| [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 June 30, 2010 and December 31, 2009                                                                                   |   |   | 2      |   |
| Condensed Consolidated Statements of Operations for the three and six months endedJune 30, 2010 and 2009                                                               |   |   | 3      |   |
| Condensed Consolidated Statement of Stockholders’ Equity (Deficit) and Comprehensive Income    (Loss) for the six months ended June 30, 2010 |   |   | 4      |   |
| Condensed Consolidated Statements of Cash Flows for the six months endedJune 30, 2010 and 2009                                                                         |   |   | 5      |   |
| Notes to Condensed Consolidated Financial Statements                                                                                                                   |   |   | 6      |   |
|  Item 2.       Management's Discussion and Analysis of Financial Condition and Results of Operations                           |   |   | 21     |   |
|                                                                                                                                                                   |   |   |   |   |
| Item 3.       Quantitative and Qualitative Disclosures About Market Risk                                                            |   |   | 36     |   |
|                                                                                                                                                                   |   |   |   |   |
| Item 4.       Controls and Procedures                                                                                               |   |   | 37     |   |
|                                                                                                                                                                   |   |   |   |   |
| PART II - OTHER INFORMATION                                                                                                                                            |   |   |   |   |
|                                                                                                                                                                   |   |   |   |   |
| Item 1.       Legal Proceedings                                                                                                     |   |   | 37     |   |
|                                                                                                                                                                   |   |   |   |   |
| Item 6.       Exhibits                                                                                                              |   |   | 38     |   |
|  SIGNATURES                                                                                                                                                       |   |   | 39     |   |
|                                                                                                                                                                   |   |   |   |   |
| EXHIBIT INDEX                                                                                                                                                     |   |   | 40     |   |
| CERTIFICATIONS                                                                                                                                                         |   |   | 41     |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   | June 30,2010 |       |   | December 31,2009 |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------|------------|--------|-----------------------|--------|
| ASSETS                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | (Unaudited)       |       |   |                  |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |              |       |   |                  |   |
| Current assets:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |              |       |   |                  |   |
| Cash and cash equivalents                                                                                                                                                         |   | $                 | 80,065     |   |                  | $      | 108,993 |   |
| Restricted cash                                                                                                                                                                   |   |              | -          |   |                  |   | 105,734 |   |
| Accounts receivable, net                                                                                                                                                          |   |              | 165,010    |   |                  |   | 89,512 |   |
| Inventories                                                                                                                                                                       |   |              | 83,971     |   |                  |   | 49,197 |   |
| Prepaid expenses and other                                                                                                                                                        |   |              | 22,093     |   |                  |   | 11,388 |   |
| Property held for sale                                                                                                                                                            |   |              | 12,379     |   |                  |   | - |   |
| Total current assets                                                                                                                                                         |   |              | 363,518    |   |                  |   | 364,824 |   |
| Property, plant and equipment, net                                                                                                                            |   |              | 264,299    |   |                  |   | 199,044 |   |
| Goodwill                                                                                                                                                      |   |              | 97,977     |   |                  |   | 79,485 |   |
| Intangible assets, net                                                                                                                                        |   |              | 10,066     |   |                  |   | 4,676 |   |
| Deferred financing costs, net                                                                                                                                 |   |              | 8,541      |   |                  |   | 7,986 |   |
| Other assets                                                                                                                                                  |   |              | 3,005      |   |                  |   | 1,223 |   |
| Total assets                                                                                                                                                                 |   | $                 | 747,406    |   |                  | $      | 657,238 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |              |       |   |                  |   |   |   |
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |              |       |   |                  |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |              |       |   |                  |   |   |   |
| Current liabilities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |              |       |   |                  |   |   |   |
| Current maturities of long-term debt                                                                                                                                              |   | $                 | 17,843     |   |                  | $      | 118,207 |   |
| Accounts payable                                                                                                                                                                  |   |              | 154,226    |   |                  |   | 90,661 |   |
| Accrued and other liabilities                                                                                                                                                     |   |              | 73,524     |   |                  |   | 42,348 |   |
| Total current liabilities                                                                                                                                                    |   |              | 245,593    |   |                  |   | 251,216 |   |
| Long-term debt, less current maturities                                                                                                                       |   |              | 214,427    |   |                  |   | 212,673 |   |
| Mandatory redeemable Class A Junior preferred stock                                                                                                           |   |              | -          |   |                  |   | 118,836 |   |
| Other non-current liabilities                                                                                                                                 |   |              | 52,415     |   |                  |   | 34,226 |   |
| Total liabilities                                                                                                                                                            |   |              | 512,435    |   |                  |   | 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, 20,225,820 and 2,415,266 shares issued and outstanding                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |              | 202        |   |                  |   | 24 |   |
| Paid-in capital                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |              | 2,373,742  |   |                  |   | 1,944,413 |   |
| Accumulated deficit                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |              | (2,150,347 | )      |                  |   | (2,010,069 | ) |
| Accumulated other comprehensive income                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |              | 8,020      |   |                  |   | 7,592 |   |
| Total Viasystems stockholders’ equity (deficit)                                                                                                                        |   |              | 231,617    |   |                  |   | (58,040 | ) |
| Noncontrolling interest                                                                                                                                       |   |              | 3,354      |   |                  |   | - |   |
| Total stockholders’ equity (deficit)                                                                                                                                   |   |              | 234,971    |   |                  |   | (58,040 | ) |
| Total liabilities and stockholders’ equity (deficit)                                                                                                                   |   | $                 | 747,406    |   |                  | $      | 657,238 |   |

----

|                                                                | Three Months EndedJune 30, |   |          | Six Months EndedJune 30, |   |
|---------------------------------------------------------------------|---------------------------------|--------|---------------|--------------------------|--------|
|                                                                |                            | 2010   |          |                     |   |   2009 |   |   | 2010 |   |   | 2009 |   |
|                                                                |                            |   |          |                     |   |   |   |   |   |
| Net sales                                                           |                            | $      | 239,411       |                     |   | $ | 120,561 |   |   | $ | 426,051 |   |   | $ | 243,998 |   |
| Operating expenses:                                                 |                            |   |          |                     |   |   |   |   |   |   |   |   |   |   |   |   |
|   Cost of goods sold, exclusive of items shown separately |                            |   |  182,954 |                     |   |   |  97,323 |   |   |   |  329,093 |   |   |   |  200,199 |   |
|   Selling, general and administrative                     |                            |   | 20,591        |                     |   |   | 11,455 |   |   |   | 39,286 |   |   |   | 21,659 |   |
|   Depreciation                                            |                            |   | 14,437        |                     |   |   | 12,614 |   |   |   | 27,067 |   |   |   | 25,294 |   |
|   Amortization                                            |                            |   | 450           |                     |   |   | 299 |   |   |   | 820 |   |   |   | 603 |   |
|   Restructuring and impairment                            |                            |   | 2,415         |                     |   |   | 3,847 |   |   |   | 8,724 |   |   |   | 4,570 |   |
| Operating income (loss)                                             |                            |   | 18,564        |                     |   |   | (4,977 | ) |   |   | 21,061 |   |   |   | (8,327 | ) |
| Other expense (income):                                             |                            |   |          |                     |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest expense, net                                               |                            |   | 7,424         |                     |   |   | 8,167 |   |   |   | 16,326 |   |   |   | 16,262 |   |
| Amortization of deferred financing costs                            |                            |   | 513           |                     |   |   | 516 |   |   |   | 979 |   |   |   | 1,032 |   |
| Loss on early extinguishment of debt                                |                            |   | -             |                     |   |   | - |   |   |   | 706 |   |   |   | - |   |
| Other, net                                                          |                            |   | (110          | )                        |   |   | 224 |   |   |   | 405 |   |   |   | 346 |   |
| Income (loss) before income taxes                                   |                            |   | 10,737        |                     |   |   | (13,884 | ) |   |   | 2,645 |   |   |   | (25,967 | ) |
| Income taxes                                                        |                            |   | 3,660         |                     |   |   | (1,020 | ) |   |   | 7,511 |   |   |   | 1,397 |   |
| Net income (loss)                                                   |                            | $      | 7,077         |                     |   | $ | (12,864 | ) |   | $ | (4,866 | ) |   | $ | (27,364 | ) |
|                                                                |                            |   |          |                     |   |   |   |   |   |   |   |   |   |   |   |   |
| Less:                                                               |                            |   |          |                     |   |   |   |   |   |   |   |   |   |   |   |   |
| Net income attributable to noncontrolling interest                  |                            | $      | 537           |                     |   | $ | - |   |   | $ | 674 |   |   | $ | - |   |
| Accretion of Redeemable Class B Senior Convertible preferred stock  |                            |   |  -       |                     |   |   |  2,085 |   |   |   | 1,053 |   |   |   |  4,169 |   |
| 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               |                            | $      | 6,540         |                     |   | $ | (14,949 | ) |   | $ | (141,331 | ) |   | $ | (31,533 | ) |
|                                                                |                            |   |          |                     |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic earnings (loss) per share                                     |                            | $      | 0.33          |                     |   | $ | (6.19 | ) |   | $ | (8.89 | ) |   | $ | (13.06 | ) |
| Diluted earnings (loss) per share                                   |                            | $      | 0.33          |                     |   | $ | (6.19 | ) |   | $ | (8.89 | ) |   | $ | (13.06 | ) |
| Basic weighted average shares outstanding                           |                            |   | 19,979,015    |                     |   |   | 2,415,266 |   |   |   | 15,893,378 |   |   |   | 2,415,266 |   |
| Diluted weighted average shares outstanding                         |                            |   | 19,982,252    |                     |   |   | 2,415,266 |   |   |   | 15,893,378 |   |   |   | 2,415,266 |   |

----

|                                                                                                                                                                                                                                                                                                                                                                    |   | CommonStock Shares |       |   | CommonStock |   |   | Paid-inCapital |   |   | AccumulatedDeficit |    |   | AccumulatedOtherComprehensiveIncome (Loss) |       |   | 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 SeniorConvertible preferred stock                                                |   |               | 6,028,258  |   |        |   | 60     |           |   |   | 204,340            |    |   |                                       | (105,021   | )      |                     |   | -      |   |   |   | - |   |   |   | 99,379 |   |
| Common stock issued in exchange for Class A Juniorpreferred stock                                                            |   |               | 7,658,187  |   |        |   | 77     |           |   |   | 149,791            |    |   |                                       | (29,717    | )      |                     |   | -      |   |   |   | - |   |   |   | 120,151 |   |
| Common stock issued in connection with the Merix Acquisition                                                                                                                                                                                                                                                                                                            |   |               | 3,877,304  |   |        |   | 39     |           |   |   | 75,838             |    |   |                                       | -          |   |                     |   | 2,680  |   |   |   |   |   |   |   | 78,557 |   |
| Issuance of restricted stock awards                                                                                                                                                                                                                                                                                                                                     |   |               | 246,805    |   |        |   | 2      |           |   |   | (2                 | )  |   |                                       |       |   |                     |   | -      |   |   |   | - |   |   |   | - |   |
| Comprehensive income (loss):                                                                                                                                                                                                                                                                                                                                            |   |               |       |   |        |   |   |           |   |   |               |    |   |                                       |       |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Net (loss) income                                                                                             |   |               | -          |   |        |   | -      |           |   |   | -                  |    |   |                                       | (5,540     | )      |                     |   | -      |   |   |   | 674 |   |   |   | (4,866 | ) |
| Change in fair value of derivatives, net of taxes of $0                                                                                                                                                                                                                                                                                                                 |   |               | -          |   |        |   | -      |           |   |   | -                  |    |   |                                       | -          |   |                     |   | 428    |   |   |   | - |   |   |   | 428 |   |
| Total comprehensive income (loss)                                                                                                                                                                                                                                                                                                                                       |   |               |       |   |        |   |   |           |   |   |               |    |   |                                       |       |   |                     |   | -      |   |   |   |   |   |   |   | (4,438 | ) |
| Stock compensation expense                                                                                    |   |               | -          |   |        |   | -      |           |   |   | 415                |    |   |                                       | -          |   |                     |   |   |   |   |   | - |   |   |   | 415 |   |
| Balance at June 30, 2010                                                                                      |   |               | 20,225,820 |   |        | $      | 202    |           |   | $      | 2,373,742          |    |   | $                                          | (2,150,347 | )      |                     | $      | 8,020  |   |   | $ | 3,354 |   |   | $ | 234,971 |   |
|                                                                                                                                                                                                                                                                                                                                                                    |   |               |       |   |        |   |   |           |   |   |               |    |   |                                       |       |   |                     |   |   |   |   |   |   |   |   |   |   |   |

|                                    |   | June 30,2010 |   |   | December 31, 2009 |   |
|-----------------------------------------|--------|--------------|--------|--------|-------------------|--------|
| Foreign currency translation            |   | $            | 7,919  |   |              | $      | 7,919 |   |
| Unrecognized gain (loss) on derivatives |   |         | 101    |   |              |   | (327 | ) |
|                                    |   | $            | 8,020  |   |              | $      | 7,592 |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   | Six Months EndedJune 30, |     |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------------|----------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   | 2010                          |     |   |   | 2009 |   |
| Cash flows from operating activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |   |                          |     |   |   |   |   |
| Net loss                                                                                                                                          |   | $                             | (4,866   | ) |   |   | $ | (27,364 | ) |
| Adjustments to reconcile net loss to net cash provided by operating activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                          |     |   |   |   |   |   |   |
| Depreciation and amortization                                                                                                                               |   |                          | 27,887   |   |   |   |   | 25,897 |   |
| Amortization of deferred financing costs                                                                                                                    |   |                          | 979      |   |   |   |   | 1,032 |   |
| Amortization of preferred stock discount                                                                                                                    |   |                          | 871      |   |   |   |   | 1,658 |   |
| Amortization of original issue discount on 2015 Notes                                                                                                                                                                        |   |                          | 798      |   |   |   |   | - |   |
| Loss on early extinguishment of debt                                                                                                                        |   |                          | 706      |   |   |   |   | - |   |
| Accretion of Class A Junior preferred stock dividends                                                                                                       |   |                          | 444      |   |   |   |   | 3,586 |   |
| Non-cash stock compensation expense                                                                                                                         |   |                          | 415      |   |   |   |   | 461 |   |
| Deferred income taxes                                                                                                                                       |   |                          | 237      |   |   |   |   | 920 |   |
| Loss (gain) on disposition of assets, net                                                                                                                   |   |                          | 182      |   |   |   |   | (244 | ) |
| Non-cash impact of exchange rate changes                                                                                                                    |   |                          | (101     | ) |   |   |   | 351 |   |
| Change in assets and liabilities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |                          |     |   |   |   |   |   |   |
| Accounts receivable                                                                                                                                                        |   |                          | (25,449  | ) |   |   |   | 17,049 |   |
| Inventories                                                                                                                                                                |   |                          | (11,531  | ) |   |   |   | 21,184 |   |
| Prepaid expenses and other                                                                                                                                                 |   |                          | (3,829   | ) |   |   |   | 5,503 |   |
| Accounts payable                                                                                                                                                           |   |                          | 21,214   |   |   |   |   | (1,445 | ) |
| Accrued and other liabilities                                                                                                                                              |   |                          | 8,132    |   |   |   |   | (11,821 | ) |
| Net cash provided by operating activities                                                                                                         |   |                          | 16,089   |   |   |   |   | 36,767 |   |
| Cash flows from investing activities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |   |                          |     |   |   |   |   |   |   |
| Acquisition of Merix                                                                                                                                                       |   |                          | (35,326  | ) |   |   |   | - |   |
| Cash acquired in acquisition of Merix                                                                                                                                      |   |                          | 13,667   |   |   |   |   | - |   |
| Capital expenditures                                                                                                                                                       |   |                          | (20,405  | ) |   |   |   | (9,279 | ) |
| Proceeds from disposals of property                                                                                                                                        |   |                          | 13       |   |   |   |   | 2,803 |   |
| Net cash used in investing activities                                                                                                             |   |                          | (42,051  | ) |   |   |   | (6,476 | ) |
| 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   |   |   |   |   | - |   |
| Repayments of borrowings under credit facilities                                                                                                                           |   |                          | (10,000  | ) |   |   |   | (3,500 | ) |
| Repayment of 2013 Notes                                                                                                                                                    |   |                          | (515     | ) |   |   |   | - |   |
| Repayment of capital lease obligations                                                                                                                                     |   |                          | (58      | ) |   |   |   | - |   |
| Financing and other fees                                                                                                                                                   |   |                          | (2,223   | ) |   |   |   | - |   |
| Net cash used in financing activities                                                                                                                                                               |   |                          | (2,966   | ) |   |   |   | (3,500 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |                          |     |   |   |   |   |   |   |
| Net change in cash and cash equivalents                                                                                                           |   |                          | (28,928  | ) |   |   |   | 26,791 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |                          |     |   |   |   |   |   |   |
| Cash and cash equivalents, beginning of the period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                          | 108,993  |   |   |   |   | 83,053 |   |
| Cash and cash equivalents, end of the period                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |   | $                             | 80,065   |   |   |   | $ | 109,844 |   |
|  Supplemental cash flow information:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |   |                          |     |   |   |   |   |   |   |
| Interest paid                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   | $                             | 5,992    |   |   |   | $ | 10,866 |   |
| Income taxes paid, net                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   | $                             | 7,618    |   |   |   | $ | 908 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |                          |     |   |   |   |   |   |   |
| Supplemental disclosure of noncash transactions:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                          |     |   |   |   |   |   |   |
| Fair value of common shares issued for 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 EndedJune 30, |   |       | Six Months EndedJune 30, |
|--------------------------------------------|----------------------------|--------|------------|--------------------------|
|                                       |                       | 2010   |       |                     |   |   2009 |   |   | 2010 |   |   | 2009 |   |   |
| Weighted average number of shares - basic  |                       |   | 19,979,015 |                     |   |   | 2,415,266 |   |   |   | 15,893,378 |   |   |   | 2,415,266 |   |
| Dilutive effect of restricted stock awards |                       |   | 3,237      |                     |   |   | - |   |   |   | - |   |   |   | - |   |
| Weighted average number of shares- diluted |                       |   | 19,982,252 |                     |   |   | 2,415,266 |   |   |   | 15,893,378 |   |   |   | 2,415,266 |   |

----

|                                           | June 30, 2010     |
|------------------------------------------------|-------------------|
|                                           | Fair Value        |   | Carrying Amount |   | Balance Sheet Classification |
| Senior Secured Notes due 2015                  |              | $ | 237,325 |   |   | $ | 212,754 |   | 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                   |              |   | 5,200 |   |   |   | 5,200 |   | Current maturities of long-term debt |
| Senior Subordinated Convertible Notes due 2013 |              |   | 895 |   |   |   | 895 |   | Long-term debt, less current maturities |
| Cash flow hedges                               |              |   | 101 |   |   |   | 101 |   | 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 |   |

----

----

|              |   |   Six Months EndedJune 30, |    |
|-------------------|--------|---------------------------------|---------|
|              |   | 2010                            |    |   | 2009 |   |
| Net sales         |   | $                               | 468,006 |   |   | $ | 363,598 |   |
| Net income (loss) |   | $                               | 11,833  |   |   | $ | (53,598 | ) |
|              |   |                            |    |   |   |   |   |   |

|            |   | June 30,2010 |   |   | December 31,2009 |   |
|-----------------|--------|-------------------|--------|--------|-----------------------|--------|
| Raw materials   |   | $                 | 31,029 |   |                  | $      | 15,090 |   |
| Work in process |   |              | 23,278 |   |                  |   | 15,720 |   |
| Finished goods  |   |              | 29,664 |   |                  |   | 18,387 |   |
| Total           |   | $                 | 83,971 |   |                  | $      | 49,197 |   |

|                             |   | June 30,2010 |     |   | December 31,2009 |   |
|----------------------------------|--------|-------------------|----------|--------|-----------------------|--------|
| Land and buildings               |   | $                 | 81,637   |   |                  | $      | 54,603 |   |
| Machinery, equipment and systems |   |              | 488,806  |   |                  |   | 427,619 |   |
| Leasehold improvements           |   |              | 44,508   |   |                  |   | 42,102 |   |
| Construction in progress         |   |              | 1,889    |   |                  |   | 1,063 |   |
|                             |   |              | 616,840  |   |                  |   | 525,387 |   |
| Less: Accumulated depreciation   |   |              | (352,541 | )      |                  |   | (326,343 | ) |
| Total                            |   | $                 | 264,299  |   |                  | $      | 199,044 |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | June 30,2010 |    |   | December 31,2009 |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------|---------|--------|-----------------------|--------|
| Senior Secured Notes due 2015, net                                                                                                |   | $            | 212,754 |   |                  | $      | 211,956 |   |
| Senior Secured 2010 Credit Facility                                                                                               |   |         | -       |   |                  |   | - |   |
| Zhongshan 2010 Credit Facility                                                                                                    |   |         | 10,000  |   |                  |   | - |   |
| Huiyang 2009 Credit Facility                                                                                                      |   |         | 5,200   |   |                  |   | - |   |
| Senior Subordinated Convertible Notes due 2013                                                                                    |   |         | 895     |   |                  |   | - |   |
| Capital leases                                                                                                                    |   |         | 3,421   |   |                  |   | 3,048 |   |
| Guangzhou 2009 Credit Facility                                                                                                    |   |         | -       |   |                  |   | 10,000 |   |
| Senior Subordinated Notes due 2011                                                                                                |   |         | -       |   |                  |   | 105,876 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |         | 232,270 |   |                  |   | 330,880 |   |
| Less: Current maturities                                                                                                                                   |   |         | (17,843 | )      |                  |   | (118,207 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | $            | 214,427 |   |                  | $      | 212,673 |   |

----

----

|                                                                                                                                                                                                                                                                                          |   |              |   |   | Six Months Ended June 30, 2010 |                           |   |          |   |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------|--------|--------|--------------------------------|--------------------------------|--------|---------------|--------|--------|
|                                                                                                                                                                                                                                                                                          |   | Balanceat12/31/09 |   |   | Net Charges                    |                           |   | Cash Payments |   |   | Adjustments |   |   |   | Balanceat6/30/10 |   |
| Restructuring Activities:                                                                                                                                                                                                                                                                     |   |              |   |   |                           |                           |   |          |   |   |   |   |   |   |   |   |
| Personnel and severance                                                               |   | $                 | 843    |   |                           | $                              | 3,171  |          |   | $      | (2,594 | ) |   | $ | - |   |   |   | $ | 1,420 |   |
| Lease and other contractual commitments                                                                                                                                                                                                                                                       |   |              | 2,481  |   |                           |                           | 5,553  |          |   |   | (6,622 | ) |   |   | 747 |   | (a) |   |   | 2,159 |   |
| Total restructuring charges                                            |   | $                 | 3,324  |   |                           | $                              | 8,724  |          |   | $      | (9,216 | ) |   | $ | 747 |   |   |   | $ | 3,579 |   |
|                                                                                                                                                                                                                                                                                          |   |              |   |   |                           |                           |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                          |   |              |   |   |                           | Six Months Ended June 30, 2009 |   |          |   |   |   |   |
|                                                                                                                                                                                                                                                                                          |   | Balanceat12/31/08 |   |   | Net Charges                    |                           |   | Cash Payments |   |   | Adjustments |   |   |   | Balanceat6/30/09 |   |
| Restructuring Activities:                                                                                                                                                                                                                                                                     |   |              |   |   |                           |                           |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Personnel and severance                                                               |   | $                 | 8,896  |   |                           | $                              | (299   | )             |   | $      | (7,419 | ) |   | $ | - |   |   |   | $ | 1,178 |   |
| Lease and other contractual commitments                                                                                                                                                                                                                                                       |   |              | 3,226  |   |                           |                           | 5,164  |          |   |   | (878 | ) |   |   | 115 |   | (b) |   |   | 7,627 |   |
| Asset impairment                                                                      |   |              | -      |   |                           |                           | (295   | )             |   |   | - |   |   |   | 295 |   | (c) |   |   | - |   |
| Total restructuring charges                                            |   | $                 | 12,122 |   |                           | $                              | 4,570  |          |   | $      | (8,297 | ) |   | $ | 410 |   |   |   | $ | 8,805 |   |
|                                                                                                                                                                                                                                                                                          |   |              |   |   |                           |                           |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |

| (a)   | Represents $732 of restructuring liabilities assumed in the Merix Acquisition and $15 of accretion of interest on discounted restructuring liabilities. |
|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------|

| (b)   | Represents accretion of interest on discounted restructuring liabilities. |
|-----------------|---------------------------------------------------------------------------|

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

----

|                                                 |   | June 30, 2010              |    |   | December 31, 2009        |   |
|------------------------------------------------------|--------|----------------------------|---------|--------|-------------------------------|--------|
| Notional amount in thousands of Chinese RMB          |   |                       | 358,860 |   |                          |   | 480,000 |   |
| Weighted average remaining maturity in months        |   |                       | 3.3     |   |                          |   | 4.0 |   |
| Weighted average exchange rate to one U.S. Dollar    |   |                       | 6.7824  |   |                          |   | 6.770 |   |
| Deferred gain (loss) measured at fair value          |   | $                          | 101     |   |                          | $      | (327 | ) |
| Balance sheet classification of deferred gain (loss) |   | Prepaid expenses and other |    |   | Accrued and other liabilities |   |

----

|                                |   | Three Months EndedJune 30, |   |   | Six Months EndedJune 30, |   |
|-------------------------------------|--------|---------------------------------|--------|--------|-------------------------------|--------|
|                                |   | 2010                            |   |   | 2009                          |   |   | 2010 |   |   | 2009 |   |
| Cost of goods sold                  |   | $                               | (185   | )      |                          | $      | 39 |   |   | $ | (158 | ) |   | $ | 64 |   |
| Selling, general and administrative |   |                            | 470    |   |                          |   | 208 |   |   |   | 573 |   |   |   | 397 |   |
|                                |   | $                               | 285    |   |                          | $      | 247 |   |   | $ | 415 |   |   | $ | 461 |   |

|                                 |   | Shares |      |   | WeightedAverageExercisePrice |   |
|--------------------------------------|--------|--------|-----------|--------|------------------------------|--------|
| Outstanding at December 31, 2009     |   |   | 209,435   |   |                         | $      | 150.99 |   |
| Granted                              |   |   | 975,594   |   |                         |   | 21.88 |   |
| Exercised                            |   |   | -         |   |                         |   | - |   |
| Forfeited                            |   |   | (10,957   | )      |                         |   | 91.78 |   |
| Outstanding at June 30, 2010         |   |   | 1,174,072 |   |                         |   | 44.23 |   |
|                                 |   |   |      |   |                         |   |   |   |
| Options exercisable at June 30, 2010 |   |   | 199,630   |   |                         | $      | 150.99 |   |

----

|                         |   |       |
|------------------------------|--------|------------|
| Expected life of options     |   | 4.34 years |
| Risk free interest rate      |   | 2.26%      |
| Expected volatility of stock |   | 59.66%     |
| 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 |   |
| $              | 21.88  |   |              |   | 970,594   |                                        |   |   | 6.87 |   |   | $ | 21.88 |   |   |   | - |   |   | $ | 21.88 |   |
| $              | 150.99 |   |              |   | 203,478   |                                        |   |   | 3.63 |   |   |   | 150.99 |   |   |   | 199,630 |   |   |   | 150.99 |   |
|           |   |   |              |   | 1,174,072 |                                        |   |   | 6.31 |   |   | $ | 44.23 |   |   |   | 199,630 |   |   | $ | 150.99 |   |

|                             |   | Shares |    |   | WeightedAverageGrant Date Per Share Fair Value |   |
|----------------------------------|--------|--------|---------|--------|------------------------------------------------|--------|
| Outstanding at December 31, 2009 |   |   | -       |   |                                           | $      | - |   |
| Granted                          |   |   | 246,805 |   |                                           |   | 16.62 |   |
| Vested                           |   |   | -       |   |                                           |   | - |   |
| Forfeited                        |   |   | -       |   |                                           |   | - |   |
| Outstanding at June 30, 2010     |   |   | 246,805 |   |                                           | $      | 16.62 |   |
|                             |   |   |    |   |                                           |   |   |   |

----

|                                                  |   | Three Months EndedJune 30, |   |   | Six Months EndedJune 30, |   |
|-------------------------------------------------------|--------|---------------------------------|--------|--------|--------------------------|--------|
|                                                  |   | 2010                            |   |   | 2009                     |   |   | 2010 |   |   | 2009 |   |
| Net income (loss)                                     |   | $                               | 7,077  |   |                     | $      | (12,864 | ) |   | $ | (4,866 | ) |   | $ | (27,364 | ) |
| Change in fair value of derivatives, net of tax of $0 |   |                            | 308    |   |                     |   | 1,157 |   |   |   | 428 |   |   |   | 3,891 |   |
| Comprehensive income (loss)                           |   | $                               | 7,385  |   |                     | $      | (11,707 | ) |   | $ | (4,438 | ) |   | $ | (23,473 | ) |

|                   |   | June 30,2010 |    |   | December 31,2009 |   |
|------------------------|--------|-------------------|---------|--------|-----------------------|--------|
| Total assets:          |   |              |    |   |                  |   |
| Printed Circuit Boards |   | $                 | 617,122 |   |                  | $      | 382,238 |   |
| Assembly               |   |              | 95,681  |   |                  |   | 85,448 |   |
| Other                  |   |              | 34,603  |   |                  |   | 189,552 |   |
|                   |   | $                 | 747,406 |   |                  | $      | 657,238 |   |

----

|                                     |   | Three Months Ended June 30, |    |   | Six Months Ended June 30, |   |
|------------------------------------------|--------|-----------------------------|---------|--------|---------------------------|--------|
|                                     |   | 2010                        |    |   | 2009                      |   |   | 2010 |   |   | 2009 |   |
| Net sales to external customers:         |   |                        |    |   |                      |   |   |   |   |   |   |   |
| Printed Circuit Boards                   |   | $                           | 195,714 |   |                      | $      | 77,664 |   |   | $ | 346,316 |   |   | $ | 155,285 |   |
| Assembly                                 |   |                        | 43,697  |   |                      |   | 39,315 |   |   |   | 79,735 |   |   |   | 74,952 |   |
| Other                                    |   |                        | -       |   |                      |   | 3,582 |   |   |   | - |   |   |   | 13,761 |   |
| Total                                    |   | $                           | 239,411 |   |                      | $      | 120,561 |   |   | $ | 426,051 |   |   | $ | 243,998 |   |
|                                     |   |                        |    |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| Intersegment sales:                      |   |                        |    |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| Printed Circuit Boards                   |   | $                           | 3,857   |   |                      | $      | 2,559 |   |   | $ | 6,004 |   |   | $ | 4,993 |   |
| Assembly                                 |   |                        | -       |   |                      |   | 2 |   |   |   | - |   |   |   | 11 |   |
| Other                                    |   |                        | -       |   |                      |   | 178 |   |   |   | - |   |   |   | 363 |   |
| Total                                    |   | $                           | 3,857   |   |                      | $      | 2,739 |   |   | $ | 6,004 |   |   | $ | 5,367 |   |
|                                     |   |                        |    |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| Operating  income (loss):      |   |                        |    |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| Printed Circuit Boards                   |   | $                           | 18,330  |   |                      | $      | 1,094 |   |   | $ | 27,757 |   |   | $ | (3,218 | ) |
| Assembly                                 |   |                        | 954     |   |                      |   | 2,025 |   |   |   | 1,948 |   |   |   | 3,636 |   |
| Other                                    |   |                        | (720    | )      |                      |   | (8,096 | ) |   |   | (8,644 | ) |   |   | (8,745 | ) |
| Total                                    |   |                        | 18,564  |   |                      |   | (4,977 | ) |   |   | 21,061 |   |   |   | (8,327 | ) |
|                                     |   |                        |    |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| Interest expense, net                    |   |                        | 7,424   |   |                      |   | 8,167 |   |   |   | 16,326 |   |   |   | 16,262 |   |
| Amortization of deferred financing costs |   |                        | 513     |   |                      |   | 516 |   |   |   | 979 |   |   |   | 1,032 |   |
| Loss on early extinguishment of debt     |   |                        | -       |   |                      |   | - |   |   |   | 706 |   |   |   | - |   |
| Other, net                               |   |                        | (110    | )      |                      |   | 224 |   |   |   | 405 |   |   |   | 346 |   |
|  Income (loss) before income taxes  |   | $                           | 10,737  |   |                      | $      | (13,884 | ) |   | $ | 2,645 |   |   | $ | (25,967 | ) |

----

----

----

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   | Historical |       |   |   ProForma |       |       |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------|------------|--------|-----------------|------------|------------|
| End-User Market (dollars in millions)                                                                                                                                                                                                                                                                                                                                                                                                                                     |   | 2010       |       |   |            |  2009 |       |   | 2009 |   |   |   |
| Automotive                                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | $          | 82.4       |   |            | $          | 43.0       |   |   | $ | 53.8 |   |
| Telecommunications                                                                                               |   |       | 60.3       |   |            |       | 38.5       |   |   |   | 57.5 |   |
| Industrial & Instrumentation, Medical, Consumer and Other                                                                   |   |       |  55.5 |   |            |       |  28.9 |   |   |   | 39.2 |   |
| Computer and Datacommunications                                                                                  |   |       | 31.1       |   |            |       | 10.2       |   |   |   | 20.5 |   |
| Military and Aerospace                                                                                           |   |       | 10.1       |   |            |       | -          |   |   |   | 8.4 |   |
| Total Net Sales                                                                                                  |   | $          | 239.4      |   |            | $          | 120.6      |   |   | $ | 179.4 |   |

----

|                          |   | Historical |   |   | ProForma |   |
|-------------------------------|--------|------------|--------|--------|----------|--------|
| Segment (dollars in millions) |   | 2010       |   |   | 2009     |   |   | 2009 |   |
| Printed Circuit Boards        |   | $          | 199.6  |   |     | $      | 80.2 |   |   | $ | 139.0 |   |
| Assembly                      |   |       | 43.7   |   |     |   | 39.3 |   |   |   | 39.3 |   |
| Other                         |   |       | -      |   |     |   | 3.8 |   |   |   | 3.8 |   |
| Eliminations                  |   |       | (3.9   | )      |     |   | (2.7 | ) |   |   | (2.7 | ) |
| Total Net Sales               |   | $          | 239.4  |   |     | $      | 120.6 |   |   | $ | 179.4 |   |

----

| Source (dollars in millions)   |   | 2010   |   |   | 2009   |   |
|--------------------------------|--------|--------|--------|--------|--------|--------|
| Printed Circuit Boards segment |   | $      | 18.3   |   |   | $      | 1.1 |   |
| Assembly segment               |   |   | 1.0    |   |   |   | 2.0 |   |
| Other                          |   |   | (0.7   | )      |   |   | (8.1 | ) |
| Operating income (loss)        |   | $      | 18.6   |   |   | $      | (5.0 | ) |

| ·   | 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 EndedJune 30, |   |
|--------------------------------------|--------|---------------------------------|--------|
| Source (dollars in millions)         |   | 2010                            |   |   | 2009 |   |
| Operating income (loss)              |   | $                               | 18.6   |   |   | $ | (5.0 | ) |
| Add-back                             |   |                            |   |   |   |   |   |   |
| Depreciation and Amortization        |   |                            | 14.9   |   |   |   | 12.9 |   |
| Restructuring and impairment         |   |                            | 2.4    |   |   |   | 3.8 |   |
| Non-cash stock compensation expense. |   |                            | 0.3    |   |   |   | 0.2 |   |
| Costs relating to the merger         |   |                            | 0.8    |   |   |   | 1.4 |   |
| Adjusted EBITDA                      |   | $                               | 37.0   |   |   | $ | 13.3 |   |

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   | Historical |   |   | Pro Forma |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------|--------|--------|-----------|--------|
| End-User Market (dollars in millions)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   | 2010       |   |   | 2009      |   |   | 2010 |   |   | 2009 |   |
| Automotive                                                                                                        |   | $          | 154.8  |   |      | $      | 82.6 |   |   | $ | 163.0 |   |   | $ | 103.9 |   |
| Industrial & Instrumentation, Medical, Consumer and Other                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |   |       | 100.0  |   |      |   | 63.0 |   |   |   | 109.4 |   |   |   | 84.4 |   |
| Telecommunications                                                                                                |   |       | 99.6   |   |      |   | 78.1 |   |   |   | 111.2 |   |   |   | 116.8 |   |
| Computer and Datacommunications                                                                                   |   |       | 56.4   |   |      |   | 20.3 |   |   |   | 64.0 |   |   |   | 42.6 |   |
| Military and Aerospace                                                                                            |   |       | 15.3   |   |      |   | - |   |   |   | 20.4 |   |   |   | 15.9 |   |
| Total Net Sales                                                                                                   |   | $          | 426.1  |   |      | $      | 244.0 |   |   | $ | 468.0 |   |   | $ | 363.6 |   |

----

|                          |   | Historical |   |   | Pro Forma |   |
|-------------------------------|--------|------------|--------|--------|-----------|--------|
| Segment (dollars in millions) |   | 2010       |   |   | 2009      |   |   | 2010 |   |   | 2009 |   |
| Printed Circuit Boards        |   | $          | 352.3  |   |      | $      | 160.3 |   |   | $ | 394.2 |   |   | $ | 279.9 |   |
| Assembly                      |   |       | 79.8   |   |      |   | 75.0 |   |   |   | 79.8 |   |   |   | 75.0 |   |
| Other                         |   |       | -      |   |      |   | 14.1 |   |   |   | - |   |   |   | 14.1 |   |
| Eliminations                  |   |       | (6.0   | )      |      |   | (5.4 | ) |   |   | (6.0 | ) |   |   | (5.4 | ) |
| Total Net Sales               |   | $          | 426.1  |   |      | $      | 244.0 |   |   | $ | 468.0 |   |   | $ | 363.6 |   |

----

----

| Source (dollars in millions)   |   | 2010   |   |   | 2009   |   |
|--------------------------------|--------|--------|--------|--------|--------|--------|
| Printed Circuit Boards segment |   | $      | 27.8   |   |   | $      | (3.2 | ) |
| Assembly segment               |   |   | 1.9    |   |   |   | 3.6 |   |
| Other                          |   |   | (8.6   | )      |   |   | (8.7 | ) |
| Operating income (loss)        |   | $      | 21.1   |   |   | $      | (8.3 | ) |

|                                 |   | Six Months EndedJune 30, |   |
|--------------------------------------|--------|-------------------------------|--------|
| Source (dollars in millions)         |   | 2010                          |   |   | 2009 |   |
| Operating (loss) income              |   | $                             | 21.1   |   |   | $ | (8.3 | ) |
| Add-back                             |   |                          |   |   |   |   |   |   |
| Depreciation and Amortization        |   |                          | 27.9   |   |   |   | 25.9 |   |
| Restructuring and impairment         |   |                          | 8.7    |   |   |   | 4.6 |   |
| Non-cash stock compensation expense. |   |                          | 0.4    |   |   |   | 0.5 |   |
| Costs relating to the merger         |   |                          | 5.6    |   |   |   | 1.4 |   |
| Adjusted EBITDA                      |   | $                             | 63.7   |   |   | $ | 24.1 |   |

----

----

|   | • | incur debt, incur contingent obligations and issue certain types of preferred stock; |
|--------|---------|--------------------------------------------------------------------------------------|

|   | • | create liens; |
|--------|---------|---------------|

|   | • | pay dividends, distributions or make other specified restricted payments; |
|--------|---------|---------------------------------------------------------------------------|

|    | • |   make certain investments and acquisitions; |
|--------------|---------|---------------------------------------------------|

|   | • | enter into certain transactions with affiliates; and |
|--------|---------|------------------------------------------------------|

|   | • | merge or consolidate with any other entity or sell, assign, transfer, lease, convey or otherwise dispose of assets. |
|--------|---------|---------------------------------------------------------------------------------------------------------------------|

----

| ·   | 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. |
|   | 10.1     | Viasystems Group, Inc. 2010 Equity Incentive Plan. |
|   | 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.                                                                                  |
|        |   |      |                                                                                                                                          |
| 10.1        |   | (2)  | Viasystems Group, Inc. 2010 Equity Incentive Plan.                                                                                            |
|        |   |      |                                                                                                                                          |
| 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. |
|--------|--------|------------------------------------------------------------------------------------------------------|
|   |   |                                                                                                 |
| (2)    |   | Incorporated by reference to the Proxy Statement of Viasystems Group, Inc. filed on April 3, 2010.   |
|   |   |                                                                                                 |