   |               |   |   |                                |       |                     |   |   |   |   |   |   |   |   |   |   |   |   |
|   Change in fair value of derivatives, net of taxes of $0                                                                                                                                                                                                                                                                         |   |               | -          |   |        |   | -      |           |   |   | -                  |   |   |                                | -          |                     |   |   | 739    |   |   |   | - |   |   |   | 739 |   |
|   Total comprehensive income (loss)                                                                                                                                                                                                                                                                                               |   |               |       |   |        |   |   |           |   |   |               |   |   |                                |       |                     |   |   |   |   |   |   |   |   |   |   | 6,793 |   |
|   Distribution to noncontrolling interest holder                                                                                                                                                                                                                                                                                  |   |               | -          |   |        |   | -      |           |   |   | -                  |   |   |                                | -          |                     |   |   | -      |   |   |   | (783 |  ) |   |   | (783 | )  |
| Stock compensation expense                                                   |   |               | -          |   |        |   | -      |           |   |   | 1,654              |   |   |                                | -          |                     |   |   | -      |   |   |   | - |   |   |   | 1,654 |   |
| Balance at September 30, 2010                                                                                                                                                                                                                                                                                                          |   |               | 20,235,820 |   |        | $      | 202    |           |   | $      | 2,374,981          |   |   | $                                   | (2,140,136 | )                        |   | $      | 8,331  |   |   | $ | 3,280 |   |   | $ | 246,658 |   |
|                                                                                                                                                                                                                                                                                                                                   |   |               |       |   |        |   |   |           |   |   |               |   |   |                                |       |                     |   |   |   |   |   |   |   |   |   |   |   |   |

|                                    |   | September 30,2010 |   |   | December 31, 2009 |   |
|-----------------------------------------|--------|-------------------|--------|--------|-------------------|--------|
| Foreign currency translation            |   | $                 | 7,919  |   |              | $      | 7,919 |   |
| Unrecognized gain (loss) on derivatives |   |              | 412    |   |              |   | (327 | ) |
|                                    |   | $                 | 8,331  |   |              | $      | 7,592 |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   | Nine months endedSeptember 30, |     |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------------------|----------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   | 2010                                |     |   | 2009 |   |
| Cash flows from operating activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                |     |   |   |   |
| Net income (loss)                                                                                                                                                                                   |   | $                                   | 6,054    |   |   | $ | (38,808 | ) |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                |     |   |   |   |   |   |
| Depreciation and amortization                                                                                                                                                                                 |   |                                | 42,760   |   |   |   | 38,732 |   |
| Deferred income taxes                                                                                                                                                                                         |   |                                | 1,895    |   |   |   | (1,799 | ) |
| Non-cash stock compensation expense                                                                                                                                                                           |   |                                | 1,654    |   |   |   | 704 |   |
| Amortization of deferred financing costs                                                                                                                                                                      |   |                                | 1,491    |   |   |   | 1,547 |   |
| Amortization of original issue discount on 2015 Notes                                                                                                                                                         |   |                                | 1,197    |   |   |   | - |   |
| Amortization of preferred stock discount                                                                                                                                                                      |   |                                | 871      |   |   |   | 2,544 |   |
| Loss on early extinguishment of debt                                                                                                                                                                          |   |                                | 706      |   |   |   | 729 |   |
| Accretion of Class A Junior preferred stock dividends                                                                                                                                                         |   |                                | 444      |   |   |   | 5,415 |   |
| Loss (gain) on disposition of assets, net                                                                                                                                                                     |   |                                | 323      |   |   |   | (566 | ) |
| Non-cash impact of exchange rate changes                                                                                                                                                                      |   |                                | 146      |   |   |   | 275 |   |
| Change in assets and liabilities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                                |     |   |   |   |   |   |
| Accounts receivable                                                                                                                                                                                                          |   |                                | (34,980  |  ) |   |   | 19,345 |   |
| Inventories                                                                                                                                                                                                                  |   |                                | (21,611  |  ) |   |   | 20,217 |   |
| Prepaid expenses and other                                                                                                                                                                                                   |   |                                | (2,253   |  ) |   |   | 2,612 |   |
| Accounts payable                                                                                                                                                                                                             |   |                                | 31,067   |   |   |   | 4,557 |   |
| Accrued and other liabilities                                                                                                                                                                                                |   |                                | 3,572    |   |   |   | (11,171 | ) |
| Net cash provided by operating activities                                                                                                                                                           |   |                                | 33,336   |   |   |   | 44,333 |   |
| Cash flows from investing activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                |     |   |   |   |   |   |
| Capital expenditures                                                                                                                                                                                                         |   |                                | (36,873  |  ) |   |   | (14,689 | ) |
| Acquisition of Merix                                                                                                                                                                                                         |   |                                | (35,326  |  ) |   |   | - |   |
| Cash acquired in acquisition of Merix                                                                                                                                                                                        |   |                                | 13,667   |   |   |   | - |   |
| Proceeds from disposals of property                                                                                                                                                                                          |   |                                | 9,769    |   |   |   | 3,975 |   |
| Net cash used in investing activities                                                                                                                                                               |   |                                | (48,763  |  ) |   |   | (10,714 | ) |
| Cash flows from financing activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                                |     |   |   |   |   |   |
| Repayment of 10.5% Senior Subordinated Notes                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                                | (105,904 |  ) |   |   | - |   |
| Change in restricted cash                                                                                                                                                                                                    |   |                                | 105,734  |   |   |   | - |   |
| Proceeds from borrowings under credit facilities                                                                                                                                                                             |   |                                | 10,000   |   |   |   | 10,000 |   |
| Repayments of borrowings under credit facilities                                                                                                                                                                             |   |                                | (14,200  |  ) |   |   | (15,500 | ) |
| Distribution to noncontrolling interest                                                                                                                                                                                      |   |                                | (783     |  ) |   |   | - |   |
| Repayment of 2013 Notes                                                                                                                                                                                                      |   |                                | (515     |  ) |   |   | - |   |
| Repayment of capital lease obligations                                                                                                                                                                                       |   |                                | (139     |  ) |   |   | - |   |
| Financing and other fees                                                                                                                                                                                                     |   |                                | (2,294   |  ) |   |   | (447 | ) |
| Net cash used in financing activities                                                                                                                                                                                                                 |   |                                | (8,101   |  ) |   |   | (5,947 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |                                |     |   |   |   |   |   |
| Net change in cash and cash equivalents                                                                                                                                                             |   |                                | (23,528  |  ) |   |   | 27,672 |   |
| Cash and cash equivalents, beginning of the period                                                                                                                                                  |   |                                | 108,993  |   |   |   | 83,053 |   |
| Cash and cash equivalents, end of the period                                                                                                                                                        |   | $                                   | 85,465   |   |   | $ | 110,725 |   |
|  Supplemental cash flow information:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                                |     |   |   |   |   |   |
| Interest paid                                                                                                                                                                                                 |   | $                                   | 23,211   |   |   | $ | 21,751 |   |
| Income taxes paid, net                                                                                                                                                                                        |   | $                                   | 9,597    |   |   | $ | 4,080 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |                                |     |   |   |   |   |   |
| Supplemental disclosure of noncash transactions:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |   |                                |     |   |   |   |   |   |
| Fair value of common shares issued in acquisition of Merix                                                                                                                                                    |   | $                                   | 75,877   |   |   | $ | - |   |
| Fair value of common shares issued in exchange for Mandatory redeemable Class A Juniorpreferred stock                                                                                                                        |   | $                                   | 149,868  |   |   | $ | - |   |
| Fair value of common shares issued in exchange for Redeemable Class B Senior Convertible preferred stock                                                                                                      |   | $                                   | 117,970  |   |   | $ | - |   |

----

| ·   | allowances for doubtful accounts; |
|--------------------|-----------------------------------|

| ·   | inventory valuation; |
|--------------------|----------------------|

| ·   | fair value of derivative instruments and related hedged items; |
|--------------------|----------------------------------------------------------------|

| ·   | fair value of assets acquired and liabilities assumed in the Merix Acquisition; |
|--------------------|---------------------------------------------------------------------------------|

| ·   | useful lives of property, equipment and intangible assets; |
|--------------------|------------------------------------------------------------|

| ·   | long-lived and intangible asset impairments; |
|--------------------|----------------------------------------------|

| ·   | restructuring charges; |
|--------------------|------------------------|

| ·   | warranty and product returns allowances; |
|--------------------|------------------------------------------|

| ·   | deferred compensation agreements; |
|--------------------|-----------------------------------|

| ·   | tax related items; |
|--------------------|--------------------|

| ·   | contingencies; and |
|--------------------|--------------------|

| ·   | fair value of options granted under our stock-based compensation plans. |
|--------------------|-------------------------------------------------------------------------|

|                                       |   | Three Months EndedSeptember 30, |       |   | Nine Months EndedSeptember 30, |   |
|--------------------------------------------|--------|---------------------------------|------------|--------|--------------------------------|--------|
|                                       |   | 2010                            |       |   | 2009                           |   |   | 2010 |   |   | 2009 |   |
| Weighted average number of shares - basic  |   |                            | 19,979,015 |   |                           |   | 2,415,266 |   |   |   | 17,270,223 |   |   |   | 2,415,266 |   |
| Dilutive effect of restricted stock awards |   |                            | 245        |   |                           |   | - |   |   |   | - |   |   |   | - |   |
| Weighted average number of shares- diluted |   |                            | 19,979,260 |   |                           |   | 2,415,266 |   |   |   | 17,270,223 |   |   |   | 2,415,266 |   |

|                                           |   | September 30, 2010 |
|------------------------------------------------|--------|--------------------|
|                                           |   | Fair Value         |   | Carrying Amount |   | Balance Sheet Classification |
| Senior Secured Notes due 2015                  |   | $                  | 238,700 |   | $ | 213,152 |   | Long-term debt, less current maturities |
| Senior Secured 2010 Credit Facility            |   |               | - |   |   | - |   |   |
| Zhongshan 2010 Credit Facility                 |   |               | 10,000 |   |   | 10,000 |   | Current maturities of long-term debt |
| Huiyang 2009 Credit Facility                   |   |               | 1,000 |   |   | 1,000 |   | Current maturities of long-term debt |
| Senior Subordinated Convertible Notes due 2013 |   |               | 895 |   |   | 895 |   | Long-term debt, less current maturities |
| Cash flow hedges                               |   |               | 412 |   |   | 412 |   | Prepaid expenses and other |
| Guangzhou 2009 Credit Facility                 |   |               | - |   |   | - |   |   |
| Senior Subordinated Notes due 2011             |   |               | - |   |   | - |   |   |
| Class A Junior preferred stock                 |   |               | - |   |   | - |   |   |
| Class B Senior Convertible preferred stock     |   |               | - |   |   | - |   |   |
|                                           |   |               |   |   |   |   |   |   |
|                                           |   | December 31, 2009  |
|                                           |   | Fair Value         |   | Carrying Amount  |   | Balance Sheet Classification |
| Senior Secured Notes due 2015                  |   | $                  | 231,000 |   | $ | 211,956 |   | Long-term debt, less current maturities |
| Senior Secured 2010 Credit Facility            |   |               | - |   |   | - |   |   |
| Zhongshan 2010 Credit Facility                 |   |               | - |   |   | - |   |   |
| Huiyang 2009 Credit Facility                   |   |               | - |   |   | - |   |   |
| Senior Subordinated Convertible Notes due 2013 |   |               | - |   |   | - |   |   |
| Cash flow hedges                               |   |               | (327 | ) |   | (327 | ) | Accrued and other liabilities |
| Guangzhou 2009 Credit Facility                 |   |               | 10,000 |   |   | 10,000 |   | Current maturities of long-term debt |
| Senior Subordinated Notes due 2011             |   |               | 105,876 |   |   | 105,876 |   | Current maturities of long-term debt |
| Class A Junior preferred stock                 |   |               | 124,943 |   |   | 118,836 |   | Mandatory redeemable Class A Junior preferred stock |
| Class B Senior Convertible preferred stock     |   |               | 98,823 |   |   | 98,327 |   | Redeemable Class B Senior Convertible preferred stock |

| Cash and equivalents                                                                                                                    |   | $      | 13,667  |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------|--------|
| Accounts receivable                                                                                                                     |   |   | 50,049  |   |
| Inventories                                                                                                                             |   |   | 23,243  |   |
| Property, plant and equipment                                                                                                           |   |   | 72,743  |   |
| Property held for sale                                                                                                                  |   |   | 12,379  |   |
| Goodwill                                                                                                                                |   |   | 18,492  |   |
| Identifiable intangible assets                                                                                                          |   |   | 6,190   |   |
| Other current and long-term assets                                                                                                      |   |   | 10,109  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |   | 206,872 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |   |    |   |
| Accounts payable and other accrued liabilities                                                                                          |   |   | (69,558 | )      |
| Convertible notes and other indebtedness                                                                                                |   |   | (7,039  | )      |
| Accrued and deferred taxes                                                                                                              |   |   | (15,585 | )      |
| Other long-term liabilities                                                                                                             |   |   | (807    | )      |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |   | (92,989 | )      |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |   | 113,883 |   |
| Less:  noncontrolling interest                                                                                                |   |   | (2,680  | )      |
| Net assets acquired                                                                                                                     |   | $      | 111,203 |   |

|              |   | Nine months endedSeptember 30, |    |
|-------------------|--------|--------------------------------|---------|
|              |   | 2010                           |    |   | 2009 |   |
| Net sales         |   | $                              | 727,331 |   |   | $ | 542,482 |   |
| Net income (loss) |   | $                              | 22,759  |   |   | $ | (73,190 | ) |
|              |   |                           |    |   |   |   |   |   |

|            |   | September 30,2010 |   |   | December 31,2009 |   |
|-----------------|--------|------------------------|--------|--------|-----------------------|--------|
| Raw materials   |   | $                      | 34,683 |   |                  | $      | 15,090 |   |
| Work in process |   |                   | 23,023 |   |                  |   | 15,720 |   |
| Finished goods  |   |                   | 36,345 |   |                  |   | 18,387 |   |
| Total           |   | $                      | 94,051 |   |                  | $      | 49,197 |   |

|                             |   | September 30,2010 |     |   | December 31,2009 |   |
|----------------------------------|--------|------------------------|----------|--------|-----------------------|--------|
| Land and buildings               |   | $                      | 81,772   |   |                  | $      | 54,603 |   |
| Machinery, equipment and systems |   |                   | 498,008  |   |                  |   | 427,619 |   |
| Leasehold improvements           |   |                   | 45,259   |   |                  |   | 42,102 |   |
| Construction in progress         |   |                   | 5,631    |   |                  |   | 1,063 |   |
|                             |   |                   | 630,670  |   |                  |   | 525,387 |   |
| Less: Accumulated depreciation   |   |                   | (364,484 | )      |                  |   | (326,343 | ) |
| Total                            |   | $                      | 266,186  |   |                  | $      | 199,044 |   |

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | September 30,2010 |    |   | December 31,2009 |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------|---------|--------|-----------------------|--------|
| Senior Secured Notes due 2015, net                                                                                                |   | $                 | 213,152 |   |                  | $      | 211,956 |   |
| Senior Secured 2010 Credit Facility                                                                                               |   |              | -       |   |                  |   | - |   |
| Zhongshan 2010 Credit Facility                                                                                                    |   |              | 10,000  |   |                  |   | - |   |
| Huiyang 2009 Credit Facility                                                                                                      |   |              | 1,000   |   |                  |   | - |   |
| Senior Subordinated Convertible Notes due 2013                                                                                    |   |              | 895     |   |                  |   | - |   |
| Capital leases                                                                                                                    |   |              | 3,391   |   |                  |   | 3,048 |   |
| Guangzhou 2009 Credit Facility                                                                                                    |   |              | -       |   |                  |   | 10,000 |   |
| Senior Subordinated Notes due 2011                                                                                                |   |              | -       |   |                  |   | 105,876 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |              | 228,438 |   |                  |   | 330,880 |   |
| Less: Current maturities                                                                                                                                   |   |              | (13,657 | )      |                  |   | (118,207 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | $                 | 214,781 |   |                  | $      | 212,673 |   |

|                                                                                                                                                                                                                                                                                          |   |              |   | Nine months ended September 30, 2010 |                                 |          |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------|--------|--------------------------------------|--------------------------------------|---------------|--------|
|                                                                                                                                                                                                                                                                                          |   | Balanceat12/31/09 |   | Net Charges                          |                                 | Cash Payments |   | Adjustments |   |   |   | Balanceat9/30/10 |   |
| Restructuring Activities:                                                                                                                                                                                                                                                                     |   |              |   |                                 |                                 |          |   |   |   |   |   |   |   |
| Personnel and severance                                                               |   | $                 | 843    |                                 | $                                    | 3,318         |   | $ | (3,128 | ) | $ | - |   |   |   | $ | 1,033 |   |
| Lease and other contractual commitments                                                                                                                                                                                                                                                       |   |              | 2,481  |                                 |                                 | 5,432         |   |   | (6,947 | ) |   | 643 |   | (a) |   |   | 1,609 |   |
| Total restructuring charges                                            |   | $                 | 3,324  |                                 | $                                    | 8,750         |   | $ | (10,075 | ) | $ | 643 |   |   |   | $ | 2,642 |   |
|                                                                                                                                                                                                                                                                                          |   |              |   |                                 |                                 |          |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                          |   |              |   |                                 | Nine months ended September 30, 2009 |          |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                          |   | Balanceat12/31/08 |   | Net Charges                          |                                 | Cash Payments |   | Adjustments |   |   |   | Balanceat9/30/09 |   |
| Restructuring Activities:                                                                                                                                                                                                                                                                     |   |              |   |                                 |                                 |          |   |   |   |   |   |   |   |   |   |   |   |   |
| Personnel and severance                                                               |   | $                 | 8,896  |                                 | $                                    | 62            |   | $ | (8,350 | ) | $ | - |   |   |   | $ | 608 |   |
| Lease and other contractual commitments                                                                                                                                                                                                                                                       |   |              | 3,226  |                                 |                                 | 5,754         |   |   | (2,929 | ) |   | (412 | ) | (b) |   |   | 5,639 |   |
| Asset impairment                                                                      |   |              | -      |                                 |                                 | (663          | )      |   | - |   |   | 663 |   | (c) |   |   | - |   |
| Total restructuring charges                                            |   | $                 | 12,122 |                                 | $                                    | 5,153         |   | $ | (11,279 | ) | $ | 251 |   |   |   | $ | 6,247 |   |
|                                                                                                                                                                                                                                                                                          |   |              |   |                                 |                                 |          |   |   |   |   |   |   |   |   |   |   |   |   |

| (a)   | Represents $732 of restructuring liabilities assumed in the Merix Acquisition and $19 of accretion of interest on discounted restructuring liabilities, net of $108 of non-cash expense items. |
|-----------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (b)   | Represents $177 of accretion of interest on discounted restructuring liabilities, net of $589 of non-cash expense items. |
|-----------------|--------------------------------------------------------------------------------------------------------------------------|

| (c)   | Represents gains realized from disposal of assets in connection with the closure of the Milwaukee Facility. |
|-----------------|-------------------------------------------------------------------------------------------------------------|

|                                                 |   | September 30, 2010         |    |   | December 31, 2009             |   |
|------------------------------------------------------|--------|----------------------------|---------|--------|-------------------------------|--------|
| Notional amount in thousands of Chinese RMB          |   |                       | 179,070 |   |                          |   | 480,000 |   |
| Weighted average remaining maturity in months        |   |                       | 2.0     |   |                          |   | 4.0 |   |
| Weighted average exchange rate to one U.S. Dollar    |   |                       | 6.793   |   |                          |   | 6.770 |   |
| Deferred gain (loss) measured at fair value          |   | $                          | 412     |   |                          | $      | (327 | ) |
| Balance sheet classification of deferred gain (loss) |   | Prepaid expenses and other |    |   | Accrued and other liabilities |   |

|                                |   | Three Months EndedSeptember 30, |   |   | Nine months endedSeptember 30, |   |
|-------------------------------------|--------|--------------------------------------|--------|--------|-------------------------------------|--------|
|                                |   | 2010                                 |   |   | 2009                                |   |   | 2010 |   |   | 2009 |   |
| Cost of goods sold                  |   | $                                    | 118    |   |                                | $      | 39 |   |   | $ | (40 | ) |   | $ | 103 |   |
| Selling, general and administrative |   |                                 | 1,120  |   |                                |   | 204 |   |   |   | 1,694 |   |   |   | 601 |   |
|                                |   | $                                    | 1,238  |   |                                | $      | 243 |   |   | $ | 1,654 |   |   | $ | 704 |   |

|                                      |   | Shares |      |   | WeightedAverageExercisePrice |   |
|-------------------------------------------|--------|--------|-----------|--------|------------------------------|--------|
| Outstanding at December 31, 2009          |   |   | 209,435   |   |                         | $      | 150.99 |   |
| Granted                                   |   |   | 1,008,594 |   |                         |   | 21.64 |   |
| Exercised                                 |   |   | -         |   |                         |   | - |   |
| Forfeited                                 |   |   | (16,040   | )      |                         |   | 70.22 |   |
| Outstanding at September 30, 2010         |   |   | 1,201,989 |   |                         |   | 43.52 |   |
|                                      |   |   |      |   |                         |   |   |   |
| Options exercisable at September 30, 2010 |   |   | 199,603   |   |                         | $      | 150.99 |   |

|                         |             |
|------------------------------|------------------|
| Expected life of options     | 4.3 years        |
| Risk free interest rate      | 1.44% to 2.26%   |
| Expected volatility of stock | 59.66% to 60.26% |
| Expected dividend yield      | None             |

|           |           |   | Outstanding       |   |                                        | Exercisable |                            |
|----------------|----------------|--------|-------------------|--------|---------------------------------------------|-------------|---------------------------------|
| Exercise Price |           |   | Number of options |   | Weighted average remaining contractual life |        | Weighted average exercise price |   |   | Number of options |   |   | Weighted average exercise price |   |
| $              | 14.42 to 21.88 |   |              |   | 998,594                                     |        | 6.6 years                       |   | $ | 21.63 |   |   |   | - |   |   | $ | - |   |
| $              | 150.99         |   |              |   | 203,395                                     |        | 3.4 years                       |   | $ | 150.99 |   |   |   | 199,603 |   |   | $ | 150.99 |   |
|           |           |   |              |   | 1,201,989                                   |        |                            |   | $ | 43.52 |   |   |   | 199,603 |   |   | $ | 150.99 |   |

|                              |   | Shares |    |   | WeightedAverageGrant Date Per Share Fair Value |   |
|-----------------------------------|--------|--------|---------|--------|------------------------------------------------|--------|
| Outstanding at December 31, 2009  |   |   | -       |   |                                           | $      | - |   |
| Granted                           |   |   | 256,805 |   |                                           |   | 16.53 |   |
| Vested                            |   |   | -       |   |                                           |   | - |   |
| Forfeited                         |   |   | -       |   |                                           |   | - |   |
| Outstanding at September 30, 2010 |   |   | 256,805 |   |                                           | $      | 16.53 |   |
|                              |   |   |    |   |                                           |   |   |   |

|                                                  |   | Three Months EndedSeptember 30, |   |   | Nine Months EndedSeptember 30, |   |
|-------------------------------------------------------|--------|--------------------------------------|--------|--------|--------------------------------|--------|
|                                                  |   | 2010                                 |   |   | 2009                           |   |   | 2010 |   | 2009 |   |   |   |
| Net income (loss)                                     |   | $                                    | 10,920 |   |                           | $      | (11,444 | ) |   | $ | 6,054 |   |   | $ | (38,808 | ) |
| Change in fair value of derivatives, net of tax of $0 |   |                                 | 311    |   |                           |   | (484 | ) |   |   | 739 |   |   |   | 3,407 |   |
| Comprehensive income (loss)                           |   | $                                    | 11,231 |   |                           | $      | (11,928 | ) |   | $ | 6,793 |   |   | $ | (35,401 | ) |

|                   |   | September 30,2010 |    |   | December 31,2009 |   |
|------------------------|--------|------------------------|---------|--------|-----------------------|--------|
| Total assets:          |   |                   |    |   |                  |   |
| Printed Circuit Boards |   | $                      | 628,462 |   |                  | $      | 382,238 |   |
| Assembly               |   |                   | 91,982  |   |                  |   | 85,448 |   |
| Other                  |   |                   | 40,419  |   |                  |   | 189,552 |   |
|                   |   | $                      | 760,863 |   |                  | $      | 657,238 |   |

|                                     |   | Three Months EndedSeptember 30, |    |   | Nine Months EndedSeptember 30, |   |
|------------------------------------------|--------|---------------------------------|---------|--------|--------------------------------|--------|
|                                     |   | 2010                            |    |   | 2009                           |   |   | 2010 |   |   | 2009 |   |
| Net sales to external customers:         |   |                            |    |   |                           |   |   |   |   |   |   |   |
| Printed Circuit Boards                   |   | $                               | 208,898 |   |                           | $      | 85,175 |   |   | $ | 555,214 |   |   | $ | 240,460 |   |
| Assembly                                 |   |                            | 50,427  |   |                           |   | 35,912 |   |   |   | 130,162 |   |   |   | 110,864 |   |
| Other                                    |   |                            | -       |   |                           |   | - |   |   |   | - |   |   |   | 13,761 |   |
| Total                               |   | $                               | 259,325 |   |                           | $      | 121,087 |   |   | $ | 685,376 |   |   | $ | 365,085 |   |
|                                     |   |                            |    |   |                           |   |   |   |   |   |   |   |   |   |   |   |
| Intersegment sales:                      |   |                            |    |   |                           |   |   |   |   |   |   |   |   |   |   |   |
| Printed Circuit Boards                   |   | $                               | 3,167   |   |                           | $      | 1,976 |   |   | $ | 9,171 |   |   | $ | 6,969 |   |
| Assembly                                 |   |                            | -       |   |                           |   | - |   |   |   | - |   |   |   | 11 |   |
| Other                                    |   |                            | -       |   |                           |   | - |   |   |   | - |   |   |   | 363 |   |
| Total                                    |   | $                               | 3,167   |   |                           | $      | 1,976 |   |   | $ | 9,171 |   |   | $ | 7,343 |   |
|                                     |   |                            |    |   |                           |   |   |   |   |   |   |   |   |   |   |   |
| Operating  income (loss):      |   |                            |    |   |                           |   |   |   |   |   |   |   |   |   |   |   |
| Printed Circuit Boards                   |   | $                               | 23,637  |   |                           | $      | 2,216 |   |   | $ | 51,394 |   |   | $ | (1,003 | ) |
| Assembly                                 |   |                            | 2,173   |   |                           |   | 268 |   |   |   | 4,121 |   |   |   | 3,905 |   |
| Other                                    |   |                            | (37     | )      |                           |   | (1,372 | ) |   |   | (8,681 | ) |   |   | (10,117 | ) |
| Total                                    |   |                            | 25,773  |   |                           |   | 1,112 |   |   |   | 46,834 |   |   |   | (7,215 | ) |
|                                     |   |                            |    |   |                           |   |   |   |   |   |   |   |   |   |   |   |
| Interest expense, net                    |   |                            | 7,323   |   |                           |   | 8,181 |   |   |   | 23,649 |   |   |   | 24,443 |   |
| Amortization of deferred financing costs |   |                            | 512     |   |                           |   | 515 |   |   |   | 1,491 |   |   |   | 1,547 |   |
| Loss on early extinguishment of debt     |   |                            | -       |   |                           |   | 729 |   |   |   | 706 |   |   |   | 729 |   |
| Other, net                               |   |                            | 1,033   |   |                           |   | 133 |   |   |   | 1,438 |   |   |   | 479 |   |
|  Income (loss) before income taxes  |   | $                               | 16,905  |   |                           | $      | (8,446 | ) |   | $ | 19,550 |   |   | $ | (34,413 | ) |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   | Historical |   |   | ProForma |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------|--------|--------|----------|--------|
|   End-User Market (dollars in millions)                                                                                                                                                                                                                                                                                                                                                                                                                              |   | 2010       |   |   | 2009     |   |   | 2009 |   |
| Automotive                                                                                                       |   | $          | 90.7   |   |     | $      | 51.1 |   |   | $ | 64.0 |   |
| Telecommunications                                                                                               |   |       | 62.9   |   |     |   | 23.3 |   |   |   | 38.8 |   |
| Industrial & Instrumentation, Medical, Consumer and Other                                                                   |   |       | 62.5   |   |     |   | 34.7 |   |   |   | 45.0 |   |
| Computer and Datacommunications                                                                                  |   |       | 33.1   |   |     |   | 12.0 |   |   |   | 22.7 |   |
| Military and Aerospace                                                                                           |   |       | 10.1   |   |     |   | - |   |   |   | 8.4 |   |
| Total Net Sales                                                                                                  |   | $          | 259.3  |   |     | $      | 121.1 |   |   | $ | 178.9 |   |

|                              |   | Historical |   |   | ProForma |   |
|-----------------------------------|--------|------------|--------|--------|----------|--------|
| Segment (dollars in millions)     |   | 2010       |   |   | 2009     |   |   | 2009 |   |
| Printed Circuit Boards            |   | $          | 212.0  |   |     | $      | 87.2 |   |   | $ | 145.0 |   |
| Assembly                          |   |       | 50.5   |   |     |   | 35.9 |   |   |   | 35.9 |   |
| Elimination of intersegment sales |   |       | (3.2   | )      |     |   | (2.0 | ) |   |   | (2.0 | ) |
| Total Net Sales                   |   | $          | 259.3  |   |     | $      | 121.1 |   |   | $ | 178.9 |   |

| Source (dollars in millions)   |   | 2010   |   |   | 2009   |   |
|--------------------------------|--------|--------|--------|--------|--------|--------|
| Printed Circuit Boards segment |   | $      | 23.6   |   |   | $      | 2.2 |   |
| Assembly segment               |   |   | 2.2    |   |   |   | 0.3 |   |
| Other                          |   |   | -      |   |   |   | (1.4 | ) |
| Operating income               |   | $      | 25.8   |   |   | $      | 1.1 |   |

| ·   | Restructuring and Impairment Charges – which consist primarily of facility closures and other headcount reductions.  Historically, a significant amount of these restructuring charges are non-cash charges related to the write-down of property, plant and equipment to estimated net realizable value.  We exclude these restructuring and impairment charges to more clearly reflect our ongoing operating performance. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Stock Compensation – non-cash charges associated with recognizing the fair value of stock-based compensation.  We exclude these charges to more clearly reflect a comparable year-over-year cash operating performance. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Costs Relating to the Merger – professional fees and other non-recurring costs and expenses related to the Merix Acquisition.  We exclude these costs and expenses because they are not representative of our customary operating expenses. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                                 |   | Three Months EndedSeptember 30, |   |
|--------------------------------------|--------|--------------------------------------|--------|
| Source (dollars in millions)         |   | 2010                                 |   |   | 2009 |   |
| Operating income                     |   | $                                    | 25.8   |   |   | $ | 1.1 |   |
| Add-back:                            |   |                                 |   |   |   |   |   |   |
| Depreciation and Amortization        |   |                                 | 14.9   |   |   |   | 12.8 |   |
| Restructuring and impairment         |   |                                 | -      |   |   |   | 0.6 |   |
| Non-cash stock compensation expense. |   |                                 | 1.2    |   |   |   | 0.2 |   |
| Costs relating to the merger         |   |                                 | -      |   |   |   | 0.8 |   |
| Adjusted EBITDA                      |   | $                                    | 41.9   |   |   | $ | 15.5 |   |

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   | Historical |   |   | Pro Forma |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------|--------|--------|-----------|--------|
| End-User Market (dollars in millions)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   | 2010       |   |   | 2009      |   |   | 2010 |   |   | 2009 |   |
| Automotive                                                                                                        |   | $          | 245.5  |   |      | $      | 133.7 |   |   | $ | 253.7 |   |   | $ | 167.9 |   |
| Telecommunications                                                                                                |   |       | 162.5  |   |      |   | 101.4 |   |   |   | 174.7 |   |   |   | 155.6 |   |
| Industrial & Instrumentation, Medical, Consumer and Other                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |   |       | 162.5  |   |      |   | 97.7 |   |   |   | 172.1 |   |   |   | 129.4 |   |
| Computer and Datacommunications                                                                                   |   |       | 89.5   |   |      |   | 32.3 |   |   |   | 96.5 |   |   |   | 65.3 |   |
| Military and Aerospace                                                                                            |   |       | 25.4   |   |      |   | - |   |   |   | 30.3 |   |   |   | 24.3 |   |
| Total Net Sales                                                                                                   |   | $          | 685.4  |   |      | $      | 365.1 |   |   | $ | 727.3 |   |   | $ | 542.5 |   |

|                              |   | Historical |   |   | Pro Forma |   |
|-----------------------------------|--------|------------|--------|--------|-----------|--------|
| Segment (dollars in millions)     |   | 2010       |   |   | 2009      |   |   | 2010 |   |   | 2009 |   |
| Printed Circuit Boards            |   | $          | 564.4  |   |      | $      | 247.4 |   |   | $ | 606.3 |   |   | $ | 424.8 |   |
| Assembly                          |   |       | 130.2  |   |      |   | 110.9 |   |   |   | 130.2 |   |   |   | 110.9 |   |
| Other                             |   |       | -      |   |      |   | 14.1 |   |   |   | - |   |   |   | 14.1 |   |
| Elimination of intersegment sales |   |       | (9.2   | )      |      |   | (7.3 | ) |   |   | (9.2 | ) |   |   | (7.3 | ) |
| Total Net Sales                   |   | $          | 685.4  |   |      | $      | 365.1 |   |   | $ | 727.3 |   |   | $ | 542.5 |   |

| Source (dollars in millions)   |   | 2010   |   |   | 2009   |   |
|--------------------------------|--------|--------|--------|--------|--------|--------|
| Printed Circuit Boards segment |   | $      | 51.4   |   |   | $      | (1.0 | ) |
| Assembly segment               |   |   | 4.1    |   |   |   | 3.9 |   |
| Other                          |   |   | (8.7   | )      |   |   | (10.1 | ) |
| Operating income (loss)        |   | $      | 46.8   |   |   | $      | (7.2 | ) |

|                                 |   | Nine months endedSeptember 30, |   |
|--------------------------------------|--------|-------------------------------------|--------|
| Source (dollars in millions)         |   | 2010                                |   |   | 2009 |   |
| Operating income (loss)              |   | $                                   | 46.8   |   |   | $ | (7.2 | ) |
| Add-back:                            |   |                                |   |   |   |   |   |   |
| Depreciation and Amortization        |   |                                | 42.8   |   |   |   | 38.7 |   |
| Restructuring and impairment         |   |                                | 8.8    |   |   |   | 5.2 |   |
| Non-cash stock compensation expense. |   |                                | 1.7    |   |   |   | 0.7 |   |
| Costs relating to the merger         |   |                                | 5.6    |   |   |   | 2.2 |   |
| Adjusted EBITDA                      |   | $                                   | 105.7  |   |   | $ | 39.6 |   |

| ·   | Debt obligations totaling approximately $7.0 million related to the 2013 Notes, the Huiyang 2009 Credit Facility and capital lease obligations; |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Operating lease obligations of approximately $4.0 million; |
|--------------------|------------------------------------------------------------|

| ·   | Restructuring payments which pre-existed the Merix Acquisition of approximately $0.7 million; and |
|--------------------|---------------------------------------------------------------------------------------------------|

| ·   | Unrecognized tax benefits of approximately $11.5 million. |
|--------------------|-----------------------------------------------------------|

| (a)    | Exhibits |
|--------|----------|
|   |     |   |
|   | 3.1      | Third Amended and Restated Certificate of Incorporation of Viasystems Group, Inc. |
|   | 3.2      | Second Amended and Restated Bylaws of Viasystems Group, Inc. |
|   | 31.1     | Chief Executive Officer’s Certification required by Rule 13(a)-14(a) of the Securities Exchange Act of 1934, as amended. |
|   | 31.2     | Chief Financial Officer’s Certification required by Rule 13(a)-14(a) of the Securities Exchange Act of 1934, as amended. |
|   | 32.1     | Chief Executive Officer Certification pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. |
|   | 32.2     | Chief Financial Officer Certification pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. |

----

|   |   |
|--------|--------|

|   | VIASYSTEMS GROUP, INC. |
|--------|------------------------|
|   |                   |
|   |                   |
|   | By:                    | /s/ David M. Sindelar |
|   | Name:                  | David M. Sindelar |
|   | Title:                 | Chief Executive Officer(Principal Executive Officer) |
|   |                   |   |
|   | By:                    | /s/ Gerald G. Sax |
|   | Name:                  | Gerald G. Sax |
|   | Title:                 | Senior Vice President and Chief Financial Officer(Principal Financial Officer) |
|   |                   |   |
|   | By:                    | /s/ Christopher R. Isaak |
|   | Name:                  | Christopher R. Isaak |
|   | Title:                 | Vice President, Corporate Controller andChief Accounting Officer(Principal Accounting Officer) |

----

| Exhibit No. |   |      | Description                                                                                                                                   |
|-------------|--------|-----------|-----------------------------------------------------------------------------------------------------------------------------------------------|
| 3.1         |   | (1)  | Third Amended and Restated Certificate of Incorporation of Viasystems Group, Inc.                                                             |
|        |   |      |                                                                                                                                          |
| 3.2         |   | (1)  | Second Amended and Restated Bylaws of Viasystems Group, Inc.                                                                                  |
|        |   |      |                                                                                                                                          |
| 31.1        |   |      | Chief Executive Officer’s Certification required by Rule 13(a)-14(a) of the Securities Exchange Act of 1934, as amended.                |
|        |   |      |                                                                                                                                          |
| 31.2        |   |      | Chief Financial Officer’s Certification required by Rule 13(a)-14(a) of the Securities Exchange Act of 1934, as amended.                |
|        |   |      |                                                                                                                                          |
| 32.1        |   |      | Chief Executive Officer Certification pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. |
|        |   |      |                                                                                                                                          |
| 32.2        |   |      | Chief Financial Officer Certification pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002. |

| (1)    |   |   | Incorporated by reference to the Form 8-K of Viasystems Group, Inc. filed on February 17, 2010. |
|--------|--------|--------|------------------------------------------------------------------------------------------------------|
|   |   |   |                                                                                                 |